{"text_format":"1","workbook":"xlsx","n_sheets":26,"sheets":["Benefícios","Plan2 R$ Pessoal","Custos Variáveis ate dez-20","Custos Variáveis jan21 a abr21","Custos variáveis mai21 a dez21","Custos variáveis jan22 a dez22","Custos variáveis jan23 a abr23","Plan4 R$ Pessoal","Op.Estações","R$ Estações","Custos Diversos","Custo Capital","custo de capital B","Q.Frota","custos variáveis mai23 em diant","Dados Passag e km","Enc.Sociais","FU Resumo","MO Oper_Adm.","MO Renov.Contrato","FC Pág.1","FC Pág.2","FC Pág.3","Conta corrente","relatorio Frota SIT","Relatório km SIT"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":25,"defined_names":2897,"comments":1,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Benefícios","index":0,"n_rows":12,"n_cols":5,"rows_kept":12,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Valores dos Benefícios"]
[]
[null,"Item","Valor Base (R$)","Parcela","Valor Final (R$)"]
[null,null,null,"Empregador"]
[null,"Cesta básica",131.6,1,{"$f":"C6*D6","v":131.6}]
[null,"Vale refeição",325.98,0.9,293.38200000000001]
[null,"Plano de Saúde",151,1,151]
[null,"Plano Odontológico",15,1,15]
[null,"Seguro de vida em grupo",1.73,1,1.73]
[null,"Uniformes",20.77,1,20.77]
[null,"Sub-Total",null,null,{"$f":"SUM(E6:E11)","v":613.48199999999997}]

{"sheet":"Plan2 R$ Pessoal","index":1,"n_rows":47,"n_cols":13,"rows_kept":47,"cut":false,"hidden":false,"merged":[[7,1,10,1],[12,1,13,1],[2,1,3,3],[4,1,6,1],[4,2,6,2]]}
[]
[null,"Planilha 2 - Demonstração do Custo com Pessoal",null,null,null,null,null,null,null,null,null,null,"VIAÇÃO PIONEIRA"]
[null,"Composição do Custo mensal com Pessoal",null,null,null,null,null,null,null,null,null,"Bacia/Lote:",2]
[null,null,null,null,null,null,null,{"$f":"H8/E8","v":79.537865960000019}]
[null,"Funções","Cargo","Fator de","Qtde. de","Salário Base","Total Salário","Horas extras e","% Encargos","Encargos","Salário + Enc.","Benefícios","Total"]
[null,null,null,"Utilização","Funcionários","(R$/mês)","R$","Ad.noturno","aplicáveis","R$","R$/mês","R$/mês","R$/mês"]
[]
[null,"Motorista","Motoristas (Miniônibus)",1.6913603571428575,111.62978357142859,1584.595532,{"$f":"E8*F8","v":176888.05628541275},8878.7947628480997,0.63723885555555504,{"$f":"(G8+H8)*I8","v":118377.855562153},{"$f":"G8+H8+J8","v":304144.70661041385},68482.493211775887,{"$f":"K8+L8","v":372627.19982218975}]
[null,null,"Motoristas (Ônibus Básicos)",1.6913603571428575,800.01344892857162,1584.595532,{"$f":"E9*F9","v":1267697.7367121249},63631.362467077997,0.63723885555555548,{"$f":"(G9+H9)*I9","v":848374.63152876392},{"$f":"G9+H9+J9","v":2179703.7307079667},490791.20135106059,{"$f":"K9+L9","v":2670494.9320590273}]
[null,null,"Motoristas (Ônibus Articulados)",1.6913603571428575,118.39522500000002,1584.595532,{"$f":"E10*F10","v":187608.54454513473},9416.9035363540443,0.63723885555555548,{"$f":"(G10+H10)*I10","v":125552.27105076842},{"$f":"G10+H10+J10","v":322577.71913225722},72632.947345822919,{"$f":"K10+L10","v":395210.66647808015}]
[null,null,"Sub-total Motoristas",1.6913603571428575,{"$f":"SUM(E8:E10)","v":1030.0384575000003},{"$f":"G11/E11","v":1584.595532},{"$f":"SUM(G8:G10)","v":1632194.3375426724},{"$f":"SUM(H8:H10)","v":81927.060766280149},null,{"$f":"SUM(J8:J10)","v":1092304.7581416853},{"$f":"SUM(K8:K10)","v":2806426.1564506376},{"$f":"SUM(L8:L10)","v":631906.64190865937},{"$f":"SUM(M8:M10)","v":3438332.7983592972}]
[null,null,null,null,"Custo Por Motorista incluso Horas Extras e Ad.Noturno",{"$f":"(G11+H11)/E11","v":1664.1333979600001}]
[null,"Cobrador","Cobradores ônibus básico e Artic.",{"$f":"D8","v":1.6913603571428575},918.4086739285716,865.73715199999992,{"$f":"E13*F13","v":795100.50973901816},29389.077565714291,{"$f":"I10","v":0.63723885555555548},{"$f":"(G13+H13)*I13","v":525396.80103153992},{"$f":"G13+H13+J13","v":1349886.3883362724},563424.14869688347,{"$f":"K13+L13","v":1913310.537033156}]
[null,null,"Sub-total Cobradores",{"$f":"D13","v":1.6913603571428575},918.4086739285716,{"$f":"F13","v":865.73715199999992},795100.50973901816,29389.077565714291,0.63723885555555548,525396.80103153992,{"$f":"K13","v":1349886.3883362724},{"$f":"L13","v":563424.14869688347},1913310.537033156]
[null,null,null,null,"Custo Por Cobrador incluso Horas Extras e Ad.Noturno",{"$f":"(G14+H14)/E14","v":897.73715199999992}]
[null,"Controle","Fiscal",6.2397372742200329E-2,38,1584.595532,{"$f":"E16*F16","v":60214.630216000005},301.07315108000006,{"$f":"I13","v":0.63723885555555548},{"$f":"(G16+H16)*I16","v":38562.957556777539},{"$f":"G16+H16+J16","v":99078.660923857547},23312.190159200003,{"$f":"K16+L16","v":122390.85108305755}]
[null,"operacional","Inspetores de Tráfego",4.9261083743842365E-3,3,2548.3523,7645.0568999999996,38.225284500000001,{"$f":"I16","v":0.63723885555555548},4896.0859461611681,12579.368130661169,1840.4360652000005,14419.804195861168]
[null,null,"Chefe de Tráfego",1.6420361247947454E-3,1,3314.57,3314.57,16.572850000000003,{"$f":"I17","v":0.63723885555555548},2122.7336574260717,5453.8765074260718,613.47868840000012,6067.3551958260723]
[null,null,"Instrutor",1.6420361247947454E-3,1,1696.3700000000001,1696.3700000000001,8.4818500000000014,{"$f":"I18","v":0.63723885555555548},1086.3978417857716,2791.2496917857716,613.47868840000012,3404.7283801857716]
[null,null,"Programadores",1.6420361247947454E-3,1,1372.73,1372.73,6.8636499999999998,{"$f":"I19+0.000044%","v":0.63723929555555547},879.13128567891761,2258.7249356789175,613.47868840000012,2872.2036240789175]
[null,null,"Escaladores",3.2840722495894909E-3,2,1372.73,2745.46,13.7273,{"$f":"I20","v":0.63723929555555547},1758.2625713578352,4517.449871357835,1226.9573768000002,5744.4072481578351]
[null,null,"Auxiliares",3.2840722495894909E-3,2,1026.5970199999999,2053.1940399999999,10.2659702,{"$f":"I21","v":0.63723929555555547},1314.9178033069072,3378.3778135069069,1226.9573768000002,4605.335190306907]
[null,null,"Sub-total Controle Operac.",{"$f":"SUM(D16:D22)","v":7.881773399014777E-2},{"$f":"SUM(E16:E22)","v":48},{"$f":"G23/E23","v":1646.7085657500002},{"$f":"SUM(G16:G22)","v":79042.011156000008},{"$f":"SUM(H16:H22)","v":395.21005578000012},{"$f":"I22","v":0.63723929555555547},{"$f":"SUM(J16:J22)","v":50620.486662494208},{"$f":"SUM(K16:K22)","v":130057.70787427422},{"$f":"SUM(L16:L22)","v":29446.9770432},{"$f":"SUM(M16:M22)","v":159504.68491747422}]
[null,null,null,null,"Custo Por Controle Operacional incluso Horas Extras e Ad.Noturno",{"$f":"(G23+H23)/E23","v":1654.9421085787501}]
[null,"Manutenção","1/2 Oficial Eletricista",1.4778325123152709E-2,9,985.94783599999994,{"$f":"E25*F25","v":8873.5305239999998},44.367652620000001,{"$f":"I23","v":0.63723929555555547},{"$f":"(G25+H25)*I25","v":5682.8351519055013},{"$f":"G25+H25+J25","v":14600.733328525501},5521.3081956000015,{"$f":"K25+L25","v":20122.041524125503}]
[null,null,"1/2 Oficial Funileiro",1.4778325123152709E-2,9,985.94783599999994,8873.5305239999998,44.367652620000001,{"$f":"I25","v":0.63723929555555547},5682.8351519055013,14600.733328525501,5521.3081956000015,20122.041524125503]
[null,null,"Abastecedor",2.9556650246305417E-2,18,1347.3026840000002,24251.448312000004,121.25724156000003,0.63723929555555547,15531.245717733553,39903.951271293554,11042.616391200003,50946.567662493559]
[null,null,"Auxiliar Almoxarife",1.9704433497536946E-2,12,961.20016399999986,11534.401967999998,57.672009839999994,0.63723929555555547,7386.9250556666466,18978.999033506647,7361.7442608000019,26340.743294306649]
[null,null,"Auxiliar de Serviços Gerais",7.3891625615763554E-2,45,811.75399999999991,36528.929999999993,182.64464999999996,0.63723929555555547,23394.057968701185,60105.63261870118,27606.540978000005,87712.173596701177]
[null,null,"Borracheiro",9.852216748768473E-3,6,1328.8875679999999,7973.3254079999988,39.866627039999997,0.63723929555555547,5106.3208475602769,13119.512882600276,3680.872130400001,16800.385013000276]
[null,null,"Comprador / Almoxarife",4.9261083743842365E-3,3,1443.3266720000001,4329.9800160000004,21.649900080000002,0.63723929555555547,2773.0295822413009,7124.6594983213017,1840.4360652000005,8965.0955635213031]
[null,null,"Controlador de manutenção",9.852216748768473E-3,6,2610.9766400000003,15665.859840000001,78.329299200000008,0.63723929555555547,10032.815996157236,25777.005135357238,3680.872130400001,29457.877265757241]
[null,null,"Eletricista (A e B)",1.9704433497536946E-2,12,1683.7839999999999,20205.407999999999,101.02704,0.63723929555555547,12940.058360134248,33246.493400134248,7361.7442608000019,40608.237660934246]
[null,null,"Eletrônico",9.852216748768473E-3,6,1683.7839999999999,10102.704,50.51352,0.63723929555555547,6470.0291800671239,16623.246700067124,3680.872130400001,20304.118830467123]
[null,null,"Funileiro (A e B)",1.9704433497536946E-2,12,1477.9345759999999,17735.214911999999,88.676074560000004,0.63723929555555547,11358.083736334509,29181.974722894509,7361.7442608000019,36543.718983694511]
[null,null,"Chefe de Manutenção",4.9261083743842365E-3,3,3314.57,9943.7100000000009,49.718550000000008,0.63723929555555547,6368.2053693867765,16361.633919386777,1840.4360652000005,18202.069984586778]
[null,null,"Lavador",2.9556650246305417E-2,18,811.75399999999991,14611.571999999998,73.057859999999991,0.63723929555555547,9357.6231874804744,24042.253047480473,11042.616391200003,35084.869438680478]
[null,null,"Lubrificador",1.9704433497536946E-2,12,1251.5052440000002,15018.062928000003,75.090314640000017,0.63723929555555547,9617.9503400519625,24711.103582691965,7361.7442608000019,32072.847843491967]
[null,null,"Manobrista",5.7471264367816091E-2,35,1662.7655320000001,58196.793620000004,290.98396810000003,0.63723929555555547,{"$f":"(G39+H39)*I39","v":37270.710188850855},95758.48777695086,21471.754094000004,117230.24187095086]
[null,null,"Mecânico (A, B e C)",4.1050903119868636E-2,25,1794.943552,44873.588799999998,224.36794399999999,0.63723929555555547,{"$f":"(G40+H40)*I40","v":28738.190186541469},73836.146930541465,15336.967210000003,89173.114140541467]
[null,null,"Mecânico de Revisão",1.4778325123152709E-2,9,1794.943552,16154.491968,80.772459839999996,0.63723929555555547,{"$f":"(G41+H41)*I41","v":10345.74846715493},26581.012894994929,5521.3081956000015,32102.321090594931]
[null,null,"Mecânico Montador",9.852216748768473E-3,6,1794.943552,10769.661312,53.848306560000005,0.63723929555555547,6897.1656447699534,17720.675263329955,3680.872130400001,21401.547393729954]
[null,null,"Moleiro",1.9704433497536946E-2,12,1313.255756,15759.069072,78.795345359999999,0.63723929555555547,10092.509564422884,25930.373981782883,7361.7442608000019,33292.118242582888]
[null,null,"Pintor",1.9704433497536946E-2,12,1477.9345759999999,17735.214911999999,88.676074560000004,0.63723929555555547,11358.083736334509,29181.974722894509,7361.7442608000019,{"$f":"K44+L44","v":36543.718983694511}]
[null,null,"Sub-total Manutenção",{"$f":"SUM(D25:D44)","v":0.44334975369458113},{"$f":"SUM(E25:E44)","v":270},{"$f":"G45/E45","v":1367.1722152444445},{"$f":"SUM(G25:G44)","v":369136.49811600003},{"$f":"SUM(H25:H44)","v":1845.6824905800001},null,{"$f":"SUM(J25:J44)","v":236404.42343340092},{"$f":"SUM(K25:K44)","v":607386.60403998103},{"$f":"SUM(L25:L44)","v":165639.24586800006},{"$f":"SUM(M25:M44)","v":773025.84990798112}]
[null,null,null,null,"Custo Por Controle Operacional incluso Horas Extras e Ad.Noturno",{"$f":"(G45+H45)/E45","v":1374.0080763206668}]
[null,"Total",null,{"$f":"D11+D14+D23+D45","v":3.9048882019704436},{"$f":"E11+E14+E23+E45","v":2266.447131428572},null,{"$f":"G11+G14+G23+G45-0.01","v":2875473.3465536912},{"$f":"H11+H14+H23+H45","v":113557.03087835445},null,{"$f":"J11+J14+J23+J45","v":1904726.4692691204},{"$f":"K11+K14+K23+K45","v":4893756.8567011654},{"$f":"L11+L14+L23+L45","v":1390417.0135167427},{"$f":"M11+M14+M23+M45+0.01","v":6284173.880217908}]

{"sheet":"Custos Variáveis ate dez-20","index":2,"n_rows":50,"n_cols":17,"rows_kept":50,"cut":false,"hidden":false,"merged":[[36,11,36,12],[37,11,37,12],[38,11,38,12],[41,11,41,12],[42,11,42,12],[39,11,39,12],[40,11,40,12],[34,11,34,12],[34,13,35,13],[34,14,35,14],[34,15,35,15],[35,11,35,12],[24,9,24,10],[27,9,27,10],[28,9,28,10],[25,9,25,10],[33,11,33,15],[26,9,26,10],[19,9,19,16],[20,9,20,10],[21,9,21,10],[22,9,22,10],[23,9,23,10],[7,9,7,13],[7,14,7,15],[8,9,8,10],[9,9,9,10],[10,9,10,10],[9,14,15,14],[11,9,11,10],[14,9,14,10],[15,9,15,10],[12,9,12,10],[13,9,13,10],[26,0,26,1],[20,0,20,1],[21,0,21,1],[19,0,19,7],[8,0,8,1],[11,0,11,1],[9,0,9,1],[33,2,33,3],[34,2,34,3],[39,4,39,5],[7,0,7,4],[48,2,48,3],[32,4,33,4],[35,2,35,3],[36,2,36,3],[37,2,37,3],[10,0,10,1],[12,0,12,1],[13,0,13,1],[25,0,25,1],[9,5,13,5],[7,5,7,6],[24,0,24,1],[49,2,49,3],[52,2,52,3],[22,0,22,1],[23,0,23,1],[45,2,45,3],[44,2,44,3],[46,2,46,3],[47,2,47,3],[31,2,31,6],[38,2,38,3],[32,5,33,5],[32,6,33,6],[43,2,43,3],[43,4,44,4],[43,5,44,5],[32,2,32,3]]}
["Composição dos encargos sociais previstos",null,null,null,null,null,null,"Viação Pioneira"]
[null,null,null,null,null,null,"Bacia (Lote):",2]
["Combustível",null,null,{"$f":"1.685/(1-(F7/100*100))","v":1.7437648763324021}]
[null,null,null,"média PMPF"]
[null,null,"Preço:",1.6850000000000001,"R$/litro",0.16850000000000001,"ICMS Deduzido",0.8]
[null,null,null,"Proposta Financeira",null,{"$f":"F5*80%","v":0.1348}]
[null,null,null,null,null,{"$f":"F5-F6","v":3.3700000000000008E-2},null,null,null,"EURO 6"]
["Combustível",null,null,null,null,"Lubrificante - Coeficiente custo/km c/combustível",null,"Média km/L",null,"Combustível",null,null,null,null,"Lubrificante - Coeficiente custo/km c/combustível",null,"Média km/L"]
["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"]
["Miniônibus",null,"Sem Ar",0.22222222222222221,{"$f":"D10*$D$5","v":0.37444444444444441},0.03,{"$f":"E10*$F$10","v":1.1233333333333331E-2},{"$f":"1/D10","v":4.5},null,"Miniônibus",null,"Sem Ar",0.22222222222222221,{"$f":"M10*$D$5","v":0.37444444444444441},0.03,{"$f":"N10*$O$10","v":1.1233333333333331E-2},{"$f":"1/M10","v":4.5}]
["Ônibus Básico",null,"Sem Ar",0.35087719298245612,{"$f":"D11*$D$5","v":0.59122807017543855},null,{"$f":"E11*$F$10","v":1.7736842105263155E-2},{"$f":"1/D11","v":2.85},null,"Ônibus Básico",null,"Sem Ar",0.35087719298245612,{"$f":"M11*$D$5","v":0.59122807017543855},null,{"$f":"N11*$O$10","v":1.7736842105263155E-2},2.85]
["Padron",null,"Com Ar",0.55555555555555558,{"$f":"D12*$D$5","v":0.93611111111111123},null,{"$f":"E12*$F$10","v":2.8083333333333335E-2},{"$f":"1/D12","v":1.7999999999999998},null,"Padron-BRT",null,"Com Ar",0.55555555555555558,{"$f":"M12*$D$5","v":0.93611111111111123},null,{"$f":"N12*$O$10","v":2.8083333333333335E-2},1.7999999999999998]
["Articulado",null,"Com Ar",0.58479532163742687,{"$f":"D13*$D$5","v":0.98538011695906436},null,{"$f":"E13*$F$10","v":2.9561403508771931E-2},{"$f":"1/D13","v":1.7100000000000002},null,"Super Padron Conv.",null,"Com Ar",0.57389000000000001,{"$f":"D5*M13","v":0.96700465000000002},null,{"$f":"N13*$O$10","v":2.90101395E-2},1.7424942062067643]
["Articulado BRT",null,"Com Ar",0.58479532163742687,{"$f":"D14*$D$5","v":0.98538011695906436},null,{"$f":"E14*$F$10","v":2.9561403508771931E-2},{"$f":"1/D14","v":1.7100000000000002},null,"Super Padron BRT",null,"Com Ar",0.57389000000000001,{"$f":"D5*M14","v":0.96700465000000002},null,{"$f":"N14*$O$10","v":2.90101395E-2},{"$f":"1/M14","v":1.7424942062067643}]
[null,null,null,null,null,null,null,null,null,"Articulado",null,"Com Ar",0.58479532163742687,{"$f":"M15*$D$5","v":0.98538011695906436},null,{"$f":"N15*$F$10","v":2.9561403508771931E-2},{"$f":"1/M15","v":1.7100000000000002}]
[null,null,null,null,null,null,null,null,null,"Articulado BRT",null,"Com Ar",0.58479532163742687,{"$f":"M16*$D$5","v":0.98538011695906436},null,{"$f":"N16*$F$10","v":2.9561403508771931E-2},{"$f":"1/M16","v":1.7100000000000002}]
[]
[]
["Pneus",null,null,null,null,null,null,null,null,"Pneus",null,"EURO 6"]
["Pneus",null,null,null,null,null,null,null,null,"Pneus"]
["Tipo",null,"Quantidade","Custo (R$)","Vida","Número de","Custo Unitário","Custo por km",null,"Tipo",null,"Quantidade","Custo (R$)","Vida","Número de","Custo Unitário","Custo por km"]
["Veículos",null,"de Pneus","Unitário","Útil","Recapagens","Recapagem (R$)","(R$/km)",null,"Veículos",null,"de Pneus","Unitário","Útil","Recapagens","Recapagem (R$)","(R$/km)"]
["Miniônibus",null,6,560,90000,0,288,{"$f":"((C23*D23+C23*F23*G23)/E23)","v":3.7333333333333336E-2},null,"Miniônibus",null,6,560,90000,0,288,{"$f":"((L23*M23+L23*O23*P23)/N23)","v":3.7333333333333336E-2}]
["Ônibus Básico",null,6,950,190000,2,288,{"$f":"((C24*D24+C24*F24*G24)/E24)","v":4.8189473684210525E-2},null,"Ônibus Básico",null,6,950,190000,2,288,4.8189473684210525E-2]
["Padron",null,6,1720,190000,2,388,{"$f":"((C25*D25+C25*F25*G25)/E25)","v":7.8821052631578944E-2},null,"Padron",null,6,1720,190000,2,388,7.8821052631578944E-2]
["Articulado",null,10,950,190000,2,288,{"$f":"((C26*D26+C26*F26*G26)/E26)","v":8.0315789473684215E-2},null,"Super Padron Conv.",null,6,1720,190000,2,388,7.8821052631578944E-2]
["Articulado BRT",null,10,1720,190000,2,388,{"$f":"((C27*D27+C27*F27*G27)/E27)","v":0.13136842105263158},null,"Super Padron BRT",null,6,1720,190000,2,388,{"$f":"((L27*M27+L27*O27*P27)/N27)","v":7.8821052631578944E-2}]
[null,null,null,null,null,null,null,null,null,"Articulado Conv.",null,10,1720,190000,2,388,{"$f":"((L28*M28+L28*O28*P28)/N28)","v":0.13136842105263158}]
[null,null,null,null,null,null,null,null,null,"Articulado BRT",null,10,1720,190000,2,388,{"$f":"((L29*M29+L29*O29*P29)/N29)","v":0.13136842105263158}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L26*M26","v":10320}]
["Peças e acessórios de reposição",null,null,null,null,null,null,null,null,null,null,{"$f":"M29*L29","v":17200}]
[null,null,"Coeficiente do valor do veículo novo"]
[null,null,"Tipo",null,"Ar Condicionado","Coeficiente","R$/km",null,null,"Peças e acessórios de reposição",null,null,null,"EURO 6"]
[null,null,"Veículos",null,null,null,null,null,null,null,null,"Coeficiente do valor do veículo novo"]
[null,null,"Miniônibus",null,"Sem Ar",7.2023586160814527E-7,{"$f":"'Custo Capital'!F9*F35","v":0.12051716755591159},null,null,null,null,"Tipo",null,"Ar Condicionado","Coeficiente","R$/km"]
[null,null,"Ônibus Básico",null,"Sem Ar",7.2023586160814537E-7,{"$f":"'Custo Capital'!G9*'Custos Variáveis ate dez-20'!F36","v":0.16787987781526323},null,null,null,null,"Veículos"]
[null,null,"Padron",null,"Com Ar",7.2023586160814527E-7,{"$f":"F37*'Custo Capital'!H13","v":0.32452387452339809},null,null,null,null,"Miniônibus",null,"Sem Ar",{"$f":"F35","v":7.2023586160814527E-7},{"$f":"'Custo Capital'!O9*'Custos Variáveis ate dez-20'!O37","v":0.12051716755591159}]
[null,null,"Articulado",null,"Com Ar",7.2023586160814527E-7,{"$f":"F38*'Custo Capital'!I13","v":0.43616773626429733},null,null,null,null,"Ônibus Básico",null,"Sem Ar",{"$f":"F36","v":7.2023586160814537E-7},{"$f":"'Custo Capital'!P9*'Custos Variáveis ate dez-20'!O38","v":0.16787987781526323}]
[null,null,"Articulado BRT",null,"Com Ar",7.2023586160814527E-7,{"$f":"F39*'Custo Capital'!J13","v":0.51344483803741958},null,null,null,null,"Padron",null,"Com Ar",{"$f":"F37","v":7.2023586160814527E-7},{"$f":"'Custo Capital'!Q13*'Custos Variáveis ate dez-20'!O39","v":0.32452387452339809}]
[null,null,null,null,null,null,null,null,null,null,null,"Super Padron Conv.",null,"Com Ar",{"$f":"F38","v":7.2023586160814527E-7},{"$f":"'Custo Capital'!R13*'Custos Variáveis ate dez-20'!O40","v":0.7586100283146272}]
[null,null,null,null,null,null,null,null,null,null,null,"Super Padron BRT",null,"Com Ar",{"$f":"F39","v":7.2023586160814527E-7},{"$f":"'Custo Capital'!S13*'Custos Variáveis ate dez-20'!O41","v":0.4247086828730911}]
["Custo variável por km",null,null,null,null,null,null,null,null,null,null,"Articulado Conv.",null,"Com Ar",{"$f":"F39","v":7.2023586160814527E-7},{"$f":"'Custo Capital'!T13*'Custos Variáveis ate dez-20'!O42","v":0.43062192012991463}]
[null,null,null,null,null,null,null,null,null,null,null,"Articulado BRT",null,"Com Ar",{"$f":"O42","v":7.2023586160814527E-7},{"$f":"'Custo Capital'!U13*'Custos Variáveis ate dez-20'!O43","v":0.51344483803741958}]
[null,null,"Tipo",null,"Ar Condicionado","R$/km (total)"]
[null,null,"Veículos"]
[null,null,"Miniônibus",null,"Sem Ar",{"$f":"E10+G10+H23+G35","v":0.54352827866702269}]
[null,null,"Ônibus Básico",null,"Sem Ar",{"$f":"E11+G11+H24+G36","v":0.82503426378017553}]
[null,null,"Padron BRT",null,"Com Ar",{"$f":"E12+G12+H25+G37","v":1.3675393715994215}]
[null,null,"Articulado",null,"Com Ar",{"$f":"E13+G13+H26+G38","v":1.5314250462058177}]
[null,null,"Articulado BRT",null,"Com Ar",{"$f":"E14+G14+H27+G39","v":1.6597547795578875}]

{"sheet":"Custos Variáveis jan21 a abr21","index":3,"n_rows":50,"n_cols":17,"rows_kept":50,"cut":false,"hidden":false,"merged":[[46,2,46,3],[47,2,47,3],[48,2,48,3],[49,2,49,3],[39,11,39,12],[40,11,40,12],[41,11,41,12],[42,11,42,12],[45,2,45,3],[43,2,43,3],[43,4,44,4],[43,5,44,5],[44,2,44,3],[36,2,36,3],[39,4,39,5],[36,11,36,12],[37,2,37,3],[37,11,37,12],[38,2,38,3],[38,11,38,12],[33,11,33,15],[34,2,34,3],[34,11,34,12],[34,13,35,13],[34,14,35,14],[34,15,35,15],[35,2,35,3],[35,11,35,12],[25,0,25,1],[25,9,25,10],[32,2,32,3],[32,4,33,4],[32,5,33,5],[32,6,33,6],[33,2,33,3],[26,0,26,1],[26,9,26,10],[27,9,27,10],[28,9,28,10],[31,2,31,6],[22,0,22,1],[22,9,22,10],[23,0,23,1],[23,9,23,10],[24,0,24,1],[24,9,24,10],[19,0,19,7],[19,9,19,16],[20,0,20,1],[20,9,20,10],[21,0,21,1],[21,9,21,10],[9,0,9,1],[9,5,13,5],[9,9,9,10],[9,14,15,14],[10,0,10,1],[10,9,10,10],[11,0,11,1],[11,9,11,10],[12,0,12,1],[12,9,12,10],[13,0,13,1],[13,9,13,10],[14,9,14,10],[15,9,15,10],[7,0,7,4],[7,5,7,6],[7,9,7,13],[7,14,7,15],[8,0,8,1],[8,9,8,10]]}
["Composição dos encargos sociais previstos",null,null,null,null,null,null,"Viação Pioneira"]
[null,null,null,null,null,null,"Bacia (Lote):",2]
["Combustível"]
[null,null,"Preço Proposta Financeira",1.6850000000000001]
[null,null,"Preço:",{"$f":"D4/(1-(F5/100*100))","v":1.9823529411764707},"R$/litro",0.15]
[null,null,null,"média PMPF",null,null," "]
[null,null,null,null,null,null,null,null,null,"EURO 6"]
["Combustível",null,null,null,null,"Lubrificante - Coeficiente custo/km c/combustível",null,"Média km/L",null,"Combustível",null,null,null,null,"Lubrificante - Coeficiente custo/km c/combustível",null,"Média km/L"]
["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"]
["Miniônibus",null,"Sem Ar",0.22222222222222221,{"$f":"D10*$D$5","v":0.44052287581699345},0.03,{"$f":"E10*$F$10","v":1.3215686274509803E-2},{"$f":"1/D10","v":4.5},null,"Miniônibus",null,"Sem Ar",0.22222222222222221,{"$f":"M10*$D$5","v":0.44052287581699345},0.03,{"$f":"N10*$O$10","v":1.3215686274509803E-2},{"$f":"1/M10","v":4.5}]
["Ônibus Básico",null,"Sem Ar",0.35087719298245612,{"$f":"D11*$D$5","v":0.695562435500516},null,{"$f":"E11*$F$10","v":2.086687306501548E-2},{"$f":"1/D11","v":2.85},null,"Ônibus Básico",null,"Sem Ar",0.35087719298245612,{"$f":"M11*$D$5","v":0.695562435500516},null,{"$f":"N11*$O$10","v":2.086687306501548E-2},2.85]
["Padron",null,"Com Ar",0.55555555555555558,{"$f":"D12*$D$5","v":1.1013071895424837},null,{"$f":"E12*$F$10","v":3.3039215686274513E-2},{"$f":"1/D12","v":1.7999999999999998},null,"Padron-BRT",null,"Com Ar",0.55555555555555558,{"$f":"M12*$D$5","v":1.1013071895424837},null,{"$f":"N12*$O$10","v":3.3039215686274513E-2},1.7999999999999998]
["Articulado",null,"Com Ar",0.58479532163742687,{"$f":"D13*$D$5","v":1.1592707258341932},null,{"$f":"E13*$F$10","v":3.4778121775025796E-2},{"$f":"1/D13","v":1.7100000000000002},null,"Super Padron Conv.",null,"Com Ar",0.57389000000000001,{"$f":"D5*M13","v":1.1376525294117648},null,{"$f":"N13*$O$10","v":3.4129575882352943E-2},1.7424942062067643]
["Articulado BRT",null,"Com Ar",0.58479532163742687,{"$f":"D14*$D$5","v":1.1592707258341932},null,{"$f":"E14*$F$10","v":3.4778121775025796E-2},{"$f":"1/D14","v":1.7100000000000002},null,"Super Padron BRT",null,"Com Ar",0.57389000000000001,{"$f":"D5*M14","v":1.1376525294117648},null,{"$f":"N14*$O$10","v":3.4129575882352943E-2},1.7424942062067643]
[null,null,null,null,null,null,null,null,null,"Articulado",null,"Com Ar",0.58479532163742687,{"$f":"M15*$D$5","v":1.1592707258341932},null,{"$f":"N15*$F$10","v":3.4778121775025796E-2},{"$f":"1/M15","v":1.7100000000000002}]
[null,null,null,null,null,null,null,null,null,"Articulado BRT",null,"Com Ar",0.58479532163742687,{"$f":"M16*$D$5","v":1.1592707258341932},null,{"$f":"N16*$F$10","v":3.4778121775025796E-2},{"$f":"1/M16","v":1.7100000000000002}]
[]
[]
["Pneus",null,null,null,null,null,null,null,null,"Pneus",null,"EURO 6"]
["Pneus",null,null,null,null,null,null,null,null,"Pneus"]
["Tipo",null,"Quantidade","Custo (R$)","Vida","Número de","Custo Unitário","Custo por km",null,"Tipo",null,"Quantidade","Custo (R$)","Vida","Número de","Custo Unitário","Custo por km"]
["Veículos",null,"de Pneus","Unitário","Útil","Recapagens","Recapagem (R$)","(R$/km)",null,"Veículos",null,"de Pneus","Unitário","Útil","Recapagens","Recapagem (R$)","(R$/km)"]
["Miniônibus",null,6,560,90000,0,288,{"$f":"((C23*D23+C23*F23*G23)/E23)","v":3.7333333333333336E-2},null,"Miniônibus",null,6,560,90000,0,288,{"$f":"((L23*M23+L23*O23*P23)/N23)","v":3.7333333333333336E-2}]
["Ônibus Básico",null,6,950,190000,2,288,{"$f":"((C24*D24+C24*F24*G24)/E24)","v":4.8189473684210525E-2},null,"Ônibus Básico",null,6,950,190000,2,288,4.8189473684210525E-2]
["Padron",null,6,1720,190000,2,388,{"$f":"((C25*D25+C25*F25*G25)/E25)","v":7.8821052631578944E-2},null,"Padron",null,6,1720,190000,2,388,7.8821052631578944E-2]
["Articulado",null,10,950,190000,2,288,{"$f":"((C26*D26+C26*F26*G26)/E26)","v":8.0315789473684215E-2},null,"Super Padron Conv.",null,6,1720,190000,2,388,7.8821052631578944E-2]
["Articulado BRT",null,10,1720,190000,2,388,{"$f":"((C27*D27+C27*F27*G27)/E27)","v":0.13136842105263158},null,"Super Padron BRT",null,6,1720,190000,2,388,7.8821052631578944E-2]
[null,null,null,null,null,null,null,null,null,"Articulado Conv.",null,10,1720,190000,2,388,{"$f":"((L28*M28+L28*O28*P28)/N28)","v":0.13136842105263158}]
[null,null,null,null,null,null,null,null,null,"Articulado BRT",null,10,1720,190000,2,388,{"$f":"((L29*M29+L29*O29*P29)/N29)","v":0.13136842105263158}]
[]
["Peças e acessórios de reposição"]
[null,null,"Coeficiente do valor do veículo novo"]
[null,null,"Tipo",null,"Ar Condicionado","Coeficiente","R$/km",null,null,"Peças e acessórios de reposição",null,null,null,"EURO 6"]
[null,null,"Veículos",null,null,null,null,null,null,null,null,"Coeficiente do valor do veículo novo"]
[null,null,"Miniônibus",null,"Sem Ar",7.2023586160814527E-7,{"$f":"'Custo Capital'!F9*F35","v":0.12051716755591159},null,null,null,null,"Tipo",null,"Ar Condicionado","Coeficiente","R$/km"]
[null,null,"Ônibus Básico",null,"Sem Ar",7.2023586160814537E-7,{"$f":"'Custo Capital'!G9*'Custos Variáveis ate dez-20'!F36","v":0.16787987781526323},null,null,null,null,"Veículos"]
[null,null,"Padron",null,"Com Ar",7.2023586160814527E-7,{"$f":"F37*'Custo Capital'!H13","v":0.32452387452339809},null,null,null,null,"Miniônibus",null,"Sem Ar",{"$f":"F35","v":7.2023586160814527E-7},{"$f":"'Custo Capital'!O9*'Custos Variáveis ate dez-20'!O37","v":0.12051716755591159}]
[null,null,"Articulado",null,"Com Ar",7.2023586160814527E-7,{"$f":"F38*'Custo Capital'!I13","v":0.43616773626429733},null,null,null,null,"Ônibus Básico",null,"Sem Ar",{"$f":"F36","v":7.2023586160814537E-7},{"$f":"'Custo Capital'!P9*'Custos Variáveis ate dez-20'!O38","v":0.16787987781526323}]
[null,null,"Articulado BRT",null,"Com Ar",7.2023586160814527E-7,{"$f":"F39*'Custo Capital'!J13","v":0.51344483803741958},null,null,null,null,"Padron",null,"Com Ar",{"$f":"F37","v":7.2023586160814527E-7},{"$f":"'Custo Capital'!Q13*'Custos Variáveis ate dez-20'!O39","v":0.32452387452339809}]
[null,null,null,null,null,null,null,null,null,null,null,"Super Padron Conv.",null,"Com Ar",{"$f":"F38","v":7.2023586160814527E-7},{"$f":"'Custo Capital'!R13*'Custos Variáveis ate dez-20'!O40","v":0.7586100283146272}]
[null,null,null,null,null,null,null,null,null,null,null,"Super Padron BRT",null,"Com Ar",{"$f":"F39","v":7.2023586160814527E-7},{"$f":"'Custo Capital'!S13*'Custos Variáveis ate dez-20'!O41","v":0.4247086828730911}]
["Custo variável por km",null,null,null,null,null,null,null,null,null,null,"Articulado Conv.",null,"Com Ar",{"$f":"F39","v":7.2023586160814527E-7},{"$f":"'Custo Capital'!T13*'Custos Variáveis ate dez-20'!O42","v":0.43062192012991463}]
[null,null,null,null,null,null,null,null,null,null,null,"Articulado BRT",null,"Com Ar",{"$f":"O42","v":7.2023586160814527E-7},{"$f":"'Custo Capital'!U13*'Custos Variáveis ate dez-20'!O43","v":0.51344483803741958}]
[null,null,"Tipo",null,"Ar Condicionado","R$/km (total)"]
[null,null,"Veículos"]
[null,null,"Miniônibus",null,"Sem Ar",{"$f":"E10+G10+H23+G35","v":0.61158906298074822}]
[null,null,"Ônibus Básico",null,"Sem Ar",{"$f":"E11+G11+H24+G36","v":0.93249866006500526}]
[null,null,"Padron BRT",null,"Com Ar",{"$f":"E12+G12+H25+G37","v":1.5376913323837351}]
[null,null,"Articulado",null,"Com Ar",{"$f":"E13+G13+H26+G38","v":1.7105323733472004}]
[null,null,"Articulado BRT",null,"Com Ar",{"$f":"E14+G14+H27+G39","v":1.8388621066992701}]

{"sheet":"Custos variáveis mai21 a dez21","index":4,"n_rows":50,"n_cols":17,"rows_kept":50,"cut":false,"hidden":false,"merged":[[46,2,46,3],[47,2,47,3],[48,2,48,3],[49,2,49,3],[39,11,39,12],[40,11,40,12],[41,11,41,12],[42,11,42,12],[45,2,45,3],[43,2,43,3],[43,4,44,4],[43,5,44,5],[44,2,44,3],[36,2,36,3],[39,4,39,5],[36,11,36,12],[37,2,37,3],[37,11,37,12],[38,2,38,3],[38,11,38,12],[33,11,33,15],[34,2,34,3],[34,11,34,12],[34,13,35,13],[34,14,35,14],[34,15,35,15],[35,2,35,3],[35,11,35,12],[25,0,25,1],[25,9,25,10],[32,2,32,3],[32,4,33,4],[32,5,33,5],[32,6,33,6],[33,2,33,3],[26,0,26,1],[26,9,26,10],[27,9,27,10],[28,9,28,10],[31,2,31,6],[22,0,22,1],[22,9,22,10],[23,0,23,1],[23,9,23,10],[24,0,24,1],[24,9,24,10],[19,0,19,7],[19,9,19,16],[20,0,20,1],[20,9,20,10],[21,0,21,1],[21,9,21,10],[9,0,9,1],[9,5,13,5],[9,9,9,10],[9,14,15,14],[10,0,10,1],[10,9,10,10],[11,0,11,1],[11,9,11,10],[12,0,12,1],[12,9,12,10],[13,0,13,1],[13,9,13,10],[14,9,14,10],[15,9,15,10],[7,0,7,4],[7,5,7,6],[7,9,7,13],[7,14,7,15],[8,0,8,1],[8,9,8,10]]}
["Composição dos encargos sociais previstos",null,null,null,null,null,null,"Viação Pioneira"]
[null,null,null,null,null,null,"Bacia (Lote):",2]
["Combustível"]
[null,null,"Preço Proposta Financeira",1.6850000000000001]
[null,null,"Preço:",{"$f":"D4/(1-(F7/100*100))","v":1.7371134020618557},"R$/litro",0.15,"ICMS Deduzido",0.8,null,{"$f":"D4/(1-0.15)","v":1.9823529411764707}]
[null,null,null,"média PMPF",null,{"$f":"F5*80%","v":0.12}]
[null,null,null,null,null,{"$f":"F5-F6","v":0.03},null,null,null,"EURO 6"]
["Combustível",null,null,null,null,"Lubrificante - Coeficiente custo/km c/combustível",null,"Média km/L",null,"Combustível",null,null,null,null,"Lubrificante - Coeficiente custo/km c/combustível",null,"Média km/L"]
["Tipo Veículo",null,"Ar Condicionado","Litros/km","R$/km","Coeficiente","R$/km","Veículo",null,"Tipo Veículo",null,"Ar Condicionado","Litros/km","R$/km","Coeficiente","R$/km","Veículo"]
["Miniônibus",null,"Sem Ar",0.22222222222222221,{"$f":"D10*$D$5","v":0.38602520045819017},0.03,{"$f":"E10*$F$10","v":1.1580756013745705E-2},{"$f":"1/D10","v":4.5},null,"Miniônibus",null,"Sem Ar",0.22222222222222221,{"$f":"M10*$D$5","v":0.38602520045819017},0.03,{"$f":"N10*$O$10","v":1.1580756013745705E-2},{"$f":"1/M10","v":4.5}]
["Ônibus Básico",null,"Sem Ar",0.35087719298245612,{"$f":"D11*$D$5","v":0.60951347440766868},null,{"$f":"E11*$F$10","v":1.828540423223006E-2},{"$f":"1/D11","v":2.85},null,"Ônibus Básico",null,"Sem Ar",0.35087719298245612,{"$f":"M11*$D$5","v":0.60951347440766868},null,{"$f":"N11*$O$10","v":1.828540423223006E-2},2.85]
["Padron",null,"Com Ar",0.55555555555555558,{"$f":"D12*$D$5","v":0.96506300114547539},null,{"$f":"E12*$F$10","v":2.8951890034364259E-2},{"$f":"1/D12","v":1.7999999999999998},null,"Padron-BRT",null,"Com Ar",0.55555555555555558,{"$f":"M12*$D$5","v":0.96506300114547539},null,{"$f":"N12*$O$10","v":2.8951890034364259E-2},1.7999999999999998]
["Articulado",null,"Com Ar",0.58479532163742687,{"$f":"D13*$D$5","v":1.0158557906794476},null,{"$f":"E13*$F$10","v":3.0475673720383428E-2},{"$f":"1/D13","v":1.7100000000000002},null,"Super Padron Conv.",null,"Com Ar",0.57389000000000001,{"$f":"D5*M13","v":0.99691201030927845},null,{"$f":"N13*$O$10","v":2.9907360309278354E-2},1.7424942062067643]
["Articulado BRT",null,"Com Ar",0.58479532163742687,{"$f":"D14*$D$5","v":1.0158557906794476},null,{"$f":"E14*$F$10","v":3.0475673720383428E-2},{"$f":"1/D14","v":1.7100000000000002},null,"Super Padron BRT",null,"Com Ar",0.57389000000000001,{"$f":"D5*M14","v":0.99691201030927845},null,{"$f":"N14*$O$10","v":2.9907360309278354E-2},1.7424942062067643]
[null,null,null,null,null,null,null,null,null,"Articulado",null,"Com Ar",0.58479532163742687,{"$f":"M15*$D$5","v":1.0158557906794476},null,{"$f":"N15*$F$10","v":3.0475673720383428E-2},{"$f":"1/M15","v":1.7100000000000002}]
[null,null,null,null,null,null,null,null,null,"Articulado BRT",null,"Com Ar",0.58479532163742687,{"$f":"M16*$D$5","v":1.0158557906794476},null,{"$f":"N16*$F$10","v":3.0475673720383428E-2},{"$f":"1/M16","v":1.7100000000000002}]
[]
[]
["Pneus",null,null,null,null,null,null,null,null,"Pneus",null,"EURO 6"]
["Pneus",null,null,null,null,null,null,null,null,"Pneus"]
["Tipo",null,"Quantidade","Custo (R$)","Vida","Número de","Custo Unitário","Custo por km",null,"Tipo",null,"Quantidade","Custo (R$)","Vida","Número de","Custo Unitário","Custo por km"]
["Veículos",null,"de Pneus","Unitário","Útil","Recapagens","Recapagem (R$)","(R$/km)",null,"Veículos",null,"de Pneus","Unitário","Útil","Recapagens","Recapagem (R$)","(R$/km)"]
["Miniônibus",null,6,560,90000,0,288,{"$f":"((C23*D23+C23*F23*G23)/E23)","v":3.7333333333333336E-2},null,"Miniônibus",null,6,560,90000,0,288,{"$f":"((L23*M23+L23*O23*P23)/N23)","v":3.7333333333333336E-2}]
["Ônibus Básico",null,6,950,190000,2,288,{"$f":"((C24*D24+C24*F24*G24)/E24)","v":4.8189473684210525E-2},null,"Ônibus Básico",null,6,950,190000,2,288,4.8189473684210525E-2]
["Padron",null,6,1720,190000,2,388,{"$f":"((C25*D25+C25*F25*G25)/E25)","v":7.8821052631578944E-2},null,"Padron",null,6,1720,190000,2,388,7.8821052631578944E-2]
["Articulado",null,10,950,190000,2,288,{"$f":"((C26*D26+C26*F26*G26)/E26)","v":8.0315789473684215E-2},null,"Super Padron Conv.",null,6,1720,190000,2,388,7.8821052631578944E-2]
["Articulado BRT",null,10,1720,190000,2,388,{"$f":"((C27*D27+C27*F27*G27)/E27)","v":0.13136842105263158},null,"Super Padron BRT",null,6,1720,190000,2,388,7.8821052631578944E-2]
[null,null,null,null,null,null,null,null,null,"Articulado Conv.",null,10,1720,190000,2,388,{"$f":"((L28*M28+L28*O28*P28)/N28)","v":0.13136842105263158}]
[null,null,null,null,null,null,null,null,null,"Articulado BRT",null,10,1720,190000,2,388,{"$f":"((L29*M29+L29*O29*P29)/N29)","v":0.13136842105263158}]
[]
["Peças e acessórios de reposição"]
[null,null,"Coeficiente do valor do veículo novo"]
[null,null,"Tipo",null,"Ar Condicionado","Coeficiente","R$/km",null,null,"Peças e acessórios de reposição",null,null,null,"EURO 6"]
[null,null,"Veículos",null,null,null,null,null,null,null,null,"Coeficiente do valor do veículo novo"]
[null,null,"Miniônibus",null,"Sem Ar",7.2023586160814527E-7,{"$f":"'Custo Capital'!F9*F35","v":0.12051716755591159},null,null,null,null,"Tipo",null,"Ar Condicionado","Coeficiente","R$/km"]
[null,null,"Ônibus Básico",null,"Sem Ar",7.2023586160814537E-7,{"$f":"'Custo Capital'!G9*'Custos Variáveis ate dez-20'!F36","v":0.16787987781526323},null,null,null,null,"Veículos"]
[null,null,"Padron",null,"Com Ar",7.2023586160814527E-7,{"$f":"F37*'Custo Capital'!H13","v":0.32452387452339809},null,null,null,null,"Miniônibus",null,"Sem Ar",{"$f":"F35","v":7.2023586160814527E-7},{"$f":"'Custo Capital'!O9*'Custos Variáveis ate dez-20'!O37","v":0.12051716755591159}]
[null,null,"Articulado",null,"Com Ar",7.2023586160814527E-7,{"$f":"F38*'Custo Capital'!I13","v":0.43616773626429733},null,null,null,null,"Ônibus Básico",null,"Sem Ar",{"$f":"F36","v":7.2023586160814537E-7},{"$f":"'Custo Capital'!P9*'Custos Variáveis ate dez-20'!O38","v":0.16787987781526323}]
[null,null,"Articulado BRT",null,"Com Ar",7.2023586160814527E-7,{"$f":"F39*'Custo Capital'!J13","v":0.51344483803741958},null,null,null,null,"Padron",null,"Com Ar",{"$f":"F37","v":7.2023586160814527E-7},{"$f":"'Custo Capital'!Q13*'Custos Variáveis ate dez-20'!O39","v":0.32452387452339809}]
[null,null,null,null,null,null,null,null,null,null,null,"Super Padron Conv.",null,"Com Ar",{"$f":"F38","v":7.2023586160814527E-7},{"$f":"'Custo Capital'!R13*'Custos Variáveis ate dez-20'!O40","v":0.7586100283146272}]
[null,null,null,null,null,null,null,null,null,null,null,"Super Padron BRT",null,"Com Ar",{"$f":"F39","v":7.2023586160814527E-7},{"$f":"'Custo Capital'!S13*'Custos Variáveis ate dez-20'!O41","v":0.4247086828730911}]
["Custo variável por km",null,null,null,null,null,null,null,null,null,null,"Articulado Conv.",null,"Com Ar",{"$f":"F39","v":7.2023586160814527E-7},{"$f":"'Custo Capital'!T13*'Custos Variáveis ate dez-20'!O42","v":0.43062192012991463}]
[null,null,null,null,null,null,null,null,null,null,null,"Articulado BRT",null,"Com Ar",{"$f":"O42","v":7.2023586160814527E-7},{"$f":"'Custo Capital'!U13*'Custos Variáveis ate dez-20'!O43","v":0.51344483803741958}]
[null,null,"Tipo",null,"Ar Condicionado","R$/km (total)"]
[null,null,"Veículos"]
[null,null,"Miniônibus",null,"Sem Ar",{"$f":"E10+G10+H23+G35","v":0.55545645736118077}]
[null,null,"Ônibus Básico",null,"Sem Ar",{"$f":"E11+G11+H24+G36","v":0.84386823013937251}]
[null,null,"Padron BRT",null,"Com Ar",{"$f":"E12+G12+H25+G37","v":1.3973598183348166}]
[null,null,"Articulado",null,"Com Ar",{"$f":"E13+G13+H26+G38","v":1.5628149901378126}]
[null,null,"Articulado BRT",null,"Com Ar",{"$f":"E14+G14+H27+G39","v":1.6911447234898822}]

{"sheet":"Custos variáveis jan22 a dez22","index":5,"n_rows":50,"n_cols":17,"rows_kept":50,"cut":false,"hidden":false,"merged":[[46,2,46,3],[47,2,47,3],[48,2,48,3],[49,2,49,3],[39,11,39,12],[40,11,40,12],[41,11,41,12],[42,11,42,12],[45,2,45,3],[43,2,43,3],[43,4,44,4],[43,5,44,5],[44,2,44,3],[36,2,36,3],[39,4,39,5],[36,11,36,12],[37,2,37,3],[37,11,37,12],[38,2,38,3],[38,11,38,12],[33,11,33,15],[34,2,34,3],[34,11,34,12],[34,13,35,13],[34,14,35,14],[34,15,35,15],[35,2,35,3],[35,11,35,12],[25,0,25,1],[25,9,25,10],[32,2,32,3],[32,4,33,4],[32,5,33,5],[32,6,33,6],[33,2,33,3],[26,0,26,1],[26,9,26,10],[27,9,27,10],[28,9,28,10],[31,2,31,6],[22,0,22,1],[22,9,22,10],[23,0,23,1],[23,9,23,10],[24,0,24,1],[24,9,24,10],[19,0,19,7],[19,9,19,16],[20,0,20,1],[20,9,20,10],[21,0,21,1],[21,9,21,10],[9,0,9,1],[9,5,13,5],[9,9,9,10],[9,14,15,14],[10,0,10,1],[10,9,10,10],[11,0,11,1],[11,9,11,10],[12,0,12,1],[12,9,12,10],[13,0,13,1],[13,9,13,10],[14,9,14,10],[15,9,15,10],[7,0,7,4],[7,5,7,6],[7,9,7,13],[7,14,7,15],[8,0,8,1],[8,9,8,10]]}
["Composição dos encargos sociais previstos",null,null,null,null,null,null,"Viação Pioneira"]
[null,null,null,null,null,null,"Bacia (Lote):",2]
["Combustível"]
[null,null,"Preço Proposta Financeira",1.6850000000000001]
[null,null,"Preço:",{"$f":"D4/(1-(F7/100*100))","v":1.7335390946502058},"R$/litro",0.14000000000000001,"ICMS Deduzido",0.8,null,{"$f":"D4/(1-0.15)","v":1.9823529411764707}]
[null,null,null,"média PMPF",null,{"$f":"F5*80%","v":0.11200000000000002}]
[null,null,null,null,null,{"$f":"F5-F6","v":2.7999999999999997E-2},null,null,null,"EURO 6"]
["Combustível",null,null,null,null,"Lubrificante - Coeficiente custo/km c/combustível",null,"Média km/L",null,"Combustível",null,null,null,null,"Lubrificante - Coeficiente custo/km c/combustível",null,"Média km/L"]
["Tipo Veículo",null,"Ar Condicionado","Litros/km","R$/km","Coeficiente","R$/km","Veículo",null,"Tipo Veículo",null,"Ar Condicionado","Litros/km","R$/km","Coeficiente","R$/km","Veículo"]
["Miniônibus",null,"Sem Ar",0.22222222222222221,{"$f":"D10*$D$5","v":0.38523090992226794},0.03,{"$f":"E10*$F$10","v":1.1556927297668038E-2},{"$f":"1/D10","v":4.5},null,"Miniônibus",null,"Sem Ar",0.22222222222222221,{"$f":"M10*$D$5","v":0.38523090992226794},0.03,{"$f":"N10*$O$10","v":1.1556927297668038E-2},{"$f":"1/M10","v":4.5}]
["Ônibus Básico",null,"Sem Ar",0.35087719298245612,{"$f":"D11*$D$5","v":0.60825933145621258},null,{"$f":"E11*$F$10","v":1.8247779943686378E-2},{"$f":"1/D11","v":2.85},null,"Ônibus Básico",null,"Sem Ar",0.35087719298245612,{"$f":"M11*$D$5","v":0.60825933145621258},null,{"$f":"N11*$O$10","v":1.8247779943686378E-2},2.85]
["Padron",null,"Com Ar",0.55555555555555558,{"$f":"D12*$D$5","v":0.96307727480566996},null,{"$f":"E12*$F$10","v":2.8892318244170098E-2},{"$f":"1/D12","v":1.7999999999999998},null,"Padron-BRT",null,"Com Ar",0.55555555555555558,{"$f":"M12*$D$5","v":0.96307727480566996},null,{"$f":"N12*$O$10","v":2.8892318244170098E-2},1.7999999999999998]
["Articulado",null,"Com Ar",0.58479532163742687,{"$f":"D13*$D$5","v":1.0137655524270208},null,{"$f":"E13*$F$10","v":3.0412966572810625E-2},{"$f":"1/D13","v":1.7100000000000002},null,"Super Padron Conv.",null,"Com Ar",0.57389000000000001,{"$f":"D5*M13","v":0.99486075102880667},null,{"$f":"N13*$O$10","v":2.9845822530864197E-2},1.7424942062067643]
["Articulado BRT",null,"Com Ar",0.58479532163742687,{"$f":"D14*$D$5","v":1.0137655524270208},null,{"$f":"E14*$F$10","v":3.0412966572810625E-2},{"$f":"1/D14","v":1.7100000000000002},null,"Super Padron BRT",null,"Com Ar",0.57389000000000001,{"$f":"D5*M14","v":0.99486075102880667},null,{"$f":"N14*$O$10","v":2.9845822530864197E-2},1.7424942062067643]
[null,null,null,null,null,null,null,null,null,"Articulado",null,"Com Ar",0.58479532163742687,{"$f":"M15*$D$5","v":1.0137655524270208},null,{"$f":"N15*$F$10","v":3.0412966572810625E-2},{"$f":"1/M15","v":1.7100000000000002}]
[null,null,null,null,null,null,null,null,null,"Articulado BRT",null,"Com Ar",0.58479532163742687,{"$f":"M16*$D$5","v":1.0137655524270208},null,{"$f":"N16*$F$10","v":3.0412966572810625E-2},{"$f":"1/M16","v":1.7100000000000002}]
[]
[]
["Pneus",null,null,null,null,null,null,null,null,"Pneus",null,"EURO 6"]
["Pneus",null,null,null,null,null,null,null,null,"Pneus"]
["Tipo",null,"Quantidade","Custo (R$)","Vida","Número de","Custo Unitário","Custo por km",null,"Tipo",null,"Quantidade","Custo (R$)","Vida","Número de","Custo Unitário","Custo por km"]
["Veículos",null,"de Pneus","Unitário","Útil","Recapagens","Recapagem (R$)","(R$/km)",null,"Veículos",null,"de Pneus","Unitário","Útil","Recapagens","Recapagem (R$)","(R$/km)"]
["Miniônibus",null,6,560,90000,0,288,{"$f":"((C23*D23+C23*F23*G23)/E23)","v":3.7333333333333336E-2},null,"Miniônibus",null,6,560,90000,0,288,{"$f":"((L23*M23+L23*O23*P23)/N23)","v":3.7333333333333336E-2}]
["Ônibus Básico",null,6,950,190000,2,288,{"$f":"((C24*D24+C24*F24*G24)/E24)","v":4.8189473684210525E-2},null,"Ônibus Básico",null,6,950,190000,2,288,4.8189473684210525E-2]
["Padron",null,6,1720,190000,2,388,{"$f":"((C25*D25+C25*F25*G25)/E25)","v":7.8821052631578944E-2},null,"Padron",null,6,1720,190000,2,388,7.8821052631578944E-2]
["Articulado",null,10,950,190000,2,288,{"$f":"((C26*D26+C26*F26*G26)/E26)","v":8.0315789473684215E-2},null,"Super Padron Conv.",null,6,1720,190000,2,388,7.8821052631578944E-2]
["Articulado BRT",null,10,1720,190000,2,388,{"$f":"((C27*D27+C27*F27*G27)/E27)","v":0.13136842105263158},null,"Super Padron BRT",null,6,1720,190000,2,388,7.8821052631578944E-2]
[null,null,null,null,null,null,null,null,null,"Articulado Conv.",null,10,1720,190000,2,388,{"$f":"((L28*M28+L28*O28*P28)/N28)","v":0.13136842105263158}]
[null,null,null,null,null,null,null,null,null,"Articulado BRT",null,10,1720,190000,2,388,{"$f":"((L29*M29+L29*O29*P29)/N29)","v":0.13136842105263158}]
[]
["Peças e acessórios de reposição"]
[null,null,"Coeficiente do valor do veículo novo"]
[null,null,"Tipo",null,"Ar Condicionado","Coeficiente","R$/km",null,null,"Peças e acessórios de reposição",null,null,null,"EURO 6"]
[null,null,"Veículos",null,null,null,null,null,null,null,null,"Coeficiente do valor do veículo novo"]
[null,null,"Miniônibus",null,"Sem Ar",7.2023586160814527E-7,{"$f":"'Custo Capital'!F9*F35","v":0.12051716755591159},null,null,null,null,"Tipo",null,"Ar Condicionado","Coeficiente","R$/km"]
[null,null,"Ônibus Básico",null,"Sem Ar",7.2023586160814537E-7,{"$f":"'Custo Capital'!G9*'Custos Variáveis ate dez-20'!F36","v":0.16787987781526323},null,null,null,null,"Veículos"]
[null,null,"Padron",null,"Com Ar",7.2023586160814527E-7,{"$f":"F37*'Custo Capital'!H13","v":0.32452387452339809},null,null,null,null,"Miniônibus",null,"Sem Ar",{"$f":"F35","v":7.2023586160814527E-7},{"$f":"'Custo Capital'!O9*'Custos Variáveis ate dez-20'!O37","v":0.12051716755591159}]
[null,null,"Articulado",null,"Com Ar",7.2023586160814527E-7,{"$f":"F38*'Custo Capital'!I13","v":0.43616773626429733},null,null,null,null,"Ônibus Básico",null,"Sem Ar",{"$f":"F36","v":7.2023586160814537E-7},{"$f":"'Custo Capital'!P9*'Custos Variáveis ate dez-20'!O38","v":0.16787987781526323}]
[null,null,"Articulado BRT",null,"Com Ar",7.2023586160814527E-7,{"$f":"F39*'Custo Capital'!J13","v":0.51344483803741958},null,null,null,null,"Padron",null,"Com Ar",{"$f":"F37","v":7.2023586160814527E-7},{"$f":"'Custo Capital'!Q13*'Custos Variáveis ate dez-20'!O39","v":0.32452387452339809}]
[null,null,null,null,null,null,null,null,null,null,null,"Super Padron Conv.",null,"Com Ar",{"$f":"F38","v":7.2023586160814527E-7},{"$f":"'Custo Capital'!R13*'Custos Variáveis ate dez-20'!O40","v":0.7586100283146272}]
[null,null,null,null,null,null,null,null,null,null,null,"Super Padron BRT",null,"Com Ar",{"$f":"F39","v":7.2023586160814527E-7},{"$f":"'Custo Capital'!S13*'Custos Variáveis ate dez-20'!O41","v":0.4247086828730911}]
["Custo variável por km",null,null,null,null,null,null,null,null,null,null,"Articulado Conv.",null,"Com Ar",{"$f":"F39","v":7.2023586160814527E-7},{"$f":"'Custo Capital'!T13*'Custos Variáveis ate dez-20'!O42","v":0.43062192012991463}]
[null,null,null,null,null,null,null,null,null,null,null,"Articulado BRT",null,"Com Ar",{"$f":"O42","v":7.2023586160814527E-7},{"$f":"'Custo Capital'!U13*'Custos Variáveis ate dez-20'!O43","v":0.51344483803741958}]
[null,null,"Tipo",null,"Ar Condicionado","R$/km (total)"]
[null,null,"Veículos"]
[null,null,"Miniônibus",null,"Sem Ar",{"$f":"E10+G10+H23+G35","v":0.55463833810918095}]
[null,null,"Ônibus Básico",null,"Sem Ar",{"$f":"E11+G11+H24+G36","v":0.84257646289937282}]
[null,null,"Padron BRT",null,"Com Ar",{"$f":"E12+G12+H25+G37","v":1.3953145202048169}]
[null,null,"Articulado",null,"Com Ar",{"$f":"E13+G13+H26+G38","v":1.5606620447378128}]
[null,null,"Articulado BRT",null,"Com Ar",{"$f":"E14+G14+H27+G39","v":1.6889917780898824}]

{"sheet":"Custos variáveis jan23 a abr23","index":6,"n_rows":50,"n_cols":17,"rows_kept":50,"cut":false,"hidden":false,"merged":[[46,2,46,3],[47,2,47,3],[48,2,48,3],[49,2,49,3],[39,11,39,12],[40,11,40,12],[41,11,41,12],[42,11,42,12],[45,2,45,3],[43,2,43,3],[43,4,44,4],[43,5,44,5],[44,2,44,3],[36,2,36,3],[39,4,39,5],[36,11,36,12],[37,2,37,3],[37,11,37,12],[38,2,38,3],[38,11,38,12],[33,11,33,15],[34,2,34,3],[34,11,34,12],[34,13,35,13],[34,14,35,14],[34,15,35,15],[35,2,35,3],[35,11,35,12],[25,0,25,1],[25,9,25,10],[32,2,32,3],[32,4,33,4],[32,5,33,5],[32,6,33,6],[33,2,33,3],[26,0,26,1],[26,9,26,10],[27,9,27,10],[28,9,28,10],[31,2,31,6],[22,0,22,1],[22,9,22,10],[23,0,23,1],[23,9,23,10],[24,0,24,1],[24,9,24,10],[19,0,19,7],[19,9,19,16],[20,0,20,1],[20,9,20,10],[21,0,21,1],[21,9,21,10],[9,0,9,1],[9,5,13,5],[9,9,9,10],[9,14,15,14],[10,0,10,1],[10,9,10,10],[11,0,11,1],[11,9,11,10],[12,0,12,1],[12,9,12,10],[13,0,13,1],[13,9,13,10],[14,9,14,10],[15,9,15,10],[7,0,7,4],[7,5,7,6],[7,9,7,13],[7,14,7,15],[8,0,8,1],[8,9,8,10]]}
["Composição dos encargos sociais previstos",null,null,null,null,null,null,"Viação Pioneira"]
[null,null,null,null,null,null,"Bacia (Lote):",2]
["Combustível"]
[null,null,"Preço Proposta Financeira",1.6850000000000001]
[null,null,"Preço:",{"$f":"D4/(1-(F7/100*100))","v":1.7299794661190966},"R$/litro",0.13,"ICMS Deduzido",0.8,null,{"$f":"D4/(1-0.15)","v":1.9823529411764707}]
[null,null,null,"média PMPF",null,{"$f":"F5*80%","v":0.10400000000000001}]
[null,null,null,null,null,{"$f":"F5-F6","v":2.5999999999999995E-2},null,null,null,"EURO 6"]
["Combustível",null,null,null,null,"Lubrificante - Coeficiente custo/km c/combustível",null,"Média km/L",null,"Combustível",null,null,null,null,"Lubrificante - Coeficiente custo/km c/combustível",null,"Média km/L"]
["Tipo Veículo",null,"Ar Condicionado","Litros/km","R$/km","Coeficiente","R$/km","Veículo",null,"Tipo Veículo",null,"Ar Condicionado","Litros/km","R$/km","Coeficiente","R$/km","Veículo"]
["Miniônibus",null,"Sem Ar",0.22222222222222221,{"$f":"D10*$D$5","v":0.38443988135979923},0.03,{"$f":"E10*$F$10","v":1.1533196440793977E-2},{"$f":"1/D10","v":4.5},null,"Miniônibus",null,"Sem Ar",0.22222222222222221,{"$f":"M10*$D$5","v":0.38443988135979923},0.03,{"$f":"N10*$O$10","v":1.1533196440793977E-2},{"$f":"1/M10","v":4.5}]
["Ônibus Básico",null,"Sem Ar",0.35087719298245612,{"$f":"D11*$D$5","v":0.60701033898915668},null,{"$f":"E11*$F$10","v":1.8210310169674698E-2},{"$f":"1/D11","v":2.85},null,"Ônibus Básico",null,"Sem Ar",0.35087719298245612,{"$f":"M11*$D$5","v":0.60701033898915668},null,{"$f":"N11*$O$10","v":1.8210310169674698E-2},2.85]
["Padron",null,"Com Ar",0.55555555555555558,{"$f":"D12*$D$5","v":0.96109970339949813},null,{"$f":"E12*$F$10","v":2.8832991101984944E-2},{"$f":"1/D12","v":1.7999999999999998},null,"Padron-BRT",null,"Com Ar",0.55555555555555558,{"$f":"M12*$D$5","v":0.96109970339949813},null,{"$f":"N12*$O$10","v":2.8832991101984944E-2},1.7999999999999998]
["Articulado",null,"Com Ar",0.58479532163742687,{"$f":"D13*$D$5","v":1.0116838983152612},null,{"$f":"E13*$F$10","v":3.0350516949457833E-2},{"$f":"1/D13","v":1.7100000000000002},null,"Super Padron Conv.",null,"Com Ar",0.57389000000000001,{"$f":"D5*M13","v":0.99281791581108836},null,{"$f":"N13*$O$10","v":2.9784537474332649E-2},1.7424942062067643]
["Articulado BRT",null,"Com Ar",0.58479532163742687,{"$f":"D14*$D$5","v":1.0116838983152612},null,{"$f":"E14*$F$10","v":3.0350516949457833E-2},{"$f":"1/D14","v":1.7100000000000002},null,"Super Padron BRT",null,"Com Ar",0.57389000000000001,{"$f":"D5*M14","v":0.99281791581108836},null,{"$f":"N14*$O$10","v":2.9784537474332649E-2},1.7424942062067643]
[null,null,null,null,null,null,null,null,null,"Articulado",null,"Com Ar",0.58479532163742687,{"$f":"M15*$D$5","v":1.0116838983152612},null,{"$f":"N15*$F$10","v":3.0350516949457833E-2},{"$f":"1/M15","v":1.7100000000000002}]
[null,null,null,null,null,null,null,null,null,"Articulado BRT",null,"Com Ar",0.58479532163742687,{"$f":"M16*$D$5","v":1.0116838983152612},null,{"$f":"N16*$F$10","v":3.0350516949457833E-2},{"$f":"1/M16","v":1.7100000000000002}]
[]
[]
["Pneus",null,null,null,null,null,null,null,null,"Pneus",null,"EURO 6"]
["Pneus",null,null,null,null,null,null,null,null,"Pneus"]
["Tipo",null,"Quantidade","Custo (R$)","Vida","Número de","Custo Unitário","Custo por km",null,"Tipo",null,"Quantidade","Custo (R$)","Vida","Número de","Custo Unitário","Custo por km"]
["Veículos",null,"de Pneus","Unitário","Útil","Recapagens","Recapagem (R$)","(R$/km)",null,"Veículos",null,"de Pneus","Unitário","Útil","Recapagens","Recapagem (R$)","(R$/km)"]
["Miniônibus",null,6,560,90000,0,288,{"$f":"((C23*D23+C23*F23*G23)/E23)","v":3.7333333333333336E-2},null,"Miniônibus",null,6,560,90000,0,288,{"$f":"((L23*M23+L23*O23*P23)/N23)","v":3.7333333333333336E-2}]
["Ônibus Básico",null,6,950,190000,2,288,{"$f":"((C24*D24+C24*F24*G24)/E24)","v":4.8189473684210525E-2},null,"Ônibus Básico",null,6,950,190000,2,288,4.8189473684210525E-2]
["Padron",null,6,1720,190000,2,388,{"$f":"((C25*D25+C25*F25*G25)/E25)","v":7.8821052631578944E-2},null,"Padron",null,6,1720,190000,2,388,7.8821052631578944E-2]
["Articulado",null,10,950,190000,2,288,{"$f":"((C26*D26+C26*F26*G26)/E26)","v":8.0315789473684215E-2},null,"Super Padron Conv.",null,6,1720,190000,2,388,7.8821052631578944E-2]
["Articulado BRT",null,10,1720,190000,2,388,{"$f":"((C27*D27+C27*F27*G27)/E27)","v":0.13136842105263158},null,"Super Padron BRT",null,6,1720,190000,2,388,7.8821052631578944E-2]
[null,null,null,null,null,null,null,null,null,"Articulado Conv.",null,10,1720,190000,2,388,{"$f":"((L28*M28+L28*O28*P28)/N28)","v":0.13136842105263158}]
[null,null,null,null,null,null,null,null,null,"Articulado BRT",null,10,1720,190000,2,388,{"$f":"((L29*M29+L29*O29*P29)/N29)","v":0.13136842105263158}]
[]
["Peças e acessórios de reposição"]
[null,null,"Coeficiente do valor do veículo novo"]
[null,null,"Tipo",null,"Ar Condicionado","Coeficiente","R$/km",null,null,"Peças e acessórios de reposição",null,null,null,"EURO 6"]
[null,null,"Veículos",null,null,null,null,null,null,null,null,"Coeficiente do valor do veículo novo"]
[null,null,"Miniônibus",null,"Sem Ar",7.2023586160814527E-7,{"$f":"'Custo Capital'!F9*F35","v":0.12051716755591159},null,null,null,null,"Tipo",null,"Ar Condicionado","Coeficiente","R$/km"]
[null,null,"Ônibus Básico",null,"Sem Ar",7.2023586160814537E-7,{"$f":"'Custo Capital'!G9*'Custos Variáveis ate dez-20'!F36","v":0.16787987781526323},null,null,null,null,"Veículos"]
[null,null,"Padron",null,"Com Ar",7.2023586160814527E-7,{"$f":"F37*'Custo Capital'!H13","v":0.32452387452339809},null,null,null,null,"Miniônibus",null,"Sem Ar",{"$f":"F35","v":7.2023586160814527E-7},{"$f":"'Custo Capital'!O9*'Custos Variáveis ate dez-20'!O37","v":0.12051716755591159}]
[null,null,"Articulado",null,"Com Ar",7.2023586160814527E-7,{"$f":"F38*'Custo Capital'!I13","v":0.43616773626429733},null,null,null,null,"Ônibus Básico",null,"Sem Ar",{"$f":"F36","v":7.2023586160814537E-7},{"$f":"'Custo Capital'!P9*'Custos Variáveis ate dez-20'!O38","v":0.16787987781526323}]
[null,null,"Articulado BRT",null,"Com Ar",7.2023586160814527E-7,{"$f":"F39*'Custo Capital'!J13","v":0.51344483803741958},null,null,null,null,"Padron",null,"Com Ar",{"$f":"F37","v":7.2023586160814527E-7},{"$f":"'Custo Capital'!Q13*'Custos Variáveis ate dez-20'!O39","v":0.32452387452339809}]
[null,null,null,null,null,null,null,null,null,null,null,"Super Padron Conv.",null,"Com Ar",{"$f":"F38","v":7.2023586160814527E-7},{"$f":"'Custo Capital'!R13*'Custos Variáveis ate dez-20'!O40","v":0.7586100283146272}]
[null,null,null,null,null,null,null,null,null,null,null,"Super Padron BRT",null,"Com Ar",{"$f":"F39","v":7.2023586160814527E-7},{"$f":"'Custo Capital'!S13*'Custos Variáveis ate dez-20'!O41","v":0.4247086828730911}]
["Custo variável por km",null,null,null,null,null,null,null,null,null,null,"Articulado Conv.",null,"Com Ar",{"$f":"F39","v":7.2023586160814527E-7},{"$f":"'Custo Capital'!T13*'Custos Variáveis ate dez-20'!O42","v":0.43062192012991463}]
[null,null,null,null,null,null,null,null,null,null,null,"Articulado BRT",null,"Com Ar",{"$f":"O42","v":7.2023586160814527E-7},{"$f":"'Custo Capital'!U13*'Custos Variáveis ate dez-20'!O43","v":0.51344483803741958}]
[null,null,"Tipo",null,"Ar Condicionado","R$/km (total)"]
[null,null,"Veículos"]
[null,null,"Miniônibus",null,"Sem Ar",{"$f":"E10+G10+H23+G35","v":0.55382357868983811}]
[null,null,"Ônibus Básico",null,"Sem Ar",{"$f":"E11+G11+H24+G36","v":0.84129000065830517}]
[null,null,"Padron BRT",null,"Com Ar",{"$f":"E12+G12+H25+G37","v":1.39327762165646}]
[null,null,"Articulado",null,"Com Ar",{"$f":"E13+G13+H26+G38","v":1.5585179410027004}]
[null,null,"Articulado BRT",null,"Com Ar",{"$f":"E14+G14+H27+G39","v":1.68684767435477}]

{"sheet":"Plan4 R$ Pessoal","index":7,"n_rows":41,"n_cols":13,"rows_kept":41,"cut":false,"hidden":false,"merged":[[40,4,40,5],[39,4,39,5],[35,4,35,5],[2,1,3,3],[4,1,6,1],[4,2,6,2],[36,4,36,5],[37,4,37,5],[38,4,38,5]]}
[]
[null,"Planilha 2 - Demonstração do Custo com Pessoal de Administração",null,null,null,null,null,null,null,null,null,null,"VIAÇÃO PIONEIRA"]
[null,"Composição do Custo mensal com Pessoal",null,null,null,null,null,null,null,null,null,"Bacia/Lote:",2]
[]
[null,"Funções","Cargo","Fator de","Qtde. de","Salário Base","Salário Total","Horas extras","% Encargos","Encargos","Salário + Enc.","Benefícios","Total"]
[null,null,null,"Utilização","Funcionários","(R$/mês)","R$","e adicional","aplicáveis","R$","R$/mês","R$/mês","R$/mês"]
[null,null,null,null,null,null,null,"noturno"]
[null,"Administração","Gerente Adm. Financeiro",1.6420361247947454E-3,1,4078.17,{"$f":"E8*F8","v":4078.17},0,0.63723885555555548,{"$f":"(G8+H8)*I8","v":2598.7683835609996},{"$f":"G8+J8","v":6676.9383835609997},{"$f":"E8*Benefícios!$E$12","v":613.48199999999997},{"$f":"K8+L8-0.01","v":7290.4103835609994}]
[null,null,"Gerente de Operação",1.6420361247947454E-3,1,4078.17,4078.17,0,{"$f":"I8","v":0.63723885555555548},2598.7683835609996,6676.9383835609997,{"$f":"E9*Benefícios!$E$12","v":613.48199999999997},{"$f":"K9+L9-0.01","v":7290.4103835609994}]
[null,null,"Controle de Manutenção",1.6420361247947454E-3,1,2578.17,2578.17,0,{"$f":"I9","v":0.63723885555555548},1642.9101002276666,4221.0801002276667,{"$f":"E10*Benefícios!$E$12","v":613.48199999999997},{"$f":"K10+L10","v":4834.5621002276666}]
[null,null,"Auxiliar de Contabilidade",1.6420361247947454E-3,1,978.17,978.17,0,{"$f":"I10","v":0.63723885555555548},623.32793133877772,1601.4979313387776,{"$f":"E11*Benefícios!$E$12","v":613.48199999999997},{"$f":"K11+L11","v":2214.9799313387775}]
[null,null,"Assistente Adm./Financeiro",4.9261083743842365E-3,3,878.17,2634.5099999999998,0,{"$f":"I11+0.000044%","v":0.63723929555555547},1678.8132965340662,4313.3232965340658,{"$f":"E12*Benefícios!$E$12","v":1840.4459999999999},{"$f":"K12+L12","v":6153.7692965340657}]
[null,null,"Contador",1.6420361247947454E-3,1,2278.17,2278.17,0,{"$f":"I12","v":0.63723929555555547},1451.7394459558,3729.9094459558,{"$f":"E13*Benefícios!$E$12","v":613.48199999999997},{"$f":"K13+L13","v":4343.3914459558}]
[null,null,"Auxiliar Adm./Financeiro",4.9261083743842365E-3,3,798.17,2394.5099999999998,0,0.63723929555555547,1525.8758656007331,3920.3858656007328,{"$f":"E14*Benefícios!$E$12","v":1840.4459999999999},{"$f":"K14+L14","v":5760.8318656007323}]
[null,null,"Secretária Executiva",1.6420361247947454E-3,1,1578.17,1578.17,0,0.63723929555555547,1005.671939066911,2583.841939066911,{"$f":"E15*Benefícios!$E$12","v":613.48199999999997},3197.323939066911]
[null,null,"Telefonista",3.2840722495894909E-3,2,798.17,1596.34,0,0.63723929555555547,1017.2505770671554,2613.5905770671552,{"$f":"E16*Benefícios!$E$12","v":1226.9639999999999},3840.5545770671552]
[null,null,"Aux de serviços gerais",3.2840722495894909E-3,2,798.17,1596.34,0,0.63723929555555547,1017.2505770671554,2613.5905770671552,{"$f":"E17*Benefícios!$E$12","v":1226.9639999999999},3840.5545770671552]
[null,null,"Encarregado do Depto.Pessoal",1.6420361247947454E-3,1,3278.17,3278.17,0,0.63723929555555547,2088.9787415113551,5367.1487415113552,{"$f":"E18*Benefícios!$E$12","v":613.48199999999997},5980.6307415113552]
[null,null,"Auxiliar Administrativo",3.2840722495894909E-3,2,848.17,1696.34,0,0.63723929555555547,1080.974506622711,2777.3145066227107,{"$f":"E19*Benefícios!$E$12","v":1226.9639999999999},4004.2785066227107]
[null,null,"Psicólogo",1.6420361247947454E-3,1,3078.17,3078.17,0,0.63723929555555547,1961.5308824002443,5039.7008824002442,{"$f":"E20*Benefícios!$E$12","v":613.48199999999997},5653.1828824002441]
[null,null,"Auxiliar Administrativo",1.6420361247947454E-3,1,778.17,778.17,0,0.63723929555555547,495.88050262246657,1274.0505026224664,{"$f":"E21*Benefícios!$E$12","v":613.48199999999997},1887.5325026224664]
[null,null,"Assistente Recrut./Seleção",1.6420361247947454E-3,1,1078.17,1078.17,0,0.63723929555555547,687.05229128913334,1765.2222912891334,{"$f":"E22*Benefícios!$E$12","v":613.48199999999997},2378.7042912891334]
[null,null,"Assistente Treinam./Capacitação",1.6420361247947454E-3,1,1078.17,1078.17,0,0.63723929555555547,687.05229128913334,1765.2222912891334,{"$f":"E23*Benefícios!$E$12","v":613.48199999999997},2378.7042912891334]
[null,null,"Assessor Jurídico",1.6420361247947454E-3,1,1578.17,{"$f":"E24*F24","v":1578.17},0,0.63723929555555547,1005.671939066911,{"$f":"G24+J24","v":2583.841939066911},{"$f":"E24*Benefícios!$E$12","v":613.48199999999997},{"$f":"K24+L24","v":3197.323939066911}]
[null,null,"Auxiliar de Compras",1.6420361247947454E-3,1,778.17,778.17,0,0.63723929555555547,495.88050262246657,1274.0505026224664,{"$f":"E25*Benefícios!$E$12","v":613.48199999999997},1887.5325026224664]
[null,null,"Médico do Trabalho",1.6420361247947454E-3,1,2778.17,2778.17,0,0.63723929555555547,1770.3590937335775,4548.5290937335776,{"$f":"E26*Benefícios!$E$12","v":613.48199999999997},5162.0110937335776]
[null,null,"Eng. Seg. Trabalho",1.6420361247947454E-3,1,2778.17,2778.17,0,0.63723929555555547,1770.3590937335775,4548.5290937335776,{"$f":"E27*Benefícios!$E$12","v":613.48199999999997},5162.0110937335776]
[null,null,"Téc. Segurança do Trabalho",1.6420361247947454E-3,1,2058.17,2058.17,0,0.63723929555555547,1311.5468009335777,3369.7168009335778,{"$f":"E28*Benefícios!$E$12","v":613.48199999999997},{"$f":"K28+L28-0.01","v":3983.1888009335776}]
[null,null,"Auxiliar de CPD",1.6420361247947454E-3,1,1278.17,1278.17,0,0.63723929555555547,814.50015040024437,2092.6701504002444,{"$f":"E29*Benefícios!$E$12","v":613.48199999999997},2706.1521504002444]
[null,null,"Técnico em Informática",1.6420361247947454E-3,1,878.17,878.17,0,0.63723929555555547,559.60443217802208,1437.7744321780219,{"$f":"E30*Benefícios!$E$12","v":613.48199999999997},2051.2564321780219]
[null,null,"Auxiliar de Monitoramento",6.5681444991789817E-3,4,808.17,3232.68,0,0.63723929555555547,2059.990725956533,5292.6707259565328,{"$f":"E31*Benefícios!$E$12","v":2453.9279999999999},{"$f":"K31+L31-0.01","v":7746.5887259565325}]
[null,null,"Porteiro",4.9261083743842365E-3,3,878.17,2634.5099999999998,0,0.63723929555555547,1678.8132965340662,4313.3232965340658,{"$f":"E32*Benefícios!$E$12","v":1840.4459999999999},6153.7692965340657]
[null,"Total",null,{"$f":"SUM(D8:D32)","v":6.0755336617405564E-2},{"$f":"SUM(E8:E32)","v":37},{"$f":"G33/E33","v":1426.2781081081077},{"$f":"SUM(G8:G32)","v":52772.289999999986},{"$f":"SUM(H8:H32)","v":0},null,{"$f":"SUM(J8:J32)-0.02","v":33628.551750874278},{"$f":"SUM(K8:K32)-0.02","v":86400.841750874242},{"$f":"SUM(L8:L32)-0.05","v":22698.784},{"$f":"SUM(M8:M32)-0.03","v":109099.62575087427}]
[null,null,null,null,"Custo Por Pessoa da Administração incluso Horas Extras e Ad.Noturno",{"$f":"(G33+H33)/E33","v":1426.2781081081077}]
[null,"Demais custos administrativos"]
[null,null,null,"Valores","Valores (R$/ano)"]
[null,"Itens",null,"(R$/mês)"]
[null,"Custos administrativos diversos",null,{"$f":"'Custos Diversos'!E57","v":23700},{"$f":"D38*12","v":284400}]
[null,"Custos de manutenção SIM e Sist. de Vigilância",null,{"$f":"'Custos Diversos'!E65","v":81250},{"$f":"D39*12","v":975000}]
[null,"Custos com seguros diversos",null,0,{"$f":"D40*12","v":0},null,null,"São valores mensais variáveis em função da Resp.Civil sobre o Fato. "]
[null,"Custos não considerados nos itens acima",null,{"$f":"E41/12","v":195364.29803833331},{"$f":"'Custos Diversos'!G127+'Custos Diversos'!E129+'Custos Diversos'!E131","v":2344371.5764599997}]

{"sheet":"Op.Estações","index":8,"n_rows":91,"n_cols":11,"rows_kept":91,"cut":false,"hidden":false,"merged":[[1,6,1,8]]}
[]
[null,null,null,null,null,null,"BENEFICÍOS"]
[null,"MÊS","SALÁRIO","ENCARGOS","QTDA","TOTAL FUN.","CESTA","P. SAÚDE ","P. ODOT.","TOTAL BENF. ","TOTAL GERAL"]
[null,"2017-09-01",484.11,{"$f":"C4*35.08%","v":169.82578800000002},71,{"$f":"(C4+D4)*E4","v":46429.440948000003},254.88,233.84,24.9,{"$f":"(G4+H4+I4)*E4","v":36467.019999999997},{"$f":"F4+J4","v":82896.460947999993}]
[null,"2017-10-01",484.11,169.82578800000002,71,{"$f":"(C5+D5)*E5","v":46429.440948000003},254.88,233.84,24.9,{"$f":"(G5+H5+I5)*E5","v":36467.019999999997},{"$f":"F5+J5","v":82896.460947999993}]
[null,"2017-11-01",484.11,169.82578800000002,72,47083.376735999998,254.88,233.84,24.9,36980.639999999999,84064.01673599999]
[null,"2017-12-01",484.11,169.82578800000002,70,45775.505160000001,254.88,233.84,24.9,35953.4,81728.905159999995]
[null,"2018-01-01",484.11,169.82578800000002,71,46429.440948000003,254.88,233.84,24.9,36467.019999999997,82896.460947999993]
[null,"2018-02-01",484.11,169.82578800000002,73,47737.312524000001,254.88,233.84,24.9,37494.26,85231.572524000003]
[null,"2018-03-01",484.11,169.82578800000002,72,47083.376735999998,254.88,233.84,24.9,36980.639999999999,84064.01673599999]
[null,"2018-04-01",484.11,{"$f":"C11*35.08%","v":169.82578800000002},71,46429.440948000003,254.88,233.84,24.9,36467.019999999997,82896.460947999993]
[null,"2018-05-01",484.11,{"$f":"C12*35.08%","v":169.82578800000002},73,47737.312524000001,254.88,233.84,24.9,37494.26,85231.572524000003]
[null,"2018-06-01",484.11,{"$f":"C13*35.08%","v":169.82578800000002},72,47083.376735999998,254.88,233.84,24.9,36980.639999999999,84064.01673599999]
[null,"2018-07-01",484.11,{"$f":"C14*35.08%","v":169.82578800000002},73,47737.312524000001,254.88,233.84,24.9,37494.26,85231.572524000003]
[null,"2018-08-01",690.22,242.129176,72,67129.140672000009,267.62,252.08,26.15,39301.200000000004,106430.34067200002]
[null,"2018-09-01",690.22,242.129176,72,67129.140672000009,267.62,252.08,26.15,39301.200000000004,106430.34067200002]
[null,"2018-10-01",690.22,242.129176,69,64332.093144000006,267.62,252.08,26.15,37663.65,101995.74314400001]
[null,"2018-11-01",690.22,242.129176,61,56873.299736000001,267.62,252.08,26.15,33296.85,90170.149735999992]
[null,"2018-12-01",690.22,242.129176,93,86708.473368000006,267.62,252.08,26.15,50764.05,137472.52336799999]
[null,"2019-01-01",656.25,230.21250000000001,98,86873.324999999997,267.62,252.08,26.15,53493.3,140366.625]
[null,"2019-02-01",656.25,230.21250000000001,97,85986.862500000003,267.62,252.08,26.15,52947.450000000004,138934.3125]
[null,"2019-03-01",656.25,230.21250000000001,96,85100.4,267.62,252.08,26.15,52401.600000000006,137502]
[null,"2019-04-01",656.25,230.21250000000001,92,81554.55,267.62,252.08,26.15,50218.200000000004,131772.75]
[null,"2019-05-01",656.25,230.21250000000001,89,78895.162499999991,267.62,252.08,26.15,48580.65,127475.8125]
[null,"2019-06-01",656.25,230.21250000000001,89,78895.162499999991,267.62,252.08,26.15,48580.65,127475.8125]
[null,"2019-07-01",656.25,230.21250000000001,89,78895.162499999991,267.62,252.08,26.15,48580.65,127475.8125]
[null,"2019-08-01",656.25,230.21250000000001,86,76235.774999999994,283.68,277.29000000000002,28.77,50717.64,126953.41499999999]
[null,"2019-09-01",656.25,230.21250000000001,100,88646.25,283.68,277.29000000000002,28.77,58974,147620.25]
[null,"2019-10-01",656.25,230.21250000000001,95,84213.9375,283.68,277.29000000000002,28.77,56025.3,140239.23749999999]
[null,"2019-11-01",656.25,230.21250000000001,98,86873.324999999997,283.68,277.29000000000002,28.77,57794.520000000004,144667.845]
[null,"2019-12-01",656.25,230.21250000000001,93,82441.012499999997,283.68,277.29000000000002,28.77,54845.82,137286.83249999999]
[null,"2020-01-01",682.81,239.52974799999998,89,82088.237571999984,283.68,277.29000000000002,28.77,52486.86,134575.097572]
[null,"2020-02-01",687.15,241.05222000000001,87,80753.593139999997,283.68,277.29000000000002,28.77,51307.38,132060.97313999999]
[null,"2020-03-01",687.15,241.05222000000001,82,76112.582039999994,283.68,277.29000000000002,28.77,48358.68,124471.26204]
[null,"2020-04-01",687.15,241.05222000000001,42,38984.493240000003,283.68,277.29000000000002,28.77,24769.08,63753.573240000005]
[null,"2020-05-01",687.15,241.05222000000001,100,92820.221999999994,283.68,277.29000000000002,28.77,58974,151794.22200000001]
[null,"2020-06-01",687.15,241.05222000000001,98,90963.817559999996,283.68,277.29000000000002,28.77,57794.520000000004,148758.33756000001]
[null,"2020-07-01",687.15,241.05222000000001,85,78897.188699999999,283.68,277.29000000000002,28.77,50127.9,129025.08869999999]
[null,"2020-08-01",687.15,241.05222000000001,84,77968.986480000007,283.68,277.29000000000002,28.77,49538.16,127507.14648000001]
[null,"2020-09-01",687.15,241.05222000000001,81,75184.379820000002,283.68,277.29000000000002,28.77,47768.94,122953.31982]
[null,"2020-10-01",687.15,241.05222000000001,109,101174.04197999999,283.68,277.29000000000002,28.77,64281.66,165455.70198000001]
[null,"2020-11-01",687.15,241.05222000000001,103,95604.828659999999,283.68,277.29000000000002,28.77,60743.22,156348.04866]
[null,"2020-12-01",687.15,241.05222000000001,98,90963.817559999996,283.68,277.29000000000002,28.77,57794.520000000004,148758.33756000001]
[null,"2021-01-01",723.32,{"$f":"C44*35.08%","v":253.74065600000003},97,{"$f":"(C44+D44)*E44","v":94774.883632000012},283.68,277.29000000000002,28.77,{"$f":"(G44+H44+I44)*E44","v":57204.78},{"$f":"F44+J44","v":151979.66363200001}]
[null,"2021-02-01",723.32,253.74065600000003,90,87935.459040000016,283.68,277.29000000000002,28.77,53076.6,141012.05904000002]
[null,"2021-03-01",723.32,253.74065600000003,107,104545.49019200001,283.68,277.29000000000002,28.77,63102.18,167647.67019200002]
[null,"2021-04-01",723.32,253.74065600000003,109,106499.61150400001,283.68,277.29000000000002,28.77,64281.66,170781.271504]
[null,"2021-05-01",723.32,253.74065600000003,108,105522.55084800001,283.68,277.29000000000002,28.77,63691.92,169214.47084800003]
[null,"2021-06-01",723.32,253.74065600000003,108,105522.55084800001,283.68,277.29000000000002,28.77,63691.92,169214.47084800003]
[null,"2021-07-01",723.32,253.74065600000003,105,102591.36888000001,283.68,277.29000000000002,28.77,61922.700000000004,164514.06888000001]
[null,"2021-08-01",723.32,253.74065600000003,147,143627.91643200003,329.07,310.56,32.22,98761.95,242389.86643200001]
[null,"2021-09-01",723.32,253.74065600000003,146,142650.85577600001,329.07400000000001,310.56,32.22,98090.684000000008,240741.53977600002]
[null,"2021-10-01",723.32,253.74065600000003,103,100637.24756800001,329.07,310.56,32.22,69200.55,169837.79756800001]
[null,"2021-11-01",723.32,253.74065600000003,102,99660.186912000005,329.07,310.56,32.22,68528.7,168188.88691200002]
[null,"2021-12-01",723.32,253.74065600000003,100,97706.065600000016,329.07,310.56,32.22,67185,164891.06560000003]
[null,"2022-01-01",797.1,279.62268,96,103365.37728000002,329.07,310.56,32.22,64497.600000000006,167862.97728000002]
[null,"2022-02-01",797.1,279.62268,95,102288.65460000001,329.07,310.56,32.22,63825.75,166114.40460000001]
[null,"2022-03-01",797.1,279.62268,130,139973.94840000002,329.07,310.56,32.22,87340.5,227314.44840000002]
[null,"2022-04-01",797.1,279.62268,125,134590.33500000002,329.07,310.56,32.22,83981.25,218571.58500000002]
[null,"2022-05-01",797.1,279.62268,108,116286.04944,329.07,310.56,32.22,72559.8,188845.84944000002]
[null,"2022-06-01",797.1,279.62268,105,113055.88140000001,329.07,310.56,32.22,70544.25,183600.13140000001]
[null,"2022-07-01",797.1,279.62268,101,108748.99068,329.07,310.56,32.22,67856.850000000006,176605.84068000002]
[null,"2022-08-01",797.1,279.62268,111,119516.21748000001,378.43,350.93,36.409999999999997,85000.47,204516.68748000002]
[null,"2022-09-01",797.1,279.62268,115,123823.1082,378.43,350.93,36.409999999999997,88063.55,211886.65820000001]
[null,"2022-10-01",797.1,279.62268,109,117362.77212000001,378.43,350.93,36.409999999999997,83468.929999999993,200831.70212]
[null,"2022-11-01",797.1,279.62268,104,111979.15872000001,378.43,350.93,36.409999999999997,79640.08,191619.23872000002]
[null,"2022-12-01",797.1,279.62268,99,{"$f":"(C67+D67)*E67","v":106595.54532},378.43,350.93,36.409999999999997,{"$f":"(G67+H67+I67)*E67","v":75811.23},{"$f":"F67+J67","v":182406.77532000002}]
[null,"2023-01-01",856.42,{"$f":"C68*35.08%","v":300.43213600000001},102,{"$f":"(C68+D68)*E68","v":117998.91787199999},378.43,350.93,36.409999999999997,{"$f":"(G68+H68+I68)*E68","v":78108.539999999994},{"$f":"F68+J68","v":196107.457872}]
[null,"2023-02-01",856.42,{"$f":"C69*35.08%","v":300.43213600000001},102,{"$f":"(C69+D69)*E69","v":117998.91787199999},378.43,350.93,36.409999999999997,{"$f":"(G69+H69+I69)*E69","v":78108.539999999994},{"$f":"F69+J69","v":196107.457872}]
[null,"2023-03-01",856.42,300.43213600000001,121,139979.10845599999,378.43,350.93,36.409999999999997,92658.17,232637.27845599997]
[null,"2023-04-01",856.42,300.43213600000001,121,139979.10845599999,378.43,350.93,36.409999999999997,92658.17,232637.27845599997]
[null,"2023-05-01",856.42,300.43213600000001,115,133037.99564000001,378.43,350.93,36.409999999999997,88063.55,221101.54564000003]
[null,"2023-06-01",856.42,300.43213600000001,114,131881.14350400001,378.43,350.93,36.409999999999997,87297.78,219178.92350400001]
[null,"2023-07-01",856.42,300.43213600000001,114,{"$f":"(C74+D74)*E74","v":131881.14350400001},378.43,350.93,36.409999999999997,87297.78,219178.92350400001]
[null,"2023-08-01",856.42,300.43213600000001,114,131881.14350400001,416.27,369.63,38.35,{"$f":"(G75+H75+I75)*E75","v":93964.5},{"$f":"F75+J75","v":225845.64350400001}]
[null,"2023-09-01",856.42,300.43213600000001,113,130724.29136799999,416.27,369.63,38.35,{"$f":"(G76+H76+I76)*E76","v":93140.25},{"$f":"F76+J76","v":223864.54136799998}]
[null,"2023-10-01",856.42,300.43213600000001,109,126096.882824,416.27,369.63,38.35,{"$f":"(G77+H77+I77)*E77","v":89843.25},{"$f":"F77+J77","v":215940.132824}]
[null,"2023-11-01",856.42,300.43213600000001,107,123783.178552,416.27,369.63,38.35,{"$f":"(G78+H78+I78)*E78","v":88194.75},{"$f":"F78+J78","v":211977.928552}]
[null,"2023-12-01",856.42,300.43213600000001,150,173527.8204,416.27,369.63,38.35,{"$f":"(G79+H79+I79)*E79","v":123637.5},{"$f":"F79+J79","v":297165.32039999997}]
[null,"2024-01-01",928.75,{"$f":"C80*35.08%","v":325.80549999999999},119,149292.10449999999,416.27,369.63,38.35,{"$f":"(G80+H80+I80)*E80","v":98085.75},{"$f":"F80+J80","v":247377.85449999999}]
[null,"2024-02-01",928.75,{"$f":"C81*35.08%","v":325.80549999999999},117,146782.99349999998,416.27,369.63,38.35,{"$f":"(G81+H81+I81)*E81","v":96437.25},{"$f":"F81+J81","v":243220.24349999998}]
[null,"2024-03-01",928.75,{"$f":"C82*35.08%","v":325.80549999999999},118,148037.549,416.27,369.63,38.35,{"$f":"(G82+H82+I82)*E82","v":97261.5},{"$f":"F82+J82","v":245299.049}]
[null,"2024-04-01",928.75,325.80549999999999,116,145528.43799999999,416.27,369.63,38.35,{"$f":"(G83+H83+I83)*E83","v":95613},{"$f":"F83+J83","v":241141.43799999999}]
[null,"2024-05-01",928.75,{"$f":"C84*35.08%","v":325.80549999999999},140,175637.77,416.27,369.63,38.35,{"$f":"(G84+H84+I84)*E84","v":115395},{"$f":"F84+J84","v":291032.77}]
[null,"2024-06-01",928.75,325.80549999999999,119,149292.10449999999,416.27,369.63,38.35,{"$f":"(G85+H85+I85)*E85","v":98085.75},{"$f":"F85+J85","v":247377.85449999999}]
[null,"2024-07-01",928.75,{"$f":"C86*35.08%","v":325.80549999999999},132,165601.326,416.27,369.63,38.35,{"$f":"(G86+H86+I86)*E86","v":108801},{"$f":"F86+J86","v":274402.326}]
[null,"2024-08-01",989.12,{"$f":"C87*35.08%","v":346.983296},110,{"$f":"(C87+D87)*E87","v":146971.36256000001},466.22,391.81,40.65,{"$f":"(G87+H87+I87)*E87","v":98854.799999999988},{"$f":"F87+J87","v":245826.16256}]
[null,"2024-09-01",989.12,346.983296,107,{"$f":"(C88+D88)*E88","v":142963.05267199999},466.22,391.81,40.65,{"$f":"(G88+H88+I88)*E88","v":96158.76},{"$f":"F88+J88","v":239121.81267199997}]
[null,"2024-10-01",989.12,346.983296,109,{"$f":"(C89+D89)*E89","v":145635.25926399999},466.22,391.81,40.65,{"$f":"(G89+H89+I89)*E89","v":97956.12},{"$f":"F89+J89","v":243591.37926399999}]
[null,"2024-11-01",989.12,346.983296,144,{"$f":"(C90+D90)*E90","v":192398.87462399999},466.22,391.81,40.65,{"$f":"(G90+H90+I90)*E90","v":129409.92},{"$f":"F90+J90","v":321808.79462399997}]
[null,"2024-12-01",989.12,346.983296,112,{"$f":"(C91+D91)*E91","v":149643.56915200001},466.22,391.81,40.65,{"$f":"(G91+H91+I91)*E91","v":100652.15999999999},{"$f":"F91+J91","v":250295.72915199999}]

{"sheet":"R$ Estações","index":9,"n_rows":147,"n_cols":9,"rows_kept":147,"cut":false,"hidden":false,"merged":[[1,1,1,6],[2,2,3,2],[2,4,2,5]]}
[]
[null,"DUPLO A e MENOR APRENDIZ na OPERAÇÃO"]
[null,null,"Histórico","INPC","INPC CONTRATO"]
[null,null,null,"Contrato","Var.Mês","Acumulado"]
[null,null,"Licitação","Nr.Índice","%","%"]
[null,null,"2012-09-01",3642.12,0,0]
[null,null,"2013-09-01",3849.31,{"$f":"(D7/D6)-100%","v":5.6887197566252601E-2},{"$f":"((1+F6)*(1+E7))-1","v":5.6887197566252601E-2}]
[null,null,"2014-09-01",4102.8999999999996,6.5879339414076643E-2,0.12651422797711209]
[null,null,"2015-09-01",4509.24,9.9037266323819706E-2,0.23808111759085349]
[null,null,"2016-09-01",4922.05,9.1547577862344909E-2,0.35142444510340121]
[null,null,"2017-09-01",5002.29,1.6302150526711356E-2,0.37345556983295425]
[null,null,"2018-09-01",5201.04,3.9731802834301888E-2,0.42802543573523089]
[null,null,"2019-09-01",5353.09,{"$f":"(D13/D12)-100%","v":2.9234537707843122E-2},{"$f":"((1+F12)*(1+E13))-1","v":0.46977309918399168}]
[null,null,"2020-09-01",5561.23,{"$f":"(D14/D13)-100%","v":3.8882215692245037E-2},{"$f":"((1+F13)*(1+E14))-1","v":0.52692113384512318}]
[null,null,"2021-09-01",6160.89,{"$f":"(D15/D14)-100%","v":0.10782866380279188},{"$f":"((1+F14)*(1+E15))-1","v":0.69156699943988675}]
[null,null,"2022-09-01",6603.94,{"$f":"(D16/D15)-100%","v":7.1913311226137644E-2},{"$f":"((1+F15)*(1+E16))-1","v":0.81321318353047123}]
[null,null,"2023-09-01",6901.51,{"$f":"(D17/D16)-100%","v":4.5059464501494562E-2},{"$f":"((1+F16)*(1+E17))-1","v":0.89491559860740444}]
[]
[null,"Mês","R$","R$ Menor","Higienização","R$","Reajustes","R$ Fluxo"]
[null,"Ref.","Duplo A","Aprendiz","Covid-19","Total","à Deduzir","2012-09-01"]
[null,"2015-04-01",153262.54,0,0,{"$f":"C21+D21+E21","v":153262.54},{"$f":"F8","v":0.12651422797711209},{"$f":"F21/(G21/100*100+1)","v":136050.24791849669}]
[null,"2015-05-01",165389.49,0,0,{"$f":"C22+D22+E22","v":165389.49},{"$f":"G21","v":0.12651422797711209},{"$f":"F22/(G22/100*100+1)","v":146815.26952126547}]
[null,"2015-06-01",101778.15,0,0,101778.15,{"$f":"G22","v":0.12651422797711209},90347.86021545736]
[null,"2015-07-01",101681.45,0,0,101681.45,{"$f":"G23","v":0.12651422797711209},90262.020198883722]
[null,"2015-08-01",101778.15,0,0,101778.15,{"$f":"G24","v":0.12651422797711209},90347.86021545736]
[null,"2015-09-01",101778.15,0,0,101778.15,{"$f":"F9","v":0.23808111759085349},82206.366411634779]
[null,"2015-10-01",101778.15,0,0,101778.15,{"$f":"G26","v":0.23808111759085349},82206.366411634779]
[null,"2015-11-01",101778.15,0,0,101778.15,0.23808111759085349,82206.366411634779]
[null,"2015-12-01",101778.15,0,0,101778.15,0.23808111759085349,82206.366411634779]
[null,"2016-01-01",116433.29,0,0,116433.29,0.23808111759085349,94043.345258801943]
[null,"2016-02-01",101879.13,0,0,101879.13,0.23808111759085349,82287.928111078596]
[null,"2016-03-01",101879.13,0,0,101879.13,0.23808111759085349,82287.928111078596]
[null,"2016-04-01",101879.13,0,0,101879.13,0.23808111759085349,82287.928111078596]
[null,"2016-05-01",43662.48,0,0,43662.48,0.23808111759085349,35266.251443170033]
[null,"2016-06-01",43662.48,0,0,43662.48,0.23808111759085349,35266.251443170033]
[null,"2016-07-01",43662.48,0,0,43662.48,0.23808111759085349,35266.251443170033]
[null,"2016-08-01",43662.48,0,0,43662.48,0.23808111759085349,35266.251443170033]
[null,"2016-09-01",43662.48,0,0,43662.48,{"$f":"F10","v":0.35142444510340121},32308.487654046592]
[null,"2016-10-01",43662.48,0,0,43662.48,{"$f":"G38","v":0.35142444510340121},32308.487654046592]
[null,"2016-11-01",43662.48,0,0,43662.48,0.35142444510340121,32308.487654046592]
[null,"2016-12-01",43662.48,0,0,43662.48,0.35142444510340121,32308.487654046592]
[null,"2017-01-01",47900.36,0,0,47900.36,0.35142444510340121,35444.349237248709]
[null,"2017-02-01",47900.36,0,0,47900.36,0.35142444510340121,35444.349237248709]
[null,"2017-03-01",47900.36,0,0,47900.36,0.35142444510340121,35444.349237248709]
[null,"2017-04-01",47900.36,0,0,47900.36,0.35142444510340121,35444.349237248709]
[null,"2017-05-01",47900.36,0,0,47900.36,0.35142444510340121,35444.349237248709]
[null,"2017-06-01",47900,0,0,47900,0.35142444510340121,35444.082851657338]
[null,"2017-07-01",47900,0,0,47900,0.35142444510340121,35444.082851657338]
[null,"2017-08-01",47900,0,0,47900,0.35142444510340121,35444.082851657338]
[null,"2017-09-01",47900,82896.460947999993,0,130796.46094799999,{"$f":"F11","v":0.37345556983295425},95231.665166939507]
[null,"2017-10-01",47900,82896.460947999993,0,130796.46094799999,{"$f":"G50","v":0.37345556983295425},95231.665166939507]
[null,"2017-11-01",47900,84064.01673599999,0,131964.01673599999,0.37345556983295425,96081.751484724067]
[null,"2017-12-01",47900,81728.905159999995,0,129628.90515999999,0.37345556983295425,94381.578849154932]
[null,"2018-01-01",47900,82896.460947999993,0,130796.46094799999,0.37345556983295425,95231.665166939507]
[null,"2018-02-01",47900,85231.572524000003,0,133131.57252400002,0.37345556983295425,96931.837802508657]
[null,"2018-03-01",47900,84064.01673599999,0,131964.01673599999,0.37345556983295425,96081.751484724067]
[null,"2018-04-01",47900,82896.460947999993,0,130796.46094799999,0.37345556983295425,95231.665166939507]
[null,"2018-05-01",47900,85231.572524000003,0,133131.57252400002,0.37345556983295425,96931.837802508657]
[null,"2018-06-01",47900,84064.01673599999,0,131964.01673599999,0.37345556983295425,96081.751484724067]
[null,"2018-07-01",47900,85231.572524000003,0,133131.57252400002,0.37345556983295425,96931.837802508657]
[null,"2018-08-01",47900,106430.34067200002,0,154330.34067200002,0.37345556983295425,112366.46023487339]
[null,"2018-09-01",47900,106430.34067200002,0,154330.34067200002,{"$f":"F12","v":0.42802543573523089},108072.54325448464]
[null,"2018-10-01",47900,101995.74314400001,0,149895.74314400001,{"$f":"G62","v":0.42802543573523089},104967.13811461272]
[null,"2018-11-01",47900,90170.149735999992,0,138070.14973599999,0.42802543573523089,96686.057741620985]
[null,"2018-12-01",47900,137472.52336799999,0,185372.52336799999,0.42802543573523089,129810.37923358794]
[null,"2019-01-01",47900,140366.625,0,188266.625,0.42802543573523089,131837.02494981774]
[null,"2019-02-01",49862.54,138934.3125,0,188796.85250000001,0.42802543573523089,132208.32610925895]
[null,"2019-03-01",49862.54,137502,0,187364.54,0.42802543573523089,131205.32401688895]
[null,"2019-04-01",49862.54,131772.75,0,181635.29,0.42802543573523089,127193.31564740901]
[null,"2019-05-01",49862.54,127475.8125,0,177338.35250000001,0.42802543573523089,124184.30937029904]
[null,"2019-06-01",49862.54,127475.8125,0,177338.35250000001,0.42802543573523089,124184.30937029904]
[null,"2019-07-01",49862.54,127475.8125,0,177338.35250000001,0.42802543573523089,124184.30937029904]
[null,"2019-08-01",49862.54,126953.41499999999,0,176815.95499999999,0.42802543573523089,123818.49130646948]
[null,"2019-09-01",49862.54,147620.25,0,197482.79,{"$f":"F13","v":0.46977309918399168},134362.77348499652]
[null,"2019-10-01",49862.54,140239.23749999999,0,190101.7775,{"$f":"G74","v":0.46977309918399168},129340.90139868749]
[null,"2019-11-01",49862.54,144667.845,0,194530.38500000001,0.46977309918399168,132354.02465047291]
[null,"2019-12-01",49862.54,137286.83249999999,0,187149.3725,0.46977309918399168,127332.15256416387]
[null,"2020-01-01",52196.69,134575.097572,0,186771.787572,0.46977309918399168,127075.25241528401]
[null,"2020-02-01",60315.55,132060.97313999999,0,192376.52314,0.46977309918399168,130888.58630410788]
[null,"2020-03-01",95686.61,124471.26204,0,220157.87203999999,0.46977309918399168,149790.3806800044]
[null,"2020-04-01",86996.5,63753.573240000005,0,150750.07324,0.46977309918399168,102566.90187328604]
[null,"2020-05-01",20879.169999999998,151794.22200000001,0,172673.39199999999,0.46977309918399168,117483.0265269293]
[null,"2020-06-01",0,148758.33756000001,0,148758.33756000001,0.46977309918399168,101211.77047163923,"Lei nº 6.577 de 20/05/2020 (Higienização durante Covid-19)"]
[null,"2020-07-01",0,129025.08869999999,0,129025.08869999999,0.46977309918399168,87785.719286625856,"Euroseg - Limpeza e Desinfecção durante Pandemia (Custo não constante na Proposta da Licitação)"]
[null,"2020-08-01",0,127507.14648000001,0,127507.14648000001,0.46977309918399168,86752.946118547916,95819.6]
[null,"2020-09-01",0,122953.31982,0,{"$f":"C86+D86+E86","v":122953.31982},{"$f":"F14","v":0.52692113384512318},{"$f":"F86/(G86/100*100+1)","v":80523.687238761646},181049.39]
[null,"2020-10-01",0,{"$f":"Op.Estações!K41","v":165455.70198000001},0,165455.70198000001,0.52692113384512318,108359.03591388914,195632.12]
[null,"2020-11-01",0,{"$f":"Op.Estações!K42","v":156348.04866},0,156348.04866,0.52692113384512318,102394.31834064751,235640.52]
[null,"2020-12-01",0,{"$f":"Op.Estações!K43","v":148758.33756000001},0,148758.33756000001,0.52692113384512318,97423.720362946187,254192.38]
[null,"2021-01-01",0,{"$f":"Op.Estações!K44","v":151979.66363200001},0,151979.66363200001,0.52692113384512318,99533.407628776346,255349.48]
[null,"2021-02-01",0,{"$f":"Op.Estações!K45","v":141012.05904000002},0,141012.05904000002,0.52692113384512318,92350.584397833736,260363.58]
[null,"2021-03-01",0,{"$f":"Op.Estações!K46","v":167647.67019200002},0,167647.67019200002,0.52692113384512318,{"$f":"F92/(G92/100*100+1)","v":109794.58367298009},284214.96999999997]
[null,"2021-04-01",0,{"$f":"Op.Estações!K47","v":170781.271504},0,{"$f":"C93+D93+E93","v":170781.271504},0.52692113384512318,111846.81888182084,315472.15999999997]
[null,"2021-05-01",0,{"$f":"Op.Estações!K48","v":169214.47084800003},0,{"$f":"C94+D94+E94","v":169214.47084800003},0.52692113384512318,110820.70127740048,353759.66]
[null,"2021-06-01",0,{"$f":"Op.Estações!K49","v":169214.47084800003},0,{"$f":"C95+D95+E95","v":169214.47084800003},0.52692113384512318,110820.70127740048,283542.82]
[null,"2021-07-01",0,{"$f":"Op.Estações!K50","v":164514.06888000001},0,{"$f":"C96+D96+E96","v":164514.06888000001},0.52692113384512318,107742.34846413934,283542.82]
[null,"2021-08-01",0,{"$f":"Op.Estações!K51","v":242389.86643200001},0,{"$f":"C97+D97+E97","v":242389.86643200001},0.52692113384512318,158744.19513836253,283542.82]
[null,"2021-09-01",0,{"$f":"Op.Estações!K52","v":240741.53977600002},0,240741.53977600002,{"$f":"F15","v":0.69156699943988675},142318.65474776618]
[null,"2021-10-01",0,{"$f":"Op.Estações!K53","v":169837.79756800001},0,169837.79756800001,0.69156699943988675,100402.64300748173]
[null,"2021-11-01",0,{"$f":"Op.Estações!K54","v":168188.88691200002},0,168188.88691200002,0.69156699943988675,99427.860065661531]
[null,"2021-12-01",0,{"$f":"Op.Estações!K55","v":164891.06560000003},0,164891.06560000003,0.69156699943988675,97478.294182021113]
[null,"2022-01-01",0,{"$f":"Op.Estações!K56","v":167862.97728000002},0,167862.97728000002,0.69156699943988675,99235.19277426372]
[null,"2022-02-01",0,{"$f":"Op.Estações!K57","v":166114.40460000001},0,166114.40460000001,0.69156699943988675,98201.492849531802]
[null,"2022-03-01",0,{"$f":"Op.Estações!K58","v":227314.44840000002},0,227314.44840000002,0.69156699943988675,134380.99021514881]
[null,"2022-04-01",0,{"$f":"Op.Estações!K59","v":218571.58500000002},0,218571.58500000002,0.69156699943988675,129212.49059148922]
[null,"2022-05-01",0,{"$f":"Op.Estações!K60","v":188845.84944000002},0,188845.84944000002,0.69156699943988675,111639.59187104669]
[null,"2022-06-01",0,{"$f":"Op.Estações!K61","v":183600.13140000001},0,183600.13140000001,0.69156699943988675,108538.49209685094]
[null,"2022-07-01",0,{"$f":"Op.Estações!K62","v":176605.84068000002},0,176605.84068000002,0.69156699943988675,104403.6923979233]
[null,"2022-08-01",0,{"$f":"Op.Estações!K63","v":204516.68748000002},0,204516.68748000002,0.69156699943988675,120903.68726022662]
[null,"2022-09-01",0,{"$f":"Op.Estações!K64","v":211886.65820000001},0,211886.65820000001,{"$f":"F16","v":0.81321318353047123},116857.00287455429]
[null,"2022-10-01",0,{"$f":"Op.Estações!K65","v":200831.70212},0,200831.70212,0.81321318353047123,110760.11576805581]
[null,"2022-11-01",0,{"$f":"Op.Estações!K66","v":191619.23872000002},0,191619.23872000002,0.81321318353047123,105679.37651264042]
[null,"2022-12-01",0,{"$f":"Op.Estações!K67","v":182406.77532000002},0,182406.77532000002,0.81321318353047123,100598.63725722501]
[null,{"$f":"Op.Estações!B68","v":"2023-01-01"},0,{"$f":"Op.Estações!K68","v":196107.457872},0,196107.457872,0.81321318353047123,108154.66137862681]
[null,{"$f":"Op.Estações!B69","v":"2023-02-01"},0,{"$f":"Op.Estações!K69","v":196107.457872},0,196107.457872,0.81321318353047123,108154.66137862681]
[null,{"$f":"Op.Estações!B70","v":"2023-03-01"},0,{"$f":"Op.Estações!K70","v":232637.27845599997},0,232637.27845599997,{"$f":"G115","v":0.81321318353047123},128301.11790993962]
[null,{"$f":"Op.Estações!B71","v":"2023-04-01"},0,{"$f":"Op.Estações!K71","v":232637.27845599997},0,232637.27845599997,0.81321318353047123,128301.11790993962]
[null,{"$f":"Op.Estações!B72","v":"2023-05-01"},0,{"$f":"Op.Estações!K72","v":221101.54564000003},0,221101.54564000003,0.81321318353047123,121939.07900531456]
[null,{"$f":"Op.Estações!B73","v":"2023-06-01"},0,{"$f":"Op.Estações!K73","v":219178.92350400001},0,219178.92350400001,0.81321318353047123,120878.73918787703]
[null,{"$f":"Op.Estações!B74","v":"2023-07-01"},0,{"$f":"Op.Estações!K74","v":219178.92350400001},0,219178.92350400001,0.81321318353047123,120878.73918787703]
[null,{"$f":"Op.Estações!B75","v":"2023-08-01"},0,{"$f":"Op.Estações!K75","v":225845.64350400001},0,225845.64350400001,0.81321318353047123,124555.48280553558]
[null,{"$f":"Op.Estações!B76","v":"2023-09-01"},0,{"$f":"Op.Estações!K76","v":223864.54136799998},0,223864.54136799998,{"$f":"F16","v":0.81321318353047123},{"$f":"F122/(G122/100*100+1)","v":123462.89085110104}]
[null,{"$f":"Op.Estações!B77","v":"2023-10-01"},0,{"$f":"Op.Estações!K77","v":215940.132824},0,215940.132824,{"$f":"F17","v":0.89491559860740444},113957.65224725414]
[null,{"$f":"Op.Estações!B78","v":"2023-11-01"},0,{"$f":"Op.Estações!K78","v":211977.928552},0,211977.928552,{"$f":"G123","v":0.89491559860740444},111866.68615097424]
[null,{"$f":"Op.Estações!B79","v":"2023-12-01"},0,{"$f":"Op.Estações!K79","v":297165.32039999997},0,297165.32039999997,0.89491559860740444,156822.45722099193]
[null,{"$f":"Op.Estações!B80","v":"2024-01-01"},0,{"$f":"Op.Estações!K80","v":247377.85449999999},0,247377.85449999999,0.89491559860740444,130548.21791630237]
[null,{"$f":"Op.Estações!B81","v":"2024-02-01"},0,{"$f":"Op.Estações!K81","v":243220.24349999998},0,243220.24349999998,0.89491559860740444,128354.13022023006]
[null,{"$f":"Op.Estações!B82","v":"2024-03-01"},0,{"$f":"Op.Estações!K82","v":245299.049},0,{"$f":"C128+D128+E128","v":245299.049},0.89491559860740444,{"$f":"F128/(G128/100*100+1)","v":129451.17406826622}]
[null,{"$f":"Op.Estações!B83","v":"2024-04-01"},0,241141.43799999999,0,241141.43799999999,0.89491559860740444,127257.08637219391]
[null,{"$f":"Op.Estações!B84","v":"2024-05-01"},0,291032.77,0,291032.77,0.89491559860740444,153586.13872506164]
[null,{"$f":"Op.Estações!B85","v":"2024-06-01"},0,247377.85449999999,0,247377.85449999999,0.89491559860740444,130548.21791630237]
[null,{"$f":"Op.Estações!B86","v":"2024-07-01"},0,274402.326,0,274402.326,0.89491559860740444,144809.7879407724]
[null,{"$f":"Op.Estações!B87","v":"2024-08-01"},0,245826.16256,0,245826.16256,0.89491559860740444,129729.34664776654]
[null,{"$f":"Op.Estações!B88","v":"2024-09-01"},0,239121.81267199997,0,239121.81267199997,0.89491559860740444,126191.27355737289]
[null,{"$f":"Op.Estações!B89","v":"2024-10-01"},0,243591.37926399999,0,243591.37926399999,0.89491559860740444,128549.98895096865]
[null,{"$f":"Op.Estações!B90","v":"2024-11-01"},0,321808.79462399997,0,321808.79462399997,0.89491559860740444,169827.50833889435]
[null,{"$f":"Op.Estações!B91","v":"2024-12-01"},0,250295.72915199999,0,250295.72915199999,0.89491559860740444,132088.06204136228]
[]
[null,null,null,241141.43799999999,0,241141.43799999999,0.89491559860740444,127257.08637219391]
[null,null,null,291032.77,0,291032.77,0.89491559860740444,153586.13872506164]
[null,null,null,247377.85449999999,0,247377.85449999999,0.89491559860740444,130548.21791630237]
[null,null,null,274402.326,0,274402.326,0.89491559860740444,144809.7879407724]
[null,null,null,245826.16256,0,245826.16256,0.89491559860740444,129729.34664776654]
[null,null,null,239121.81267199997,0,239121.81267199997,0.89491559860740444,126191.27355737289]
[null,null,null,243591.37926399999,0,243591.37926399999,0.89491559860740444,128549.98895096865]
[null,null,null,321808.79462399997,0,321808.79462399997,0.89491559860740444,169827.50833889435]
[null,null,null,250295.72915199999,0,250295.72915199999,0.89491559860740444,132088.06204136228]

{"sheet":"Custos Diversos","index":10,"n_rows":141,"n_cols":19,"rows_kept":141,"cut":false,"hidden":false,"merged":[[26,17,28,18],[68,1,68,6],[89,1,89,3],[39,1,39,4],[59,1,59,4],[39,8,39,11],[40,8,40,11],[59,8,59,11],[60,8,60,11],[68,8,68,11],[28,12,28,16],[45,8,45,11],[59,12,59,15],[13,3,13,4],[13,5,13,8],[19,6,19,7],[19,8,19,9],[28,7,28,11],[28,5,28,6],[2,1,3,1],[4,3,8,3],[4,6,8,6],[4,7,8,7],[2,6,2,7],[4,14,8,14],[2,12,2,14],[4,10,8,10],[2,8,2,9],[4,8,8,8],[4,9,8,9],[4,12,8,12],[4,13,8,13],[137,1,137,4],[69,8,69,11],[84,8,84,11],[83,8,83,11],[132,1,132,4],[123,8,124,9],[122,8,122,12],[127,1,128,2],[114,1,114,6],[74,1,74,6],[115,2,116,2],[113,1,113,6],[113,8,113,12]]}
[null,null,null,null,null,null,"Pioneira","Bacia 2"]
[null,"Terreno e Garagem"]
[null,"Tipo de Ônibus","Área total","R$ metro","Qtde.","R$","Custo do Terreno",null,"Custo Edific.Garagens",null,"R$ Revenda",null,"Depreciação Edificações Garagens"]
[null,null,"(m2/ Veíc.","Cúbico","Veículos","Total","%","R$","%","R$","do Terreno",null,"%","Vida útil","R$ Deprec.Ano"]
[null,"Miniônibus",80,70.900000000000006,{"$f":"Q.Frota!C5","v":54},{"$f":"$D$5*C5*E5","v":306288},0.8,{"$f":"F10*G5","v":3876244.8000000007},0.2,{"$f":"F10*I5","v":969061.20000000019},{"$f":"F10","v":4845306.0000000009},null,0.2,20,{"$f":"(F10*M5/N5)","v":48453.060000000012}]
[null,"Básico Convencional",100,null,{"$f":"Q.Frota!F5","v":459},{"$f":"$D$5*C6*E6","v":3254310.0000000005}]
[null,"Padron BRT",110,null,{"$f":"Q.Frota!I5","v":38},{"$f":"$D$5*C7*E7","v":296362.00000000006}]
[null,"Articulado Convencional",180,null,{"$f":"Q.Frota!L5","v":12},{"$f":"$D$5*C8*E8","v":153144.00000000003}]
[null,"Articulado BRT",190,null,{"$f":"Q.Frota!O5","v":62},{"$f":"$D$5*C9*E9","v":835202.00000000012}]
[null,"Totais",null,null,{"$f":"SUM(E5:E9)","v":625},{"$f":"SUM(F5:F9)","v":4845306.0000000009}]
[null,"Sem impácto na alteração da frota por ser investimentos no início do contrato"]
[]
[null,"Instalações de Garagem"]
[null,"Histórico","R$","Renovação 5º Ano",null,"Depreciação"]
[null,null,null,"%","R$","Renovação","% Deprec.","% Deprec.","R$ Ano","Renovação"]
[null,"Investimento Inicial",300000,0.3,{"$f":"C16*D16","v":90000},5,0.7,0.05,{"$f":"(E16/F16)+(C16*G16*H16)","v":28500},{"$f":"C16*G16*H16","v":10500}]
[null,null,null,null,{"$f":"F26","v":625},null,null,null,{"$f":"E19/F16","v":20275.2},{"$f":"I17+J16","v":30775.200000000001}]
[null,null,null,null,{"$f":"F27","v":704}]
[null,"Equipamentos de Garagem",null,null,{"$f":"E16/E17*E18","v":101376},"Renovação"]
[null,"Histórico","R$ Inv.Frota","Qtde.Unit.","R$ Invest.Inicial","Renovação 5º Ano","Depreciação Até 5º Ano",null,"Depreciação Após 5º Ano"]
[null,null,null,null,null,null,"% Deprec.","Deprec.Ano","% Deprec.","Deprec.Ano"]
[null,"Almoxarifado Inv.Inicial",{"$f":"(E5*'Custo Capital'!F8)+(E6*'Custo Capital'!G8)+(E7*'Custo Capital'!H12)+(E8*'Custo Capital'!I12)+(E9*'Custo Capital'!J12)","v":188982450.09999999},4.0000000000000001E-3,{"$f":"C22*D22","v":755929.80039999995}]
[null,"Veículo para Resgate",null,null,125000,null,0.2,{"$f":"E23*G23","v":25000},"10 anos",{"$f":"E23/10","v":12500}]
[null,"Veíc.Auxiliares/Operação",{"$f":"75000/3","v":25000},3,{"$f":"C24*D24","v":75000},75000,"5 anos",{"$f":"E24/5","v":15000},"5 anos",{"$f":"H24","v":15000}]
[null,"Total",null,null,{"$f":"SUM(E22:E24)","v":955929.80039999995},{"$f":"SUM(F22:F24)","v":75000},"Total Deprec.",{"$f":"SUM(H22:H24)","v":40000},"Total Deprec.",{"$f":"SUM(J22:J24)","v":27500}]
[null,null,null,null,null,{"$f":"D31","v":625},null,null,null,{"$f":"F26","v":625}]
[null,null,null,null,null,{"$f":"Q.Frota!K60","v":704},null,null,null,{"$f":"F27","v":704},null,null,null,null,null,null,null,"DEPRECIAÇÃO RENOVAÇÃO DO CONTRATO - AUMENTO FROTA"]
[null,"SIM e Sistema de Vigilância c/ Alteração na Tecnologia Embarcada",null,null,null,{"$f":"F25/F26*F27","v":84480},"Renovação",null,null,{"$f":"J25/J26*J27","v":30976},"Renovação"]
[null,"Histórico","R$ Unit.","Total Veíc.","R$ Total","Renovação Ano",null,"Depreciação Sistemas Licitação",null,null,null,null,"Depreciação Sistemas Licitação (Alteração Sistema Licitação)"]
[null,null,null,null,null,"%","R$","Histórico","R$ Base Cálc.",null,"Anos Deprec.","R$ Deprec.Ano","Histórico","R$ Base Cálc.",null,"Anos Deprec.","R$ Deprec.Ano","R$ Base Cálculo","R$ Deprec./Ano"]
[null,"Valor médio por Veículo",14501.42,{"$f":"E10","v":625},{"$f":"C31*D31","v":9063387.5},0.18474653830000001,{"$f":"E31*F31","v":1674429.4658964914},"Bilhetagem",4274300,{"$f":"I31/5900300","v":0.72442079216311039},5,{"$f":"I31/K31","v":854860},"Bilhetagem",{"$f":"$E$32*J31","v":6565706.352431233},{"$f":"N31/$N$35","v":0.72442079216311039},5,{"$f":"N31/P31","v":1313141.2704862466},{"$f":"$E$34*O31","v":7395611.6353785405},{"$f":"R31/P31","v":1479122.3270757082}]
[null,"Total",null,null,{"$f":"SUM(E31:E31)","v":9063387.5},{"$f":"SUM(F31:F31)","v":0.18474653830000001},{"$f":"SUM(G31:G31)","v":1674429.4658964914},"Sist.Vig.",{"$f":"200000+250000","v":450000},{"$f":"I32/5900300","v":7.6267308441943626E-2},10,{"$f":"I32/K32","v":45000},"Sist.Vig.",{"$f":"$E$32*J32","v":691240.16999135632},{"$f":"N32/$N$35","v":7.6267308441943626E-2},10,{"$f":"N32/P32","v":69124.016999135638},{"$f":"$E$34*O32","v":778612.92747826374},{"$f":"R32/P32","v":77861.292747826374}]
[null,"RENOVAÇÃO DO CONTRATO. VALORES À PARTIR DO ANO 11",null,null,null,null,null,"Equip.Emb.",723200,{"$f":"I33/5900300","v":0.12257003881158585},5,{"$f":"I33/K33","v":144640},"Equip.Emb.",{"$f":"$E$32*J33","v":1110899.7576394421},{"$f":"N33/$N$35","v":0.12257003881158586},5,{"$f":"N33/P33","v":222179.95152788842},{"$f":"$E$34*O33","v":1251317.4870050675},{"$f":"R33/P33","v":250263.4974010135}]
[null,"Quantidade de Frota",{"$f":"Q.Frota!K60","v":704},null,{"$f":"C31*C34","v":10208999.68},{"$f":"F31","v":0.18474653830000001},{"$f":"E34*F34","v":1886077.3503858079},"Sist.Fiscaliz.",452800,{"$f":"I34/5900300","v":7.6741860583360175E-2},5,{"$f":"I34/K34","v":90560},"Sist.Fiscaliz.",{"$f":"$E$32*J34","v":695541.21993796935},{"$f":"N34/$N$35","v":7.6741860583360175E-2},5,{"$f":"N34/P34","v":139108.24398759386},{"$f":"$E$34*O34","v":783457.63013812865},{"$f":"R34/P34","v":156691.52602762572}]
[null,null,null,null,null,null,null,"Total",{"$f":"SUM(I31:I34)","v":5900300},{"$f":"I35/5900300","v":1},null,{"$f":"SUM(L31:L34)","v":1135060},"Total",{"$f":"SUM(N31:N34)","v":9063387.5},{"$f":"N35/$N$35","v":1},null,{"$f":"SUM(Q31:Q34)","v":1743553.4830008645},{"$f":"SUM(R31:R34)","v":10208999.680000002},{"$f":"SUM(S31:S34)","v":1963938.6432521737}]
[null,null,null,null,null,null,null,"Frota inicial",640,null,null,null,"Frota inicial",625]
[null,null,null,null,null,null,null,"R$/Frota",{"$f":"I35/I36","v":9219.21875},null,null,null,"R$/Frota",{"$f":"N35/N36","v":14501.42}]
[null,null,null,null,null,null,null,null,{"$f":"C31","v":14501.42},"Valor por veículo devido exigência de nova tecnologia embarcada"]
[]
[null,"CUSTOS ADMINISTRATIVOS DIVERSOS",null,null,null,null,null,null,"RENOVAÇÃO DE CONTRATO"]
[null,"Custos Diversos",null,null,null,null,null,null,"CUSTOS ADMINISTRATIVOS DIVERSOS"]
[null,"    Serviços Públicos",null,null,{"$f":"SUM(E43:E45)","v":13200},null,null,null,{"$f":"G57","v":37.92},"Valor base por veículo"]
[null,"    Água",null,null,1200,null,null,null,{"$f":"Q.Frota!K60","v":704},"Frota à partir de Out/23"]
[null,"    Luz",null,null,6000,null,null,null,{"$f":"I42*I43","v":26695.68},"Valor do custo mensal"]
[null,"    Telefonia Geral",null,null,6000,null,null,null,{"$f":"I44*12","v":320348.16000000003},"Valor Anual à partir do ano 12"]
[null,null,null,null,null,null,null,null,"Ano 11"]
[null,"Serviços de Terceiros",null,null,{"$f":"SUM(E48:E53)","v":9000},null,null,null,"R$ Mensal","Periodicidade",null,"Anual"]
[null,"    Administração de rede / data center",null,null,1200,null,null,null,{"$f":"'FC Pág.1'!M32/12","v":23700},"Valor de Jul/23 até Set/23",null,{"$f":"I48*3","v":71100}]
[null,"    Rede de Comunicação",null,null,1000,null,null,null,{"$f":"I44","v":26695.68},"Valor de Out/23 até Jun/23",null,{"$f":"I49*9","v":240261.12}]
[null,"    Honorários de advogados",null,null,3000,null,null,null,"Valor Anual total para o ano 11................................",null,null,{"$f":"SUM(L48:L49)","v":311361.12}]
[null,"    Auditoria externa",null,null,800]
[null,"    Comunicação social",null,null,1500]
[null,"    Treinamento",null,null,1500]
[null,null,null,null,null,"Frota","R$"]
[null,"Impostos e taxas (IPTU / empresariais)",null,null,1500,"na","Por"]
[null,null,null,null,null,"Licitação","Veículo"]
[null,"Total Geral Custos Diversos",null,null,{"$f":"E42+E47+E55","v":23700},{"$f":"Q.Frota!R5","v":625},{"$f":"E57/F57","v":37.92}]
[]
[]
[null,"CUSTO DE MANUTENÇÃO SIM E SISTEMA DE VIGILÂNCIA",null,null,null,null,null,null,"RENOVAÇÃO DE CONTRATO",null,null,null,"Ano 11"]
[null,"    Histórico",null,"Custo do Veíc.","Custo por mês",null,null,null,"CUSTO DE MANUTENÇÃO SIM E SISTEMA DE VIGILÂNCIA",null,null,null,"R$ Mensal","Periodicidade",null,"R$ Anual"]
[null,"    Sistema de Bilhetagem Eletrônica",null,60,{"$f":"D62*Q.Frota!$R$5","v":37500},null,null,null,{"$f":"D65","v":130},"Custo por Veículo por mês",null,null,{"$f":"I62*F57","v":81250},"valor Jul/23 à Set/23",null,{"$f":"M62*3","v":243750}]
[null,"    Sistema de Monitoramento da Frota",null,35,{"$f":"D63*Q.Frota!$R$5","v":21875},null,null,null,{"$f":"Q.Frota!K60","v":704},"Qtde. Frota à partir de jul/23",null,null,{"$f":"I62*I63","v":91520},"valor Out/23 à Jun/24",null,{"$f":"M63*9","v":823680}]
[null,"    Sistema de Vigilância da Frota",null,35,{"$f":"D64*Q.Frota!$R$5","v":21875},"Custo Anual",null,null,{"$f":"I62*I63","v":91520},"Custo mensal",null,null,"Valor total para o Ano 11",null,null,{"$f":"SUM(P62:P63)","v":1067430}]
[null,"    Total",null,{"$f":"SUM(D62:D64)","v":130},{"$f":"SUM(E62:E64)","v":81250},{"$f":"E65*12","v":975000},null,null,{"$f":"I64*12","v":1098240},"Custo Anual"]
[null,null,null,null,null,{"$f":"F65/F57","v":1560}]
[]
[]
[null,"CUSTOS COM SEGUROS DIVERSOS",null,null,null,null,null,null,"RENOVAÇÃO DE CONTRATO"]
[null,"Garantia de execução contratual","Dados","R$ Custo Anual",null,null,null,null,"Custo com Seguros Diversos"]
[null,"Valor do Contrato (Investimento)",247681211.27000001,null,null,null,null,null,{"$f":"F74","v":118.88698140960001},"Custo por Veículo por ano"]
[null,"Percentual Garantia execução",0.03,null,null,null,null,null,{"$f":"Q.Frota!K60","v":704},"Qtde. Frota à partir de jul/23"]
[null,"Garantia de execução contratual",{"$f":"C71*C72","v":7430436.3381000003},null,"Total Frota","R$ Por Frota",null,null,{"$f":"I71*I72","v":83696.434912358411},"Custo Anual à partir do ano 12"]
[null,"Custo médio anual",0.01,{"$f":"C73*C74","v":74304.363381000003},625,{"$f":"D74/E74","v":118.88698140960001},null,null,{"$f":"(I71*E74/12*3)+(I71*I72/12*9)","v":81348.417029518809},"Custo Anual no ano 11 (625 carros de jul/23 à set/23 e 704 carros de Out/23 à Jun/24"]
[null,"SEGURO OBRIGATÓRIO"]
[null,"Mês","R$ Veíc.","Qtde.Veíc.","R$ Total","R$ Total"]
[null,"Ref.","Ano","Operação","Mês","Ano"]
[null,"2013-07-01",396.49,{"$f":"Q.Frota!R5","v":625},{"$f":"C78/12*D78","v":20650.520833333332}]
[null,"2013-08-01",{"$f":"C78","v":396.49},{"$f":"D78","v":625},20650.520833333332]
[null,"2013-09-01",{"$f":"C79","v":396.49},{"$f":"D79","v":625},20650.520833333332]
[null,"2013-10-01",396.49,625,20650.520833333332]
[null,"2013-11-01",396.49,625,20650.520833333332]
[null,"2013-12-01",396.49,625,20650.520833333332]
[null,"2014-01-01",396.49,625,20650.520833333332,null,null,null,"RENOVAÇÃO DE CONTRATO"]
[null,"2014-02-01",396.49,625,20650.520833333332,null,null,null,"SEGURO OBRIGATÓRIO"]
[null,"2014-03-01",396.49,625,20650.520833333332,null,"Projeção",null,{"$f":"C89","v":396.49},"Custo por Veículo por ano"]
[null,"2014-04-01",396.49,625,20650.520833333332,null,"Anos",null,{"$f":"I86/12","v":33.040833333333332},"Custo por Veículos por mês"]
[null,"2014-05-01",396.49,625,20650.520833333332,"Ano 1","Seguntes",null,{"$f":"Q.Frota!K60","v":704},"Qtde. de Frota"]
[null,"2014-06-01",396.49,625,20650.520833333332,{"$f":"SUM(E78:E89)","v":247806.25000000003},{"$f":"E89*12","v":247806.25},null,{"$f":"I87*I88","v":23260.746666666666},"Custo total mensal"]
[null,"Responsabilidade Civil Faturamento",null,null,5.0000000000000001E-3,null,null,null,{"$f":"I89*12","v":279128.95999999996},"Custo total anual"]
[null,"Período","Qtde. Passag.","R$ Tarifa","R$ Seguro R.Civil",null,null,null,{"$f":"(I89/I88*D89*3)","v":61951.5625},"Custo de Jul/23 à Set/23 (Ano 11)"]
[null,"Ano 1",{"$f":"'FC Pág.1'!D8","v":33677030},{"$f":"'FC Pág.1'!$D$9","v":2.9807999999999999},{"$f":"D92*C92*$E$90","v":501922.45511999994},null,null,null,{"$f":"(I89/I88*D88*9)","v":185854.6875},"Custo de Out/23 à Jun/24 (Ano 11)"]
[null,"Ano 2",{"$f":"'FC Pág.1'!E8","v":53464697},{"$f":"'FC Pág.1'!$E$9","v":2.9807999999999999},796837.8440879999,null,null,null,{"$f":"SUM(I91:I92)","v":247806.25},"Custo Total Ano 11"]
[null,"Ano 3",{"$f":"'FC Pág.1'!F8","v":73319274},{"$f":"'FC Pág.1'!$F$9","v":2.9807999999999999},1092750.459696]
[null,"Ano 4",{"$f":"'FC Pág.1'!G8","v":73128162},{"$f":"'FC Pág.1'!$G$9","v":2.9807999999999999},1089902.1264479998]
[null,"Ano 5",{"$f":"'FC Pág.1'!H8","v":72552593},{"$f":"'FC Pág.1'!$H$9","v":2.9807999999999999},1081323.846072]
[null,"Ano 6",{"$f":"'FC Pág.1'!I8","v":77103096},{"$f":"'FC Pág.1'!$I$9","v":2.9807999999999999},1149144.5427839998]
[null,"Ano 7",{"$f":"'FC Pág.1'!J8","v":64525748},{"$f":"'FC Pág.1'!$J$9","v":2.9807999999999999},961691.74819199997]
[null,"Ano 8",{"$f":"'FC Pág.1'!K8","v":49446435},{"$f":"'FC Pág.1'!$K$9","v":2.9807999999999999},736949.66723999998]
[null,"Ano 9",{"$f":"'FC Pág.1'!L8","v":73061026},{"$f":"'FC Pág.1'!$L$9","v":2.9807999999999999},1088901.5315040001]
[null,"Ano 10",{"$f":"'FC Pág.1'!M8","v":83528202},{"$f":"'FC Pág.1'!$M$9","v":2.9807999999999999},1244904.3226079999]
[null,"Ano 11",{"$f":"'FC Pág.1'!N8","v":83451271},{"$f":"'FC Pág.1'!$N$9","v":3.0967691810928288},{"$f":"D102*C102*$E$90","v":1292146.6207791287}]
[null,"Ano 12",{"$f":"'FC Pág.1'!O8","v":84722699},{"$f":"'FC Pág.1'!$O$9","v":3.1256931865132307},1324085.8150365567]
[null,"Ano 13",{"$f":"'FC Pág.1'!P8","v":85379988},{"$f":"'FC Pág.1'!$P$9","v":3.1256931865132307},1334358.233780907]
[null,"Ano 14",{"$f":"'FC Pág.1'!Q8","v":85379988},{"$f":"'FC Pág.1'!$Q$9","v":3.1256931865132307},1334358.233780907]
[null,"Ano 15",{"$f":"'FC Pág.1'!R8","v":85379988},{"$f":"'FC Pág.1'!$R$9","v":3.1256931865132307},1334358.233780907]
[null,"Ano 16",{"$f":"'FC Pág.1'!S8","v":85379988},{"$f":"'FC Pág.1'!$S$9","v":3.1256931865132307},1334358.233780907]
[null,"Ano 17",{"$f":"'FC Pág.1'!T8","v":85379988},{"$f":"'FC Pág.1'!$T$9","v":3.1256931865132307},1334358.233780907]
[null,"Ano 18",{"$f":"'FC Pág.1'!U8","v":85379988},{"$f":"'FC Pág.1'!$U$9","v":3.1256931865132307},1334358.233780907]
[null,"Ano 19",{"$f":"'FC Pág.1'!V8","v":85379988},{"$f":"'FC Pág.1'!$V$9","v":3.1256931865132307},1334358.233780907]
[null,"Ano 20",{"$f":"'FC Pág.1'!W8","v":85379988},{"$f":"'FC Pág.1'!$W$9","v":3.1256931865132307},1334358.233780907]
[]
[]
[null,"CUSTOS NÃO CONSIDERADOS NOS ITENS ACIMA",null,null,null,null,null,null,"Cálculo IPVA na Renovação da Frota a Partir do Ano 8 ( DADOS )"]
[null,"Despesas com IPVA",null,null,null,null,null,null,"Tipo de Veíc.","Até Fev/20","Após Fev/20","Renovada","R$ Base"]
[null,"Percentual Detran","Investimento Frota","R$ Mensal","R$ Mensal","R$ IPVA",null,null,"Miniônibus",{"$f":"'Custo Capital'!E52","v":54},{"$f":"Q.Frota!C53","v":25},{"$f":"Q.Frota!C55","v":25},{"$f":"'Custo Capital'!F8","v":170690.14}]
[null,0.01,null,"Frota Inicial","Frota Renovação","Anual",null,null,"Básico",{"$f":"'Custo Capital'!E68","v":459},{"$f":"Q.Frota!F53","v":452},{"$f":"Q.Frota!F55","v":343},{"$f":"'Custo Capital'!G8","v":238790.14},15,"básicos não renovados"]
[null,"Ano 1",{"$f":"'Custo Capital'!G52+'Custo Capital'!G68+'Custo Capital'!G84+'Custo Capital'!G100+'Custo Capital'!G116","v":188982450.09999999},{"$f":"C118*B117/12","v":157485.37508333332},0,{"$f":"(D118+E118)*12","v":1889824.5009999997},null,null,"Padron BRT",{"$f":"'Custo Capital'!C84","v":38},{"$f":"Q.Frota!I53","v":75},{"$f":"Q.Frota!I55","v":37},{"$f":"'Custo Capital'!H12","v":460900},15,"Padrons substituídos os básicos"]
[null,"Ano 2",null,{"$f":"D118","v":157485.37508333332},0,1889824.5009999997,null,null,"Artic.Conv.",{"$f":"'Custo Capital'!C100","v":12},{"$f":"Q.Frota!L53","v":12},{"$f":"Q.Frota!L55","v":0},{"$f":"'Custo Capital'!I12","v":615090.14}]
[null,"Ano 3",null,157485.37508333332,0,1889824.5009999997,null,null,"Artic.BRT",{"$f":"'Custo Capital'!C116","v":62},{"$f":"Q.Frota!O53","v":61},{"$f":"Q.Frota!O55","v":0},{"$f":"'Custo Capital'!J12","v":730084.3}]
[null,"Ano 4",null,157485.37508333332,0,1889824.5009999997,null,null,"Total",{"$f":"SUM(J116:J120)","v":625},{"$f":"SUM(K116:K120)","v":625},{"$f":"SUM(L116:L120)","v":405}]
[null,"Ano 5",null,157485.37508333332,0,1889824.5009999997]
[null,"Ano 6",null,157485.37508333332,0,1889824.5009999997,null,null,"Cálculo IPVA a Partir do Ano 8 ( VALORES )"]
[null,"Ano 7",null,157485.37508333332,0,1889824.5009999997,null,null,"Tipo de Veíc.",null,"R$","Renovação","Renovação"]
[null,"Ano 8",{"$f":"'Custo Capital'!G52+'Custo Capital'!G68","v":118821941.82000001},157485.37508333332,{"$f":"C125*B117/12","v":99018.284850000011},{"$f":"(D125+E125)*12","v":3078043.9192000004},null,null,null,null,"Inicial","Total","Parcial"]
[null,"Ano 9",null,157485.37508333332,{"$f":"E125","v":99018.284850000011},3078043.9192000004,"Média Anual IPVA",null,{"$f":"I116","v":"Miniônibus"},null,{"$f":"K116*M116","v":4267253.5},{"$f":"K116*M116","v":4267253.5},{"$f":"L116*M116","v":4267253.5}]
[null,"Ano 10",null,157485.37508333332,{"$f":"E126","v":99018.284850000011},3078043.9192000004,{"$f":"AVERAGE(F118:F127)","v":2246290.3264599997},null,"Básico",null,{"$f":"K117*M117","v":107933143.28},{"$f":"N127*M117","v":104351291.18000001},{"$f":"L117*M117","v":81905018.020000011},{"$f":"K117-N117","v":437},"Básicos"]
[null,"MANUTENÇÃO DE GARAGEM",null,"R$ Mensal","R$ Anual","Qtde. Frota","R$ Mensal /Veíc.",null,"Padron BRT",null,{"$f":"K118*M118","v":34567500},{"$f":"N128*M118","v":23966800},{"$f":"L118*M118","v":17053300},{"$f":"L118+N118","v":52}]
[null,null,null,5500,{"$f":"D129*12","v":66000},{"$f":"Q.Frota!R53","v":625},{"$f":"D129/F129","v":8.8000000000000007},null,"Artic.Conv.",null,{"$f":"K119*M119","v":7381081.6799999997},{"$f":"L119*M119","v":0},{"$f":"L119*M119","v":0}]
[null,"TAXA DE LICENCIAMENTO","R$ Unitário","Qtde. Frota","R$ Anual",null,null,null,"Artic.BRT",null,{"$f":"K120*M120","v":44535142.300000004},{"$f":"L120*M120","v":0},{"$f":"L120*M120","v":0}]
[null,null,51.33,{"$f":"E10","v":625},{"$f":"C131*D131","v":32081.25},null,null,null,"Total",null,{"$f":"SUM(K126:K130)","v":198684120.76000002},{"$f":"SUM(L126:L130)","v":132585344.68000001},{"$f":"SUM(M126:M130)","v":103225571.52000001}]
[null,null,null,null,null,null,null,null,"IPVA Mensal Devido",null,{"$f":"K131*B117/12","v":165570.10063333335},{"$f":"L131*B117/12","v":110487.78723333334},{"$f":"M131*B117/12","v":86021.309600000008}]
[null,"RENOVAÇÃO DE CONTRATO - Manutenção Garagem",null,null,null,"Ano 11",null,null,"IPVA Mensal Computado",null,{"$f":"D125","v":157485.37508333332},{"$f":"E125","v":99018.284850000011},{"$f":"E125","v":99018.284850000011}]
[null,{"$f":"G129","v":8.8000000000000007},"Manutenção de Garagem por veículos por mês",null,null,"Jul/23 à Set/23 625 carros",null,null,"IPVA Mensal à Incluir",null,{"$f":"K132-K133","v":8084.7255500000319},{"$f":"L132-L133","v":11469.502383333325},{"$f":"M132-M133","v":-12996.975250000003}]
[null,{"$f":"Q.Frota!K60","v":704},"Qtde. Frota p/ Manutenção Garagem",null,null,"Out/23 à Jun/24 704 carros",null,null,"IPVA Anual à Incluir",null,{"$f":"K134*12","v":97016.706600000383},{"$f":"L134*12","v":137634.0285999999},{"$f":"M134*12","v":-155963.70300000004}]
[null,{"$f":"B134*B135","v":6195.2000000000007},"Custo Mensal de Manutenção Garagem",null,null,null,null,null,"Valor Anual à incluir com renovação Total/Parcial",null,null,{"$f":"K135+L135","v":234650.73520000029},{"$f":"K135+M135","v":-58946.996399999654}]
[null,{"$f":"B136*12","v":74342.400000000009},"Custo Anual de Manutenção de Garagem",null,null,{"$f":"(B136/B135*F129*3)+(B136/B135*B135*9)","v":72256.800000000003},null,null,"4 meses à incluir no Ano 7 (Alteração a partir de Mar/20",null,null,{"$f":"L136/12*4","v":78216.911733333429},{"$f":"M136/12*4","v":-19648.998799999885}]
[null,"RENOVAÇÃO DE CONTRATO - Taxa de Licenciamento",null,null,null,"Ano 11"]
[null,{"$f":"C131","v":51.33},"Valor por Veículo por Ano",null,null,"Jul/23 à Set/23 625 carros"]
[null,{"$f":"Q.Frota!K60","v":704},"Qtde. total de frota",null,null,"Out/23 à Jun/24 704 carros"]
[null,{"$f":"B139*B140","v":36136.32},"Custo Total Anual",null,null,{"$f":"(B139/12*F129*3)+(B139/12*B140*9)","v":35122.552499999998}]

{"sheet":"Custo Capital","index":11,"n_rows":321,"n_cols":62,"rows_kept":321,"cut":false,"hidden":false,"merged":[[209,56,209,61],[209,22,209,28],[218,22,218,27],[209,14,209,20],[218,14,218,20],[209,43,209,46],[209,35,209,41],[209,48,209,54],[218,42,218,47],[240,4,240,5],[240,6,240,7],[196,1,197,1],[210,2,210,3],[210,4,210,5],[210,6,210,7],[225,4,225,5],[225,6,225,7],[309,2,310,2],[211,1,212,1],[260,2,261,2],[225,2,225,3],[241,1,242,1],[226,1,227,1],[240,2,240,3],[48,2,48,3],[180,2,180,3],[113,1,114,1],[275,2,276,2],[290,2,291,2],[65,1,66,1],[80,2,80,3],[49,1,50,1],[64,2,64,3],[81,1,82,1],[96,4,96,5],[64,6,64,7],[80,4,80,5],[181,1,182,1],[31,7,32,7],[140,2,140,3],[140,4,140,5],[156,2,156,3],[96,6,96,7],[43,6,43,7],[44,6,44,7],[48,4,48,5],[80,6,80,7],[64,4,64,5],[156,4,156,5],[48,6,48,7],[23,5,23,6],[31,2,32,2],[31,3,32,3],[31,4,32,4],[31,5,32,5],[24,5,24,6],[25,5,25,6],[26,5,26,6],[27,5,27,6],[31,6,32,6],[112,4,112,5],[112,6,112,7],[97,1,98,1],[96,2,96,3],[192,13,195,16],[180,4,180,5],[140,6,140,7],[156,6,156,7],[180,6,180,7],[158,13,158,16],[157,1,158,1],[141,1,142,1],[112,2,112,3],[195,2,195,3],[195,4,195,5],[195,6,195,7],[4,11,4,20],[218,29,218,32],[218,34,218,40],[218,49,218,54],[232,10,232,11],[198,9,198,12],[209,9,209,12],[218,9,218,12],[209,30,209,33],[195,30,195,33],[196,34,196,38],[238,10,238,11],[239,10,239,11],[229,10,229,11],[230,10,230,11],[231,10,231,11],[233,10,233,11],[234,10,234,11],[235,10,235,11],[236,10,236,11],[237,10,237,11]]}
[]
[null,"Planilha 3 - Demonstração do custo de depreciação do capital",null,null,null,null,null,null,null,"Viação Pioneira"]
[null,null,null,null,null,null,null,null,null,"Bacia 2"]
[null,"Premissas gerais para a depreciação"]
[null,null,null,null,null,null,null,null,null,null,null,"EURO 6"]
[null,"Dados veículos",null,null,"Históricos","Miniônibus","Ônibus básico","Padron BRT","Artic.Convenc.","Artic. BRT",null,null,null,"Históricos","Miniônibus","Ônibus básico","Padron BRT","Super Padron Conv.","Super Padron BRT","Articulado Convenc.","Articulado BRT"]
[null,null,null,null,"Sem AC Condicionado",null,null,null,null,null,null,null,null,"Sem AC Condicionado"]
[null,null,null,null,"Preço médio de um veículo novo (R$)",170690.14,238790.14,null,null,null,null,null,null,"Preço médio de um veículo novo (R$)",{"$f":"F8","v":170690.14},{"$f":"G8","v":238790.14}]
[null,null,null,null,"Preço médio de um veículo novo sem rodagem (R$)",{"$f":"F8-('Custos Variáveis ate dez-20'!D23*'Custos Variáveis ate dez-20'!C23)","v":167330.14000000001},{"$f":"G8-('Custos Variáveis ate dez-20'!D24*'Custos Variáveis ate dez-20'!C24)","v":233090.14},null,null,null,null,null,null,"Preço médio de um veículo novo sem rodagem (R$)",{"$f":"O8-('Custos Variáveis ate dez-20'!M23*'Custos Variáveis ate dez-20'!L23)","v":167330.14000000001},{"$f":"P8-('Custos Variáveis ate dez-20'!M24*'Custos Variáveis ate dez-20'!L24)","v":233090.14}]
[]
[null,null,null,null,"Com AC Condicionado",null,null,null,null,null,null,null,null,"Com AC Condicionado"]
[null,null,null,null,"Preço médio de um veículo novo (R$)",null,null,460900,615090.14,730084.3,null,null,null,"Preço médio de um veículo novo (R$)",null,null,{"$f":"H12","v":460900},1063600,600000,{"$f":"I12","v":615090.14},{"$f":"J12","v":730084.3}]
[null,null,null,null,"Preço médio de um veículo novo em rodagem (R$)",null,null,{"$f":"H12-('Custos Variáveis ate dez-20'!D25*'Custos Variáveis ate dez-20'!C25)","v":450580},{"$f":"I12-('Custos Variáveis ate dez-20'!C26*'Custos Variáveis ate dez-20'!D26)","v":605590.14},{"$f":"J12-('Custos Variáveis ate dez-20'!C27*'Custos Variáveis ate dez-20'!D27)","v":712884.3},null,null,null,"Preço médio de um veículo novo em rodagem (R$)",null,null,{"$f":"Q12-('Custos Variáveis ate dez-20'!M25*'Custos Variáveis ate dez-20'!L25)","v":450580},{"$f":"R12-('Custos Variáveis ate dez-20'!M26*'Custos Variáveis ate dez-20'!L26)","v":1053280},{"$f":"S12-('Custos Variáveis ate dez-20'!M27*'Custos Variáveis ate dez-20'!L27)","v":589680},{"$f":"T12-('Custos Variáveis ate dez-20'!L28*'Custos Variáveis ate dez-20'!M28)","v":597890.14},{"$f":"U12-('Custos Variáveis ate dez-20'!L29*'Custos Variáveis ate dez-20'!M29)","v":712884.3}]
[]
[null,null,null,null,"Vida útil (anos)",7,7,10,10,10]
[null,null,null,null,"Valor residual (% novo veículo)",0.2,0.25,0.15,0.15,0.15]
[null,null,null,null,"Depreciação Anual",0.2,{"$f":"F17","v":0.2},{"$f":"G17","v":0.2},{"$f":"H17","v":0.2},{"$f":"I17","v":0.2}]
[null,null,null,null,"Revenda no 7º Ano",{"$f":"F16","v":0.2},{"$f":"G16","v":0.25}]
[null,null,null,null,"Venda abatido IR no 7º Ano",0.75,0.75]
[null,null,null,null,"Revenda no 10º Ano",null,null,{"$f":"H16","v":0.15},{"$f":"I16","v":0.15},{"$f":"J16","v":0.15}]
[null,null,null,null,"Venda abatido IR no 10º Ano",0.75,0.75,0.75,0.75,0.75]
[null,null,null,null,"3 anos",{"$f":"F16/F15*3","v":8.5714285714285715E-2},{"$f":"G16/G15*3","v":0.10714285714285714},0.59,"Venda do Padron c/ 4 anos de uso"]
[null,null,null,null,null,"Valor unitário revenda do básico vendido no 10º ano, porém não renovado no 7º Ano",{"$f":"G8*G22*G21","v":19188.493392857144},null,"Mesma metodologia do Articulado na licitação"]
[null,"Período de depreciação",null,null,null,"Período depreciação (anos)"]
[null,null,null,null,"Veículos ",5]
[null,null,null,null,"Equips embarcados e de garagem do SIM e do Sist.Vigilância",5]
[null,null,null,null,"Edificações",25]
[null,null,null,null,"Instalações e demais equipamentos de Garagem",25]
[]
[]
[null,"Resumo da depreciação"]
[null,null,"Ano","Miniônibus","Ônibus básico","Padron BRT","Artic.Conv.","Artic.BRT","Total Deprec.","Média mensal"]
[null,null,null,null,null,null,null,null,"(R$","depreciação (R$)"]
[null,null,1,null,{"$f":"G9*G17*1","v":46618.028000000006},null,null,null,{"$f":"SUM(D34:H34)","v":46618.028000000006},{"$f":"I34/12","v":3884.8356666666673}]
[null,null,2,{"$f":"F9*F16*Q.Frota!C5","v":1807165.5120000003},{"$f":"(Q.Frota!F5-1)*G9*G17","v":21351056.824000001},{"$f":"Q.Frota!I5*H13*H17","v":3424408},{"$f":"Q.Frota!L5*I13*I17","v":1453416.3360000001},{"$f":"Q.Frota!O5*J13*J17","v":8839765.3200000003},36875811.991999999,3072984.3326666667]
[null,null,3,{"$f":"F9*F16*Q.Frota!C5","v":1807165.5120000003},{"$f":"E35","v":21351056.824000001},3424408,1453416.3360000001,8839765.3200000003,36875811.991999999,3072984.3326666667]
[null,null,4,{"$f":"F9*F16*Q.Frota!C5","v":1807165.5120000003},21351056.824000001,3424408,1453416.3360000001,8839765.3200000003,36875811.991999999,3072984.3326666667]
[null,null,5,{"$f":"F9*F16*Q.Frota!C5","v":1807165.5120000003},21351056.824000001,3424408,1453416.3360000001,8839765.3200000003,36875811.991999999,3072984.3326666667]
[null,null,6,{"$f":"F9*F16*Q.Frota!C5","v":1807165.5120000003},21351056.824000001,3424408,1453416.3360000001,8839765.3200000003,36875811.991999999,3072984.3326666667]
[null,null,7,null,null,null,null,null,0,0]
[null,null,8,{"$f":"D39","v":1807165.5120000003},{"$f":"E39","v":21351056.824000001},null,null,null,{"$f":"SUM(D41:H41)","v":23158222.336000003},1929851.8613333337]
[null,null,9,{"$f":"D41","v":1807165.5120000003},{"$f":"E41","v":21351056.824000001},null,null,null,23158222.336000003,1929851.8613333337]
[null,null,10,{"$f":"D42","v":1807165.5120000003},{"$f":"E42","v":21351056.824000001},null,null,null,23158222.336000003,1929851.8613333337]
[null,null,null,{"$f":"D35/Q.Frota!C5","v":33466.028000000006},{"$f":"E35/Q.Frota!F5","v":46516.463668845317},{"$f":"F35/Q.Frota!I5","v":90116},"Depreciação Por carro"]
[null,null,"Deprec.Anos 8, 9 e 10",{"$f":"O185","v":25},{"$f":"O186","v":437},{"$f":"O189","v":52},"Qtde. Carros Ano 7",null,{"$f":"(D44*D45)+(E44*E45)+(F44*F45)","v":25850377.323285405}]
[null,null,null,null,null,null,null,null,null,{"$f":"J2","v":"Viação Pioneira"}]
[null,"Plano de renovação de frota",null,null,"Ano 1",null,null,null,null,"Bacia 1"]
[]
[null,"MIniônibus","Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais"]
[null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no"]
[null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)",null,"INVESTIMENTOS","Qtde.","Tipo"]
[null,1,0,0,{"$f":"Q.Frota!C5","v":54},0,{"$f":"E52*$F$8","v":9217267.5600000005},0,null,"Ano Zero",1,"Básico"]
[null,2,0,0,0,0,{"$f":"E53*$F$9","v":0},0,null,"Ano 1",53,"Micros"]
[null,3,0,0,0,0,0,0,null,"Ano 1",459,"Básicos"]
[null,4,0,0,0,0,0,0,null,"Ano 1",12,"Articulados Conv."]
[null,5,0,0,0,0,0,0,null,"Ano 2",{"$f":"63-12","v":51},"Articulados BRT"]
[null,6,0,0,0,0,0,0,null,"Ano 2",38,"Padrons"]
[null,7,0,0,0,null,0,0,null,"Ano 2",11,"Articulados BRT"]
[null,8,0,0,0,0,0,0,null,"Total",{"$f":"SUM(K52:K58)","v":625},"Total"]
[null,9,0,0,0,0,0,0]
[null,10,0,0,0,0,0,0]
[null,"Totais.",{"$f":"SUM(C52:C61)","v":0},0,54,0,9217267.5600000005,0]
[]
[]
[null,"Ônibus Básico","Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais"]
[null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no"]
[null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)"]
[null,1,0,0,{"$f":"Q.Frota!F5","v":459},0,{"$f":"E68*$G$8","v":109604674.26000001},0]
[null,2,0,0,0,0,{"$f":"E69*$G$9","v":0},0]
[null,3,0,0,0,0,{"$f":"C70*$F$11","v":0},{"$f":"D70+F70","v":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.",{"$f":"SUM(C68:C77)","v":0},0,459,0,109604674.26000001,0]
[]
[]
[null,"Padro BRT ","Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais"]
[null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no"]
[null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)"]
[null,1,{"$f":"Q.Frota!I5","v":38},0,0,0,{"$f":"C84*H12","v":17514200},0]
[null,2,0,0,0,0,{"$f":"E85*$G$9","v":0},0]
[null,3,0,0,0,0,{"$f":"C86*$F$11","v":0},{"$f":"D86+F86","v":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.",{"$f":"SUM(C84:C93)","v":38},0,0,0,17514200,0]
[]
[]
[null,"Artic.Conv.","Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais"]
[null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no"]
[null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)"]
[null,1,{"$f":"Q.Frota!L5","v":12},0,0,0,{"$f":"C100*I12","v":7381081.6799999997},0]
[null,2,0,0,0,0,0,{"$f":"D101+F101","v":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.",{"$f":"SUM(C100:C109)","v":12},0,0,0,7381081.6799999997,0]
[]
[]
[null,"Artic.BRT","Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais"]
[null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no"]
[null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)"]
[null,1,{"$f":"Q.Frota!O5","v":62},0,0,0,{"$f":"C116*J12","v":45265226.600000001},0]
[null,2,0,0,0,0,0,{"$f":"D117+F117","v":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.",{"$f":"SUM(C116:C125)","v":62},0,0,0,45265226.600000001,0]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"J2","v":"Viação Pioneira"}]
[null,"Plano de renovação de frota",null,null,"Ano 2","Sem Renovação",null,null,null,{"$f":"J3","v":"Bacia 2"}]
[]
[null,"Plano de renovação de frota",null,null,"Ano 3","Sem Renovação",null,null,null,{"$f":"J3","v":"Bacia 2"}]
[]
[null,"Plano de renovação de frota",null,null,"Ano 4","Sem Renovação",null,null,null,{"$f":"J131","v":"Bacia 2"}]
[]
[null,"Plano de renovação de frota",null,null,"Ano 5","Sem Renovação",null,null,null,{"$f":"J133","v":"Bacia 2"}]
[]
[null,"Plano de renovação de frota",null,null,"Ano 6","Sem Renovação",null,null,null,{"$f":"J135","v":"Bacia 2"}]
[]
[null,"Plano de renovação de frota",null,null,"Ano 7",null,null,null,null,{"$f":"J137","v":"Bacia 2"}]
[]
[null,"MIniônibus","Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais"]
[null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no"]
[null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)"]
[null,1,0,0,null,0,null,0]
[null,2,0,0,0,0,{"$f":"E145*$F$9","v":0},0]
[null,3,0,0,0,0,0,0]
[null,4,0,0,0,0,0,0]
[null,5,0,0,0,0,0,0]
[null,6,0,0,0,0,0]
[null,7,0,0,53,{"$f":"E150","v":53},{"$f":"E150*$F$8","v":9046577.4199999999},{"$f":"G150*F18*F19","v":1356986.6130000001}]
[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.",{"$f":"SUM(C144:C153)","v":0},{"$f":"SUM(D144:D153)","v":0},{"$f":"SUM(E145:E153)","v":53},{"$f":"SUM(F144:F153)","v":53},{"$f":"SUM(G145:G153)","v":9046577.4199999999},{"$f":"SUM(H145:H153)","v":1356986.6130000001}]
[]
[]
[null,"Ônibus Básico","Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais"]
[null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no"]
[null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)",null,null,null,"7º Ano",null,"Nova composição Investimento da Frota renovada 7º Ano"]
[null,1,0,0,null,0,0,0,null,"Qtde.","Tipo","R$","R$","Tipo","Qtde.","R$","R$"]
[null,2,0,0,0,0,{"$f":"E161*$G$9","v":0},0,null,"de","de","Investimento","Por ","de","de","Por ","Investimento"]
[null,3,0,0,0,0,0,0,null,"Frota","Ônibus","Fluxo Caixa","Carro","Ônibus","Frota","Carro","Fluxo Caixa"]
[null,4,0,0,0,0,0,0,null,{"$f":"E150","v":53},"Micros",{"$f":"G150","v":9046577.4199999999},{"$f":"L163/J163","v":170690.13999999998},"Micros",25,{"$f":"M163","v":170690.13999999998},{"$f":"O163*P163","v":4267253.5}]
[null,5,0,0,0,0,0,0,null,460,"Básicos",{"$f":"G166","v":109843464.40000001},{"$f":"L164/J164","v":238790.14},"Básicos",{"$f":"452-N167","v":437},{"$f":"M164","v":238790.14},{"$f":"O164*P164","v":104351291.18000001}]
[null,6,0,0,0,0,0,0,null,0,"Padrons",{"$f":"G167","v":0},{"$f":"G94/C94","v":460900},"Padrons",{"$f":"37+N168","v":52},{"$f":"M165","v":460900},{"$f":"O165*P165","v":23966800}]
[null,7,0,0,{"$f":"460","v":460},{"$f":"E68","v":459},{"$f":"E166*G8","v":109843464.40000001},{"$f":"G166*G18*G19","v":20595649.575000003},{"$f":"H166/E166","v":44773.15125000001},"Total",null,{"$f":"SUM(L163:L164)","v":118890041.82000001},null,"Total",null,null,{"$f":"SUM(Q163:Q165)","v":132585344.68000001}]
[null,8,0,0,0,0,0,0,null,null,null,null,null,15,"básicos não renovados"]
[null,9,0,0,0,0,0,0,null,null,null,null,null,15,"Padrons substituídos os básicos"]
[null,10,0,0,0,0,0,0,null,"REVENDA",null,"7º Ano",null,"REVENDA",null,null,"Ano 10º"]
[null,"Totais.",{"$f":"SUM(C160:C169)","v":0},{"$f":"SUM(D160:D169)","v":0},{"$f":"SUM(E161:E169)","v":460},{"$f":"SUM(F160:F169)","v":459},{"$f":"SUM(G160:G169)","v":109843464.40000001},{"$f":"SUM(H160:H169)","v":20595649.575000003},null,"Qtde.","Tipo","R$","R$","Tipo","Qtde.","R$","R$"]
[null,null,null,null,null,null,null,null,null,"de","de","Revenda","Por ","de","de","Por ","Revenda"]
[null,null,null,null,null,null,null,null,null,"Frota","Ônibus","Fluxo Caixa","Carro","Ônibus","Frota","Carro","Fluxo Caixa"]
[null,"Plano de renovação de frota",null,null,"Ano 8","Sem Renovação",null,null,null,{"$f":"E150","v":53},"Micros",{"$f":"H150","v":1356986.6130000001},{"$f":"L173/J173","v":25603.521000000001},"Micros",{"$f":"F193","v":53},{"$f":"Q173/O173","v":0},{"$f":"H193","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"E166-N167","v":445},"Básicos",{"$f":"J174*M174","v":19924052.306250006},{"$f":"I166","v":44773.15125000001},"Básicos",{"$f":"F208","v":460},{"$f":"Q174/O174","v":0},{"$f":"H208","v":0}]
[null,null,null,null,null,null,null,null,null,0,"Padrons",{"$f":"G177","v":0},0,"Padrons",{"$f":"D223","v":38},{"$f":"Q175/O175","v":51851.25},{"$f":"H223","v":1970347.5}]
[null,"Plano de renovação de frota",null,null,"Ano 9","Sem Renovação",null,null,null,"Total",null,{"$f":"SUM(L173:L174)","v":21281038.919250008},null,"Artic.Conv.",{"$f":"D238","v":12},{"$f":"Q176/O176","v":69197.640749999991},{"$f":"H238","v":830371.6889999999}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Artic.BRT",{"$f":"D253","v":62},{"$f":"Q177/O177","v":82134.483749999999},{"$f":"H253","v":5092337.9924999997}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(O173:O177)","v":625},null,{"$f":"SUM(Q173:Q177)","v":7893057.181499999}]
[null,"Plano de renovação de frota",null,null,"Ano 10"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"REVENDA DA NOVA COMPOSIÇÃO DA FROTA"]
[null,"MIniônibus","Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais",null,null,null,null,null,null,"REVENDA",null,null,"Ano 10º"]
[null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no",null,null,null,null,null,"Tipo","Qtde.","R$","R$"]
[null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)",null,null,null,null,null,"de","de","Por ","Revenda"]
[null,1,0,0,0,0,{"$f":"E184*$F$9","v":0},0,null,null,null,null,null,"Ônibus","Frota","Carro","Fluxo Caixa"]
[null,2,0,0,0,0,0,0,null,null,null,null,null,"Micros",25,{"$f":"P173","v":0},{"$f":"O185*P185","v":0}]
[null,3,0,0,0,0,0,0,null,null,null,null,null,"Básicos",{"$f":"452-N167","v":437},{"$f":"P174","v":0},{"$f":"O186*P186","v":0}]
[null,4,0,0,0,0,0,0,null,null,null,null,null,"Básicos",0,{"$f":"G23","v":19188.493392857144},0]
[null,5,0,0,0,0,0,0,null,null,null,null,null,"Padrons",38,{"$f":"P175","v":51851.25},1970347.5,15,"Básicos à menos para mão-de-obra a partir de Set/21"]
[null,6,0,0,0,0,0,0,null,null,null,null,null,"Padrons",{"$f":"37+15","v":52},{"$f":"H12*H22*H21","v":203948.25},10605309,15,"Padrons que na mão de obra só entra em set/21"]
[null,7,0,0,0,0,0,0,null,null,null,null,null,"Artic.Conv.",12,{"$f":"P176","v":69197.640749999991},830371.6889999999,{"$f":"(O188+O189-15)*0.95","v":71.25},"Padrons de mar/20 até ago/21 p/ mão-de-obra"]
[null,8,0,0,0,0,0,0,null,null,null,null,null,"Artic.BRT",61,{"$f":"P177","v":82134.483749999999},5010203.50875]
[null,9,0,0,0,0,0,0,null,null,null,null,null,"Total",{"$f":"SUM(O185:O191)","v":625},null,{"$f":"SUM(Q185:Q191)-R192","v":0},{"$f":"SUM(Q185:Q191)","v":18416231.697749998},"obs: Com a renovação do contrato não tem mais revenda no ano 10º"]
[null,10,0,0,0,{"$f":"E150","v":53},{"$f":"E186*$F$9","v":0},{"$f":"F193*F8*F20*F21","v":0},null,null,null,null,null,"OBS: Os 37 Padrons comprados no ano 7º foi considerado utilização do carro por 4 anos e venda no 5º ano na mesma metodologia do Articulado constante na planilha vencedora da licitação"]
[null,"Totais.",{"$f":"SUM(C184:C193)","v":0},0,0,53,0,0]
[]
[null,"Ônibus Básico","Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FROTA VIGENTE QUANDO DA RENOVAÇÃO DO CONTRATO"]
[null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IPVA: Renovação à Partir do Ano 11",null,null,0.01,"Licenciamento Ano 11 (Jul à Set/23 625 carros e Out/23 à Jun/24 704 carros"]
[null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tipo Frota","Qtde.","R$ Base","R$ Anual","Ano 11 até Set/23","R$ Base","R$ Anual"]
[null,1,0,0,0,0,{"$f":"E199*$G$9","v":0},0,null,"FROTA ATUAL - ANÁLISE RENOVAÇÃO DE FROTA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Miniônibus",{"$f":"Q.Frota!D60","v":25},{"$f":"AF199*L201","v":4267253.5},{"$f":"AG199*$AH$197","v":42672.535000000003},{"$f":"O185","v":25},{"$f":"L201*AI199","v":4267253.5},{"$f":"AJ199*$AH$197","v":42672.535000000003}]
[null,2,0,0,0,0,0,0,null,"Tipo","Qtde.","R$ Unit.c/Pneus","R$ Unit.s/Pneus",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Básicos",{"$f":"Q.Frota!E60","v":492},{"$f":"AF200*L202","v":117484748.88000001},{"$f":"AG200*$AH$197","v":1174847.4888000002},{"$f":"O186","v":437},104351291.18000001,1043512.9118000001]
[null,3,0,0,0,0,0,0,null,"Miniônibus",{"$f":"Q.Frota!D60","v":25},{"$f":"O8","v":170690.14},{"$f":"O9","v":167330.14000000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Padron BRT",{"$f":"Q.Frota!F60","v":110},50699000,506990,{"$f":"O188+O189","v":90},41481000,414810]
[null,4,0,0,0,0,0,0,null,"Básicos",{"$f":"Q.Frota!E60","v":492},{"$f":"P8","v":238790.14},{"$f":"P9","v":233090.14},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"S.Padron Conv.",{"$f":"Q.Frota!G60","v":16},17017600,170176,0,0,0]
[null,5,0,0,0,0,0,{"$f":"D203+F203","v":0},null,"Padron BRT",{"$f":"Q.Frota!F60","v":110},{"$f":"Q12","v":460900},{"$f":"Q13","v":450580},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"S.Padron BRT",{"$f":"Q.Frota!I60","v":0},0,0,0,0,0]
[null,6,0,0,0,0,0,{"$f":"D204+F204","v":0},null,"S.Padron Conv.",{"$f":"Q.Frota!G60","v":16},{"$f":"R12","v":1063600},{"$f":"R13","v":1053280},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Artic.Conv.",{"$f":"Q.Frota!H60","v":0},0,0,{"$f":"O190","v":12},7381081.6799999997,73810.816800000001]
[null,7,0,0,0,0,0,{"$f":"D205+F205","v":0},null,"S.Padron BRT",{"$f":"Q.Frota!I60","v":0},{"$f":"S12","v":600000},{"$f":"S13","v":589680},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Artic.BRT",{"$f":"Q.Frota!J60","v":61},44535142.300000004,445351.42300000007,{"$f":"O191","v":61},44535142.300000004,445351.42300000007]
[null,8,0,0,0,0,0,{"$f":"D206+F206","v":0},null,"Artic.Conv.",{"$f":"Q.Frota!H60","v":0},{"$f":"T12","v":615090.14},{"$f":"T13","v":597890.14},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(AF199:AF205)","v":704},234003744.68000001,2340037.4468,625,202015768.66000003,2020157.6866000001]
[null,9,0,0,0,0,0,{"$f":"D207+F207","v":0},null,"Artic.BRT",{"$f":"Q.Frota!J60","v":61},{"$f":"U12","v":730084.3},{"$f":"U13","v":712884.3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total para o Ano 11",null,null,{"$f":"AH206/12*9","v":1755028.0851},null,null,{"$f":"AK206/12*3","v":505039.42165000003},{"$f":"AH207+AK207","v":2260067.5067500002}]
[null,10,0,0,0,{"$f":"E166","v":460},{"$f":"E201*$G$9","v":0},{"$f":"F208*G8*G20*G21","v":0},null,"Total",{"$f":"SUM(K201:K207)","v":704}]
[null,"Totais.",{"$f":"SUM(C199:C208)","v":0},0,0,460,0,0]
[null,null,null,null,null,null,null,null,null,"RENOVAÇÃO NO ANO 7 - ANÁLISE RENOV.CONTRATO",null,null,null,null,"DEPRECIAÇÃO DA RENOVAÇÃO NO ANO 7 - ANÁLISE RENOVAÇÃO CONTRATUAL",null,null,null,null,null,null,null,"REVENDA DA RENOVAÇÃO NO ANO 7 - ANÁLISE RENOVAÇÃO CONTRATUAL",null,null,null,null,null,null,null,"RENOVAÇÃO NO ANO 14 - ANÁLISE RENOV.CONTRATO",null,null,null,null,"DEPRECIAÇÃO DA RENOVAÇÃO NO ANO 14 - ANÁLISE RENOVAÇÃO CONTRATUAL",null,null,null,null,null,null,null,"RENOVAÇÃO NO ANO 17 - ANÁLISE RENOV.CONTRATO",null,null,null,null,"DEPRECIAÇÃO DA RENOVAÇÃO NO ANO 17 - ANÁLISE RENOVAÇÃO CONTRATUAL",null,null,null,null,null,null,null,"Revenda da Renovação nos Anos 14 e 17 - Análise Renovação Contratual"]
[null,"Padron BRT","Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais",null,null,"Tipo","Qtde.","R$ Unit.c/Pneus","R$ Tot.Invest.",null,"Tipo","% Anual","R$ Ano 8","R$ Ano 9","R$ Ano 10","R$ Ano 11","R$ Ano 12",null,"Tipo","Qtde.","Utilização Anos","% Vr. Base","% abatimento IR","R$ Ano 14","R$ Ano 17",null,"Tipo","Qtde.","R$ Unit.c/Pneus","R$ Tot.Invest.",null,"Tipo","% Anual","R$ Ano 15","R$ Ano 16","R$ Ano 17","R$ Ano 18","R$ Ano 19",null,"Tipo","Qtde.","R$ Unit.c/Pneus","R$ Tot.Invest.",null,"Tipo","% Anual","R$ Ano 18","R$ Ano 19","R$ Ano 20","R$ Ano 21","R$ Ano 22",null,"Tipo","Qtde.","Utilização Anos","% Vr. Base","% abatimento IR","R$ Ano 20"]
[null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no",null,"Miniônibus",{"$f":"O163","v":25},{"$f":"L201","v":170690.14},{"$f":"K212*L212","v":4267253.5},null,"Miniônibus",{"$f":"F17","v":0.2},{"$f":"K212*M201*P212","v":836650.70000000019},{"$f":"Q212","v":836650.70000000019},{"$f":"R212","v":836650.70000000019},{"$f":"S212","v":836650.70000000019},{"$f":"T212","v":836650.70000000019},null,"Miniônibus",{"$f":"K212","v":25},7,{"$f":"F18","v":0.2},{"$f":"F19","v":0.75},{"$f":"M212*Z212*AA212","v":640088.02500000002},null,null,"Miniônibus",{"$f":"K212","v":25},{"$f":"L221","v":170690.14},{"$f":"AF212*AG212","v":4267253.5},null,"Miniônibus",0.2,{"$f":"AF212*M201*AK212","v":836650.70000000019},{"$f":"AL212","v":836650.70000000019},836650.70000000019,836650.70000000019,836650.70000000019,null,"Miniônibus",{"$f":"K221","v":0},{"$f":"L232","v":0},{"$f":"AS212*AT212","v":0},null,"Miniônibus",{"$f":"AK212","v":0.2},{"$f":"AS212*M201*AX212","v":0},{"$f":"AY212","v":0},0,0,0,null,"Miniônibus",{"$f":"AF212","v":25},6,{"$f":"F18+(F18/F15*(F15-BG212))","v":0.22857142857142859},0.75,{"$f":"AH212*BH212*BI212","v":731529.17142857146}]
[null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)",null,"Básicos",{"$f":"O164","v":437},{"$f":"L202","v":238790.14},{"$f":"K213*L213","v":104351291.18000001},null,"Básicos",{"$f":"G17","v":0.2},{"$f":"K213*M202*P213","v":20372078.236000001},{"$f":"Q213","v":20372078.236000001},20372078.236000001,20372078.236000001,20372078.236000001,null,"Básicos",{"$f":"K213","v":437},7,{"$f":"G18","v":0.25},{"$f":"G19","v":0.75},{"$f":"M213*Z213*AA213","v":19565867.096250001},null,null,"Básicos",{"$f":"K213","v":437},{"$f":"L222","v":238790.14},{"$f":"AF213*AG213","v":104351291.18000001},null,"Básicos",0.2,{"$f":"AF213*M202*AK213","v":20372078.236000001},20372078.236000001,20372078.236000001,20372078.236000001,20372078.236000001,null,"Básicos",0,{"$f":"L233","v":0},{"$f":"AS213*AT213","v":0},null,"Básicos",{"$f":"AK213","v":0.2},{"$f":"AS213*M202*AX213","v":0},0,0,0,0,null,"Básicos",{"$f":"AF213","v":437},6,{"$f":"G18+(G18/G15*(G15-BG213))","v":0.2857142857142857},0.75,{"$f":"AH213*BH213*BI213","v":22360990.967142858}]
[null,1,0,0,0,0,0,0,null,"Padron BRT",{"$f":"O165","v":52},{"$f":"L203","v":460900},{"$f":"K214*L214","v":23966800},null,"Padron BRT",{"$f":"H17","v":0.2},{"$f":"K214*M203*P214","v":4686032},4686032,4686032,4686032,4686032,null,"Padron BRT",{"$f":"K214","v":52},10,{"$f":"H20","v":0.15},{"$f":"H21","v":0.75},null,{"$f":"M214*Z214*AA214","v":2696265},null,"Padron BRT",0,{"$f":"L223","v":460900},{"$f":"AF214*AG214","v":0},null,"Padron BRT",0.2,{"$f":"AF214*M203*AK214","v":0},0,0,0,0,null,"Padron BRT",{"$f":"K214","v":52},{"$f":"L214","v":460900},{"$f":"AS214*AT214","v":23966800},null,"Padron BRT",{"$f":"AK214","v":0.2},{"$f":"AS214*M203*AX214","v":4686032},{"$f":"AY214","v":4686032},4686032,0,0,null,"Padron BRT",{"$f":"AS214","v":52},3,{"$f":"H20+(H20/H15*(H15-BG214))","v":0.255},{"$f":"H21","v":0.75},{"$f":"AU214*BH214*BI214","v":4583650.5}]
[null,2,0,0,0,0,0,0,null,"Artic.Conv.",{"$f":"O199","v":0},{"$f":"L206","v":615090.14},{"$f":"K215*L215","v":0},null,"Artic.Conv.",{"$f":"I17","v":0.2},{"$f":"Q204","v":0},0,0,0,0,null,"Artic.Conv.",{"$f":"K215","v":0},null,null,{"$f":"AA214","v":0.75},null,null,null,"Artic.Conv.",{"$f":"K215","v":0},{"$f":"L226","v":615090.14},{"$f":"AF215*AG215","v":0},null,"Artic.Conv.",0.2,{"$f":"AF215*M206*AK215","v":0},0,0,0,0,null,"Artic.Conv.",0,{"$f":"L235","v":0},{"$f":"AS215*AT215","v":0},null,"Artic.Conv.",{"$f":"AK215","v":0.2},{"$f":"AS215*M206*AX215","v":0},0,0,{"$f":"BA215","v":0},{"$f":"BB215","v":0},null,"Artic.Conv.",{"$f":"AS215","v":0},null,null,null,{"$f":"AU215*BH215*BI215","v":0}]
[null,3,0,0,0,0,0,0,null,"Artic.BRT",{"$f":"O200","v":0},{"$f":"L207","v":730084.3},{"$f":"K216*L216","v":0},null,"Artic.BRT",{"$f":"J17","v":0.2},{"$f":"Q205","v":0},0,0,0,0,null,"Artic.BRT",{"$f":"K216","v":0},null,null,{"$f":"AA215","v":0.75},null,null,null,"Artic.BRT",{"$f":"K216","v":0},{"$f":"L227","v":730084.3},{"$f":"AF216*AG216","v":0},null,"Artic.BRT",0.2,{"$f":"AF216*M207*AK216","v":0},0,0,0,0,null,"Artic.BRT",0,{"$f":"L236","v":0},{"$f":"AS216*AT216","v":0},null,"Artic.BRT",{"$f":"AK216","v":0.2},{"$f":"AS216*M207*AX216","v":0},0,0,{"$f":"BA216","v":0},{"$f":"BB216","v":0},null,"Artic.BRT",{"$f":"AS216","v":0},null,null,null,{"$f":"AU216*BH216*BI216","v":0}]
[null,4,0,0,0,0,0,0,null,"Total",{"$f":"SUM(K212:K216)","v":514},null,{"$f":"SUM(M212:M216)","v":132585344.68000001},null,"Total",null,{"$f":"SUM(Q212:Q216)","v":25894760.936000001},{"$f":"SUM(R212:R216)","v":25894760.936000001},{"$f":"SUM(S212:S216)","v":25894760.936000001},{"$f":"SUM(T212:T216)","v":25894760.936000001},{"$f":"SUM(U212:U216)","v":25894760.936000001},null,"Total",{"$f":"SUM(X212:X216)","v":514},null,null,{"$f":"AA216","v":0.75},{"$f":"SUM(AB212:AB216)","v":20205955.12125},{"$f":"SUM(AC212:AC216)","v":2696265},null,"Total",{"$f":"SUM(AF212:AF216)","v":462},null,{"$f":"SUM(AH212:AH216)","v":108618544.68000001},null,"Total",null,{"$f":"SUM(AL212:AL216)","v":21208728.936000001},{"$f":"SUM(AM212:AM216)","v":21208728.936000001},{"$f":"SUM(AN212:AN216)","v":21208728.936000001},{"$f":"SUM(AO212:AO216)","v":21208728.936000001},{"$f":"SUM(AP212:AP216)","v":21208728.936000001},null,"Total",{"$f":"SUM(AS212:AS216)","v":52},null,{"$f":"SUM(AU212:AU216)","v":23966800},null,"Total",null,{"$f":"SUM(AY212:AY216)","v":4686032},{"$f":"SUM(AZ212:AZ216)","v":4686032},{"$f":"SUM(BA212:BA216)","v":4686032},{"$f":"SUM(BB212:BB216)","v":0},{"$f":"SUM(BC212:BC216)","v":0},null,"Total",{"$f":"SUM(BF212:BF216)","v":514},null,null,null,{"$f":"SUM(BJ212:BJ216)","v":27676170.63857143}]
[null,5,0,0,0,0,0,0]
[null,6,0,0,0,0,0,0,null,"RENOVAÇÃO NO ANO 11 - ANÁLISE RENOV.CONTRATO",null,null,null,null,"DEPRECIAÇÃO DA RENOVAÇÃO NO ANO 11 - ANÁLISE RENOVAÇÃO CONTRATUAL",null,null,null,null,null,null,null,"Revenda da Renovação no Ano 11 - Análise Renovação Contratual",null,null,null,null,null,null,"RENOVAÇÃO NO ANO 18 - ANÁLISE RENOV.CONTRATO",null,null,null,null,"DEPRECIAÇÃO DA RENOVAÇÃO NO ANO 18 - ANÁLISE RENOVAÇÃO CONTRATUAL",null,null,null,null,null,null,null,"Revenda da Renovação nos Anos 18 - Análise Renovação Contratual",null,null,null,null,null,null,"Revenda da Renovação nos Anos 11 e 18 - Análise Renovação Contratual"]
[null,7,0,0,0,0,0,0,null,"Tipo","Qtde.","R$ Unit.c/Pneus","R$ Tot.Invest.",null,"Tipo","% Anual","R$ Ano 12","R$ Ano 13","R$ Ano 14","R$ Ano 15","R$ Ano 16",null,"Tipo","Qtde.","Utilização Anos","% Vr. Base","% abatimento IR","R$ Ano 11",null,"Tipo","Qtde.","R$ Unit.c/Pneus","R$ Tot.Invest.",null,"Tipo","% Anual","R$ Ano 19","R$ Ano 20","R$ Ano 21","R$ Ano 22","R$ Ano 23",null,"Tipo","Qtde.","Utilização Anos","% Vr. Base","% abatimento IR","R$ Ano 18",null,"Tipo","Qtde.","Utilização Anos","% Vr. Base","% abatimento IR","R$ Ano 20"]
[null,8,0,0,0,0,0,0,null,"Miniônibus",{"$f":"Q.Frota!P62","v":0},{"$f":"L201","v":170690.14},{"$f":"K221*L221","v":0},null,"Miniônibus",{"$f":"P212","v":0.2},{"$f":"K221*M201*P221","v":0},{"$f":"Q221","v":0},0,0,0,null,"Miniônibus",{"$f":"D219","v":0},null,null,{"$f":"AA212","v":0.75},{"$f":"M221*Z221*AA221","v":0},null,"Miniônibus",{"$f":"Q.Frota!AJ62","v":0},{"$f":"L221","v":170690.14},{"$f":"AE221*AF221","v":0},null,"Miniônibus",0.2,{"$f":"AE221*AG201*AJ221","v":0},{"$f":"AK221","v":0},{"$f":"AL221","v":0},{"$f":"AM221","v":0},{"$f":"AN221","v":0},null,"Miniônibus",0,null,null,0.75,{"$f":"Z221*AT221*AU221","v":0},null,"Miniônibus",{"$f":"X219","v":0},null,null,0.75,{"$f":"AG221*BA221*BB221","v":0}]
[null,9,0,0,0,0,0,0,null,"Básicos",{"$f":"Q.Frota!Q62","v":55},238790.14,13133457.700000001,null,"Básicos",{"$f":"P213","v":0.2},2563991.5400000005,2563991.5400000005,2563991.5400000005,2563991.5400000005,2563991.5400000005,null,"Básicos",0,null,null,{"$f":"AA221","v":0.75},{"$f":"M222*Z222*AA222","v":0},null,"Básicos",{"$f":"K222","v":55},238790.14,13133457.700000001,null,"Básicos",{"$f":"AJ221","v":0.2},{"$f":"AG222*AJ222","v":2626691.5400000005},2626691.5400000005,0,0,0,null,"Básicos",{"$f":"AE222","v":55},7,{"$f":"G18+(G18/G15*(G15-AS222))","v":0.25},{"$f":"AU221","v":0.75},{"$f":"AG222*AT222*AU222","v":2462523.3187500001},null,"Básicos",{"$f":"AE222","v":55},2,{"$f":"G18+(G18/G15*(G15-AZ222))","v":0.42857142857142855},{"$f":"BB221","v":0.75},{"$f":"AG222*BA222*BB222","v":4221468.5464285715}]
[null,10,0,{"$f":"C84","v":38},0,0,0,{"$f":"D223*H12*H20*H21","v":1970347.5},null,"Padron BRT",{"$f":"Q.Frota!R62","v":58},460900,26732200,null,"Padron BRT",{"$f":"P214","v":0.2},5226728,5226728,5226728,5226728,5226728,null,"Padron BRT",{"$f":"K223-20","v":38},10,{"$f":"H20+(H20/H15*(H15-Y223))","v":0.15},0.75,{"$f":"(L223*X223)*Z223*AA223","v":1970347.5},null,"Padron BRT",{"$f":"Q.Frota!AL62","v":0},460900,0,null,"Padron BRT",0.2,{"$f":"AE223*AG203*AJ223","v":0},0,0,0,0,null,"Padron BRT",0,null,null,0.75,0,null,"Padron BRT",{"$f":"K223","v":58},9,{"$f":"H20+(H20/H15*(H15-AZ223))","v":0.16499999999999998},0.75,{"$f":"M223*BA223*BB223","v":3308109.7499999991}]
[null,"Totais.",{"$f":"SUM(C214:C223)","v":0},{"$f":"SUM(D214:D223)","v":38},{"$f":"SUM(E214:E223)","v":0},{"$f":"SUM(F214:F223)","v":0},{"$f":"SUM(G214:G223)","v":0},null,null,"S.Padron Conv.",{"$f":"Q.Frota!S62","v":16},1063600,17017600,null,"S.Padron Conv.",{"$f":"P215","v":0.2},3370496,{"$f":"Q224","v":3370496},{"$f":"R224","v":3370496},{"$f":"S224","v":3370496},{"$f":"T224","v":3370496},null,"S.Padron Conv.",0,null,null,0.75,{"$f":"M224*Z224*AA224","v":0},null,"S.Padron Conv.",{"$f":"Q.Frota!AM62","v":0},1063600,0,null,"S.Padron Conv.",0.2,{"$f":"AE224*AG204*AJ224","v":0},0,0,0,0,null,"S.Padron Conv.",0,null,null,0.75,0,null,"S.Padron Conv.",{"$f":"K224","v":16},9,{"$f":"H20+(H20/H15*(H15-AZ224))","v":0.16499999999999998},0.75,{"$f":"M224*BA224*BB224","v":2105927.9999999995}]
[null,null,null,null,null,null,null,null,null,"S.Padron BRT",{"$f":"Q.Frota!T62","v":0},600000,0,null,"S.Padron BRT",{"$f":"P216","v":0.2},0,0,0,0,0,null,"S.Padron BRT",0,null,null,0.75,{"$f":"M225*Z225*AA225","v":0},null,"S.Padron BRT",{"$f":"Q.Frota!AN62","v":0},600000,0,null,"S.Padron BRT",0.2,{"$f":"AE225*AG205*AJ225","v":0},0,0,0,0,null,"S.Padron BRT",0,null,null,0.75,0,null,"S.Padron BRT",{"$f":"K225","v":0},null,null,0.75,{"$f":"M225*BA225*BB225","v":0}]
[null,"Artic.Conv.","Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais",null,null,"Artic.Conv.",0,615090.14,0,null,"Artic.Conv.",{"$f":"P215","v":0.2},0,{"$f":"Q226","v":0},0,0,0,null,"Artic.Conv.",{"$f":"D238","v":12},10,{"$f":"I20+(I20/I15*(I15-Y226))","v":0.15},0.75,{"$f":"(L226*X226)*Z226*AA226","v":830371.6889999999},null,"Artic.Conv.",{"$f":"Q.Frota!AO62","v":0},615090.14,0,null,"Artic.Conv.",0.2,{"$f":"AE226*AG206*AJ226","v":0},{"$f":"AK226","v":0},0,0,0,null,"Artic.Conv.",0,null,null,0.75,0,null,"Artic.Conv.",{"$f":"K226","v":0},null,null,0.75,{"$f":"M226*BA226*BB226","v":0}]
[null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no",null,"Artic.BRT",{"$f":"Q.Frota!V62","v":61},730084.3,44535142.300000004,null,"Artic.BRT",{"$f":"P216","v":0.2},8697188.4600000009,8697188.4600000009,8697188.4600000009,8697188.4600000009,8697188.4600000009,null,"Artic.BRT",{"$f":"K227","v":61},10,{"$f":"J20+(J20/J15*(J15-Y227))","v":0.15},0.75,{"$f":"M227*Z227*AA227","v":5010203.508750001},null,"Artic.BRT",{"$f":"Q.Frota!AP62","v":0},730084.3,0,null,"Artic.BRT",0.2,{"$f":"AE227*AG207*AJ227","v":0},0,0,0,0,null,"Artic.BRT",0,null,null,0.75,0,null,"Artic.BRT",{"$f":"K227","v":61},9,{"$f":"J20+(J20/J15*(J15-AZ227))","v":0.16499999999999998},0.75,{"$f":"M227*BA227*BB227","v":5511223.8596249996}]
[null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)",null,"Total",{"$f":"SUM(K221:K227)","v":190},null,{"$f":"SUM(M221:M227)","v":101418400},null,"Total",null,{"$f":"SUM(Q221:Q227)","v":19858404},{"$f":"SUM(R221:R227)","v":19858404},{"$f":"SUM(S221:S227)","v":19858404},{"$f":"SUM(T221:T227)","v":19858404},{"$f":"SUM(U221:U227)","v":19858404},null,"Total",{"$f":"SUM(X221:X227)","v":111},null,null,null,{"$f":"SUM(AB221:AB227)","v":7810922.6977500003},null,"Total",{"$f":"SUM(AE221:AE227)","v":55},null,{"$f":"SUM(AG221:AG227)","v":13133457.700000001},null,"Total",null,{"$f":"SUM(AK221:AK227)","v":2626691.5400000005},{"$f":"SUM(AL221:AL227)","v":2626691.5400000005},{"$f":"SUM(AM221:AM227)","v":0},{"$f":"SUM(AN221:AN227)","v":0},{"$f":"SUM(AO221:AO227)","v":0},null,"Total",{"$f":"SUM(AR221:AR227)","v":55},null,null,null,{"$f":"SUM(AV221:AV227)","v":2462523.3187500001},null,"Total",{"$f":"SUM(AY221:AY227)","v":190},null,null,null,{"$f":"SUM(BC221:BC227)","v":15146730.156053569}]
[null,1,0,0,0,0,0,0]
[null,2,0,0,0,0,0,0,null,"Total","Tipo"]
[null,3,0,0,0,0,0,0,null,"Venda","de"]
[null,4,0,0,0,0,0,0,null,"Ano 20","Frota"]
[null,5,0,0,0,0,0,0,null,{"$f":"BF212","v":25},"Miniônibus"]
[null,6,0,0,0,0,0,0,null,{"$f":"BF213+AY222","v":492},"Ônibus Básicos Convencionais"]
[null,7,0,0,0,0,0,0,null,{"$f":"BF214+AY223","v":110},"Padron BRT"]
[null,8,0,0,0,0,0,0,null,{"$f":"AY224","v":16},"Super Padron Convencional"]
[null,9,0,0,0,0,0,0,null,0,"Super Padron BRT"]
[null,10,0,{"$f":"C100","v":12},0,0,0,{"$f":"D238*I12*I20*I21","v":830371.6889999999},null,{"$f":"AY225","v":0},"Articulado Convencional"]
[null,"Totais.",{"$f":"SUM(C229:C238)","v":0},12,0,0,0,830371.6889999999,null,{"$f":"AY227","v":61},"Articulado BRT"]
[null,null,null,null,null,null,null,null,null,{"$f":"SUM(J233:J239)","v":704},"Total"]
[null,"Artic.BRT","Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais"]
[null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no"]
[null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)"]
[null,1,0,0,0,0,0,0]
[null,2,0,0,0,0,0,0]
[null,3,0,0,0,0,0,0]
[null,4,0,0,0,0,0,0]
[null,5,0,0,0,0,0,0]
[null,6,0,0,0,0,0,0]
[null,7,0,0,0,0,0,0]
[null,8,0,0,0,0,0,0]
[null,9,0,0,0,0,0,0]
[null,10,0,{"$f":"C116","v":62},0,0,0,{"$f":"D253*J12*J20*J21","v":5092337.9924999997}]
[null,"Totais.",{"$f":"SUM(C244:C253)","v":0},62,0,0,0,5092337.9924999997]
[]
[]
[null,"Planilha 3 - Demonstração do custo de depreciação do capital"]
[]
[]
[null,"Edificações de garagem"]
[null,null,"Ano","Investimento","Renovação","Total","Depreciação","Média Mensal"]
[null,null,null,"(R$)","(R$)","(R$)","ano (R$)","Depreciação (R$)"]
[null,null,1,{"$f":"'Custos Diversos'!J5","v":969061.20000000019},0,{"$f":"D263+E263","v":969061.20000000019},{"$f":"'Custos Diversos'!O5","v":48453.060000000012},{"$f":"G263/12","v":4037.755000000001}]
[null,null,2,0,0,0,{"$f":"G263","v":48453.060000000012},4037.755000000001]
[null,null,3,0,0,0,48453.060000000012,4037.755000000001]
[null,null,4,0,0,0,48453.060000000012,4037.755000000001]
[null,null,5,0,null,0,48453.060000000012,4037.755000000001]
[null,null,6,0,0,0,48453.060000000012,4037.755000000001]
[null,null,7,0,0,0,48453.060000000012,4037.755000000001]
[null,null,8,0,0,0,48453.060000000012,4037.755000000001]
[null,null,9,0,0,0,48453.060000000012,4037.755000000001]
[null,null,10,0,0,0,48453.060000000012,4037.755000000001]
[]
[]
[null,"Instalações de garagem"]
[null,null,"Ano","Investimento","Renovação","Total","Depreciação","Média Mensal"]
[null,null,null,"(R$)","(R$)","(R$)","ano (R$)","Depreciação (R$)"]
[null,null,1,{"$f":"'Custos Diversos'!C16","v":300000},0,{"$f":"D278+E278","v":300000},{"$f":"'Custos Diversos'!I16","v":28500},{"$f":"G278/12","v":2375}]
[null,null,2,0,0,{"$f":"D279+E279","v":0},{"$f":"G278","v":28500},2375]
[null,null,3,0,0,0,28500,2375]
[null,null,4,0,0,0,28500,2375]
[null,null,5,0,{"$f":"'Custos Diversos'!E16","v":90000},90000,28500,2375]
[null,null,6,0,0,0,28500,2375]
[null,null,7,0,0,0,28500,2375]
[null,null,8,0,0,0,28500,2375]
[null,null,9,0,0,0,28500,2375]
[null,null,10,0,0,0,28500,2375]
[]
[]
[null,"Equipamentos de garagem"]
[null,null,"Ano","Investimento","Renovação","Total","Depreciação","Média Mensal"]
[null,null,null,"(R$)","(R$)","(R$)","ano (R$)","Depreciação (R$)"]
[null,null,1,{"$f":"'Custos Diversos'!E25","v":955929.80039999995},0,{"$f":"D293+E293","v":955929.80039999995},{"$f":"'Custos Diversos'!H25","v":40000},{"$f":"G293/12","v":3333.3333333333335}]
[null,null,2,0,0,0,{"$f":"G293","v":40000},3333.3333333333335]
[null,null,3,0,0,0,40000,3333.3333333333335]
[null,null,4,0,0,0,40000,3333.3333333333335]
[null,null,5,0,{"$f":"'Custos Diversos'!F25","v":75000},75000,40000,3333.3333333333335]
[null,null,6,0,0,0,{"$f":"'Custos Diversos'!J25","v":27500},2291.6666666666665]
[null,null,7,0,0,0,27500,2291.6666666666665]
[null,null,8,0,0,0,27500,2291.6666666666665]
[null,null,9,0,0,0,27500,2291.6666666666665]
[null,null,10,0,0,0,27500,2291.6666666666665]
[]
[]
[null,"Planilha 3 - Demonstração do custo de depreciação do capital"]
[]
[]
[null,"SIM e Sistema de Vigilância"]
[]
[null,null,"Ano","Investimento","Renovação","Total","Depreciação","Média Mensal"]
[null,null,null,"(R$)","(R$)","(R$)","ano (R$)","Depreciação (R$)"]
[null,"Anos 0 e 1",1,{"$f":"'Custos Diversos'!E32","v":9063387.5},{"$f":"'Custos Diversos'!G32","v":1674429.4658964914},{"$f":"D312+E312","v":10737816.965896491},{"$f":"'Custos Diversos'!Q35","v":1743553.4830008645},{"$f":"G312/12","v":145296.12358340537}]
[null,null,2,null,{"$f":"E312","v":1674429.4658964914},{"$f":"D313+E313","v":1674429.4658964914},{"$f":"G312","v":1743553.4830008645},145296.12358340537]
[null,null,3,null,{"$f":"E313","v":1674429.4658964914},{"$f":"D314+E314","v":1674429.4658964914},1743553.4830008645,145296.12358340537]
[null,null,4,null,1674429.4658964914,1674429.4658964914,1743553.4830008645,145296.12358340537]
[null,null,5,null,1674429.4658964914,1674429.4658964914,1743553.4830008645,145296.12358340537]
[null,null,6,null,1674429.4658964914,1674429.4658964914,1743553.4830008645,145296.12358340537]
[null,null,7,null,1674429.4658964914,1674429.4658964914,1743553.4830008645,145296.12358340537]
[null,null,8,null,1674429.4658964914,1674429.4658964914,1743553.4830008645,145296.12358340537]
[null,null,9,null,1674429.4658964914,1674429.4658964914,1743553.4830008645,145296.12358340537]
[null,null,10,null,1674429.4658964914,{"$f":"D321+E321","v":1674429.4658964914},1743553.4830008645,145296.12358340537]

{"sheet":"custo de capital B","index":12,"n_rows":715,"n_cols":59,"rows_kept":715,"cut":false,"hidden":false,"merged":[[17,5,17,6],[18,5,18,6],[19,5,19,6],[20,5,20,6],[21,5,21,6],[125,2,125,3],[125,4,125,5],[125,6,125,7],[125,50,125,51],[107,50,107,51],[125,52,125,53],[125,54,125,55],[125,26,125,27],[125,28,125,29],[125,30,125,31],[125,34,125,35],[125,36,125,37],[125,38,125,39],[126,1,127,1],[126,9,127,9],[126,17,127,17],[126,25,127,25],[126,33,127,33],[126,41,127,41],[125,42,125,43],[125,44,125,45],[125,46,125,47],[125,10,125,11],[125,12,125,13],[125,14,125,15],[125,18,125,19],[125,20,125,21],[125,22,125,23],[126,49,127,49],[143,50,143,51],[143,52,143,53],[143,54,143,55],[143,26,143,27],[143,28,143,29],[143,30,143,31],[143,34,143,35],[143,36,143,37],[143,38,143,39],[144,1,145,1],[144,9,145,9],[144,17,145,17],[144,25,145,25],[144,33,145,33],[144,41,145,41],[143,42,143,43],[143,44,143,45],[143,46,143,47],[143,2,143,3],[143,4,143,5],[143,6,143,7],[143,10,143,11],[143,12,143,13],[143,14,143,15],[143,18,143,19],[143,20,143,21],[143,22,143,23],[144,49,145,49],[161,2,161,3],[161,4,161,5],[161,6,161,7],[161,10,161,11],[161,12,161,13],[161,14,161,15],[161,18,161,19],[161,20,161,21],[161,22,161,23],[161,50,161,51],[161,52,161,53],[161,54,161,55],[161,26,161,27],[161,28,161,29],[161,30,161,31],[161,34,161,35],[161,36,161,37],[161,38,161,39],[162,1,163,1],[162,9,163,9],[162,17,163,17],[162,25,163,25],[162,33,163,33],[162,41,163,41],[161,42,161,43],[161,44,161,45],[161,46,161,47],[162,49,163,49],[179,2,179,3],[179,4,179,5],[179,6,179,7],[179,10,179,11],[179,12,179,13],[179,14,179,15],[179,18,179,19],[179,20,179,21],[179,22,179,23],[179,50,179,51],[179,52,179,53],[179,54,179,55],[179,26,179,27],[179,28,179,29],[179,30,179,31],[179,34,179,35],[179,36,179,37],[179,38,179,39],[180,1,181,1],[180,9,181,9],[180,17,181,17],[180,25,181,25],[180,33,181,33],[180,41,181,41],[179,42,179,43],[179,44,179,45],[179,46,179,47],[180,49,181,49],[197,2,197,3],[197,4,197,5],[197,6,197,7],[197,10,197,11],[197,12,197,13],[197,14,197,15],[197,18,197,19],[197,20,197,21],[197,22,197,23],[197,50,197,51],[197,52,197,53],[197,54,197,55],[197,26,197,27],[197,28,197,29],[197,30,197,31],[197,34,197,35],[197,36,197,37],[197,38,197,39],[198,1,199,1],[198,9,199,9],[198,17,199,17],[198,25,199,25],[198,33,199,33],[198,41,199,41],[197,42,197,43],[197,44,197,45],[197,46,197,47],[198,49,199,49],[215,2,215,3],[215,4,215,5],[215,6,215,7],[215,10,215,11],[215,12,215,13],[215,14,215,15],[215,18,215,19],[215,20,215,21],[215,22,215,23],[215,50,215,51],[215,52,215,53],[215,54,215,55],[215,26,215,27],[215,28,215,29],[215,30,215,31],[215,34,215,35],[215,36,215,37],[215,38,215,39],[216,1,217,1],[216,9,217,9],[216,17,217,17],[216,25,217,25],[216,33,217,33],[216,41,217,41],[215,42,215,43],[215,44,215,45],[215,46,215,47],[216,49,217,49],[233,2,233,3],[233,4,233,5],[233,6,233,7],[233,10,233,11],[233,12,233,13],[233,14,233,15],[233,18,233,19],[233,20,233,21],[233,22,233,23],[233,50,233,51],[233,52,233,53],[233,54,233,55],[233,26,233,27],[233,28,233,29],[233,30,233,31],[233,34,233,35],[233,36,233,37],[233,38,233,39],[234,1,235,1],[234,9,235,9],[234,17,235,17],[234,25,235,25],[234,33,235,33],[234,41,235,41],[233,42,233,43],[233,44,233,45],[233,46,233,47],[234,49,235,49],[251,2,251,3],[251,4,251,5],[251,6,251,7],[251,10,251,11],[251,12,251,13],[251,14,251,15],[251,18,251,19],[251,20,251,21],[251,22,251,23],[251,50,251,51],[251,52,251,53],[251,54,251,55],[251,26,251,27],[251,28,251,29],[251,30,251,31],[251,34,251,35],[251,36,251,37],[251,38,251,39],[252,1,253,1],[252,9,253,9],[252,17,253,17],[252,25,253,25],[252,33,253,33],[252,41,253,41],[251,42,251,43],[251,44,251,45],[251,46,251,47],[252,49,253,49],[269,2,269,3],[269,4,269,5],[269,6,269,7],[269,10,269,11],[269,12,269,13],[269,14,269,15],[269,18,269,19],[269,20,269,21],[269,22,269,23],[269,50,269,51],[269,52,269,53],[269,54,269,55],[269,26,269,27],[269,28,269,29],[269,30,269,31],[269,34,269,35],[269,36,269,37],[269,38,269,39],[270,1,271,1],[270,9,271,9],[270,17,271,17],[270,25,271,25],[270,33,271,33],[270,41,271,41],[269,42,269,43],[269,44,269,45],[269,46,269,47],[270,49,271,49],[287,2,287,3],[287,4,287,5],[287,6,287,7],[287,10,287,11],[287,12,287,13],[287,14,287,15],[287,18,287,19],[287,20,287,21],[287,22,287,23],[287,50,287,51],[287,52,287,53],[287,54,287,55],[287,26,287,27],[287,28,287,29],[287,30,287,31],[287,34,287,35],[287,36,287,37],[287,38,287,39],[288,1,289,1],[288,9,289,9],[288,17,289,17],[288,25,289,25],[288,33,289,33],[288,41,289,41],[287,42,287,43],[287,44,287,45],[287,46,287,47],[288,49,289,49],[305,2,305,3],[305,4,305,5],[305,6,305,7],[305,10,305,11],[305,12,305,13],[305,14,305,15],[305,18,305,19],[305,20,305,21],[305,22,305,23],[305,50,305,51],[305,52,305,53],[305,54,305,55],[305,26,305,27],[305,28,305,29],[305,30,305,31],[305,34,305,35],[305,36,305,37],[305,38,305,39],[306,1,307,1],[306,9,307,9],[306,17,307,17],[306,25,307,25],[306,33,307,33],[306,41,307,41],[305,42,305,43],[305,44,305,45],[305,46,305,47],[306,49,307,49],[323,2,323,3],[323,4,323,5],[323,6,323,7],[323,10,323,11],[323,12,323,13],[323,14,323,15],[323,18,323,19],[323,20,323,21],[323,22,323,23],[323,50,323,51],[323,52,323,53],[323,54,323,55],[323,26,323,27],[323,28,323,29],[323,30,323,31],[323,34,323,35],[323,36,323,37],[323,38,323,39],[324,1,325,1],[324,9,325,9],[324,17,325,17],[324,25,325,25],[324,33,325,33],[324,41,325,41],[323,42,323,43],[323,44,323,45],[323,46,323,47],[324,49,325,49],[341,2,341,3],[341,4,341,5],[341,6,341,7],[341,10,341,11],[341,12,341,13],[341,14,341,15],[341,18,341,19],[341,20,341,21],[341,22,341,23],[341,50,341,51],[341,52,341,53],[341,54,341,55],[341,26,341,27],[341,28,341,29],[341,30,341,31],[341,34,341,35],[341,36,341,37],[341,38,341,39],[342,1,343,1],[342,9,343,9],[342,17,343,17],[342,25,343,25],[342,33,343,33],[342,41,343,41],[341,42,341,43],[341,44,341,45],[341,46,341,47],[342,49,343,49],[359,2,359,3],[359,4,359,5],[359,6,359,7],[359,10,359,11],[359,12,359,13],[359,14,359,15],[359,18,359,19],[359,20,359,21],[359,22,359,23],[359,50,359,51],[359,52,359,53],[359,54,359,55],[359,26,359,27],[359,28,359,29],[359,30,359,31],[359,34,359,35],[359,36,359,37],[359,38,359,39],[360,1,361,1],[360,9,361,9],[360,17,361,17],[360,25,361,25],[360,33,361,33],[360,41,361,41],[359,42,359,43],[359,44,359,45],[359,46,359,47],[360,49,361,49],[377,2,377,3],[377,4,377,5],[377,6,377,7],[377,10,377,11],[377,12,377,13],[377,14,377,15],[377,18,377,19],[377,20,377,21],[377,22,377,23],[377,50,377,51],[377,52,377,53],[377,54,377,55],[377,26,377,27],[377,28,377,29],[377,30,377,31],[377,34,377,35],[377,36,377,37],[377,38,377,39],[378,1,379,1],[378,9,379,9],[378,17,379,17],[378,25,379,25],[378,33,379,33],[378,41,379,41],[377,42,377,43],[377,44,377,45],[377,46,377,47],[378,49,379,49],[395,2,395,3],[395,4,395,5],[395,6,395,7],[395,10,395,11],[395,12,395,13],[395,14,395,15],[395,18,395,19],[395,20,395,21],[395,22,395,23],[395,50,395,51],[395,52,395,53],[395,54,395,55],[395,26,395,27],[395,28,395,29],[395,30,395,31],[395,34,395,35],[395,36,395,37],[395,38,395,39],[396,1,397,1],[396,9,397,9],[396,17,397,17],[396,25,397,25],[396,33,397,33],[396,41,397,41],[395,42,395,43],[395,44,395,45],[395,46,395,47],[396,49,397,49],[413,2,413,3],[413,4,413,5],[413,6,413,7],[413,10,413,11],[413,12,413,13],[413,14,413,15],[413,18,413,19],[413,20,413,21],[413,22,413,23],[413,50,413,51],[413,52,413,53],[413,54,413,55],[413,26,413,27],[413,28,413,29],[413,30,413,31],[413,34,413,35],[413,36,413,37],[413,38,413,39],[414,1,415,1],[414,9,415,9],[414,17,415,17],[414,25,415,25],[414,33,415,33],[414,41,415,41],[413,42,413,43],[413,44,413,45],[413,46,413,47],[414,49,415,49],[431,2,431,3],[431,4,431,5],[431,6,431,7],[431,10,431,11],[431,12,431,13],[431,14,431,15],[431,18,431,19],[431,20,431,21],[431,22,431,23],[431,50,431,51],[431,52,431,53],[431,54,431,55],[431,26,431,27],[431,28,431,29],[431,30,431,31],[431,34,431,35],[431,36,431,37],[431,38,431,39],[432,1,433,1],[432,9,433,9],[432,17,433,17],[432,25,433,25],[432,33,433,33],[432,41,433,41],[431,42,431,43],[431,44,431,45],[431,46,431,47],[432,49,433,49],[449,2,449,3],[449,4,449,5],[449,6,449,7],[449,10,449,11],[449,12,449,13],[449,14,449,15],[449,18,449,19],[449,20,449,21],[449,22,449,23],[449,50,449,51],[449,52,449,53],[449,54,449,55],[449,26,449,27],[449,28,449,29],[449,30,449,31],[449,34,449,35],[449,36,449,37],[449,38,449,39],[450,1,451,1],[450,9,451,9],[450,17,451,17],[450,25,451,25],[450,33,451,33],[450,41,451,41],[449,42,449,43],[449,44,449,45],[449,46,449,47],[450,49,451,49],[467,2,467,3],[467,4,467,5],[467,6,467,7],[467,10,467,11],[467,12,467,13],[467,14,467,15],[467,18,467,19],[467,20,467,21],[467,22,467,23],[467,42,467,43],[467,44,467,45],[467,46,467,47],[467,50,467,51],[467,52,467,53],[467,54,467,55],[467,26,467,27],[467,28,467,29],[467,30,467,31],[467,34,467,35],[467,36,467,37],[467,38,467,39],[506,2,506,3],[506,4,506,5],[506,6,506,7],[507,1,508,1],[522,2,522,3],[522,4,522,5],[522,6,522,7],[468,49,469,49],[486,6,486,7],[490,2,490,3],[490,4,490,5],[490,6,490,7],[491,1,492,1],[468,1,469,1],[468,9,469,9],[468,17,469,17],[468,25,469,25],[468,33,469,33],[468,41,469,41],[575,1,576,1],[589,2,589,3],[589,4,589,5],[589,6,589,7],[523,1,524,1],[538,2,538,3],[538,4,538,5],[538,6,538,7],[539,1,540,1],[554,2,554,3],[554,4,554,5],[554,6,554,7],[669,2,670,2],[684,2,685,2],[703,2,704,2],[107,2,107,3],[107,4,107,5],[107,6,107,7],[620,1,621,1],[634,2,634,3],[634,4,634,5],[634,6,634,7],[635,1,636,1],[654,2,655,2],[590,1,591,1],[604,2,604,3],[604,4,604,5],[604,6,604,7],[605,1,606,1],[619,2,619,3],[619,4,619,5],[619,6,619,7],[555,1,556,1],[574,2,574,3],[574,4,574,5],[574,6,574,7],[107,52,107,53],[107,54,107,55],[107,26,107,27],[107,28,107,29],[107,30,107,31],[107,34,107,35],[107,36,107,37],[107,38,107,39],[108,49,109,49],[108,1,109,1],[108,9,109,9],[108,17,109,17],[108,25,109,25],[108,33,109,33],[108,41,109,41],[107,42,107,43],[107,44,107,45],[107,46,107,47],[107,10,107,11],[107,12,107,13],[107,14,107,15],[107,18,107,19],[107,20,107,21],[107,22,107,23]]}
[]
[null,"Planilha 3 - Demonstração do custo de depreciação do capital",null,null,null,null,null,null,null,"Viação Pioneira"]
[null,null,null,null,null,null,null,null,null,"Bacia 2"]
[null,"Premissas gerais para a depreciação",null,null,null,null,null,null,null,null,null,null,null,"Tipo de Veículo","NF Chassi*","NF Carroceria*","total","Mês da NF","IVRCAo set/2012","IVRCAi jun/14","Variação no Período","valor Deflacionado"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Padron BRT",203000,216000,{"$f":"SUM(O5:P5)","v":419000},"2014-06-01",103.788,109.816,{"$f":"T5/S5","v":1.0580799321694223},{"$f":"Q5/U5","v":396000.32782108255}]
[null,"Dados veículos",null,null,null,"Miniônibus","Ônibus básico","Padron BRT","Super Padron Conv.","Super Padron BRT","Artic.Convenc.","Artic. BRT"]
[null,null,null,null,"Sem AC Condicionado",null,null,null,null,null,null,null,null,"Tipo de Veículo","NF Chassi*","NF Carroceria*","total","Mês da NF","IVRCAo set/2012","IVRCAi nov/13","Variação no Período","valor Deflacionado"]
[null,null,null,null,"Preço médio de um veículo novo (R$)",170690.14,238790.14,null,null,null,null,null,null,"ART. BRT",340019,273188,{"$f":"SUM(O8:P8)","v":613207},"2013-11-01",103.788,108.342,{"$f":"T8/S8","v":1.043877904960111},{"$f":"Q8/U8","v":587431.72653264657}]
[null,null,null,null,"Preço médio de um veículo novo sem rodagem (R$)",{"$f":"F8-('Custos Variáveis ate dez-20'!C23*'Custos Variáveis ate dez-20'!D23)","v":167330.14000000001},{"$f":"G8-('Custos Variáveis ate dez-20'!C24*'Custos Variáveis ate dez-20'!D24)","v":233090.14},null,null,null,null,null,null,"*Fonte: SIT"]
[]
[null,null,null,null,"Com AC Condicionado"]
[null,null,null,null,"Preço médio de um veículo novo (R$)",188690.14,260790.14,{"$f":"V5","v":396000.32782108255},1063600,600000,615090.14,{"$f":"'Custo Capital'!J12","v":730084.3}]
[null,null,null,null,"Preço médio de um veículo novo sem rodagem (R$)",{"$f":"F12-('Custos Variáveis ate dez-20'!C23*'Custos Variáveis ate dez-20'!D23)","v":185330.14},{"$f":"G12-('Custos Variáveis ate dez-20'!C24*'Custos Variáveis ate dez-20'!D24)","v":255090.14},{"$f":"H12-('Custos Variáveis ate dez-20'!C25*'Custos Variáveis ate dez-20'!D25)","v":385680.32782108255},{"$f":"I12-('Custos Variáveis ate dez-20'!L29*'Custos Variáveis ate dez-20'!M29)","v":1046400},{"$f":"J12-('Custos Variáveis ate dez-20'!L27*'Custos Variáveis ate dez-20'!M27)","v":589680},{"$f":"K12-('Custos Variáveis ate dez-20'!L28*'Custos Variáveis ate dez-20'!M28)","v":597890.14},{"$f":"L12-('Custos Variáveis ate dez-20'!L29*'Custos Variáveis ate dez-20'!M29)","v":712884.3}]
[]
[null,null,null,null,"Vida útil (anos)",7,7,10,10,10,10,10]
[null,null,null,null,"Valor residual (% novo veículo)",0.2,0.25,0.15,0.15,0.15,0.15,0.15]
[]
[null,"Período de depreciação",null,null,null,"Período depreciação (anos)"]
[null,null,null,null,"Veículos ",5]
[null,null,null,null,"Equips embarcados e de garagem do SIM e do Sist.Vigilância",5,null,null,null,null,null,null,null,"L29"]
[null,null,null,null,"Edificações",25,null,null,null,null,null,null,null,"M29"]
[null,null,null,null,"Instalações e demais equipamentos de Garagem",25]
[]
[null,null,null,null,"Histórico",{"$f":"F6","v":"Miniônibus"},"Ônibus básico","Padron BRT","Super Padron Conv.","Super Padron BRT","Artic.Convenc.","Artic. BRT"]
[null,null,null,null,"Depreciação anual Revenda\n(1-Valor residual)/vida útil",{"$f":"(1-F16)/F15","v":0.1142857142857143},0.10714285714285714,8.4999999999999992E-2,8.4999999999999992E-2,8.4999999999999992E-2,8.4999999999999992E-2,8.4999999999999992E-2]
[]
[null,null,null,null,"Proposta empresa"]
[null,null,null,null,"Revenda",{"$f":"F6","v":"Miniônibus"},"Ônibus básico","Padron BRT","Super Padron Conv.","Super Padron BRT","Artic.Convenc.","Artic. BRT"]
[null,null,null,null,0,{"$f":"$F$8","v":170690.14},{"$f":"$G$8","v":238790.14},{"$f":"$H$12","v":396000.32782108255},{"$f":"$I$12","v":1063600},{"$f":"$J$12","v":600000},{"$f":"$K$12","v":615090.14},{"$f":"$L$12","v":730084.3}]
[null,null,null,null,1,153621.13,216406.56,{"$f":"IF($E30<=H$15,H$12*(1-H$25*$E30),0)","v":362340.29995629058},973194,549000,564652.75,{"$f":"IF($E30<=L$15,L$12*(1-L$25*$E30),0)","v":668027.13450000004}]
[null,null,null,null,2,136552.10999999999,194016.99,328680.27209149854,882788.00000000012,498000.00000000006,514215.36,605969.96900000004]
[null,null,null,null,3,119483.1,171630.41,295020.24422670651,792382,447000,463777.97,543912.80350000004]
[null,null,null,null,4,102414.08,149243.84,261360.2163619145,701976,396000,413340.57,481855.63800000004]
[null,null,{"$f":"68276.06*69","v":4711048.1399999997},null,5,85345.07,126857.26,227700.18849712249,611570.00000000012,345000.00000000006,362903.18,419798.47250000009]
[null,null,{"$f":"C34*0.75","v":3533286.1049999995},null,6,68276.06,104470.69,194040.16063233046,521164,294000,312465.78999999998,357741.30700000003]
[null,null,null,null,7,51207.040000000001,82084.11,160380.13276753845,430758,243000.00000000003,262028.4,295684.14150000003]
[null,null,null,null,8,34138.03,59697.54,126720.10490274645,340352.00000000006,192000.00000000003,211591.01,233626.97600000005]
[null,null,null,null,9,{"$f":"IF($E38<=F$15,F$9*(1-F$25*$E38),0)","v":0},{"$f":"IF($E38<=G$15,G$9*(1-G$25*$E38),0)","v":0},93060.077037954441,249946.00000000012,141000.00000000006,161153.62,171569.81050000008]
[null,null,null,null,10,{"$f":"IF($E39<=F$15,F$9*(1-F$25*$E39),0)","v":0},{"$f":"IF($E39<=G$15,G$9*(1-G$25*$E39),0)","v":0},59400.049173162435,159540.00000000015,90000.000000000073,110716.23,109512.64500000011]
[null,null,null,null,11,null,null,0,0,0,60278.83,0]
[]
[null,null,null,null,"Cálculo"]
[null,null,null,null,"Revenda",{"$f":"F28","v":"Miniônibus"},"Ônibus básico","Padron BRT","Super Padron Conv.","Super Padron BRT","Artic.Convenc.","Artic. BRT"]
[null,null,null,null,0,{"$f":"$F$8","v":170690.14},{"$f":"$G$8","v":238790.14},{"$f":"$H$12","v":396000.32782108255},{"$f":"$I$12","v":1063600},{"$f":"$J$12","v":600000},{"$f":"$K$12","v":615090.14},{"$f":"$L$12","v":730084.3}]
[null,null,null,null,1,{"$f":"IF($E45<=F$15,F$8*(1-F$25*$E45),0)","v":151182.69542857143},213205.48214285716,{"$f":"IF($E45<=H$15,H$12*(1-H$25*$E45),0)","v":362340.29995629058},973194,549000,{"$f":"IF($E45<=K$15,K$13*(1-K$25*$E45),0)","v":547069.47810000007},{"$f":"IF($E45<=L$15,L$12*(1-L$25*$E45),0)","v":668027.13450000004}]
[null,null,null,null,2,131675.25085714285,187620.82428571431,328680.27209149854,882788.00000000012,498000.00000000006,496248.81620000006,605969.96900000004]
[null,null,null,null,3,112167.80628571429,162036.16642857145,295020.24422670651,792382,447000,445428.15429999999,543912.80350000004]
[null,null,null,null,4,92660.361714285711,136451.50857142857,261360.2163619145,701976,396000,394607.49240000005,481855.63800000004]
[null,null,null,null,5,73152.917142857128,110866.85071428573,227700.18849712249,611570.00000000012,345000.00000000006,343786.83050000004,419798.47250000009]
[null,null,null,null,6,53645.472571428574,85282.192857142873,194040.16063233046,521164,294000,292966.16859999998,357741.30700000003]
[null,null,null,null,7,34138.027999999998,59697.535000000003,160380.13276753845,430758,243000.00000000003,242145.50670000003,295684.14150000003]
[null,null,null,null,8,0,0,126720.10490274645,340352.00000000006,192000.00000000003,191324.84480000005,233626.97600000005]
[null,null,null,null,9,0,0,93060.077037954441,249946.00000000012,141000.00000000006,140504.18290000007,171569.81050000008]
[null,null,null,null,10,0,0,59400.049173162435,159540.00000000015,90000.000000000073,89683.521000000081,109512.64500000011]
[null,null,null,null,11,0,0,0,0,0,0,0]
[]
[]
[null,"Ano","Período",{"$f":"F43","v":"Miniônibus"},"Ônibus básico","Padron BRT","Super Padron Conv.","Super Padron BRT","Artic.Convenc.","Artic. BRT","total"]
[null,"Ano 0",null,null,176,null,null,null,null,null,{"$f":"SUM(D59:J59)","v":176}]
[null,"Ano 1","28/07/2013 a 27/07/2014",53,283,38,null,null,12,59,{"$f":"SUM(D60:J60)","v":445},"Foi baixado 1 veículo Articulado."]
[null,"Ano 2","28/07/2014 a 27/07/2015",0,0,0,null,null,0,3,{"$f":"SUM(D61:J61)","v":3},{"$f":"K59+K60+K61","v":624}]
[null,"Ano 3","28/07/2015 a 27/07/2016",null,null,null,null,null,null,null,0]
[null,"Ano 4","28/07/2016 a 27/07/2017",null,null,null,null,null,null,null,0]
[null,"Ano 5","28/07/2017 a 27/07/2018",null,null,null,null,null,null,null,0]
[null,"Ano 6","28/07/2018 a 27/07/2019",null,null,null,null,null,null,null,0]
[null,"Ano 7","28/07/2019 a 27/07/2020",25,{"$f":"22+28+28+28+28+28+28+28+28+28+31+32+6","v":343},15,null,null,null,null,383,"renovação","foi baixado 1 veículo Articulado. Não consta no SIT."]
[null,"Ano 8","28/07/2020 a 27/07/2021",null,95,37,null,null,null,null,132,"renovação","foi baixado 1 veículo básico"]
[null,"Ano 9","28/07/2021 a 27/07/2022",null,null,null,null,null,null,null,0,"renovação"]
[null,"Ano 10","28/07/2022 a 27/07/2023",null,null,null,null,null,null,null,0]
[null,"Ano 11","28/07/2023 a 27/07/2024",null,55,{"$f":"38+20","v":58},16,null,0,58]
[null,"Ano 12","28/07/2024 a 27/07/2025",null,null,null,null,null,null,3,null,null,79]
[null,"Ano 13","28/07/2025 a 27/07/2026",null,null,null,null,null,null,null,null,null,20]
[null,"Ano 14","28/07/2026 a 27/07/2027",25,343,null,null,null,null,null,null,null,16]
[null,"Ano 15","28/07/2027 a 27/07/2028",null,{"$f":"E67-1","v":94},null,null,null,null,null,null,null,{"$f":"M71-M72-M73","v":43}]
[null,"Ano 16","28/07/2028 a 27/07/2029"]
[null,"Ano 17","28/07/2029 a 27/07/2030",null,55,15]
[null,"Ano 18","28/07/2030 a 27/07/2031",null,null,37]
[null,"Ano 19","28/07/2031 a 27/07/2032"]
[null,"Ano 20","28/07/2032 a 27/07/2033"]
[null,"Saída dos Véiculos no último ano",null,{"$f":"SUM(D70:D79)","v":25},{"$f":"E73+E74+E75+E76","v":492},{"$f":"SUM(F70:F79)","v":110},{"$f":"SUM(G70:G79)","v":16},{"$f":"SUM(H70:H79)","v":0},{"$f":"SUM(I70:I79)","v":0},{"$f":"SUM(J70:J79)","v":61},{"$f":"SUM(D80:J80)","v":704}]
[null,null,null,25,492,110,16,0,0,61,{"$f":"SUM(D81:J81)","v":704}]
[null,"Resumo da depreciação"]
[null,null,"Ano",{"$f":"D58","v":"Miniônibus"},"Ônibus básico","Padron BRT","Super Padron Conv.","Super Padron BRT","Artic.Convenc.","Artic. BRT","Total Deprec.","Média mensal"]
[null,null,null,null,null,null,null,null,null,null,"(R$","depreciação (R$)"]
[null,"jul/2013 a jul/2014",1,{"$f":"($F$9*0.2*$E$129)","v":1773699.4840000004},{"$f":"($G$9*0.2*$M$111)+($G$9*0.2*$M$129)","v":21397674.852000006},{"$f":"($H$13*0.2*$S$129)","v":2931170.4914402273},null,null,{"$f":"($K$13*0.2*$AQ$129)","v":1434936.3360000001},{"$f":"($L$13*0.2*$AY$129)","v":8412034.7400000002},{"$f":"SUM(D85:J85)","v":35949515.90344023},{"$f":"K85/12","v":2995792.9919533525}]
[null,"jul/2014 a jul/2015",2,{"$f":"($F$9*0.2*$E$129)","v":1773699.4840000004},{"$f":"($G$9*0.2*$M$111)+($G$9*0.2*$M$129)","v":21397674.852000006},{"$f":"($H$13*0.2*$S$129)","v":2931170.4914402273},null,null,{"$f":"($K$13*0.2*$AQ$129)","v":1434936.3360000001},{"$f":"($L$13*0.2*$AY$129)+($L$13*0.2*$AY$147)","v":8839765.3200000003},36377246.483440235,{"$f":"K86/12","v":3031437.2069533528}]
[null,"jul/2015 a jul/2016",3,{"$f":"($F$9*0.2*$E$129)","v":1773699.4840000004},{"$f":"($G$9*0.2*$M$111)+($G$9*0.2*$M$129)","v":21397674.852000006},{"$f":"($H$13*0.2*$S$129)","v":2931170.4914402273},null,null,{"$f":"($K$13*0.2*$AQ$129)","v":1434936.3360000001},{"$f":"($L$13*0.2*$AY$129)+($L$13*0.2*$AY$147)","v":8839765.3200000003},36377246.483440235,3031437.2069533528]
[null,"jul/2016 a jul/2017",4,{"$f":"($F$9*0.2*$E$129)","v":1773699.4840000004},{"$f":"($G$9*0.2*$M$111)+($G$9*0.2*$M$129)","v":21397674.852000006},{"$f":"($H$13*0.2*$S$129)","v":2931170.4914402273},null,null,{"$f":"($K$13*0.2*$AQ$129)","v":1434936.3360000001},{"$f":"($L$13*0.2*$AY$129)+($L$13*0.2*$AY$147)","v":8839765.3200000003},36377246.483440235,3031437.2069533528]
[null,"jul/2017 a jul/2018",5,{"$f":"($F$9*0.2*$E$129)","v":1773699.4840000004},{"$f":"($G$9*0.2*$M$111)+($G$9*0.2*$M$129)","v":21397674.852000006},{"$f":"($H$13*0.2*$S$129)","v":2931170.4914402273},null,null,{"$f":"($K$13*0.2*$AQ$129)","v":1434936.3360000001},{"$f":"($L$13*0.2*$AY$129)+($L$13*0.2*$AY$147)","v":8839765.3200000003},36377246.483440235,{"$f":"K89/12","v":3031437.2069533528}]
[null,"jul/2018 a jul/2019",6,null,null,null,null,null,null,{"$f":"($L$13*0.2*$AY$147)","v":427730.58000000007},427730.58000000007,{"$f":"K90/12","v":35644.215000000004}]
[null,"jul/2019 a jul/2020",7,{"$f":"($F$9*0.2*$E$237)","v":836650.70000000019},{"$f":"($G$9*0.2*$M$237)","v":15989983.604000002},{"$f":"($H$13*0.2*$S$237)","v":1157040.9834632475},null,null,null,null,17983675.287463248,1498639.6072886039]
[null,"jul/2020 a jul/2021",8,{"$f":"($F$9*0.2*$E$237)","v":836650.70000000019},{"$f":"($G$9*0.2*$M$237)+($G$9*0.2*$M$255)","v":20418696.264000002},{"$f":"($H$13*0.2*$S$237)+($H$13*0.2*$S$255)","v":4011075.4093392584},null,null,null,null,25266422.373339258,{"$f":"K92/12","v":2105535.1977782715}]
[null,"jul/2021 a jul/2022",9,{"$f":"($F$9*0.2*$E$237)","v":836650.70000000019},{"$f":"($G$9*0.2*$M$237)+($G$9*0.2*$M$255)","v":20418696.264000002},{"$f":"($H$13*0.2*$S$237)+($H$13*0.2*$S$255)","v":4011075.4093392584},null,null,null,null,25266422.373339258,2105535.1977782715]
[null,"jul/2022 a jul/2023",10,{"$f":"($F$9*0.2*$E$237)","v":836650.70000000019},{"$f":"($G$9*0.2*$M$237)+($G$9*0.2*$M$255)","v":20418696.264000002},{"$f":"($H$13*0.2*$S$237)+($H$13*0.2*$S$255)","v":4011075.4093392584},null,null,null,null,25266422.373339258,2105535.1977782715]
[null,"jul/2023 a jul/2024",11,{"$f":"($F$9*0.2*$E$237)","v":836650.70000000019},{"$f":"($G$9*0.2*$M$237)+($G$9*0.2*$M$255)+($G$9*0.2*$M$309)","v":22982687.804000001},{"$f":"($H$13*0.2*$S$255)+($H$13*0.2*$S$309)","v":7327926.2286005672},{"$f":"($I$13*0.2*$AA$309)","v":3348480},null,{"$f":"($K$13*0.2*$AQ$309)","v":0},{"$f":"($L$13*0.2*$AY$309)","v":8269457.8800000008},42765202.612600572,3563766.8843833809]
[null,"jul/2024 a jul/2025",12,null,{"$f":"($G$9*0.2*$M$237)+($G$9*0.2*$M$255)+($G$9*0.2*$M$309)","v":22982687.804000001},{"$f":"($H$13*0.2*$S$255)+($H$13*0.2*$S$309)","v":7327926.2286005672},{"$f":"($I$13*0.2*$AA$309)","v":3348480},null,{"$f":"($K$13*0.2*$AQ$309)","v":0},{"$f":"($L$13*0.2*$AY$309)+($L$13*0.2*$AY$327)","v":8697188.4600000009},42356282.492600568,3529690.2077167141]
[null,"jul/2025 a jul/2026",13,null,{"$f":"($G$9*0.2*$M$309)","v":2563991.5400000005},{"$f":"+($H$13*0.2*$S$309)","v":4473891.802724557},{"$f":"($I$13*0.2*$AA$309)","v":3348480},null,{"$f":"($K$13*0.2*$AQ$309)","v":0},{"$f":"($L$13*0.2*$AY$309)+($L$13*0.2*$AY$327)","v":8697188.4600000009},19083551.802724559,{"$f":"K97/12","v":1590295.9835603798}]
[null,"jul/2026 a jul/2027",14,{"$f":"($F$9*0.2*$E$363)","v":836650.70000000019},{"$f":"($G$9*0.2*$M$309)+($G$9*0.2*$M$363)","v":18553975.144000001},{"$f":"+($H$13*0.2*$S$309)","v":4473891.802724557},{"$f":"($I$13*0.2*$AA$309)","v":3348480},null,{"$f":"($K$13*0.2*$AQ$309)","v":0},{"$f":"($L$13*0.2*$AY$309)+($L$13*0.2*$AY$327)","v":8697188.4600000009},35910186.10672456,2992515.5088937134]
[null,"jul/2027 a jul/2028",15,{"$f":"($F$9*0.2*$E$363)","v":836650.70000000019},{"$f":"($G$9*0.2*$M$309)+($G$9*0.2*$M$363)+($G$9*0.2*$M$381)","v":22936069.776000001},{"$f":"+($H$13*0.2*$S$309)","v":4473891.802724557},{"$f":"($I$13*0.2*$AA$309)","v":3348480},null,{"$f":"($K$13*0.2*$AQ$309)","v":0},{"$f":"($L$13*0.2*$AY$309)+($L$13*0.2*$AY$327)","v":8697188.4600000009},40292280.73872456,3357690.0615603798]
[null,"jul/2028 a jul/2029",16,{"$f":"($F$9*0.2*$E$363)","v":836650.70000000019},{"$f":"($G$9*0.2*$M$363)+($G$9*0.2*$M$381)","v":20372078.236000001},null,null,null,null,{"$f":"($L$13*0.2*$AY$327)","v":427730.58000000007},21636459.516000003,1803038.2930000003]
[null,"jul/2029 a jul/2030",17,{"$f":"($F$9*0.2*$E$363)","v":836650.70000000019},{"$f":"($G$9*0.2*$M$363)+($G$9*0.2*$M$381)+($G$9*0.2*$M$417)","v":22936069.776000001},{"$f":"($H$13*0.2*$S$417)","v":1157040.9834632475},null,null,null,null,24929761.459463246,2077480.1216219373]
[null,"jul/2030 a jul/2031",18,{"$f":"($F$9*0.2*$E$363)","v":836650.70000000019},{"$f":"($G$9*0.2*$M$363)+($G$9*0.2*$M$381)+($G$9*0.2*$M$417)","v":22936069.776000001},{"$f":"($H$13*0.2*$S$417)+($H$13*0.2*$S$435)","v":4011075.4093392584},null,null,null,null,27783795.88533926,2315316.3237782717]
[null,"jul/2031 a jul/2032",19,null,{"$f":"($G$9*0.2*$M$381)+($G$9*0.2*$M$417)","v":6946086.1720000003},{"$f":"($H$13*0.2*$S$417)+($H$13*0.2*$S$435)","v":4011075.4093392584},null,null,null,null,{"$f":"SUM(D103:J103)","v":10957161.581339259},913096.79844493826]
[null,"jul/2032 a jul/2033",20,null,{"$f":"+($G$9*0.2*$M$417)","v":2563991.5400000005},{"$f":"($H$13*0.2*$S$417)+($H$13*0.2*$S$435)","v":4011075.4093392584},null,null,null,null,{"$f":"SUM(D104:J104)","v":6575066.9493392594},547922.24577827158]
[]
[null,"Plano de renovação de frota Ano 0",null,null,null,null,null,null,null,{"$f":"B106","v":"Plano de renovação de frota Ano 0"},null,null,null,null,null,null,null,{"$f":"J106","v":"Plano de renovação de frota Ano 0"},null,null,null,null,null,null,null,{"$f":"R106","v":"Plano de renovação de frota Ano 0"},null,null,null,null,null,null,null,{"$f":"Z106","v":"Plano de renovação de frota Ano 0"},null,null,null,null,null,null,null,{"$f":"R106","v":"Plano de renovação de frota Ano 0"},null,null,null,null,null,null,null,{"$f":"AP106","v":"Plano de renovação de frota Ano 0"}]
[]
[null,{"$f":"$D$83","v":"Miniônibus"},"Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais",null,null,{"$f":"$E$83","v":"Ônibus básico"},"Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais",null,null,{"$f":"$F$83","v":"Padron BRT"},"Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais",null,null,{"$f":"$G$83","v":"Super Padron Conv."},"Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais",null,null,{"$f":"$H$83","v":"Super Padron BRT"},"Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais",null,null,"Ônibus Articulado","Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais",null,null,"Ônibus Articulado BRT","Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais"]
[null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no",null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no",null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no",null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no",null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no",null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no",null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no"]
[null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)",null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)",null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)",null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)",null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)",null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)",null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)",null,"Aquisições ","Vendas com dedução IR, conforme Proposta"]
[null,0,0,0,0,0,{"$f":"E111*$F$29","v":0},{"$f":"F111*$F$30","v":0},null,0,0,0,{"$f":"E59","v":176},0,{"$f":"M111*$G$29","v":42027064.640000001},{"$f":"N111*$G$30","v":0},null,0,0,0,0,0,{"$f":"S111*$K$29","v":0},{"$f":"T111*$H$30","v":0},null,0,0,0,0,0,{"$f":"AA111*$I$29","v":0},{"$f":"AB111*$I$30","v":0},null,0,0,0,0,0,{"$f":"AI111*$K$29","v":0},{"$f":"AJ111*$H$30","v":0},null,0,0,0,0,0,{"$f":"AQ111*$K$29","v":0},{"$f":"AR111*$K$30","v":0},null,0,0,0,0,0,{"$f":"AY111*$K$29","v":0},{"$f":"AZ111*$L$30","v":0}]
[null,1,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,1]
[null,2,0,0,0,0,0,{"$f":"F113*$F$31","v":0},null,2,0,0,0,0,0,{"$f":"N113*$G$31","v":0},null,2,0,0,0,0,0,{"$f":"T113*$H$31","v":0},null,2,0,0,0,0,0,{"$f":"AB113*$I$31","v":0},null,2,0,0,0,0,0,{"$f":"AJ113*$H$31","v":0},null,2,0,0,0,0,0,{"$f":"AR113*$K$31","v":0},null,2,0,0,0,0,0,{"$f":"AZ113*$L$31","v":0}]
[null,3,0,0,0,0,0,{"$f":"F114*$F$32","v":0},null,3,0,0,0,0,0,{"$f":"N114*$G$32","v":0},null,3,0,0,0,0,0,{"$f":"T114*$H$32","v":0},null,3,0,0,0,0,0,{"$f":"AB114*$I$32","v":0},null,3,0,0,0,0,0,{"$f":"AJ114*$H$32","v":0},null,3,0,0,0,0,0,{"$f":"AR114*$K$32","v":0},null,3,0,0,0,0,0,{"$f":"AZ114*$L$32","v":0}]
[null,4,0,0,0,0,0,{"$f":"F115*$F$33","v":0},null,4,0,0,0,0,0,{"$f":"N115*$G$33","v":0},null,4,0,0,0,0,0,{"$f":"T115*$H$33","v":0},null,4,0,0,0,0,0,{"$f":"AB115*$I$33","v":0},null,4,0,0,0,0,0,{"$f":"AJ115*$H$33","v":0},null,4,0,0,0,0,0,{"$f":"AR115*$K$33","v":0},null,4,0,0,0,0,0,{"$f":"AZ115*$L$33","v":0}]
[null,5,0,0,0,0,0,{"$f":"F116*$F$34","v":0},null,5,0,0,0,0,0,{"$f":"N116*$G$34","v":0},null,5,0,0,0,0,0,{"$f":"T116*$H$34","v":0},null,5,0,0,0,0,0,{"$f":"AB116*$I$34","v":0},null,5,0,0,0,0,0,{"$f":"AJ116*$H$34","v":0},null,5,0,0,0,0,0,{"$f":"AR116*$K$34","v":0},null,5,0,0,0,0,0,{"$f":"AZ116*$L$34","v":0}]
[null,6,0,0,0,0,0,{"$f":"F117*$F$35","v":0},null,6,0,0,0,0,0,{"$f":"N117*$G$35","v":0},null,6,0,0,0,0,0,{"$f":"T117*$H$35","v":0},null,6,0,0,0,0,0,{"$f":"AB117*$I$35","v":0},null,6,0,0,0,0,0,{"$f":"AJ117*$H$35","v":0},null,6,0,0,0,0,0,{"$f":"AR117*$K$35","v":0},null,6,0,0,0,0,0,{"$f":"AZ117*$L$35","v":0}]
[null,7,0,0,0,null,0,{"$f":"F118*$F$36","v":0},null,7,0,0,0,null,0,{"$f":"N118*$G$36","v":0},null,7,0,0,0,null,0,{"$f":"T118*$H$36","v":0},null,7,0,0,0,null,0,{"$f":"AB118*$I$36","v":0},null,7,0,0,0,null,0,{"$f":"AJ118*$H$36","v":0},null,7,0,0,0,null,0,{"$f":"AR118*$K$36","v":0},null,7,0,0,0,null,0,{"$f":"AZ118*$L$36","v":0}]
[null,8,0,0,0,0,0,{"$f":"F119*$F$37","v":0},null,8,0,0,0,0,0,{"$f":"N119*$G$37","v":0},null,8,0,0,0,0,0,{"$f":"T119*$H$37","v":0},null,8,0,0,0,0,0,{"$f":"AB119*$I$37","v":0},null,8,0,0,0,0,0,{"$f":"AJ119*$H$37","v":0},null,8,0,0,0,0,0,{"$f":"AR119*$K$37","v":0},null,8,0,0,0,0,0,{"$f":"AZ119*$L$37","v":0}]
[null,9,0,0,0,0,0,{"$f":"F120*$F$38","v":0},null,9,0,0,0,0,0,{"$f":"N120*$G$38","v":0},null,9,0,0,0,0,0,{"$f":"T120*$H$38","v":0},null,9,0,0,0,0,0,{"$f":"AB120*$I$38","v":0},null,9,0,0,0,0,0,{"$f":"AJ120*$H$38","v":0},null,9,0,0,0,0,0,{"$f":"AR120*$K$38","v":0},null,9,0,0,0,0,0,{"$f":"AZ120*$L$38","v":0}]
[null,10,0,0,0,0,0,{"$f":"F121*$F$39","v":0},null,10,0,0,0,0,0,{"$f":"N121*$G$39","v":0},null,10,0,0,0,0,0,{"$f":"T121*$H$39","v":0},null,10,0,0,0,0,0,{"$f":"AB121*$I$39","v":0},null,10,0,0,0,0,0,{"$f":"AJ121*$H$39","v":0},null,10,0,0,0,0,0,{"$f":"AR121*$K$39","v":0},null,10,0,0,0,0,0,{"$f":"AZ121*$L$39","v":0}]
[null,"Totais.",{"$f":"SUM(C111:C121)","v":0},{"$f":"SUM(D111:D121)","v":0},{"$f":"SUM(E111:E121)","v":0},{"$f":"SUM(F111:F121)","v":0},{"$f":"SUM(G111:G121)","v":0},{"$f":"SUM(H111:H121)","v":0},null,"Totais.",{"$f":"SUM(K111:K121)","v":0},{"$f":"SUM(L111:L121)","v":0},{"$f":"SUM(M111:M121)","v":176},{"$f":"SUM(N111:N121)","v":0},{"$f":"SUM(O111:O121)","v":42027064.640000001},{"$f":"SUM(P111:P121)","v":0},null,"Totais.",{"$f":"SUM(S111:S121)","v":0},{"$f":"SUM(T111:T121)","v":0},{"$f":"SUM(U111:U121)","v":0},{"$f":"SUM(V111:V121)","v":0},{"$f":"SUM(W111:W121)","v":0},{"$f":"SUM(X111:X121)","v":0},null,"Totais.",{"$f":"SUM(AA111:AA121)","v":0},{"$f":"SUM(AB111:AB121)","v":0},{"$f":"SUM(AC111:AC121)","v":0},{"$f":"SUM(AD111:AD121)","v":0},{"$f":"SUM(AE111:AE121)","v":0},{"$f":"SUM(AF111:AF121)","v":0},null,"Totais.",{"$f":"SUM(AI111:AI121)","v":0},{"$f":"SUM(AJ111:AJ121)","v":0},{"$f":"SUM(AK111:AK121)","v":0},{"$f":"SUM(AL111:AL121)","v":0},{"$f":"SUM(AM111:AM121)","v":0},{"$f":"SUM(AN111:AN121)","v":0},null,"Totais.",{"$f":"SUM(AQ111:AQ121)","v":0},{"$f":"SUM(AR111:AR121)","v":0},{"$f":"SUM(AS111:AS121)","v":0},{"$f":"SUM(AT111:AT121)","v":0},{"$f":"SUM(AU111:AU121)","v":0},{"$f":"SUM(AV111:AV121)","v":0},null,"Totais.",{"$f":"SUM(AY111:AY121)","v":0},{"$f":"SUM(AZ111:AZ121)","v":0},{"$f":"SUM(BA111:BA121)","v":0},{"$f":"SUM(BB111:BB121)","v":0},{"$f":"SUM(BC111:BC121)","v":0},{"$f":"SUM(BD111:BD121)","v":0},null,{"$f":"G122+O122+W122+AE122+AM122+AU122+BC122","v":42027064.640000001},{"$f":"(H122+P122+X122+AF122+AN122+AV122+BD122)*0.75","v":0}]
[]
[null,"Plano de renovação de frota Ano 1",null,null,null,null,null,null,null,{"$f":"B124","v":"Plano de renovação de frota Ano 1"},null,null,null,null,null,null,null,{"$f":"J124","v":"Plano de renovação de frota Ano 1"},null,null,null,null,null,null,null,{"$f":"R124","v":"Plano de renovação de frota Ano 1"},null,null,null,null,null,null,null,{"$f":"Z124","v":"Plano de renovação de frota Ano 1"},null,null,null,null,null,null,null,{"$f":"R124","v":"Plano de renovação de frota Ano 1"},null,null,null,null,null,null,null,{"$f":"AP124","v":"Plano de renovação de frota Ano 1"}]
[]
[null,{"$f":"$D$83","v":"Miniônibus"},"Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais",null,null,{"$f":"$E$83","v":"Ônibus básico"},"Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais",null,null,{"$f":"$F$83","v":"Padron BRT"},"Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais",null,null,{"$f":"$G$83","v":"Super Padron Conv."},"Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais",null,null,{"$f":"$H$83","v":"Super Padron BRT"},"Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais",null,null,"Ônibus Articulado","Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais",null,null,"Ônibus Articulado BRT","Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais"]
[null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no",null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no",null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no",null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no",null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no",null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no",null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no"]
[null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)",null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)",null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)",null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)",null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)",null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)",null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)",null,"Aquisições ","Vendas com dedução IR, conforme Proposta"]
[null,0,0,0,{"$f":"$D$60","v":53},0,{"$f":"E129*$F$29","v":9046577.4199999999},{"$f":"F129*$F$30","v":0},null,0,0,0,{"$f":"$E$60","v":283},0,{"$f":"M129*$G$29","v":67577609.620000005},{"$f":"N129*$G$30","v":0},null,0,{"$f":"$F$60","v":38},0,0,0,{"$f":"S129*$K$29","v":23373425.32},{"$f":"T129*$H$30","v":0},null,0,0,0,0,0,{"$f":"AA129*$I$29","v":0},{"$f":"AB129*$I$30","v":0},null,0,0,0,0,0,{"$f":"AI129*$K$29","v":0},{"$f":"AJ129*$H$30","v":0},null,0,{"$f":"$I$60","v":12},0,0,0,{"$f":"AQ129*$K$29","v":7381081.6799999997},{"$f":"AR129*$K$30","v":0},null,0,{"$f":"$J$60","v":59},0,0,0,{"$f":"AY129*$L$29","v":43074973.700000003},{"$f":"AZ129*$L$30","v":0}]
[null,1,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,1]
[null,2,0,0,0,0,0,{"$f":"F131*$F$31","v":0},null,2,0,0,0,0,0,{"$f":"N131*$G$31","v":0},null,2,0,0,0,0,0,{"$f":"T131*$H$31","v":0},null,2,0,0,0,0,0,{"$f":"AB131*$I$31","v":0},null,2,0,0,0,0,0,{"$f":"AJ131*$H$31","v":0},null,2,0,0,0,0,0,{"$f":"AR131*$K$31","v":0},null,2,0,0,0,0,{"$f":"AY131*$K$29","v":0},{"$f":"AZ131*$L$31","v":0}]
[null,3,0,0,0,0,0,{"$f":"F132*$F$32","v":0},null,3,0,0,0,0,0,{"$f":"N132*$G$32","v":0},null,3,0,0,0,0,0,{"$f":"T132*$H$32","v":0},null,3,0,0,0,0,0,{"$f":"AB132*$I$32","v":0},null,3,0,0,0,0,0,{"$f":"AJ132*$H$32","v":0},null,3,0,0,0,0,0,{"$f":"AR132*$K$32","v":0},null,3,0,0,0,0,0,{"$f":"AZ132*$L$32","v":0}]
[null,4,0,0,0,0,0,{"$f":"F133*$F$33","v":0},null,4,0,0,0,0,0,{"$f":"N133*$G$33","v":0},null,4,0,0,0,0,0,{"$f":"T133*$H$33","v":0},null,4,0,0,0,0,0,{"$f":"AB133*$I$33","v":0},null,4,0,0,0,0,0,{"$f":"AJ133*$H$33","v":0},null,4,0,0,0,0,0,{"$f":"AR133*$K$33","v":0},null,4,0,0,0,0,0,{"$f":"AZ133*$L$33","v":0}]
[null,5,0,0,0,0,0,{"$f":"F134*$F$34","v":0},null,5,0,0,0,0,0,{"$f":"N134*$G$34","v":0},null,5,0,0,0,0,0,{"$f":"T134*$H$34","v":0},null,5,0,0,0,0,0,{"$f":"AB134*$I$34","v":0},null,5,0,0,0,0,0,{"$f":"AJ134*$H$34","v":0},null,5,0,0,0,0,0,{"$f":"AR134*$K$34","v":0},null,5,0,0,0,0,0,{"$f":"AZ134*$L$34","v":0}]
[null,6,0,0,0,0,0,{"$f":"F135*$F$35","v":0},null,6,0,0,0,0,0,{"$f":"N135*$G$35","v":0},null,6,0,0,0,0,0,{"$f":"T135*$H$35","v":0},null,6,0,0,0,0,0,{"$f":"AB135*$I$35","v":0},null,6,0,0,0,0,0,{"$f":"AJ135*$H$35","v":0},null,6,0,0,0,0,0,{"$f":"AR135*$K$35","v":0},null,6,0,0,0,0,0,{"$f":"AZ135*$L$35","v":0}]
[null,7,0,0,0,null,0,{"$f":"F136*$F$36","v":0},null,7,0,0,0,null,0,{"$f":"N136*$G$36","v":0},null,7,0,0,0,null,0,{"$f":"T136*$H$36","v":0},null,7,0,0,0,null,0,{"$f":"AB136*$I$36","v":0},null,7,0,0,0,null,0,{"$f":"AJ136*$H$36","v":0},null,7,0,0,0,null,0,{"$f":"AR136*$K$36","v":0},null,7,0,0,0,null,0,{"$f":"AZ136*$L$36","v":0}]
[null,8,0,0,0,0,0,{"$f":"F137*$F$37","v":0},null,8,0,0,0,0,0,{"$f":"N137*$G$37","v":0},null,8,0,0,0,0,0,{"$f":"T137*$H$37","v":0},null,8,0,0,0,0,0,{"$f":"AB137*$I$37","v":0},null,8,0,0,0,0,0,{"$f":"AJ137*$H$37","v":0},null,8,0,0,0,0,0,{"$f":"AR137*$K$37","v":0},null,8,0,0,0,0,0,{"$f":"AZ137*$L$37","v":0}]
[null,9,0,0,0,0,0,{"$f":"F138*$F$38","v":0},null,9,0,0,0,0,0,{"$f":"N138*$G$38","v":0},null,9,0,0,0,0,0,{"$f":"T138*$H$38","v":0},null,9,0,0,0,0,0,{"$f":"AB138*$I$38","v":0},null,9,0,0,0,0,0,{"$f":"AJ138*$H$38","v":0},null,9,0,0,0,0,0,{"$f":"AR138*$K$38","v":0},null,9,0,0,0,0,0,{"$f":"AZ138*$L$38","v":0}]
[null,10,0,0,0,0,0,{"$f":"F139*$F$39","v":0},null,10,0,0,0,0,0,{"$f":"N139*$G$39","v":0},null,10,0,0,0,0,0,{"$f":"T139*$H$39","v":0},null,10,0,0,0,0,0,{"$f":"AB139*$I$39","v":0},null,10,0,0,0,0,0,{"$f":"AJ139*$H$39","v":0},null,10,0,0,0,0,0,{"$f":"AR139*$K$39","v":0},null,10,0,0,0,0,0,{"$f":"AZ139*$L$39","v":0}]
[null,"Totais.",{"$f":"SUM(C129:C139)","v":0},0,53,0,9046577.4199999999,0,null,"Totais.",{"$f":"SUM(K129:K139)","v":0},0,283,0,67577609.620000005,0,null,"Totais.",{"$f":"SUM(S129:S139)","v":38},0,0,0,23373425.32,0,null,"Totais.",{"$f":"SUM(AA129:AA139)","v":0},0,0,0,0,0,null,"Totais.",{"$f":"SUM(AI129:AI139)","v":0},0,0,0,0,0,null,"Totais.",{"$f":"SUM(AQ129:AQ139)","v":12},0,0,0,7381081.6799999997,0,null,"Totais.",{"$f":"SUM(AY129:AY139)","v":59},0,0,0,43074973.700000003,0,null,{"$f":"G140+O140+W140+AE140+AM140+AU140+BC140","v":150453667.74000001},{"$f":"(H140+P140+X140+AF140+AN140+AV140+BD140)*0.75","v":0}]
[]
[null,"Plano de renovação de frota Ano 2",null,null,null,null,null,null,null,{"$f":"B142","v":"Plano de renovação de frota Ano 2"},null,null,null,null,null,null,null,{"$f":"J142","v":"Plano de renovação de frota Ano 2"},null,null,null,null,null,null,null,{"$f":"R142","v":"Plano de renovação de frota Ano 2"},null,null,null,null,null,null,null,{"$f":"Z142","v":"Plano de renovação de frota Ano 2"},null,null,null,null,null,null,null,{"$f":"R142","v":"Plano de renovação de frota Ano 2"},null,null,null,null,null,null,null,{"$f":"AP142","v":"Plano de renovação de frota Ano 2"}]
[]
[null,{"$f":"$D$83","v":"Miniônibus"},"Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais",null,null,{"$f":"$E$83","v":"Ônibus básico"},"Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais",null,null,{"$f":"$F$83","v":"Padron BRT"},"Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais",null,null,{"$f":"$G$83","v":"Super Padron Conv."},"Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais",null,null,{"$f":"$H$83","v":"Super Padron BRT"},"Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais",null,null,"Ônibus Articulado","Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais",null,null,"Ônibus Articulado BRT","Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais"]
[null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no",null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no",null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no",null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no",null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no",null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no",null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no"]
[null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)",null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)",null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)",null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)",null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)",null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)",null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)"]
[null,0,0,0,0,0,{"$f":"E147*$F$29","v":0},{"$f":"F147*$F$30","v":0},null,0,0,0,0,0,{"$f":"M147*$G$29","v":0},{"$f":"N147*$G$30","v":0},null,0,0,0,0,0,{"$f":"S147*$K$29","v":0},{"$f":"T147*$H$30","v":0},null,0,0,0,0,0,{"$f":"AA147*$I$29","v":0},{"$f":"AB147*$I$30","v":0},null,0,0,0,0,0,{"$f":"AI147*$K$29","v":0},{"$f":"AJ147*$H$30","v":0},null,0,0,0,0,0,{"$f":"AQ147*$K$29","v":0},{"$f":"AR147*$K$30","v":0},null,0,{"$f":"$J$61","v":3},0,0,0,{"$f":"AY147*$L$29","v":2190252.9000000004},{"$f":"AZ147*$L$30","v":0}]
[null,1,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,1]
[null,2,0,0,0,0,0,{"$f":"F149*$F$31","v":0},null,2,0,0,0,0,0,{"$f":"N149*$G$31","v":0},null,2,0,0,0,0,0,{"$f":"T149*$H$31","v":0},null,2,0,0,0,0,0,{"$f":"AB149*$I$31","v":0},null,2,0,0,0,0,0,{"$f":"AJ149*$H$31","v":0},null,2,0,0,0,0,0,{"$f":"AR149*$K$31","v":0},null,2,0,0,0,0,{"$f":"AY149*$K$29","v":0},{"$f":"AZ149*$L$31","v":0}]
[null,3,0,0,0,0,0,{"$f":"F150*$F$32","v":0},null,3,0,0,0,0,0,{"$f":"N150*$G$32","v":0},null,3,0,0,0,0,0,{"$f":"T150*$H$32","v":0},null,3,0,0,0,0,0,{"$f":"AB150*$I$32","v":0},null,3,0,0,0,0,0,{"$f":"AJ150*$H$32","v":0},null,3,0,0,0,0,0,{"$f":"AR150*$K$32","v":0},null,3,0,0,0,0,0,{"$f":"AZ150*$L$32","v":0}]
[null,4,0,0,0,0,0,{"$f":"F151*$F$33","v":0},null,4,0,0,0,0,0,{"$f":"N151*$G$33","v":0},null,4,0,0,0,0,0,{"$f":"T151*$H$33","v":0},null,4,0,0,0,0,0,{"$f":"AB151*$I$33","v":0},null,4,0,0,0,0,0,{"$f":"AJ151*$H$33","v":0},null,4,0,0,0,0,0,{"$f":"AR151*$K$33","v":0},null,4,0,0,0,0,0,{"$f":"AZ151*$L$33","v":0}]
[null,5,0,0,0,0,0,{"$f":"F152*$F$34","v":0},null,5,0,0,0,0,0,{"$f":"N152*$G$34","v":0},null,5,0,0,0,0,0,{"$f":"T152*$H$34","v":0},null,5,0,0,0,0,0,{"$f":"AB152*$I$34","v":0},null,5,0,0,0,0,0,{"$f":"AJ152*$H$34","v":0},null,5,0,0,0,0,0,{"$f":"AR152*$K$34","v":0},null,5,0,0,0,0,0,{"$f":"AZ152*$L$34","v":0}]
[null,6,0,0,0,0,0,{"$f":"F153*$F$35","v":0},null,6,0,0,0,0,0,{"$f":"N153*$G$35","v":0},null,6,0,0,0,0,0,{"$f":"T153*$H$35","v":0},null,6,0,0,0,0,0,{"$f":"AB153*$I$35","v":0},null,6,0,0,0,0,0,{"$f":"AJ153*$H$35","v":0},null,6,0,0,0,0,0,{"$f":"AR153*$K$35","v":0},null,6,0,0,0,0,0,{"$f":"AZ153*$L$35","v":0}]
[null,7,0,0,0,null,0,{"$f":"F154*$F$36","v":0},null,7,0,0,0,null,0,{"$f":"N154*$G$36","v":0},null,7,0,0,0,null,0,{"$f":"T154*$H$36","v":0},null,7,0,0,0,null,0,{"$f":"AB154*$I$36","v":0},null,7,0,0,0,null,0,{"$f":"AJ154*$H$36","v":0},null,7,0,0,0,null,0,{"$f":"AR154*$K$36","v":0},null,7,0,0,0,null,0,{"$f":"AZ154*$L$36","v":0}]
[null,8,0,0,0,0,0,{"$f":"F155*$F$37","v":0},null,8,0,0,0,0,0,{"$f":"N155*$G$37","v":0},null,8,0,0,0,0,0,{"$f":"T155*$H$37","v":0},null,8,0,0,0,0,0,{"$f":"AB155*$I$37","v":0},null,8,0,0,0,0,0,{"$f":"AJ155*$H$37","v":0},null,8,0,0,0,0,0,{"$f":"AR155*$K$37","v":0},null,8,0,0,0,0,0,{"$f":"AZ155*$L$37","v":0}]
[null,9,0,0,0,0,0,{"$f":"F156*$F$38","v":0},null,9,0,0,0,0,0,{"$f":"N156*$G$38","v":0},null,9,0,0,0,0,0,{"$f":"T156*$H$38","v":0},null,9,0,0,0,0,0,{"$f":"AB156*$I$38","v":0},null,9,0,0,0,0,0,{"$f":"AJ156*$H$38","v":0},null,9,0,0,0,0,0,{"$f":"AR156*$K$38","v":0},null,9,0,0,0,0,0,{"$f":"AZ156*$L$38","v":0}]
[null,10,0,0,0,0,0,{"$f":"F157*$F$39","v":0},null,10,0,0,0,0,0,{"$f":"N157*$G$39","v":0},null,10,0,0,0,0,0,{"$f":"T157*$H$39","v":0},null,10,0,0,0,0,0,{"$f":"AB157*$I$39","v":0},null,10,0,0,0,0,0,{"$f":"AJ157*$H$39","v":0},null,10,0,0,0,0,0,{"$f":"AR157*$K$39","v":0},null,10,0,0,0,0,0,{"$f":"AZ157*$L$39","v":0}]
[null,"Totais.",{"$f":"SUM(C147:C157)","v":0},0,0,0,0,0,null,"Totais.",{"$f":"SUM(K147:K157)","v":0},0,0,0,0,0,null,"Totais.",{"$f":"SUM(S147:S157)","v":0},0,0,0,0,0,null,"Totais.",{"$f":"SUM(AA147:AA157)","v":0},0,0,0,0,0,null,"Totais.",{"$f":"SUM(AI147:AI157)","v":0},0,0,0,0,0,null,"Totais.",{"$f":"SUM(AQ147:AQ157)","v":0},0,0,0,0,0,null,"Totais.",{"$f":"SUM(AY147:AY157)","v":3},0,0,0,2190252.9000000004,0,null,{"$f":"G158+O158+W158+AE158+AM158+AU158+BC158","v":2190252.9000000004},{"$f":"(H158+P158+X158+AF158+AN158+AV158+BD158)*0.75","v":0}]
[]
[null,"Plano de renovação de frota Ano 3",null,null,null,null,null,null,null,{"$f":"B160","v":"Plano de renovação de frota Ano 3"},null,null,null,null,null,null,null,{"$f":"J160","v":"Plano de renovação de frota Ano 3"},null,null,null,null,null,null,null,{"$f":"R160","v":"Plano de renovação de frota Ano 3"},null,null,null,null,null,null,null,{"$f":"Z160","v":"Plano de renovação de frota Ano 3"},null,null,null,null,null,null,null,{"$f":"R160","v":"Plano de renovação de frota Ano 3"},null,null,null,null,null,null,null,{"$f":"AP160","v":"Plano de renovação de frota Ano 3"}]
[]
[null,{"$f":"$D$83","v":"Miniônibus"},"Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais",null,null,{"$f":"$E$83","v":"Ônibus básico"},"Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais",null,null,{"$f":"$F$83","v":"Padron BRT"},"Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais",null,null,{"$f":"$G$83","v":"Super Padron Conv."},"Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais",null,null,{"$f":"$H$83","v":"Super Padron BRT"},"Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais",null,null,"Ônibus Articulado","Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais",null,null,"Ônibus Articulado BRT","Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais"]
[null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no",null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no",null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no",null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no",null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no",null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no",null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no"]
[null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)",null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)",null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)",null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)",null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)",null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)",null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)"]
[null,0,0,0,0,0,{"$f":"E165*$F$29","v":0},{"$f":"F165*$F$30","v":0},null,0,0,0,0,0,{"$f":"M165*$G$29","v":0},{"$f":"N165*$G$30","v":0},null,0,0,0,0,0,{"$f":"S165*$K$29","v":0},{"$f":"T165*$H$30","v":0},null,0,0,0,0,0,{"$f":"AA165*$I$29","v":0},{"$f":"AB165*$I$30","v":0},null,0,0,0,0,0,{"$f":"AI165*$K$29","v":0},{"$f":"AJ165*$H$30","v":0},null,0,0,0,0,0,{"$f":"AQ165*$K$29","v":0},{"$f":"AR165*$K$30","v":0},null,0,0,0,0,0,{"$f":"AY165*$K$29","v":0},{"$f":"AZ165*$L$30","v":0}]
[null,1,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,1]
[null,2,0,0,0,0,0,{"$f":"F167*$F$31","v":0},null,2,0,0,0,0,0,{"$f":"N167*$G$31","v":0},null,2,0,0,0,0,0,{"$f":"T167*$H$31","v":0},null,2,0,0,0,0,0,{"$f":"AB167*$I$31","v":0},null,2,0,0,0,0,0,{"$f":"AJ167*$H$31","v":0},null,2,0,0,0,0,0,{"$f":"AR167*$K$31","v":0},null,2,0,0,0,0,0,{"$f":"AZ167*$L$31","v":0}]
[null,3,0,0,0,0,0,{"$f":"F168*$F$32","v":0},null,3,0,0,0,0,0,{"$f":"N168*$G$32","v":0},null,3,0,0,0,0,0,{"$f":"T168*$H$32","v":0},null,3,0,0,0,0,0,{"$f":"AB168*$I$32","v":0},null,3,0,0,0,0,0,{"$f":"AJ168*$H$32","v":0},null,3,0,0,0,0,0,{"$f":"AR168*$K$32","v":0},null,3,0,0,0,0,0,{"$f":"AZ168*$L$32","v":0}]
[null,4,0,0,0,0,0,{"$f":"F169*$F$33","v":0},null,4,0,0,0,0,0,{"$f":"N169*$G$33","v":0},null,4,0,0,0,0,0,{"$f":"T169*$H$33","v":0},null,4,0,0,0,0,0,{"$f":"AB169*$I$33","v":0},null,4,0,0,0,0,0,{"$f":"AJ169*$H$33","v":0},null,4,0,0,0,0,0,{"$f":"AR169*$K$33","v":0},null,4,0,0,0,0,0,{"$f":"AZ169*$L$33","v":0}]
[null,5,0,0,0,0,0,{"$f":"F170*$F$34","v":0},null,5,0,0,0,0,0,{"$f":"N170*$G$34","v":0},null,5,0,0,0,0,0,{"$f":"T170*$H$34","v":0},null,5,0,0,0,0,0,{"$f":"AB170*$I$34","v":0},null,5,0,0,0,0,0,{"$f":"AJ170*$H$34","v":0},null,5,0,0,0,0,0,{"$f":"AR170*$K$34","v":0},null,5,0,0,0,0,0,{"$f":"AZ170*$L$34","v":0}]
[null,6,0,0,0,0,0,{"$f":"F171*$F$35","v":0},null,6,0,0,0,0,0,{"$f":"N171*$G$35","v":0},null,6,0,0,0,0,0,{"$f":"T171*$H$35","v":0},null,6,0,0,0,0,0,{"$f":"AB171*$I$35","v":0},null,6,0,0,0,0,0,{"$f":"AJ171*$H$35","v":0},null,6,0,0,0,0,0,{"$f":"AR171*$K$35","v":0},null,6,0,0,0,0,0,{"$f":"AZ171*$L$35","v":0}]
[null,7,0,0,0,null,0,{"$f":"F172*$F$36","v":0},null,7,0,0,0,null,0,{"$f":"N172*$G$36","v":0},null,7,0,0,0,null,0,{"$f":"T172*$H$36","v":0},null,7,0,0,0,null,0,{"$f":"AB172*$I$36","v":0},null,7,0,0,0,null,0,{"$f":"AJ172*$H$36","v":0},null,7,0,0,0,null,0,{"$f":"AR172*$K$36","v":0},null,7,0,0,0,null,0,{"$f":"AZ172*$L$36","v":0}]
[null,8,0,0,0,0,0,{"$f":"F173*$F$37","v":0},null,8,0,0,0,0,0,{"$f":"N173*$G$37","v":0},null,8,0,0,0,0,0,{"$f":"T173*$H$37","v":0},null,8,0,0,0,0,0,{"$f":"AB173*$I$37","v":0},null,8,0,0,0,0,0,{"$f":"AJ173*$H$37","v":0},null,8,0,0,0,0,0,{"$f":"AR173*$K$37","v":0},null,8,0,0,0,0,0,{"$f":"AZ173*$L$37","v":0}]
[null,9,0,0,0,0,0,{"$f":"F174*$F$38","v":0},null,9,0,0,0,0,0,{"$f":"N174*$G$38","v":0},null,9,0,0,0,0,0,{"$f":"T174*$H$38","v":0},null,9,0,0,0,0,0,{"$f":"AB174*$I$38","v":0},null,9,0,0,0,0,0,{"$f":"AJ174*$H$38","v":0},null,9,0,0,0,0,0,{"$f":"AR174*$K$38","v":0},null,9,0,0,0,0,0,{"$f":"AZ174*$L$38","v":0}]
[null,10,0,0,0,0,0,{"$f":"F175*$F$39","v":0},null,10,0,0,0,0,0,{"$f":"N175*$G$39","v":0},null,10,0,0,0,0,0,{"$f":"T175*$H$39","v":0},null,10,0,0,0,0,0,{"$f":"AB175*$I$39","v":0},null,10,0,0,0,0,0,{"$f":"AJ175*$H$39","v":0},null,10,0,0,0,0,0,{"$f":"AR175*$K$39","v":0},null,10,0,0,0,0,0,{"$f":"AZ175*$L$39","v":0}]
[null,"Totais.",{"$f":"SUM(C165:C175)","v":0},0,0,0,0,0,null,"Totais.",{"$f":"SUM(K165:K175)","v":0},0,0,0,0,0,null,"Totais.",{"$f":"SUM(S165:S175)","v":0},0,0,0,0,0,null,"Totais.",{"$f":"SUM(AA165:AA175)","v":0},0,0,0,0,0,null,"Totais.",{"$f":"SUM(AI165:AI175)","v":0},0,0,0,0,0,null,"Totais.",{"$f":"SUM(AQ165:AQ175)","v":0},0,0,0,0,0,null,"Totais.",{"$f":"SUM(AY165:AY175)","v":0},0,0,0,0,0,null,{"$f":"G176+O176+W176+AE176+AM176+AU176+BC176","v":0},{"$f":"(H176+P176+X176+AF176+AN176+AV176+BD176)*0.75","v":0}]
[]
[null,"Plano de renovação de frota Ano 4",null,null,null,null,null,null,null,{"$f":"B178","v":"Plano de renovação de frota Ano 4"},null,null,null,null,null,null,null,{"$f":"J178","v":"Plano de renovação de frota Ano 4"},null,null,null,null,null,null,null,{"$f":"R178","v":"Plano de renovação de frota Ano 4"},null,null,null,null,null,null,null,{"$f":"Z178","v":"Plano de renovação de frota Ano 4"},null,null,null,null,null,null,null,{"$f":"R178","v":"Plano de renovação de frota Ano 4"},null,null,null,null,null,null,null,{"$f":"AP178","v":"Plano de renovação de frota Ano 4"}]
[]
[null,{"$f":"$D$83","v":"Miniônibus"},"Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais",null,null,{"$f":"$E$83","v":"Ônibus básico"},"Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais",null,null,{"$f":"$F$83","v":"Padron BRT"},"Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais",null,null,{"$f":"$G$83","v":"Super Padron Conv."},"Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais",null,null,{"$f":"$H$83","v":"Super Padron BRT"},"Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais",null,null,"Ônibus Articulado","Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais",null,null,"Ônibus Articulado BRT","Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais"]
[null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no",null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no",null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no",null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no",null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no",null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no",null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no"]
[null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)",null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)",null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)",null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)",null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)",null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)",null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)"]
[null,0,0,0,0,0,{"$f":"E183*$F$29","v":0},{"$f":"F183*$F$30","v":0},null,0,0,0,0,0,{"$f":"M183*$G$29","v":0},{"$f":"N183*$G$30","v":0},null,0,0,0,0,0,{"$f":"S183*$K$29","v":0},{"$f":"T183*$H$30","v":0},null,0,0,0,0,0,{"$f":"AA183*$I$29","v":0},{"$f":"AB183*$I$30","v":0},null,0,0,0,0,0,{"$f":"AI183*$K$29","v":0},{"$f":"AJ183*$H$30","v":0},null,0,0,0,0,0,{"$f":"AQ183*$K$29","v":0},{"$f":"AR183*$K$30","v":0},null,0,0,0,0,0,{"$f":"AY183*$K$29","v":0},{"$f":"AZ183*$L$30","v":0}]
[null,1,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,1]
[null,2,0,0,0,0,0,{"$f":"F185*$F$31","v":0},null,2,0,0,0,0,0,{"$f":"N185*$G$31","v":0},null,2,0,0,0,0,0,{"$f":"T185*$H$31","v":0},null,2,0,0,0,0,0,{"$f":"AB185*$I$31","v":0},null,2,0,0,0,0,0,{"$f":"AJ185*$H$31","v":0},null,2,0,0,0,0,0,{"$f":"AR185*$K$31","v":0},null,2,0,0,0,0,0,{"$f":"AZ185*$L$31","v":0}]
[null,3,0,0,0,0,0,{"$f":"F186*$F$32","v":0},null,3,0,0,0,0,0,{"$f":"N186*$G$32","v":0},null,3,0,0,0,0,0,{"$f":"T186*$H$32","v":0},null,3,0,0,0,0,0,{"$f":"AB186*$I$32","v":0},null,3,0,0,0,0,0,{"$f":"AJ186*$H$32","v":0},null,3,0,0,0,0,0,{"$f":"AR186*$K$32","v":0},null,3,0,0,0,0,0,{"$f":"AZ186*$L$32","v":0}]
[null,4,0,0,0,0,0,{"$f":"F187*$F$33","v":0},null,4,0,0,0,0,0,{"$f":"N187*$G$33","v":0},null,4,0,0,0,0,0,{"$f":"T187*$H$33","v":0},null,4,0,0,0,0,0,{"$f":"AB187*$I$33","v":0},null,4,0,0,0,0,0,{"$f":"AJ187*$H$33","v":0},null,4,0,0,0,0,0,{"$f":"AR187*$K$33","v":0},null,4,0,0,0,0,0,{"$f":"AZ187*$L$33","v":0}]
[null,5,0,0,0,0,0,{"$f":"F188*$F$34","v":0},null,5,0,0,0,0,0,{"$f":"N188*$G$34","v":0},null,5,0,0,0,0,0,{"$f":"T188*$H$34","v":0},null,5,0,0,0,0,0,{"$f":"AB188*$I$34","v":0},null,5,0,0,0,0,0,{"$f":"AJ188*$H$34","v":0},null,5,0,0,0,0,0,{"$f":"AR188*$K$34","v":0},null,5,0,0,0,0,0,{"$f":"AZ188*$L$34","v":0}]
[null,6,0,0,0,0,0,{"$f":"F189*$F$35","v":0},null,6,0,0,0,0,0,{"$f":"N189*$G$35","v":0},null,6,0,0,0,0,0,{"$f":"T189*$H$35","v":0},null,6,0,0,0,0,0,{"$f":"AB189*$I$35","v":0},null,6,0,0,0,0,0,{"$f":"AJ189*$H$35","v":0},null,6,0,0,0,0,0,{"$f":"AR189*$K$35","v":0},null,6,0,0,0,0,0,{"$f":"AZ189*$L$35","v":0}]
[null,7,0,0,0,null,0,{"$f":"F190*$F$36","v":0},null,7,0,0,0,null,0,{"$f":"N190*$G$36","v":0},null,7,0,0,0,null,0,{"$f":"T190*$H$36","v":0},null,7,0,0,0,null,0,{"$f":"AB190*$I$36","v":0},null,7,0,0,0,null,0,{"$f":"AJ190*$H$36","v":0},null,7,0,0,0,null,0,{"$f":"AR190*$K$36","v":0},null,7,0,0,0,null,0,{"$f":"AZ190*$L$36","v":0}]
[null,8,0,0,0,0,0,{"$f":"F191*$F$37","v":0},null,8,0,0,0,0,0,{"$f":"N191*$G$37","v":0},null,8,0,0,0,0,0,{"$f":"T191*$H$37","v":0},null,8,0,0,0,0,0,{"$f":"AB191*$I$37","v":0},null,8,0,0,0,0,0,{"$f":"AJ191*$H$37","v":0},null,8,0,0,0,0,0,{"$f":"AR191*$K$37","v":0},null,8,0,0,0,0,0,{"$f":"AZ191*$L$37","v":0}]
[null,9,0,0,0,0,0,{"$f":"F192*$F$38","v":0},null,9,0,0,0,0,0,{"$f":"N192*$G$38","v":0},null,9,0,0,0,0,0,{"$f":"T192*$H$38","v":0},null,9,0,0,0,0,0,{"$f":"AB192*$I$38","v":0},null,9,0,0,0,0,0,{"$f":"AJ192*$H$38","v":0},null,9,0,0,0,0,0,{"$f":"AR192*$K$38","v":0},null,9,0,0,0,0,0,{"$f":"AZ192*$L$38","v":0}]
[null,10,0,0,0,0,0,{"$f":"F193*$F$39","v":0},null,10,0,0,0,0,0,{"$f":"N193*$G$39","v":0},null,10,0,0,0,0,0,{"$f":"T193*$H$39","v":0},null,10,0,0,0,0,0,{"$f":"AB193*$I$39","v":0},null,10,0,0,0,0,0,{"$f":"AJ193*$H$39","v":0},null,10,0,0,0,0,0,{"$f":"AR193*$K$39","v":0},null,10,0,0,0,0,0,{"$f":"AZ193*$L$39","v":0}]
[null,"Totais.",{"$f":"SUM(C183:C193)","v":0},0,0,0,0,0,null,"Totais.",{"$f":"SUM(K183:K193)","v":0},0,0,0,0,0,null,"Totais.",{"$f":"SUM(S183:S193)","v":0},0,0,0,0,0,null,"Totais.",{"$f":"SUM(AA183:AA193)","v":0},0,0,0,0,0,null,"Totais.",{"$f":"SUM(AI183:AI193)","v":0},0,0,0,0,0,null,"Totais.",{"$f":"SUM(AQ183:AQ193)","v":0},0,0,0,0,0,null,"Totais.",{"$f":"SUM(AY183:AY193)","v":0},0,0,0,0,0,null,{"$f":"G194+O194+W194+AE194+AM194+AU194+BC194","v":0},{"$f":"(H194+P194+X194+AF194+AN194+AV194+BD194)*0.75","v":0}]
[]
[null,"Plano de renovação de frota Ano 5",null,null,null,null,null,null,null,{"$f":"B196","v":"Plano de renovação de frota Ano 5"},null,null,null,null,null,null,null,{"$f":"J196","v":"Plano de renovação de frota Ano 5"},null,null,null,null,null,null,null,{"$f":"R196","v":"Plano de renovação de frota Ano 5"},null,null,null,null,null,null,null,{"$f":"Z196","v":"Plano de renovação de frota Ano 5"},null,null,null,null,null,null,null,{"$f":"R196","v":"Plano de renovação de frota Ano 5"},null,null,null,null,null,null,null,{"$f":"AP196","v":"Plano de renovação de frota Ano 5"}]
[]
[null,{"$f":"$D$83","v":"Miniônibus"},"Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais",null,null,{"$f":"$E$83","v":"Ônibus básico"},"Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais",null,null,{"$f":"$F$83","v":"Padron BRT"},"Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais",null,null,{"$f":"$G$83","v":"Super Padron Conv."},"Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais",null,null,{"$f":"$H$83","v":"Super Padron BRT"},"Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais",null,null,"Ônibus Articulado","Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais",null,null,"Ônibus Articulado BRT","Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais"]
[null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no",null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no",null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no",null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no",null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no",null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no",null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no"]
[null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)",null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)",null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)",null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)",null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)",null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)",null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)"]
[null,0,0,0,0,0,{"$f":"E201*$F$29","v":0},{"$f":"F201*$F$30","v":0},null,0,0,0,0,0,{"$f":"M201*$G$29","v":0},{"$f":"N201*$G$30","v":0},null,0,0,0,0,0,{"$f":"S201*$K$29","v":0},{"$f":"T201*$H$30","v":0},null,0,0,0,0,0,{"$f":"AA201*$I$29","v":0},{"$f":"AB201*$I$30","v":0},null,0,0,0,0,0,{"$f":"AI201*$K$29","v":0},{"$f":"AJ201*$H$30","v":0},null,0,0,0,0,0,{"$f":"AQ201*$K$29","v":0},{"$f":"AR201*$K$30","v":0},null,0,0,0,0,0,{"$f":"AY201*$K$29","v":0},{"$f":"AZ201*$L$30","v":0}]
[null,1,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,1]
[null,2,0,0,0,0,0,{"$f":"F203*$F$31","v":0},null,2,0,0,0,0,0,{"$f":"N203*$G$31","v":0},null,2,0,0,0,0,0,{"$f":"T203*$H$31","v":0},null,2,0,0,0,0,0,{"$f":"AB203*$I$31","v":0},null,2,0,0,0,0,0,{"$f":"AJ203*$H$31","v":0},null,2,0,0,0,0,0,{"$f":"AR203*$K$31","v":0},null,2,0,0,0,0,0,{"$f":"AZ203*$L$31","v":0}]
[null,3,0,0,0,0,0,{"$f":"F204*$F$32","v":0},null,3,0,0,0,0,0,{"$f":"N204*$G$32","v":0},null,3,0,0,0,0,0,{"$f":"T204*$H$32","v":0},null,3,0,0,0,0,0,{"$f":"AB204*$I$32","v":0},null,3,0,0,0,0,0,{"$f":"AJ204*$H$32","v":0},null,3,0,0,0,0,0,{"$f":"AR204*$K$32","v":0},null,3,0,0,0,0,0,{"$f":"AZ204*$L$32","v":0}]
[null,4,0,0,0,0,0,{"$f":"F205*$F$33","v":0},null,4,0,0,0,0,0,{"$f":"N205*$G$33","v":0},null,4,0,0,0,0,0,{"$f":"T205*$H$33","v":0},null,4,0,0,0,0,0,{"$f":"AB205*$I$33","v":0},null,4,0,0,0,0,0,{"$f":"AJ205*$H$33","v":0},null,4,0,0,0,0,0,{"$f":"AR205*$K$33","v":0},null,4,0,0,0,0,0,{"$f":"AZ205*$L$33","v":0}]
[null,5,0,0,0,0,0,{"$f":"F206*$F$34","v":0},null,5,0,0,0,0,0,{"$f":"N206*$G$34","v":0},null,5,0,0,0,0,0,{"$f":"T206*$H$34","v":0},null,5,0,0,0,0,0,{"$f":"AB206*$I$34","v":0},null,5,0,0,0,0,0,{"$f":"AJ206*$H$34","v":0},null,5,0,0,0,0,0,{"$f":"AR206*$K$34","v":0},null,5,0,0,0,0,0,{"$f":"AZ206*$L$34","v":0}]
[null,6,0,0,0,0,0,{"$f":"F207*$F$35","v":0},null,6,0,0,0,0,0,{"$f":"N207*$G$35","v":0},null,6,0,0,0,0,0,{"$f":"T207*$H$35","v":0},null,6,0,0,0,0,0,{"$f":"AB207*$I$35","v":0},null,6,0,0,0,0,0,{"$f":"AJ207*$H$35","v":0},null,6,0,0,0,0,0,{"$f":"AR207*$K$35","v":0},null,6,0,0,0,0,0,{"$f":"AZ207*$L$35","v":0}]
[null,7,0,0,0,null,0,{"$f":"F208*$F$36","v":0},null,7,0,0,0,null,0,{"$f":"N208*$G$36","v":0},null,7,0,0,0,null,0,{"$f":"T208*$H$36","v":0},null,7,0,0,0,null,0,{"$f":"AB208*$I$36","v":0},null,7,0,0,0,null,0,{"$f":"AJ208*$H$36","v":0},null,7,0,0,0,null,0,{"$f":"AR208*$K$36","v":0},null,7,0,0,0,null,0,{"$f":"AZ208*$L$36","v":0}]
[null,8,0,0,0,0,0,{"$f":"F209*$F$37","v":0},null,8,0,0,0,0,0,{"$f":"N209*$G$37","v":0},null,8,0,0,0,0,0,{"$f":"T209*$H$37","v":0},null,8,0,0,0,0,0,{"$f":"AB209*$I$37","v":0},null,8,0,0,0,0,0,{"$f":"AJ209*$H$37","v":0},null,8,0,0,0,0,0,{"$f":"AR209*$K$37","v":0},null,8,0,0,0,0,0,{"$f":"AZ209*$L$37","v":0}]
[null,9,0,0,0,0,0,{"$f":"F210*$F$38","v":0},null,9,0,0,0,0,0,{"$f":"N210*$G$38","v":0},null,9,0,0,0,0,0,{"$f":"T210*$H$38","v":0},null,9,0,0,0,0,0,{"$f":"AB210*$I$38","v":0},null,9,0,0,0,0,0,{"$f":"AJ210*$H$38","v":0},null,9,0,0,0,0,0,{"$f":"AR210*$K$38","v":0},null,9,0,0,0,0,0,{"$f":"AZ210*$L$38","v":0}]
[null,10,0,0,0,0,0,{"$f":"F211*$F$39","v":0},null,10,0,0,0,0,0,{"$f":"N211*$G$39","v":0},null,10,0,0,0,0,0,{"$f":"T211*$H$39","v":0},null,10,0,0,0,0,0,{"$f":"AB211*$I$39","v":0},null,10,0,0,0,0,0,{"$f":"AJ211*$H$39","v":0},null,10,0,0,0,0,0,{"$f":"AR211*$K$39","v":0},null,10,0,0,0,0,0,{"$f":"AZ211*$L$39","v":0}]
[null,"Totais.",{"$f":"SUM(C201:C211)","v":0},0,0,0,0,0,null,"Totais.",{"$f":"SUM(K201:K211)","v":0},0,0,0,0,0,null,"Totais.",{"$f":"SUM(S201:S211)","v":0},0,0,0,0,0,null,"Totais.",{"$f":"SUM(AA201:AA211)","v":0},0,0,0,0,0,null,"Totais.",{"$f":"SUM(AI201:AI211)","v":0},0,0,0,0,0,null,"Totais.",{"$f":"SUM(AQ201:AQ211)","v":0},0,0,0,0,0,null,"Totais.",{"$f":"SUM(AY201:AY211)","v":0},0,0,0,0,0,null,{"$f":"G212+O212+W212+AE212+AM212+AU212+BC212","v":0},{"$f":"(H212+P212+X212+AF212+AN212+AV212+BD212)*0.75","v":0}]
[]
[null,"Plano de renovação de frota Ano 6",null,null,null,null,null,null,null,{"$f":"B214","v":"Plano de renovação de frota Ano 6"},null,null,null,null,null,null,null,{"$f":"J214","v":"Plano de renovação de frota Ano 6"},null,null,null,null,null,null,null,{"$f":"R214","v":"Plano de renovação de frota Ano 6"},null,null,null,null,null,null,null,{"$f":"Z214","v":"Plano de renovação de frota Ano 6"},null,null,null,null,null,null,null,{"$f":"R214","v":"Plano de renovação de frota Ano 6"},null,null,null,null,null,null,null,{"$f":"AP214","v":"Plano de renovação de frota Ano 6"}]
[]
[null,{"$f":"$D$83","v":"Miniônibus"},"Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais",null,null,{"$f":"$E$83","v":"Ônibus básico"},"Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais",null,null,{"$f":"$F$83","v":"Padron BRT"},"Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais",null,null,{"$f":"$G$83","v":"Super Padron Conv."},"Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais",null,null,{"$f":"$H$83","v":"Super Padron BRT"},"Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais",null,null,"Ônibus Articulado","Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais",null,null,"Ônibus Articulado BRT","Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais"]
[null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no",null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no",null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no",null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no",null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no",null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no",null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no"]
[null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)",null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)",null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)",null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)",null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)",null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)",null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)"]
[null,0,0,0,0,0,{"$f":"E219*$F$29","v":0},{"$f":"F219*$F$30","v":0},null,0,0,0,0,0,{"$f":"M219*$G$29","v":0},{"$f":"N219*$G$30","v":0},null,0,0,0,0,0,{"$f":"S219*$K$29","v":0},{"$f":"T219*$H$30","v":0},null,0,0,0,0,0,{"$f":"AA219*$I$29","v":0},{"$f":"AB219*$I$30","v":0},null,0,0,0,0,0,{"$f":"AI219*$K$29","v":0},{"$f":"AJ219*$H$30","v":0},null,0,0,0,0,0,{"$f":"AQ219*$K$29","v":0},{"$f":"AR219*$K$30","v":0},null,0,0,0,0,0,{"$f":"AY219*$K$29","v":0},{"$f":"AZ219*$L$30","v":0}]
[null,1,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,1]
[null,2,0,0,0,0,0,{"$f":"F221*$F$31","v":0},null,2,0,0,0,0,0,{"$f":"N221*$G$31","v":0},null,2,0,0,0,0,0,{"$f":"T221*$H$31","v":0},null,2,0,0,0,0,0,{"$f":"AB221*$I$31","v":0},null,2,0,0,0,0,0,{"$f":"AJ221*$H$31","v":0},null,2,0,0,0,0,0,{"$f":"AR221*$K$31","v":0},null,2,0,0,0,0,0,{"$f":"AZ221*$L$31","v":0}]
[null,3,0,0,0,0,0,{"$f":"F222*$F$32","v":0},null,3,0,0,0,0,0,{"$f":"N222*$G$32","v":0},null,3,0,0,0,0,0,{"$f":"T222*$H$32","v":0},null,3,0,0,0,0,0,{"$f":"AB222*$I$32","v":0},null,3,0,0,0,0,0,{"$f":"AJ222*$H$32","v":0},null,3,0,0,0,0,0,{"$f":"AR222*$K$32","v":0},null,3,0,0,0,0,0,{"$f":"AZ222*$L$32","v":0}]
[null,4,0,0,0,0,0,{"$f":"F223*$F$33","v":0},null,4,0,0,0,0,0,{"$f":"N223*$G$33","v":0},null,4,0,0,0,0,0,{"$f":"T223*$H$33","v":0},null,4,0,0,0,0,0,{"$f":"AB223*$I$33","v":0},null,4,0,0,0,0,0,{"$f":"AJ223*$H$33","v":0},null,4,0,0,0,0,0,{"$f":"AR223*$K$33","v":0},null,4,0,0,0,0,0,{"$f":"AZ223*$L$33","v":0}]
[null,5,0,0,0,0,0,{"$f":"F224*$F$34","v":0},null,5,0,0,0,0,0,{"$f":"N224*$G$34","v":0},null,5,0,0,0,0,0,{"$f":"T224*$H$34","v":0},null,5,0,0,0,0,0,{"$f":"AB224*$I$34","v":0},null,5,0,0,0,0,0,{"$f":"AJ224*$H$34","v":0},null,5,0,0,0,0,0,{"$f":"AR224*$K$34","v":0},null,5,0,0,0,0,0,{"$f":"AZ224*$L$34","v":0}]
[null,6,0,0,0,0,0,{"$f":"F225*$F$35","v":0},null,6,0,0,0,0,0,{"$f":"N225*$G$35","v":0},null,6,0,0,0,0,0,{"$f":"T225*$H$35","v":0},null,6,0,0,0,0,0,{"$f":"AB225*$I$35","v":0},null,6,0,0,0,0,0,{"$f":"AJ225*$H$35","v":0},null,6,0,0,0,0,0,{"$f":"AR225*$K$35","v":0},null,6,0,0,0,0,0,{"$f":"AZ225*$L$35","v":0}]
[null,7,0,0,0,null,0,{"$f":"F226*$F$36","v":0},null,7,0,0,0,null,0,{"$f":"N226*$G$36","v":0},null,7,0,0,0,null,0,{"$f":"T226*$H$36","v":0},null,7,0,0,0,null,0,{"$f":"AB226*$I$36","v":0},null,7,0,0,0,null,0,{"$f":"AJ226*$H$36","v":0},null,7,0,0,0,null,0,{"$f":"AR226*$K$36","v":0},null,7,0,0,0,null,0,{"$f":"AZ226*$L$36","v":0}]
[null,8,0,0,0,0,0,{"$f":"F227*$F$37","v":0},null,8,0,0,0,0,0,{"$f":"N227*$G$37","v":0},null,8,0,0,0,0,0,{"$f":"T227*$H$37","v":0},null,8,0,0,0,0,0,{"$f":"AB227*$I$37","v":0},null,8,0,0,0,0,0,{"$f":"AJ227*$H$37","v":0},null,8,0,0,0,0,0,{"$f":"AR227*$K$37","v":0},null,8,0,0,0,0,0,{"$f":"AZ227*$L$37","v":0}]
[null,9,0,0,0,0,0,{"$f":"F228*$F$38","v":0},null,9,0,0,0,0,0,{"$f":"N228*$G$38","v":0},null,9,0,0,0,0,0,{"$f":"T228*$H$38","v":0},null,9,0,0,0,0,0,{"$f":"AB228*$I$38","v":0},null,9,0,0,0,0,0,{"$f":"AJ228*$H$38","v":0},null,9,0,0,0,0,0,{"$f":"AR228*$K$38","v":0},null,9,0,0,0,0,0,{"$f":"AZ228*$L$38","v":0}]
[null,10,0,0,0,0,0,{"$f":"F229*$F$39","v":0},null,10,0,0,0,0,0,{"$f":"N229*$G$39","v":0},null,10,0,0,0,0,0,{"$f":"T229*$H$39","v":0},null,10,0,0,0,0,0,{"$f":"AB229*$I$39","v":0},null,10,0,0,0,0,0,{"$f":"AJ229*$H$39","v":0},null,10,0,0,0,0,0,{"$f":"AR229*$K$39","v":0},null,10,0,0,0,0,0,{"$f":"AZ229*$L$39","v":0}]
[null,"Totais.",{"$f":"SUM(C219:C229)","v":0},0,0,0,0,0,null,"Totais.",{"$f":"SUM(K219:K229)","v":0},0,0,0,0,0,null,"Totais.",{"$f":"SUM(S219:S229)","v":0},0,0,0,0,0,null,"Totais.",{"$f":"SUM(AA219:AA229)","v":0},0,0,0,0,0,null,"Totais.",{"$f":"SUM(AI219:AI229)","v":0},0,0,0,0,0,null,"Totais.",{"$f":"SUM(AQ219:AQ229)","v":0},0,0,0,0,0,null,"Totais.",{"$f":"SUM(AY219:AY229)","v":0},0,0,0,0,0,null,{"$f":"G230+O230+W230+AE230+AM230+AU230+BC230","v":0},{"$f":"(H230+P230+X230+AF230+AN230+AV230+BD230)*0.75","v":0}]
[]
[null,"Plano de renovação de frota Ano 7",null,null,null,null,null,null,null,{"$f":"B232","v":"Plano de renovação de frota Ano 7"},null,null,null,null,null,null,null,{"$f":"J232","v":"Plano de renovação de frota Ano 7"},null,null,null,null,null,null,null,{"$f":"R232","v":"Plano de renovação de frota Ano 7"},null,null,null,null,null,null,null,{"$f":"Z232","v":"Plano de renovação de frota Ano 7"},null,null,null,null,null,null,null,{"$f":"R232","v":"Plano de renovação de frota Ano 7"},null,null,null,null,null,null,null,{"$f":"AP232","v":"Plano de renovação de frota Ano 7"}]
[]
[null,{"$f":"$D$83","v":"Miniônibus"},"Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais",null,null,{"$f":"$E$83","v":"Ônibus básico"},"Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais",null,null,{"$f":"$F$83","v":"Padron BRT"},"Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais",null,null,{"$f":"$G$83","v":"Super Padron Conv."},"Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais",null,null,{"$f":"$H$83","v":"Super Padron BRT"},"Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais",null,null,"Ônibus Articulado","Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais",null,null,"Ônibus Articulado BRT","Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais"]
[null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no",null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no",null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no",null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no",null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no",null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no",null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no"]
[null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)",null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)",null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)",null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)",null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)",null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)",null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)"]
[null,0,0,0,{"$f":"D66","v":25},0,{"$f":"E237*$F$29","v":4267253.5},{"$f":"F237*$F$30","v":0},null,0,0,0,{"$f":"E66","v":343},0,{"$f":"M237*$G$29","v":81905018.020000011},{"$f":"N237*$G$30","v":0},null,0,{"$f":"F66","v":15},0,0,0,{"$f":"S237*$K$29","v":9226352.0999999996},{"$f":"T237*$H$30","v":0},null,0,0,0,0,0,{"$f":"AA237*$I$29","v":0},{"$f":"AB237*$I$30","v":0},null,0,0,0,0,0,{"$f":"AI237*$K$29","v":0},{"$f":"AJ237*$H$30","v":0},null,0,0,0,0,0,{"$f":"AQ237*$K$29","v":0},{"$f":"AR237*$K$30","v":0},null,0,0,0,0,0,{"$f":"AY237*$K$29","v":0},{"$f":"AZ237*$L$30","v":0}]
[null,1,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,1]
[null,2,0,0,0,0,0,{"$f":"F239*$F$31","v":0},null,2,0,0,0,0,0,{"$f":"N239*$G$31","v":0},null,2,0,0,0,0,0,{"$f":"T239*$H$31","v":0},null,2,0,0,0,0,0,{"$f":"AB239*$I$31","v":0},null,2,0,0,0,0,0,{"$f":"AJ239*$H$31","v":0},null,2,0,0,0,0,0,{"$f":"AR239*$K$31","v":0},null,2,0,0,0,0,0,{"$f":"AZ239*$L$31","v":0}]
[null,3,0,0,0,0,0,{"$f":"F240*$F$32","v":0},null,3,0,0,0,0,0,{"$f":"N240*$G$32","v":0},null,3,0,0,0,0,0,{"$f":"T240*$H$32","v":0},null,3,0,0,0,0,0,{"$f":"AB240*$I$32","v":0},null,3,0,0,0,0,0,{"$f":"AJ240*$H$32","v":0},null,3,0,0,0,0,0,{"$f":"AR240*$K$32","v":0},null,3,0,0,0,0,0,{"$f":"AZ240*$L$32","v":0}]
[null,4,0,0,0,0,0,{"$f":"F241*$F$33","v":0},null,4,0,0,0,0,0,{"$f":"N241*$G$33","v":0},null,4,0,0,0,0,0,{"$f":"T241*$H$33","v":0},null,4,0,0,0,0,0,{"$f":"AB241*$I$33","v":0},null,4,0,0,0,0,0,{"$f":"AJ241*$H$33","v":0},null,4,0,0,0,0,0,{"$f":"AR241*$K$33","v":0},null,4,0,0,0,0,0,{"$f":"AZ241*$L$33","v":0}]
[null,5,0,0,0,0,0,{"$f":"F242*$F$34","v":0},null,5,0,0,0,0,0,{"$f":"N242*$G$34","v":0},null,5,0,0,0,0,0,{"$f":"T242*$H$34","v":0},null,5,0,0,0,0,0,{"$f":"AB242*$I$34","v":0},null,5,0,0,0,0,0,{"$f":"AJ242*$H$34","v":0},null,5,0,0,0,0,0,{"$f":"AR242*$K$34","v":0},null,5,0,0,0,0,0,{"$f":"AZ242*$L$34","v":0}]
[null,6,0,0,0,0,0,{"$f":"F243*$F$35","v":0},null,6,0,0,0,0,0,{"$f":"N243*$G$35","v":0},null,6,0,0,0,0,0,{"$f":"T243*$H$35","v":0},null,6,0,0,0,0,0,{"$f":"AB243*$I$35","v":0},null,6,0,0,0,0,0,{"$f":"AJ243*$H$35","v":0},null,6,0,0,0,0,0,{"$f":"AR243*$K$35","v":0},null,6,0,0,0,0,0,{"$f":"AZ243*$L$35","v":0}]
[null,7,0,0,0,{"$f":"E129","v":53},0,{"$f":"F244*$F$36","v":2713973.12},null,7,0,0,0,{"$f":"343+15","v":358},0,{"$f":"N244*$G$36","v":29386111.379999999},null,7,0,0,0,null,0,{"$f":"T244*$H$36","v":0},null,7,0,0,0,null,0,{"$f":"AB244*$I$36","v":0},null,7,0,0,0,null,0,{"$f":"AJ244*$H$36","v":0},null,7,0,0,0,null,0,{"$f":"AR244*$K$36","v":0},null,7,0,0,0,null,0,{"$f":"AZ244*$L$36","v":0}]
[null,8,0,0,0,0,0,{"$f":"F245*$F$37","v":0},null,8,0,0,0,0,0,{"$f":"N245*$G$37","v":0},{"$f":"459-N244-N262","v":0},8,0,0,0,0,0,{"$f":"T245*$H$37","v":0},null,8,0,0,0,0,0,{"$f":"AB245*$I$37","v":0},null,8,0,0,0,0,0,{"$f":"AJ245*$H$37","v":0},null,8,0,0,0,0,0,{"$f":"AR245*$K$37","v":0},null,8,0,0,0,0,0,{"$f":"AZ245*$L$37","v":0}]
[null,9,0,0,0,0,0,{"$f":"F246*$F$38","v":0},null,9,0,0,0,0,0,{"$f":"N246*$G$38","v":0},null,9,0,0,0,0,0,{"$f":"T246*$H$38","v":0},null,9,0,0,0,0,0,{"$f":"AB246*$I$38","v":0},null,9,0,0,0,0,0,{"$f":"AJ246*$H$38","v":0},null,9,0,0,0,0,0,{"$f":"AR246*$K$38","v":0},null,9,0,0,0,0,0,{"$f":"AZ246*$L$38","v":0}]
[null,10,0,0,0,0,0,{"$f":"F247*$F$39","v":0},null,10,0,0,0,0,0,{"$f":"N247*$G$39","v":0},null,10,0,0,0,0,0,{"$f":"T247*$H$39","v":0},null,10,0,0,0,0,0,{"$f":"AB247*$I$39","v":0},null,10,0,0,0,0,0,{"$f":"AJ247*$H$39","v":0},null,10,0,0,0,0,0,{"$f":"AR247*$K$39","v":0},null,10,0,0,0,0,0,{"$f":"AZ247*$L$39","v":0}]
[null,"Totais.",{"$f":"SUM(C237:C247)","v":0},0,25,53,4267253.5,2713973.12,null,"Totais.",{"$f":"SUM(K237:K247)","v":0},0,343,358,81905018.020000011,29386111.379999999,null,"Totais.",{"$f":"SUM(S237:S247)","v":15},0,0,0,9226352.0999999996,0,null,"Totais.",{"$f":"SUM(AA237:AA247)","v":0},0,0,0,0,0,null,"Totais.",{"$f":"SUM(AI237:AI247)","v":0},0,0,0,0,0,null,"Totais.",{"$f":"SUM(AQ237:AQ247)","v":0},0,0,0,0,0,null,"Totais.",{"$f":"SUM(AY237:AY247)","v":0},0,0,0,0,0,null,{"$f":"G248+O248+W248+AE248+AM248+AU248+BC248","v":95398623.620000005},{"$f":"(H248+P248+X248+AF248+AN248+AV248+BD248)*0.75","v":24075063.375}]
[]
[null,"Plano de renovação de frota Ano 8",null,null,null,null,null,null,null,{"$f":"B250","v":"Plano de renovação de frota Ano 8"},null,null,null,null,null,null,null,{"$f":"J250","v":"Plano de renovação de frota Ano 8"},null,null,null,null,null,null,null,{"$f":"R250","v":"Plano de renovação de frota Ano 8"},null,null,null,null,null,null,null,{"$f":"Z250","v":"Plano de renovação de frota Ano 8"},null,null,null,null,null,null,null,{"$f":"R250","v":"Plano de renovação de frota Ano 8"},null,null,null,null,null,null,null,{"$f":"AP250","v":"Plano de renovação de frota Ano 8"}]
[]
[null,{"$f":"$D$83","v":"Miniônibus"},"Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais",null,null,{"$f":"$E$83","v":"Ônibus básico"},"Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais",null,null,{"$f":"$F$83","v":"Padron BRT"},"Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais",null,null,{"$f":"$G$83","v":"Super Padron Conv."},"Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais",null,null,{"$f":"$H$83","v":"Super Padron BRT"},"Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais",null,null,"Ônibus Articulado","Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais",null,null,"Ônibus Articulado BRT","Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais"]
[null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no",null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no",null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no",null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no",null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no",null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no",null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no"]
[null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)",null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)",null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)",null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)",null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)",null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)",null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)"]
[null,0,0,0,0,0,{"$f":"E255*$F$29","v":0},{"$f":"F255*$F$30","v":0},null,0,0,0,{"$f":"E67","v":95},0,{"$f":"M255*$G$29","v":22685063.300000001},{"$f":"N255*$G$30","v":0},null,0,{"$f":"F67","v":37},0,0,0,{"$f":"S255*$K$29","v":22758335.18},{"$f":"T255*$H$30","v":0},null,0,0,0,0,0,{"$f":"AA255*$I$29","v":0},{"$f":"AB255*$I$30","v":0},null,0,0,0,0,0,{"$f":"AI255*$K$29","v":0},{"$f":"AJ255*$H$30","v":0},null,0,0,0,0,0,{"$f":"AQ255*$K$29","v":0},{"$f":"AR255*$K$30","v":0},null,0,0,0,0,0,{"$f":"AY255*$K$29","v":0},{"$f":"AZ255*$L$30","v":0}]
[null,1,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,1]
[null,2,0,0,0,0,0,{"$f":"F257*$F$31","v":0},null,2,0,0,0,0,0,{"$f":"N257*$G$31","v":0},null,2,0,0,0,0,0,{"$f":"T257*$H$31","v":0},null,2,0,0,0,0,0,{"$f":"AB257*$I$31","v":0},null,2,0,0,0,0,0,{"$f":"AJ257*$H$31","v":0},null,2,0,0,0,0,0,{"$f":"AR257*$K$31","v":0},null,2,0,0,0,0,0,{"$f":"AZ257*$L$31","v":0}]
[null,3,0,0,0,0,0,{"$f":"F258*$F$32","v":0},null,3,0,0,0,0,0,{"$f":"N258*$G$32","v":0},null,3,0,0,0,0,0,{"$f":"T258*$H$32","v":0},null,3,0,0,0,0,0,{"$f":"AB258*$I$32","v":0},null,3,0,0,0,0,0,{"$f":"AJ258*$H$32","v":0},null,3,0,0,0,0,0,{"$f":"AR258*$K$32","v":0},null,3,0,0,0,0,0,{"$f":"AZ258*$L$32","v":0}]
[null,4,0,0,0,0,0,{"$f":"F259*$F$33","v":0},null,4,0,0,0,0,0,{"$f":"N259*$G$33","v":0},null,4,0,0,0,0,0,{"$f":"T259*$H$33","v":0},null,4,0,0,0,0,0,{"$f":"AB259*$I$33","v":0},null,4,0,0,0,0,0,{"$f":"AJ259*$H$33","v":0},null,4,0,0,0,0,0,{"$f":"AR259*$K$33","v":0},null,4,0,0,0,0,0,{"$f":"AZ259*$L$33","v":0}]
[null,5,0,0,0,0,0,{"$f":"F260*$F$34","v":0},null,5,0,0,0,0,0,{"$f":"N260*$G$34","v":0},null,5,0,0,0,0,0,{"$f":"T260*$H$34","v":0},null,5,0,0,0,0,0,{"$f":"AB260*$I$34","v":0},null,5,0,0,0,0,0,{"$f":"AJ260*$H$34","v":0},null,5,0,0,0,0,0,{"$f":"AR260*$K$34","v":0},null,5,0,0,0,0,0,{"$f":"AZ260*$L$34","v":0}]
[null,6,0,0,0,0,0,{"$f":"F261*$F$35","v":0},null,6,0,0,0,0,0,{"$f":"N261*$G$35","v":0},null,6,0,0,0,0,0,{"$f":"T261*$H$35","v":0},null,6,0,0,0,0,0,{"$f":"AB261*$I$35","v":0},null,6,0,0,0,0,0,{"$f":"AJ261*$H$35","v":0},null,6,0,0,0,0,0,{"$f":"AR261*$K$35","v":0},null,6,0,0,0,0,0,{"$f":"AZ261*$L$35","v":0}]
[null,7,0,0,0,null,0,{"$f":"F262*$F$36","v":0},null,7,0,0,0,{"$f":"95+6","v":101},0,{"$f":"N262*$G$36","v":8290495.1100000003},null,7,0,0,0,null,0,{"$f":"T262*$H$36","v":0},null,7,0,0,0,null,0,{"$f":"AB262*$I$36","v":0},null,7,0,0,0,null,0,{"$f":"AJ262*$H$36","v":0},null,7,0,0,0,null,0,{"$f":"AR262*$K$36","v":0},null,7,0,0,0,null,0,{"$f":"AZ262*$L$36","v":0}]
[null,8,0,0,0,0,0,{"$f":"F263*$F$37","v":0},null,8,0,0,0,0,0,{"$f":"N263*$G$37","v":0},null,8,0,0,0,0,0,{"$f":"T263*$H$37","v":0},null,8,0,0,0,0,0,{"$f":"AB263*$I$37","v":0},null,8,0,0,0,0,0,{"$f":"AJ263*$H$37","v":0},null,8,0,0,0,0,0,{"$f":"AR263*$K$37","v":0},null,8,0,0,0,0,0,{"$f":"AZ263*$L$37","v":0}]
[null,9,0,0,0,0,0,{"$f":"F264*$F$38","v":0},null,9,0,0,0,0,0,{"$f":"N264*$G$38","v":0},null,9,0,0,0,0,0,{"$f":"T264*$H$38","v":0},null,9,0,0,0,0,0,{"$f":"AB264*$I$38","v":0},null,9,0,0,0,0,0,{"$f":"AJ264*$H$38","v":0},null,9,0,0,0,0,0,{"$f":"AR264*$K$38","v":0},null,9,0,0,0,0,0,{"$f":"AZ264*$L$38","v":0}]
[null,10,0,0,0,0,0,{"$f":"F265*$F$39","v":0},null,10,0,0,0,0,0,{"$f":"N265*$G$39","v":0},null,10,0,0,0,0,0,{"$f":"T265*$H$39","v":0},null,10,0,0,0,0,0,{"$f":"AB265*$I$39","v":0},null,10,0,0,0,0,0,{"$f":"AJ265*$H$39","v":0},null,10,0,0,0,0,0,{"$f":"AR265*$K$39","v":0},null,10,0,0,0,0,0,{"$f":"AZ265*$L$39","v":0}]
[null,"Totais.",{"$f":"SUM(C255:C265)","v":0},0,0,0,0,0,null,"Totais.",{"$f":"SUM(K255:K265)","v":0},0,95,101,22685063.300000001,8290495.1100000003,null,"Totais.",{"$f":"SUM(S255:S265)","v":37},0,0,0,22758335.18,0,null,"Totais.",{"$f":"SUM(AA255:AA265)","v":0},0,0,0,0,0,null,"Totais.",{"$f":"SUM(AI255:AI265)","v":0},0,0,0,0,0,null,"Totais.",{"$f":"SUM(AQ255:AQ265)","v":0},0,0,0,0,0,null,"Totais.",{"$f":"SUM(AY255:AY265)","v":0},0,0,0,0,0,null,{"$f":"G266+O266+W266+AE266+AM266+AU266+BC266","v":45443398.480000004},{"$f":"(H266+P266+X266+AF266+AN266+AV266+BD266)*0.75","v":6217871.3325000005}]
[]
[null,"Plano de renovação de frota Ano 9",null,null,null,null,null,null,null,{"$f":"B268","v":"Plano de renovação de frota Ano 9"},null,null,null,null,null,null,null,{"$f":"J268","v":"Plano de renovação de frota Ano 9"},null,null,null,null,null,null,null,{"$f":"R268","v":"Plano de renovação de frota Ano 9"},null,null,null,null,null,null,null,{"$f":"Z268","v":"Plano de renovação de frota Ano 9"},null,null,null,null,null,null,null,{"$f":"R268","v":"Plano de renovação de frota Ano 9"},null,null,null,null,null,null,null,{"$f":"AP268","v":"Plano de renovação de frota Ano 9"}]
[]
[null,{"$f":"$D$83","v":"Miniônibus"},"Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais",null,null,{"$f":"$E$83","v":"Ônibus básico"},"Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais",null,null,{"$f":"$F$83","v":"Padron BRT"},"Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais",null,null,{"$f":"$G$83","v":"Super Padron Conv."},"Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais",null,null,{"$f":"$H$83","v":"Super Padron BRT"},"Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais",null,null,"Ônibus Articulado","Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais",null,null,"Ônibus Articulado BRT","Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais"]
[null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no",null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no",null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no",null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no",null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no",null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no",null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no"]
[null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)",null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)",null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)",null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)",null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)",null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)",null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)"]
[null,0,0,0,0,0,{"$f":"E273*$F$29","v":0},{"$f":"F273*$F$30","v":0},null,0,0,0,0,0,{"$f":"M273*$G$29","v":0},{"$f":"N273*$G$30","v":0},null,0,{"$f":"F68","v":0},0,0,0,{"$f":"S273*$K$29","v":0},{"$f":"T273*$H$30","v":0},null,0,0,0,0,0,{"$f":"AA273*$I$29","v":0},{"$f":"AB273*$I$30","v":0},null,0,0,0,0,0,{"$f":"AI273*$K$29","v":0},{"$f":"AJ273*$H$30","v":0},null,0,0,0,0,0,{"$f":"AQ273*$K$29","v":0},{"$f":"AR273*$K$30","v":0},null,0,0,0,0,0,{"$f":"AY273*$K$29","v":0},{"$f":"AZ273*$L$30","v":0}]
[null,1,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,1]
[null,2,0,0,0,0,0,{"$f":"F275*$F$31","v":0},null,2,0,0,0,0,0,{"$f":"N275*$G$31","v":0},null,2,0,0,0,0,0,{"$f":"T275*$H$31","v":0},null,2,0,0,0,0,0,{"$f":"AB275*$I$31","v":0},null,2,0,0,0,0,0,{"$f":"AJ275*$H$31","v":0},null,2,0,0,0,0,0,{"$f":"AR275*$K$31","v":0},null,2,0,0,0,0,0,{"$f":"AZ275*$L$31","v":0}]
[null,3,0,0,0,0,0,{"$f":"F276*$F$32","v":0},null,3,0,0,0,0,0,{"$f":"N276*$G$32","v":0},null,3,0,0,0,0,0,{"$f":"T276*$H$32","v":0},null,3,0,0,0,0,0,{"$f":"AB276*$I$32","v":0},null,3,0,0,0,0,0,{"$f":"AJ276*$H$32","v":0},null,3,0,0,0,0,0,{"$f":"AR276*$K$32","v":0},null,3,0,0,0,0,0,{"$f":"AZ276*$L$32","v":0}]
[null,4,0,0,0,0,0,{"$f":"F277*$F$33","v":0},null,4,0,0,0,0,0,{"$f":"N277*$G$33","v":0},null,4,0,0,0,0,0,{"$f":"T277*$H$33","v":0},null,4,0,0,0,0,0,{"$f":"AB277*$I$33","v":0},null,4,0,0,0,0,0,{"$f":"AJ277*$H$33","v":0},null,4,0,0,0,0,0,{"$f":"AR277*$K$33","v":0},null,4,0,0,0,0,0,{"$f":"AZ277*$L$33","v":0}]
[null,5,0,0,0,0,0,{"$f":"F278*$F$34","v":0},null,5,0,0,0,0,0,{"$f":"N278*$G$34","v":0},null,5,0,0,0,0,0,{"$f":"T278*$H$34","v":0},null,5,0,0,0,0,0,{"$f":"AB278*$I$34","v":0},null,5,0,0,0,0,0,{"$f":"AJ278*$H$34","v":0},null,5,0,0,0,0,0,{"$f":"AR278*$K$34","v":0},null,5,0,0,0,0,0,{"$f":"AZ278*$L$34","v":0}]
[null,6,0,0,0,0,0,{"$f":"F279*$F$35","v":0},null,6,0,0,0,0,0,{"$f":"N279*$G$35","v":0},null,6,0,0,0,0,0,{"$f":"T279*$H$35","v":0},null,6,0,0,0,0,0,{"$f":"AB279*$I$35","v":0},null,6,0,0,0,0,0,{"$f":"AJ279*$H$35","v":0},null,6,0,0,0,0,0,{"$f":"AR279*$K$35","v":0},null,6,0,0,0,0,0,{"$f":"AZ279*$L$35","v":0}]
[null,7,0,0,0,null,0,{"$f":"F280*$F$36","v":0},null,7,0,0,0,null,0,{"$f":"N280*$G$36","v":0},null,7,0,0,0,null,0,{"$f":"T280*$H$36","v":0},null,7,0,0,0,null,0,{"$f":"AB280*$I$36","v":0},null,7,0,0,0,null,0,{"$f":"AJ280*$H$36","v":0},null,7,0,0,0,null,0,{"$f":"AR280*$K$36","v":0},null,7,0,0,0,null,0,{"$f":"AZ280*$L$36","v":0}]
[null,8,0,0,0,0,0,{"$f":"F281*$F$37","v":0},null,8,0,0,0,0,0,{"$f":"N281*$G$37","v":0},null,8,0,0,0,0,0,{"$f":"T281*$H$37","v":0},null,8,0,0,0,0,0,{"$f":"AB281*$I$37","v":0},null,8,0,0,0,0,0,{"$f":"AJ281*$H$37","v":0},null,8,0,0,0,0,0,{"$f":"AR281*$K$37","v":0},null,8,0,0,0,0,0,{"$f":"AZ281*$L$37","v":0}]
[null,9,0,0,0,0,0,{"$f":"F282*$F$38","v":0},null,9,0,0,0,0,0,{"$f":"N282*$G$38","v":0},null,9,0,0,0,0,0,{"$f":"T282*$H$38","v":0},null,9,0,0,0,0,0,{"$f":"AB282*$I$38","v":0},null,9,0,0,0,0,0,{"$f":"AJ282*$H$38","v":0},null,9,0,0,0,0,0,{"$f":"AR282*$K$38","v":0},null,9,0,0,0,0,0,{"$f":"AZ282*$L$38","v":0}]
[null,10,0,0,0,0,0,{"$f":"F283*$F$39","v":0},null,10,0,0,0,0,0,{"$f":"N283*$G$39","v":0},null,10,0,0,0,0,0,{"$f":"T283*$H$39","v":0},null,10,0,0,0,0,0,{"$f":"AB283*$I$39","v":0},null,10,0,0,0,0,0,{"$f":"AJ283*$H$39","v":0},null,10,0,0,0,0,0,{"$f":"AR283*$K$39","v":0},null,10,0,0,0,0,0,{"$f":"AZ283*$L$39","v":0}]
[null,"Totais.",{"$f":"SUM(C273:C283)","v":0},0,0,0,0,0,null,"Totais.",{"$f":"SUM(K273:K283)","v":0},0,0,0,0,0,null,"Totais.",{"$f":"SUM(S273:S283)","v":0},0,0,0,0,0,null,"Totais.",{"$f":"SUM(AA273:AA283)","v":0},0,0,0,0,0,null,"Totais.",{"$f":"SUM(AI273:AI283)","v":0},0,0,0,0,0,null,"Totais.",{"$f":"SUM(AQ273:AQ283)","v":0},0,0,0,0,0,null,"Totais.",{"$f":"SUM(AY273:AY283)","v":0},0,0,0,0,0,null,{"$f":"G284+O284+W284+AE284+AM284+AU284+BC284","v":0},{"$f":"(H284+P284+X284+AF284+AN284+AV284+BD284)*0.75","v":0}]
[]
[null,"Plano de renovação de frota Ano 10",null,null,null,null,null,null,null,{"$f":"B286","v":"Plano de renovação de frota Ano 10"},null,null,null,null,null,null,null,{"$f":"J286","v":"Plano de renovação de frota Ano 10"},null,null,null,null,null,null,null,{"$f":"R286","v":"Plano de renovação de frota Ano 10"},null,null,null,null,null,null,null,{"$f":"Z286","v":"Plano de renovação de frota Ano 10"},null,null,null,null,null,null,null,{"$f":"R286","v":"Plano de renovação de frota Ano 10"},null,null,null,null,null,null,null,{"$f":"AP286","v":"Plano de renovação de frota Ano 10"}]
[]
[null,{"$f":"$D$83","v":"Miniônibus"},"Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais",null,null,{"$f":"$E$83","v":"Ônibus básico"},"Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais",null,null,{"$f":"$F$83","v":"Padron BRT"},"Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais",null,null,{"$f":"$G$83","v":"Super Padron Conv."},"Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais",null,null,{"$f":"$H$83","v":"Super Padron BRT"},"Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais",null,null,"Ônibus Articulado","Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais",null,null,"Ônibus Articulado BRT","Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais"]
[null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no",null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no",null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no",null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no",null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no",null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no",null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no"]
[null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)",null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)",null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)",null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)",null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)",null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)",null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)"]
[null,0,0,0,0,0,{"$f":"E291*$F$29","v":0},{"$f":"F291*$F$30","v":0},null,0,0,0,0,0,{"$f":"M291*$G$29","v":0},{"$f":"N291*$G$30","v":0},null,0,0,0,0,0,{"$f":"S291*$K$29","v":0},{"$f":"T291*$H$30","v":0},null,0,0,0,0,0,{"$f":"AA291*$I$29","v":0},{"$f":"AB291*$I$30","v":0},null,0,0,0,0,0,{"$f":"AI291*$K$29","v":0},{"$f":"AJ291*$H$30","v":0},null,0,0,0,0,0,{"$f":"AQ291*$K$29","v":0},{"$f":"AR291*$K$30","v":0},null,0,0,0,0,0,{"$f":"AY291*$K$29","v":0},{"$f":"AZ291*$L$30","v":0}]
[null,1,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,1]
[null,2,0,0,0,0,0,{"$f":"F293*$F$31","v":0},null,2,0,0,0,0,0,{"$f":"N293*$G$31","v":0},null,2,0,0,0,0,0,{"$f":"T293*$H$31","v":0},null,2,0,0,0,0,0,{"$f":"AB293*$I$31","v":0},null,2,0,0,0,0,0,{"$f":"AJ293*$H$31","v":0},null,2,0,0,0,0,0,{"$f":"AR293*$K$31","v":0},null,2,0,0,0,0,0,{"$f":"AZ293*$L$31","v":0}]
[null,3,0,0,0,0,0,{"$f":"F294*$F$32","v":0},null,3,0,0,0,0,0,{"$f":"N294*$G$32","v":0},null,3,0,0,0,0,0,{"$f":"T294*$H$32","v":0},null,3,0,0,0,0,0,{"$f":"AB294*$I$32","v":0},null,3,0,0,0,0,0,{"$f":"AJ294*$H$32","v":0},null,3,0,0,0,0,0,{"$f":"AR294*$K$32","v":0},null,3,0,0,0,0,0,{"$f":"AZ294*$L$32","v":0}]
[null,4,0,0,0,0,0,{"$f":"F295*$F$33","v":0},null,4,0,0,0,0,0,{"$f":"N295*$G$33","v":0},null,4,0,0,0,0,0,{"$f":"T295*$H$33","v":0},null,4,0,0,0,0,0,{"$f":"AB295*$I$33","v":0},null,4,0,0,0,0,0,{"$f":"AJ295*$H$33","v":0},null,4,0,0,0,0,0,{"$f":"AR295*$K$33","v":0},null,4,0,0,0,0,0,{"$f":"AZ295*$L$33","v":0}]
[null,5,0,0,0,0,0,{"$f":"F296*$F$34","v":0},null,5,0,0,0,0,0,{"$f":"N296*$G$34","v":0},null,5,0,0,0,0,0,{"$f":"T296*$H$34","v":0},null,5,0,0,0,0,0,{"$f":"AB296*$I$34","v":0},null,5,0,0,0,0,0,{"$f":"AJ296*$H$34","v":0},null,5,0,0,0,0,0,{"$f":"AR296*$K$34","v":0},null,5,0,0,0,0,0,{"$f":"AZ296*$L$34","v":0}]
[null,6,0,0,0,0,0,{"$f":"F297*$F$35","v":0},null,6,0,0,0,0,0,{"$f":"N297*$G$35","v":0},null,6,0,0,0,0,0,{"$f":"T297*$H$35","v":0},null,6,0,0,0,0,0,{"$f":"AB297*$I$35","v":0},null,6,0,0,0,0,0,{"$f":"AJ297*$H$35","v":0},null,6,0,0,0,0,0,{"$f":"AR297*$K$35","v":0},null,6,0,0,0,0,0,{"$f":"AZ297*$L$35","v":0}]
[null,7,0,0,0,null,0,{"$f":"F298*$F$36","v":0},null,7,0,0,0,null,0,{"$f":"N298*$G$36","v":0},null,7,0,0,0,null,0,{"$f":"T298*$H$36","v":0},null,7,0,0,0,null,0,{"$f":"AB298*$I$36","v":0},null,7,0,0,0,null,0,{"$f":"AJ298*$H$36","v":0},null,7,0,0,0,null,0,{"$f":"AR298*$K$36","v":0},null,7,0,0,0,null,0,{"$f":"AZ298*$L$36","v":0}]
[null,8,0,0,0,0,0,{"$f":"F299*$F$37","v":0},null,8,0,0,0,0,0,{"$f":"N299*$G$37","v":0},null,8,0,0,0,0,0,{"$f":"T299*$H$37","v":0},null,8,0,0,0,0,0,{"$f":"AB299*$I$37","v":0},null,8,0,0,0,0,0,{"$f":"AJ299*$H$37","v":0},null,8,0,0,0,0,0,{"$f":"AR299*$K$37","v":0},null,8,0,0,0,0,0,{"$f":"AZ299*$L$37","v":0}]
[null,9,0,0,0,0,0,{"$f":"F300*$F$38","v":0},null,9,0,0,0,0,0,{"$f":"N300*$G$38","v":0},null,9,0,0,0,0,0,{"$f":"T300*$H$38","v":0},null,9,0,0,0,0,0,{"$f":"AB300*$I$38","v":0},null,9,0,0,0,0,0,{"$f":"AJ300*$H$38","v":0},null,9,0,0,0,0,0,{"$f":"AR300*$K$38","v":0},null,9,0,0,0,0,0,{"$f":"AZ300*$L$38","v":0}]
[null,10,0,0,0,0,0,{"$f":"F301*$F$39","v":0},null,10,0,0,0,0,0,{"$f":"N301*$G$39","v":0},null,10,null,0,0,0,0,{"$f":"T301*$H$39","v":0},null,10,0,0,0,0,0,{"$f":"AB301*$I$39","v":0},null,10,0,0,0,0,0,{"$f":"AJ301*$H$39","v":0},null,10,0,0,0,0,0,{"$f":"AR301*$K$39","v":0},null,10,0,0,0,0,0,{"$f":"AZ301*$L$39","v":0}]
[null,"Totais.",{"$f":"SUM(C291:C301)","v":0},0,0,0,0,0,null,"Totais.",{"$f":"SUM(K291:K301)","v":0},0,0,0,0,0,null,"Totais.",{"$f":"SUM(S291:S301)","v":0},0,0,0,0,0,null,"Totais.",{"$f":"SUM(AA291:AA301)","v":0},0,0,0,0,0,null,"Totais.",{"$f":"SUM(AI291:AI301)","v":0},0,0,0,0,0,null,"Totais.",{"$f":"SUM(AQ291:AQ301)","v":0},0,0,0,0,0,null,"Totais.",{"$f":"SUM(AY291:AY301)","v":0},0,0,0,0,0,null,{"$f":"G302+O302+W302+AE302+AM302+AU302+BC302","v":0},{"$f":"(H302+P302+X302+AF302+AN302+AV302+BD302)*0.75","v":0}]
[]
[null,"Plano de renovação de frota Ano 11",null,null,null,null,null,null,null,{"$f":"B304","v":"Plano de renovação de frota Ano 11"},null,null,null,null,null,null,null,{"$f":"J304","v":"Plano de renovação de frota Ano 11"},null,null,null,null,null,null,null,{"$f":"R304","v":"Plano de renovação de frota Ano 11"},null,null,null,null,null,null,null,{"$f":"Z304","v":"Plano de renovação de frota Ano 11"},null,null,null,null,null,null,null,{"$f":"R304","v":"Plano de renovação de frota Ano 11"},null,null,null,null,null,null,null,{"$f":"AP304","v":"Plano de renovação de frota Ano 11"}]
[]
[null,{"$f":"$D$83","v":"Miniônibus"},"Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais",null,null,{"$f":"$E$83","v":"Ônibus básico"},"Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais",null,null,{"$f":"$F$83","v":"Padron BRT"},"Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais",null,null,{"$f":"$G$83","v":"Super Padron Conv."},"Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais",null,null,{"$f":"$H$83","v":"Super Padron BRT"},"Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais",null,null,"Ônibus Articulado","Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais",null,null,"Ônibus Articulado BRT","Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais"]
[null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no",null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no",null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no",null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no",null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no",null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no",null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no"]
[null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)",null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)",null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)",null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)",null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)",null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)",null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)"]
[null,0,0,0,0,0,{"$f":"E309*$F$29","v":0},{"$f":"F309*$F$30","v":0},null,0,0,0,{"$f":"E70","v":55},0,{"$f":"M309*$G$29","v":13133457.700000001},{"$f":"N309*$G$30","v":0},null,0,{"$f":"$F$70","v":58},0,0,0,{"$f":"S309*$K$29","v":35675228.119999997},{"$f":"T309*$H$30","v":0},null,0,{"$f":"G70","v":16},0,0,0,{"$f":"AA309*$I$12","v":17017600},{"$f":"AB309*$I$30","v":0},null,0,0,0,0,0,{"$f":"AI309*$K$29","v":0},{"$f":"AJ309*$H$30","v":0},null,0,{"$f":"$I$70","v":0},0,0,0,{"$f":"AQ309*$K$29","v":0},{"$f":"AR309*$K$30","v":0},null,0,{"$f":"J70","v":58},0,0,0,{"$f":"AY309*$L$29","v":42344889.400000006},{"$f":"AZ309*$L$30","v":0}]
[null,1,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,1]
[null,2,0,0,0,0,0,{"$f":"F311*$F$31","v":0},null,2,0,0,0,0,0,{"$f":"N311*$G$31","v":0},null,2,0,0,0,0,0,{"$f":"T311*$H$31","v":0},null,2,0,0,0,0,{"$f":"AA311*$I$29","v":0},{"$f":"AB311*$I$31","v":0},null,2,0,0,0,0,0,{"$f":"AJ311*$H$31","v":0},null,2,0,0,0,0,0,{"$f":"AR311*$K$31","v":0},null,2,0,0,0,0,{"$f":"AY311*$K$29","v":0},{"$f":"AZ311*$L$31","v":0}]
[null,3,0,0,0,0,0,{"$f":"F312*$F$32","v":0},null,3,0,0,0,0,0,{"$f":"N312*$G$32","v":0},null,3,0,0,0,0,0,{"$f":"T312*$H$32","v":0},null,3,0,0,0,0,0,{"$f":"AB312*$I$32","v":0},null,3,0,0,0,0,0,{"$f":"AJ312*$H$32","v":0},null,3,0,0,0,0,0,{"$f":"AR312*$K$32","v":0},null,3,0,0,0,0,0,{"$f":"AZ312*$L$32","v":0}]
[null,4,0,0,0,0,0,{"$f":"F313*$F$33","v":0},null,4,0,0,0,0,0,{"$f":"N313*$G$33","v":0},null,4,0,0,0,0,0,{"$f":"T313*$H$33","v":0},null,4,0,0,0,0,0,{"$f":"AB313*$I$33","v":0},null,4,0,0,0,0,0,{"$f":"AJ313*$H$33","v":0},null,4,0,0,0,0,0,{"$f":"AR313*$K$33","v":0},null,4,0,0,0,0,0,{"$f":"AZ313*$L$33","v":0}]
[null,5,0,0,0,0,0,{"$f":"F314*$F$34","v":0},null,5,0,0,0,0,0,{"$f":"N314*$G$34","v":0},null,5,0,0,0,0,0,{"$f":"T314*$H$34","v":0},null,5,0,0,0,0,0,{"$f":"AB314*$I$34","v":0},null,5,0,0,0,0,0,{"$f":"AJ314*$H$34","v":0},null,5,0,0,0,0,0,{"$f":"AR314*$K$34","v":0},null,5,0,0,0,0,0,{"$f":"AZ314*$L$34","v":0}]
[null,6,0,0,0,0,0,{"$f":"F315*$F$35","v":0},null,6,0,0,0,0,0,{"$f":"N315*$G$35","v":0},null,6,0,0,0,0,0,{"$f":"T315*$H$35","v":0},null,6,0,0,0,0,0,{"$f":"AB315*$I$35","v":0},null,6,0,0,0,0,0,{"$f":"AJ315*$H$35","v":0},null,6,0,0,0,0,0,{"$f":"AR315*$K$35","v":0},null,6,0,0,0,0,0,{"$f":"AZ315*$L$35","v":0}]
[null,7,0,0,0,null,0,{"$f":"F316*$F$36","v":0},null,7,0,0,0,null,0,{"$f":"N316*$G$36","v":0},null,7,0,0,0,null,0,{"$f":"T316*$H$36","v":0},null,7,0,0,0,null,0,{"$f":"AB316*$I$36","v":0},null,7,0,0,0,null,0,{"$f":"AJ316*$H$36","v":0},null,7,0,0,0,null,0,{"$f":"AR316*$K$36","v":0},null,7,0,0,0,null,0,{"$f":"AZ316*$L$36","v":0}]
[null,8,0,0,0,0,0,{"$f":"F317*$F$37","v":0},null,8,0,0,0,0,0,{"$f":"N317*$G$37","v":0},null,8,0,0,0,0,0,{"$f":"T317*$H$37","v":0},null,8,0,0,0,0,0,{"$f":"AB317*$I$37","v":0},null,8,0,0,0,0,0,{"$f":"AJ317*$H$37","v":0},null,8,0,0,0,0,0,{"$f":"AR317*$K$37","v":0},null,8,0,0,0,0,0,{"$f":"AZ317*$L$37","v":0}]
[null,9,0,0,0,0,0,{"$f":"F318*$F$38","v":0},null,9,0,0,0,0,0,{"$f":"N318*$G$38","v":0},null,9,0,0,0,0,0,{"$f":"T318*$H$38","v":0},null,9,0,0,0,0,0,{"$f":"AB318*$I$38","v":0},null,9,0,0,0,0,0,{"$f":"AJ318*$H$38","v":0},null,9,0,0,0,0,0,{"$f":"AR318*$K$38","v":0},null,9,0,0,0,0,0,{"$f":"AZ318*$L$38","v":0}]
[null,10,0,0,0,0,0,{"$f":"F319*$F$39","v":0},null,10,0,0,0,0,0,{"$f":"N319*$G$39","v":0},null,10,0,{"$f":"S129","v":38},0,0,0,{"$f":"T319*$H$39","v":2257201.8685801728},null,10,0,0,0,0,0,{"$f":"AB319*$I$39","v":0},null,10,0,0,0,0,0,{"$f":"AJ319*$H$39","v":0},null,10,0,{"$f":"AQ129","v":12},0,0,0,{"$f":"AR319*$K$39","v":1328594.76},null,10,0,{"$f":"AY129-1","v":58},0,0,0,{"$f":"AZ319*$L$39","v":6351733.4100000057}]
[null,"Totais.",{"$f":"SUM(C309:C319)","v":0},0,0,0,0,0,null,"Totais.",{"$f":"SUM(K309:K319)","v":0},0,55,0,13133457.700000001,0,null,"Totais.",{"$f":"SUM(S309:S319)","v":58},38,0,0,35675228.119999997,2257201.8685801728,null,"Totais.",{"$f":"SUM(AA309:AA319)","v":16},0,0,0,17017600,0,null,"Totais.",{"$f":"SUM(AI309:AI319)","v":0},0,0,0,0,0,null,"Totais.",{"$f":"SUM(AQ309:AQ319)","v":0},12,0,0,0,1328594.76,null,"Totais.",{"$f":"SUM(AY309:AY319)","v":58},58,0,0,42344889.400000006,6351733.4100000057,null,{"$f":"G320+O320+W320+AE320+AM320+AU320+BC320","v":108171175.22},{"$f":"(H320+P320+X320+AF320+AN320+AV320+BD320)*0.75","v":7453147.5289351344}]
[]
[null,"Plano de renovação de frota Ano 12",null,null,null,null,null,null,null,{"$f":"B322","v":"Plano de renovação de frota Ano 12"},null,null,null,null,null,null,null,{"$f":"J322","v":"Plano de renovação de frota Ano 12"},null,null,null,null,null,null,null,{"$f":"R322","v":"Plano de renovação de frota Ano 12"},null,null,null,null,null,null,null,{"$f":"Z322","v":"Plano de renovação de frota Ano 12"},null,null,null,null,null,null,null,{"$f":"R322","v":"Plano de renovação de frota Ano 12"},null,null,null,null,null,null,null,{"$f":"AP322","v":"Plano de renovação de frota Ano 12"}]
[]
[null,{"$f":"$D$83","v":"Miniônibus"},"Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais",null,null,{"$f":"$E$83","v":"Ônibus básico"},"Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais",null,null,{"$f":"$F$83","v":"Padron BRT"},"Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais",null,null,{"$f":"$G$83","v":"Super Padron Conv."},"Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais",null,null,{"$f":"$H$83","v":"Super Padron BRT"},"Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais",null,null,"Ônibus Articulado","Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais",null,null,"Ônibus Articulado BRT","Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais"]
[null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no",null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no",null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no",null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no",null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no",null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no",null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no"]
[null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)",null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)",null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)",null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)",null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)",null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)",null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)"]
[null,0,0,0,0,0,{"$f":"E327*$F$29","v":0},{"$f":"F327*$F$30","v":0},null,0,0,0,0,0,{"$f":"M327*$G$29","v":0},{"$f":"N327*$G$30","v":0},null,0,0,0,0,0,{"$f":"S327*$K$29","v":0},{"$f":"T327*$H$30","v":0},null,0,0,0,0,0,{"$f":"AA327*$I$29","v":0},{"$f":"AB327*$I$30","v":0},null,0,0,0,0,0,{"$f":"AI327*$K$29","v":0},{"$f":"AJ327*$H$30","v":0},null,0,0,0,0,0,{"$f":"AQ327*$K$29","v":0},{"$f":"AR327*$K$30","v":0},null,0,{"$f":"J71","v":3},0,0,0,{"$f":"AY327*$L$29","v":2190252.9000000004},{"$f":"AZ327*$L$30","v":0}]
[null,1,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,1]
[null,2,0,0,0,0,0,{"$f":"F329*$F$31","v":0},null,2,0,0,0,0,0,{"$f":"N329*$G$31","v":0},null,2,0,0,0,0,0,{"$f":"T329*$H$31","v":0},null,2,0,0,0,0,0,{"$f":"AB329*$I$31","v":0},null,2,0,0,0,0,0,{"$f":"AJ329*$H$31","v":0},null,2,0,0,0,0,0,{"$f":"AR329*$K$31","v":0},null,2,0,0,0,0,{"$f":"AY329*$K$29","v":0},{"$f":"AZ329*$L$31","v":0}]
[null,3,0,0,0,0,0,{"$f":"F330*$F$32","v":0},null,3,0,0,0,0,0,{"$f":"N330*$G$32","v":0},null,3,0,0,0,0,0,{"$f":"T330*$H$32","v":0},null,3,0,0,0,0,0,{"$f":"AB330*$I$32","v":0},null,3,0,0,0,0,0,{"$f":"AJ330*$H$32","v":0},null,3,0,0,0,0,0,{"$f":"AR330*$K$32","v":0},null,3,0,0,0,0,0,{"$f":"AZ330*$L$32","v":0}]
[null,4,0,0,0,0,0,{"$f":"F331*$F$33","v":0},null,4,0,0,0,0,0,{"$f":"N331*$G$33","v":0},null,4,0,0,0,0,0,{"$f":"T331*$H$33","v":0},null,4,0,0,0,0,0,{"$f":"AB331*$I$33","v":0},null,4,0,0,0,0,0,{"$f":"AJ331*$H$33","v":0},null,4,0,0,0,0,0,{"$f":"AR331*$K$33","v":0},null,4,0,0,0,0,0,{"$f":"AZ331*$L$33","v":0}]
[null,5,0,0,0,0,0,{"$f":"F332*$F$34","v":0},null,5,0,0,0,0,0,{"$f":"N332*$G$34","v":0},null,5,0,0,0,0,0,{"$f":"T332*$H$34","v":0},null,5,0,0,0,0,0,{"$f":"AB332*$I$34","v":0},null,5,0,0,0,0,0,{"$f":"AJ332*$H$34","v":0},null,5,0,0,0,0,0,{"$f":"AR332*$K$34","v":0},null,5,0,0,0,0,0,{"$f":"AZ332*$L$34","v":0}]
[null,6,0,0,0,0,0,{"$f":"F333*$F$35","v":0},null,6,0,0,0,0,0,{"$f":"N333*$G$35","v":0},null,6,0,0,0,0,0,{"$f":"T333*$H$35","v":0},null,6,0,0,0,0,0,{"$f":"AB333*$I$35","v":0},null,6,0,0,0,0,0,{"$f":"AJ333*$H$35","v":0},null,6,0,0,0,0,0,{"$f":"AR333*$K$35","v":0},null,6,0,0,0,0,0,{"$f":"AZ333*$L$35","v":0}]
[null,7,0,0,0,null,0,{"$f":"F334*$F$36","v":0},null,7,0,0,0,null,0,{"$f":"N334*$G$36","v":0},null,7,0,0,0,null,0,{"$f":"T334*$H$36","v":0},null,7,0,0,0,null,0,{"$f":"AB334*$I$36","v":0},null,7,0,0,0,null,0,{"$f":"AJ334*$H$36","v":0},null,7,0,0,0,null,0,{"$f":"AR334*$K$36","v":0},null,7,0,0,0,null,0,{"$f":"AZ334*$L$36","v":0}]
[null,8,0,0,0,0,0,{"$f":"F335*$F$37","v":0},null,8,0,0,0,0,0,{"$f":"N335*$G$37","v":0},null,8,0,0,0,0,0,{"$f":"T335*$H$37","v":0},null,8,0,0,0,0,0,{"$f":"AB335*$I$37","v":0},null,8,0,0,0,0,0,{"$f":"AJ335*$H$37","v":0},null,8,0,0,0,0,0,{"$f":"AR335*$K$37","v":0},null,8,0,0,0,0,0,{"$f":"AZ335*$L$37","v":0}]
[null,9,0,0,0,0,0,{"$f":"F336*$F$38","v":0},null,9,0,0,0,0,0,{"$f":"N336*$G$38","v":0},null,9,0,0,0,0,0,{"$f":"T336*$H$38","v":0},null,9,0,0,0,0,0,{"$f":"AB336*$I$38","v":0},null,9,0,0,0,0,0,{"$f":"AJ336*$H$38","v":0},null,9,0,0,0,0,0,{"$f":"AR336*$K$38","v":0},null,9,0,0,0,0,0,{"$f":"AZ336*$L$38","v":0}]
[null,10,0,0,0,0,0,{"$f":"F337*$F$39","v":0},null,10,0,0,0,0,0,{"$f":"N337*$G$39","v":0},null,10,0,0,0,0,0,{"$f":"T337*$H$39","v":0},null,10,0,0,0,0,0,{"$f":"AB337*$I$39","v":0},null,10,0,0,0,0,0,{"$f":"AJ337*$H$39","v":0},null,10,0,0,0,0,0,{"$f":"AR337*$K$39","v":0},null,10,0,{"$f":"AY147","v":3},0,0,0,{"$f":"AZ337*$L$39","v":328537.93500000029}]
[null,"Totais.",{"$f":"SUM(C327:C337)","v":0},0,0,0,0,0,null,"Totais.",{"$f":"SUM(K327:K337)","v":0},0,0,0,0,0,null,"Totais.",{"$f":"SUM(S327:S337)","v":0},0,0,0,0,0,null,"Totais.",{"$f":"SUM(AA327:AA337)","v":0},0,0,0,0,0,null,"Totais.",{"$f":"SUM(AI327:AI337)","v":0},0,0,0,0,0,null,"Totais.",{"$f":"SUM(AQ327:AQ337)","v":0},0,0,0,0,0,null,"Totais.",{"$f":"SUM(AY327:AY337)","v":3},3,0,0,2190252.9000000004,328537.93500000029,null,{"$f":"G338+O338+W338+AE338+AM338+AU338+BC338","v":2190252.9000000004},{"$f":"(H338+P338+X338+AF338+AN338+AV338+BD338)*0.75","v":246403.45125000022}]
[]
[null,"Plano de renovação de frota Ano 13",null,null,null,null,null,null,null,{"$f":"B340","v":"Plano de renovação de frota Ano 13"},null,null,null,null,null,null,null,{"$f":"J340","v":"Plano de renovação de frota Ano 13"},null,null,null,null,null,null,null,{"$f":"R340","v":"Plano de renovação de frota Ano 13"},null,null,null,null,null,null,null,{"$f":"Z340","v":"Plano de renovação de frota Ano 13"},null,null,null,null,null,null,null,{"$f":"R340","v":"Plano de renovação de frota Ano 13"},null,null,null,null,null,null,null,{"$f":"AP340","v":"Plano de renovação de frota Ano 13"}]
[]
[null,{"$f":"$D$83","v":"Miniônibus"},"Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais",null,null,{"$f":"$E$83","v":"Ônibus básico"},"Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais",null,null,{"$f":"$F$83","v":"Padron BRT"},"Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais",null,null,{"$f":"$G$83","v":"Super Padron Conv."},"Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais",null,null,{"$f":"$H$83","v":"Super Padron BRT"},"Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais",null,null,"Ônibus Articulado","Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais",null,null,"Ônibus Articulado BRT","Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais"]
[null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no",null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no",null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no",null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no",null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no",null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no",null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no"]
[null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)",null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)",null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)",null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)",null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)",null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)",null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)"]
[null,0,0,0,0,0,{"$f":"E345*$F$29","v":0},{"$f":"F345*$F$30","v":0},null,0,0,0,0,0,{"$f":"M345*$G$29","v":0},{"$f":"N345*$G$30","v":0},null,0,0,0,0,0,{"$f":"S345*$K$29","v":0},{"$f":"T345*$H$30","v":0},null,0,0,0,0,0,{"$f":"AA345*$I$29","v":0},{"$f":"AB345*$I$30","v":0},null,0,0,0,0,0,{"$f":"AI345*$K$29","v":0},{"$f":"AJ345*$H$30","v":0},null,0,0,0,0,0,{"$f":"AQ345*$K$29","v":0},{"$f":"AR345*$K$30","v":0},null,0,0,0,0,0,{"$f":"AY345*$K$29","v":0},{"$f":"AZ345*$L$30","v":0}]
[null,1,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,1]
[null,2,0,0,0,0,0,{"$f":"F347*$F$31","v":0},null,2,0,0,0,0,0,{"$f":"N347*$G$31","v":0},null,2,0,0,0,0,0,{"$f":"T347*$H$31","v":0},null,2,0,0,0,0,0,{"$f":"AB347*$I$31","v":0},null,2,0,0,0,0,0,{"$f":"AJ347*$H$31","v":0},null,2,0,0,0,0,0,{"$f":"AR347*$K$31","v":0},null,2,0,0,0,0,0,{"$f":"AZ347*$L$31","v":0}]
[null,3,0,0,0,0,0,{"$f":"F348*$F$32","v":0},null,3,0,0,0,0,0,{"$f":"N348*$G$32","v":0},null,3,0,0,0,0,0,{"$f":"T348*$H$32","v":0},null,3,0,0,0,0,0,{"$f":"AB348*$I$32","v":0},null,3,0,0,0,0,0,{"$f":"AJ348*$H$32","v":0},null,3,0,0,0,0,0,{"$f":"AR348*$K$32","v":0},null,3,0,0,0,0,0,{"$f":"AZ348*$L$32","v":0}]
[null,4,0,0,0,0,0,{"$f":"F349*$F$33","v":0},null,4,0,0,0,0,0,{"$f":"N349*$G$33","v":0},null,4,0,0,0,0,0,{"$f":"T349*$H$33","v":0},null,4,0,0,0,0,0,{"$f":"AB349*$I$33","v":0},null,4,0,0,0,0,0,{"$f":"AJ349*$H$33","v":0},null,4,0,0,0,0,0,{"$f":"AR349*$K$33","v":0},null,4,0,0,0,0,0,{"$f":"AZ349*$L$33","v":0}]
[null,5,0,0,0,0,0,{"$f":"F350*$F$34","v":0},null,5,0,0,0,0,0,{"$f":"N350*$G$34","v":0},null,5,0,0,0,0,0,{"$f":"T350*$H$34","v":0},null,5,0,0,0,0,0,{"$f":"AB350*$I$34","v":0},null,5,0,0,0,0,0,{"$f":"AJ350*$H$34","v":0},null,5,0,0,0,0,0,{"$f":"AR350*$K$34","v":0},null,5,0,0,0,0,0,{"$f":"AZ350*$L$34","v":0}]
[null,6,0,0,0,0,0,{"$f":"F351*$F$35","v":0},null,6,0,0,0,0,0,{"$f":"N351*$G$35","v":0},null,6,0,0,0,0,0,{"$f":"T351*$H$35","v":0},null,6,0,0,0,0,0,{"$f":"AB351*$I$35","v":0},null,6,0,0,0,0,0,{"$f":"AJ351*$H$35","v":0},null,6,0,0,0,0,0,{"$f":"AR351*$K$35","v":0},null,6,0,0,0,0,0,{"$f":"AZ351*$L$35","v":0}]
[null,7,0,0,0,null,0,{"$f":"F352*$F$36","v":0},null,7,0,0,0,null,0,{"$f":"N352*$G$36","v":0},null,7,0,0,0,null,0,{"$f":"T352*$H$36","v":0},null,7,0,0,0,null,0,{"$f":"AB352*$I$36","v":0},null,7,0,0,0,null,0,{"$f":"AJ352*$H$36","v":0},null,7,0,0,0,null,0,{"$f":"AR352*$K$36","v":0},null,7,0,0,0,null,0,{"$f":"AZ352*$L$36","v":0}]
[null,8,0,0,0,0,0,{"$f":"F353*$F$37","v":0},null,8,0,0,0,0,0,{"$f":"N353*$G$37","v":0},null,8,0,0,0,0,0,{"$f":"T353*$H$37","v":0},null,8,0,0,0,0,0,{"$f":"AB353*$I$37","v":0},null,8,0,0,0,0,0,{"$f":"AJ353*$H$37","v":0},null,8,0,0,0,0,0,{"$f":"AR353*$K$37","v":0},null,8,0,0,0,0,0,{"$f":"AZ353*$L$37","v":0}]
[null,9,0,0,0,0,0,{"$f":"F354*$F$38","v":0},null,9,0,0,0,0,0,{"$f":"N354*$G$38","v":0},null,9,0,0,0,0,0,{"$f":"T354*$H$38","v":0},null,9,0,0,0,0,0,{"$f":"AB354*$I$38","v":0},null,9,0,0,0,0,0,{"$f":"AJ354*$H$38","v":0},null,9,0,0,0,0,0,{"$f":"AR354*$K$38","v":0},null,9,0,0,0,0,0,{"$f":"AZ354*$L$38","v":0}]
[null,10,0,0,0,0,0,{"$f":"F355*$F$39","v":0},null,10,0,0,0,0,0,{"$f":"N355*$G$39","v":0},null,10,0,0,0,0,0,{"$f":"T355*$H$39","v":0},null,10,0,0,0,0,0,{"$f":"AB355*$I$39","v":0},null,10,0,0,0,0,0,{"$f":"AJ355*$H$39","v":0},null,10,0,0,0,0,0,{"$f":"AR355*$K$39","v":0},null,10,0,0,0,0,0,{"$f":"AZ355*$L$39","v":0}]
[null,"Totais.",{"$f":"SUM(C345:C355)","v":0},0,0,0,0,0,null,"Totais.",{"$f":"SUM(K345:K355)","v":0},0,0,0,0,0,null,"Totais.",{"$f":"SUM(S345:S355)","v":0},0,0,0,0,0,null,"Totais.",{"$f":"SUM(AA345:AA355)","v":0},0,0,0,0,0,null,"Totais.",{"$f":"SUM(AI345:AI355)","v":0},0,0,0,0,0,null,"Totais.",{"$f":"SUM(AQ345:AQ355)","v":0},0,0,0,0,0,null,"Totais.",{"$f":"SUM(AY345:AY355)","v":0},0,0,0,0,0,null,{"$f":"G356+O356+W356+AE356+AM356+AU356+BC356","v":0},{"$f":"(H356+P356+X356+AF356+AN356+AV356+BD356)*0.75","v":0}]
[]
[null,"Plano de renovação de frota Ano 14",null,null,null,null,null,null,null,{"$f":"B358","v":"Plano de renovação de frota Ano 14"},null,null,null,null,null,null,null,{"$f":"J358","v":"Plano de renovação de frota Ano 14"},null,null,null,null,null,null,null,{"$f":"R358","v":"Plano de renovação de frota Ano 14"},null,null,null,null,null,null,null,{"$f":"Z358","v":"Plano de renovação de frota Ano 14"},null,null,null,null,null,null,null,{"$f":"R358","v":"Plano de renovação de frota Ano 14"},null,null,null,null,null,null,null,{"$f":"AP358","v":"Plano de renovação de frota Ano 14"}]
[]
[null,{"$f":"$D$83","v":"Miniônibus"},"Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais",null,null,{"$f":"$E$83","v":"Ônibus básico"},"Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais",null,null,{"$f":"$F$83","v":"Padron BRT"},"Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais",null,null,{"$f":"$G$83","v":"Super Padron Conv."},"Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais",null,null,{"$f":"$H$83","v":"Super Padron BRT"},"Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais",null,null,"Ônibus Articulado","Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais",null,null,"Ônibus Articulado BRT","Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais"]
[null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no",null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no",null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no",null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no",null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no",null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no",null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no"]
[null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)",null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)",null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)",null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)",null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)",null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)",null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)"]
[null,0,0,0,{"$f":"D73","v":25},0,{"$f":"E363*$F$29","v":4267253.5},{"$f":"F363*$F$30","v":0},null,0,0,0,{"$f":"E73","v":343},0,{"$f":"M363*$G$29","v":81905018.020000011},{"$f":"N363*$G$30","v":0},null,0,0,0,0,0,{"$f":"S363*$K$29","v":0},{"$f":"T363*$H$30","v":0},null,0,0,0,0,0,{"$f":"AA363*$I$29","v":0},{"$f":"AB363*$I$30","v":0},null,0,0,0,0,0,{"$f":"AI363*$K$29","v":0},{"$f":"AJ363*$H$30","v":0},null,0,0,0,0,0,{"$f":"AQ363*$K$29","v":0},{"$f":"AR363*$K$30","v":0},null,0,0,0,0,0,{"$f":"AY363*$K$29","v":0},{"$f":"AZ363*$L$30","v":0}]
[null,1,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,1]
[null,2,0,0,0,0,0,{"$f":"F365*$F$31","v":0},null,2,0,0,0,0,0,{"$f":"N365*$G$31","v":0},null,2,0,0,0,0,0,{"$f":"T365*$H$31","v":0},null,2,0,0,0,0,0,{"$f":"AB365*$I$31","v":0},null,2,0,0,0,0,0,{"$f":"AJ365*$H$31","v":0},null,2,0,0,0,0,0,{"$f":"AR365*$K$31","v":0},null,2,0,0,0,0,0,{"$f":"AZ365*$L$31","v":0}]
[null,3,0,0,0,0,0,{"$f":"F366*$F$32","v":0},null,3,0,0,0,0,0,{"$f":"N366*$G$32","v":0},null,3,0,0,0,0,0,{"$f":"T366*$H$32","v":0},null,3,0,0,0,0,0,{"$f":"AB366*$I$32","v":0},null,3,0,0,0,0,0,{"$f":"AJ366*$H$32","v":0},null,3,0,0,0,0,0,{"$f":"AR366*$K$32","v":0},null,3,0,0,0,0,0,{"$f":"AZ366*$L$32","v":0}]
[null,4,0,0,0,0,0,{"$f":"F367*$F$33","v":0},null,4,0,0,0,0,0,{"$f":"N367*$G$33","v":0},null,4,0,0,0,0,0,{"$f":"T367*$H$33","v":0},null,4,0,0,0,0,0,{"$f":"AB367*$I$33","v":0},null,4,0,0,0,0,0,{"$f":"AJ367*$H$33","v":0},null,4,0,0,0,0,0,{"$f":"AR367*$K$33","v":0},null,4,0,0,0,0,0,{"$f":"AZ367*$L$33","v":0}]
[null,5,0,0,0,0,0,{"$f":"F368*$F$34","v":0},null,5,0,0,0,0,0,{"$f":"N368*$G$34","v":0},null,5,0,0,0,0,0,{"$f":"T368*$H$34","v":0},null,5,0,0,0,0,0,{"$f":"AB368*$I$34","v":0},null,5,0,0,0,0,0,{"$f":"AJ368*$H$34","v":0},null,5,0,0,0,0,0,{"$f":"AR368*$K$34","v":0},null,5,0,0,0,0,0,{"$f":"AZ368*$L$34","v":0}]
[null,6,0,0,0,0,0,{"$f":"F369*$F$35","v":0},null,6,0,0,0,0,0,{"$f":"N369*$G$35","v":0},null,6,0,0,0,0,0,{"$f":"T369*$H$35","v":0},null,6,0,0,0,0,0,{"$f":"AB369*$I$35","v":0},null,6,0,0,0,0,0,{"$f":"AJ369*$H$35","v":0},null,6,0,0,0,0,0,{"$f":"AR369*$K$35","v":0},null,6,0,0,0,0,0,{"$f":"AZ369*$L$35","v":0}]
[null,7,0,0,0,25,0,{"$f":"F370*$F$36","v":1280176},null,7,0,0,0,{"$f":"M237","v":343},0,{"$f":"N370*$G$36","v":28154849.73},null,7,0,0,0,null,0,{"$f":"T370*$H$36","v":0},null,7,0,0,0,null,0,{"$f":"AB370*$I$36","v":0},null,7,0,0,0,null,0,{"$f":"AJ370*$H$36","v":0},null,7,0,0,0,null,0,{"$f":"AR370*$K$36","v":0},null,7,0,0,0,null,0,{"$f":"AZ370*$L$36","v":0}]
[null,8,0,0,0,0,0,{"$f":"F371*$F$37","v":0},null,8,0,0,0,0,0,{"$f":"N371*$G$37","v":0},null,8,0,0,0,0,0,{"$f":"T371*$H$37","v":0},null,8,0,0,0,0,0,{"$f":"AB371*$I$37","v":0},null,8,0,0,0,0,0,{"$f":"AJ371*$H$37","v":0},null,8,0,0,0,0,0,{"$f":"AR371*$K$37","v":0},null,8,0,0,0,0,0,{"$f":"AZ371*$L$37","v":0}]
[null,9,0,0,0,0,0,{"$f":"F372*$F$38","v":0},null,9,0,0,0,0,0,{"$f":"N372*$G$38","v":0},null,9,0,0,0,0,0,{"$f":"T372*$H$38","v":0},null,9,0,0,0,0,0,{"$f":"AB372*$I$38","v":0},null,9,0,0,0,0,0,{"$f":"AJ372*$H$38","v":0},null,9,0,0,0,0,0,{"$f":"AR372*$K$38","v":0},null,9,0,0,0,0,0,{"$f":"AZ372*$L$38","v":0}]
[null,10,0,0,0,0,0,{"$f":"F373*$F$39","v":0},null,10,0,0,0,0,0,{"$f":"N373*$G$39","v":0},null,10,0,0,0,0,0,{"$f":"T373*$H$39","v":0},null,10,0,0,0,0,0,{"$f":"AB373*$I$39","v":0},null,10,0,0,0,0,0,{"$f":"AJ373*$H$39","v":0},null,10,0,0,0,0,0,{"$f":"AR373*$K$39","v":0},null,10,0,0,0,0,0,{"$f":"AZ373*$L$39","v":0}]
[null,"Totais.",{"$f":"SUM(C363:C373)","v":0},0,25,25,4267253.5,1280176,null,"Totais.",{"$f":"SUM(K363:K373)","v":0},0,343,343,81905018.020000011,28154849.73,null,"Totais.",{"$f":"SUM(S363:S373)","v":0},0,0,0,0,0,null,"Totais.",{"$f":"SUM(AA363:AA373)","v":0},0,0,0,0,0,null,"Totais.",{"$f":"SUM(AI363:AI373)","v":0},0,0,0,0,0,null,"Totais.",{"$f":"SUM(AQ363:AQ373)","v":0},0,0,0,0,0,null,"Totais.",{"$f":"SUM(AY363:AY373)","v":0},0,0,0,0,0,null,{"$f":"G374+O374+W374+AE374+AM374+AU374+BC374","v":86172271.520000011},{"$f":"(H374+P374+X374+AF374+AN374+AV374+BD374)*0.75","v":22076269.297499999}]
[]
[null,"Plano de renovação de frota Ano 15",null,null,null,null,null,null,null,{"$f":"B376","v":"Plano de renovação de frota Ano 15"},null,null,null,null,null,null,null,{"$f":"J376","v":"Plano de renovação de frota Ano 15"},null,null,null,null,null,null,null,{"$f":"R376","v":"Plano de renovação de frota Ano 15"},null,null,null,null,null,null,null,{"$f":"Z376","v":"Plano de renovação de frota Ano 15"},null,null,null,null,null,null,null,{"$f":"R376","v":"Plano de renovação de frota Ano 15"},null,null,null,null,null,null,null,{"$f":"AP376","v":"Plano de renovação de frota Ano 15"}]
[]
[null,{"$f":"$D$83","v":"Miniônibus"},"Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais",null,null,{"$f":"$E$83","v":"Ônibus básico"},"Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais",null,null,{"$f":"$F$83","v":"Padron BRT"},"Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais",null,null,{"$f":"$G$83","v":"Super Padron Conv."},"Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais",null,null,{"$f":"$H$83","v":"Super Padron BRT"},"Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais",null,null,"Ônibus Articulado","Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais",null,null,"Ônibus Articulado BRT","Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais"]
[null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no",null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no",null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no",null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no",null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no",null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no",null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no"]
[null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)",null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)",null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)",null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)",null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)",null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)",null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)"]
[null,0,0,0,0,0,{"$f":"E381*$F$29","v":0},{"$f":"F381*$F$30","v":0},null,0,0,0,{"$f":"E74","v":94},0,{"$f":"M381*$G$29","v":22446273.16},{"$f":"N381*$G$30","v":0},null,0,0,0,0,0,{"$f":"S381*$K$29","v":0},{"$f":"T381*$H$30","v":0},null,0,0,0,0,0,{"$f":"AA381*$I$29","v":0},{"$f":"AB381*$I$30","v":0},null,0,0,0,0,0,{"$f":"AI381*$K$29","v":0},{"$f":"AJ381*$H$30","v":0},null,0,0,0,0,0,{"$f":"AQ381*$K$29","v":0},{"$f":"AR381*$K$30","v":0},null,0,0,0,0,0,{"$f":"AY381*$K$29","v":0},{"$f":"AZ381*$L$30","v":0}]
[null,1,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,1]
[null,2,0,0,0,0,0,{"$f":"F383*$F$31","v":0},null,2,0,0,0,0,0,{"$f":"N383*$G$31","v":0},null,2,0,0,0,0,0,{"$f":"T383*$H$31","v":0},null,2,0,0,0,0,0,{"$f":"AB383*$I$31","v":0},null,2,0,0,0,0,0,{"$f":"AJ383*$H$31","v":0},null,2,0,0,0,0,0,{"$f":"AR383*$K$31","v":0},null,2,0,0,0,0,0,{"$f":"AZ383*$L$31","v":0}]
[null,3,0,0,0,0,0,{"$f":"F384*$F$32","v":0},null,3,0,0,0,0,0,{"$f":"N384*$G$32","v":0},null,3,0,0,0,0,0,{"$f":"T384*$H$32","v":0},null,3,0,0,0,0,0,{"$f":"AB384*$I$32","v":0},null,3,0,0,0,0,0,{"$f":"AJ384*$H$32","v":0},null,3,0,0,0,0,0,{"$f":"AR384*$K$32","v":0},null,3,0,0,0,0,0,{"$f":"AZ384*$L$32","v":0}]
[null,4,0,0,0,0,0,{"$f":"F385*$F$33","v":0},null,4,0,0,0,0,0,{"$f":"N385*$G$33","v":0},null,4,0,0,0,0,0,{"$f":"T385*$H$33","v":0},null,4,0,0,0,0,0,{"$f":"AB385*$I$33","v":0},null,4,0,0,0,0,0,{"$f":"AJ385*$H$33","v":0},null,4,0,0,0,0,0,{"$f":"AR385*$K$33","v":0},null,4,0,0,0,0,0,{"$f":"AZ385*$L$33","v":0}]
[null,5,0,0,0,0,0,{"$f":"F386*$F$34","v":0},null,5,0,0,0,0,0,{"$f":"N386*$G$34","v":0},null,5,0,0,0,0,0,{"$f":"T386*$H$34","v":0},null,5,0,0,0,0,0,{"$f":"AB386*$I$34","v":0},null,5,0,0,0,0,0,{"$f":"AJ386*$H$34","v":0},null,5,0,0,0,0,0,{"$f":"AR386*$K$34","v":0},null,5,0,0,0,0,0,{"$f":"AZ386*$L$34","v":0}]
[null,6,0,0,0,0,0,{"$f":"F387*$F$35","v":0},null,6,0,0,0,0,0,{"$f":"N387*$G$35","v":0},null,6,0,0,0,0,0,{"$f":"T387*$H$35","v":0},null,6,0,0,0,0,0,{"$f":"AB387*$I$35","v":0},null,6,0,0,0,0,0,{"$f":"AJ387*$H$35","v":0},null,6,0,0,0,0,0,{"$f":"AR387*$K$35","v":0},null,6,0,0,0,0,0,{"$f":"AZ387*$L$35","v":0}]
[null,7,0,0,0,null,0,{"$f":"F388*$F$36","v":0},null,7,0,0,0,{"$f":"M255-1","v":94},0,{"$f":"N388*$G$36","v":7715906.3399999999},null,7,0,0,0,null,0,{"$f":"T388*$H$36","v":0},null,7,0,0,0,null,0,{"$f":"AB388*$I$36","v":0},null,7,0,0,0,null,0,{"$f":"AJ388*$H$36","v":0},null,7,0,0,0,null,0,{"$f":"AR388*$K$36","v":0},null,7,0,0,0,null,0,{"$f":"AZ388*$L$36","v":0}]
[null,8,0,0,0,0,0,{"$f":"F389*$F$37","v":0},null,8,0,0,0,0,0,{"$f":"N389*$G$37","v":0},null,8,0,0,0,0,0,{"$f":"T389*$H$37","v":0},null,8,0,0,0,0,0,{"$f":"AB389*$I$37","v":0},null,8,0,0,0,0,0,{"$f":"AJ389*$H$37","v":0},null,8,0,0,0,0,0,{"$f":"AR389*$K$37","v":0},null,8,0,0,0,0,0,{"$f":"AZ389*$L$37","v":0}]
[null,9,0,0,0,0,0,{"$f":"F390*$F$38","v":0},null,9,0,0,0,0,0,{"$f":"N390*$G$38","v":0},null,9,0,0,0,0,0,{"$f":"T390*$H$38","v":0},null,9,0,0,0,0,0,{"$f":"AB390*$I$38","v":0},null,9,0,0,0,0,0,{"$f":"AJ390*$H$38","v":0},null,9,0,0,0,0,0,{"$f":"AR390*$K$38","v":0},null,9,0,0,0,0,0,{"$f":"AZ390*$L$38","v":0}]
[null,10,0,0,0,0,0,{"$f":"F391*$F$39","v":0},null,10,0,0,0,0,0,{"$f":"N391*$G$39","v":0},null,10,0,0,0,0,0,{"$f":"T391*$H$39","v":0},null,10,0,0,0,0,0,{"$f":"AB391*$I$39","v":0},null,10,0,0,0,0,0,{"$f":"AJ391*$H$39","v":0},null,10,0,0,0,0,0,{"$f":"AR391*$K$39","v":0},null,10,0,0,0,0,0,{"$f":"AZ391*$L$39","v":0}]
[null,"Totais.",{"$f":"SUM(C381:C391)","v":0},0,0,0,0,0,null,"Totais.",{"$f":"SUM(K381:K391)","v":0},0,94,94,22446273.16,7715906.3399999999,null,"Totais.",{"$f":"SUM(S381:S391)","v":0},0,0,0,0,0,null,"Totais.",{"$f":"SUM(AA381:AA391)","v":0},0,0,0,0,0,null,"Totais.",{"$f":"SUM(AI381:AI391)","v":0},0,0,0,0,0,null,"Totais.",{"$f":"SUM(AQ381:AQ391)","v":0},0,0,0,0,0,null,"Totais.",{"$f":"SUM(AY381:AY391)","v":0},0,0,0,0,0,null,{"$f":"G392+O392+W392+AE392+AM392+AU392+BC392","v":22446273.16},{"$f":"(H392+P392+X392+AF392+AN392+AV392+BD392)*0.75","v":5786929.7549999999}]
[]
[null,"Plano de renovação de frota Ano 16",null,null,null,null,null,null,null,{"$f":"B394","v":"Plano de renovação de frota Ano 16"},null,null,null,null,null,null,null,{"$f":"J394","v":"Plano de renovação de frota Ano 16"},null,null,null,null,null,null,null,{"$f":"R394","v":"Plano de renovação de frota Ano 16"},null,null,null,null,null,null,null,{"$f":"Z394","v":"Plano de renovação de frota Ano 16"},null,null,null,null,null,null,null,{"$f":"R394","v":"Plano de renovação de frota Ano 16"},null,null,null,null,null,null,null,{"$f":"AP394","v":"Plano de renovação de frota Ano 16"}]
[]
[null,{"$f":"$D$83","v":"Miniônibus"},"Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais",null,null,{"$f":"$E$83","v":"Ônibus básico"},"Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais",null,null,{"$f":"$F$83","v":"Padron BRT"},"Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais",null,null,{"$f":"$G$83","v":"Super Padron Conv."},"Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais",null,null,{"$f":"$H$83","v":"Super Padron BRT"},"Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais",null,null,"Ônibus Articulado","Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais",null,null,"Ônibus Articulado BRT","Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais"]
[null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no",null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no",null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no",null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no",null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no",null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no",null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no"]
[null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)",null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)",null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)",null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)",null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)",null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)",null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)"]
[null,0,0,0,0,0,{"$f":"E399*$F$29","v":0},{"$f":"F399*$F$30","v":0},null,0,0,0,0,0,{"$f":"M399*$G$29","v":0},{"$f":"N399*$G$30","v":0},null,0,0,0,0,0,{"$f":"S399*$K$29","v":0},{"$f":"T399*$H$30","v":0},null,0,0,0,0,0,{"$f":"AA399*$I$29","v":0},{"$f":"AB399*$I$30","v":0},null,0,0,0,0,0,{"$f":"AI399*$K$29","v":0},{"$f":"AJ399*$H$30","v":0},null,0,0,0,0,0,{"$f":"AQ399*$K$29","v":0},{"$f":"AR399*$K$30","v":0},null,0,0,0,0,0,{"$f":"AY399*$K$29","v":0},{"$f":"AZ399*$L$30","v":0}]
[null,1,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,1]
[null,2,0,0,0,0,0,{"$f":"F401*$F$31","v":0},null,2,0,0,0,0,0,{"$f":"N401*$G$31","v":0},null,2,0,0,0,0,0,{"$f":"T401*$H$31","v":0},null,2,0,0,0,0,0,{"$f":"AB401*$I$31","v":0},null,2,0,0,0,0,0,{"$f":"AJ401*$H$31","v":0},null,2,0,0,0,0,0,{"$f":"AR401*$K$31","v":0},null,2,0,0,0,0,0,{"$f":"AZ401*$L$31","v":0}]
[null,3,0,0,0,0,0,{"$f":"F402*$F$32","v":0},null,3,0,0,0,0,0,{"$f":"N402*$G$32","v":0},null,3,0,0,0,0,0,{"$f":"T402*$H$32","v":0},null,3,0,0,0,0,0,{"$f":"AB402*$I$32","v":0},null,3,0,0,0,0,0,{"$f":"AJ402*$H$32","v":0},null,3,0,0,0,0,0,{"$f":"AR402*$K$32","v":0},null,3,0,0,0,0,0,{"$f":"AZ402*$L$32","v":0}]
[null,4,0,0,0,0,0,{"$f":"F403*$F$33","v":0},null,4,0,0,0,0,0,{"$f":"N403*$G$33","v":0},null,4,0,0,0,0,0,{"$f":"T403*$H$33","v":0},null,4,0,0,0,0,0,{"$f":"AB403*$I$33","v":0},null,4,0,0,0,0,0,{"$f":"AJ403*$H$33","v":0},null,4,0,0,0,0,0,{"$f":"AR403*$K$33","v":0},null,4,0,0,0,0,0,{"$f":"AZ403*$L$33","v":0}]
[null,5,0,0,0,0,0,{"$f":"F404*$F$34","v":0},null,5,0,0,0,0,0,{"$f":"N404*$G$34","v":0},null,5,0,0,0,0,0,{"$f":"T404*$H$34","v":0},null,5,0,0,0,0,0,{"$f":"AB404*$I$34","v":0},null,5,0,0,0,0,0,{"$f":"AJ404*$H$34","v":0},null,5,0,0,0,0,0,{"$f":"AR404*$K$34","v":0},null,5,0,0,0,0,0,{"$f":"AZ404*$L$34","v":0}]
[null,6,0,0,0,0,0,{"$f":"F405*$F$35","v":0},null,6,0,0,0,0,0,{"$f":"N405*$G$35","v":0},null,6,0,0,0,0,0,{"$f":"T405*$H$35","v":0},null,6,0,0,0,0,0,{"$f":"AB405*$I$35","v":0},null,6,0,0,0,0,0,{"$f":"AJ405*$H$35","v":0},null,6,0,0,0,0,0,{"$f":"AR405*$K$35","v":0},null,6,0,0,0,0,0,{"$f":"AZ405*$L$35","v":0}]
[null,7,0,0,0,null,0,{"$f":"F406*$F$36","v":0},null,7,0,0,0,null,0,{"$f":"N406*$G$36","v":0},null,7,0,0,0,null,0,{"$f":"T406*$H$36","v":0},null,7,0,0,0,null,0,{"$f":"AB406*$I$36","v":0},null,7,0,0,0,null,0,{"$f":"AJ406*$H$36","v":0},null,7,0,0,0,null,0,{"$f":"AR406*$K$36","v":0},null,7,0,0,0,null,0,{"$f":"AZ406*$L$36","v":0}]
[null,8,0,0,0,0,0,{"$f":"F407*$F$37","v":0},null,8,0,0,0,0,0,{"$f":"N407*$G$37","v":0},null,8,0,0,0,0,0,{"$f":"T407*$H$37","v":0},null,8,0,0,0,0,0,{"$f":"AB407*$I$37","v":0},null,8,0,0,0,0,0,{"$f":"AJ407*$H$37","v":0},null,8,0,0,0,0,0,{"$f":"AR407*$K$37","v":0},null,8,0,0,0,0,0,{"$f":"AZ407*$L$37","v":0}]
[null,9,0,0,0,0,0,{"$f":"F408*$F$38","v":0},null,9,0,0,0,0,0,{"$f":"N408*$G$38","v":0},null,9,0,0,0,0,0,{"$f":"T408*$H$38","v":0},null,9,0,0,0,0,0,{"$f":"AB408*$I$38","v":0},null,9,0,0,0,0,0,{"$f":"AJ408*$H$38","v":0},null,9,0,0,0,0,0,{"$f":"AR408*$K$38","v":0},null,9,0,0,0,0,0,{"$f":"AZ408*$L$38","v":0}]
[null,10,0,0,0,0,0,{"$f":"F409*$F$39","v":0},null,10,0,0,0,0,0,{"$f":"N409*$G$39","v":0},null,10,0,0,0,0,0,{"$f":"T409*$H$39","v":0},null,10,0,0,0,0,0,{"$f":"AB409*$I$39","v":0},null,10,0,0,0,0,0,{"$f":"AJ409*$H$39","v":0},null,10,0,0,0,0,0,{"$f":"AR409*$K$39","v":0},null,10,0,0,0,0,0,{"$f":"AZ409*$L$39","v":0}]
[null,"Totais.",{"$f":"SUM(C399:C409)","v":0},0,0,0,0,0,null,"Totais.",{"$f":"SUM(K399:K409)","v":0},0,0,0,0,0,null,"Totais.",{"$f":"SUM(S399:S409)","v":0},0,0,0,0,0,null,"Totais.",{"$f":"SUM(AA399:AA409)","v":0},0,0,0,0,0,null,"Totais.",{"$f":"SUM(AI399:AI409)","v":0},0,0,0,0,0,null,"Totais.",{"$f":"SUM(AQ399:AQ409)","v":0},0,0,0,0,0,null,"Totais.",{"$f":"SUM(AY399:AY409)","v":0},0,0,0,0,0,null,{"$f":"G410+O410+W410+AE410+AM410+AU410+BC410","v":0},{"$f":"(H410+P410+X410+AF410+AN410+AV410+BD410)*0.75","v":0}]
[]
[null,"Plano de renovação de frota Ano 17",null,null,null,null,null,null,null,{"$f":"B412","v":"Plano de renovação de frota Ano 17"},null,null,null,null,null,null,null,{"$f":"J412","v":"Plano de renovação de frota Ano 17"},null,null,null,null,null,null,null,{"$f":"R412","v":"Plano de renovação de frota Ano 17"},null,null,null,null,null,null,null,{"$f":"Z412","v":"Plano de renovação de frota Ano 17"},null,null,null,null,null,null,null,{"$f":"R412","v":"Plano de renovação de frota Ano 17"},null,null,null,null,null,null,null,{"$f":"AP412","v":"Plano de renovação de frota Ano 17"}]
[]
[null,{"$f":"$D$83","v":"Miniônibus"},"Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais",null,null,{"$f":"$E$83","v":"Ônibus básico"},"Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais",null,null,{"$f":"$F$83","v":"Padron BRT"},"Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais",null,null,{"$f":"$G$83","v":"Super Padron Conv."},"Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais",null,null,{"$f":"$H$83","v":"Super Padron BRT"},"Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais",null,null,"Ônibus Articulado","Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais",null,null,"Ônibus Articulado BRT","Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais"]
[null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no",null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no",null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no",null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no",null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no",null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no",null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no"]
[null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)",null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)",null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)",null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)",null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)",null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)",null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)"]
[null,0,0,0,0,0,{"$f":"E417*$F$29","v":0},{"$f":"F417*$F$30","v":0},null,0,0,0,{"$f":"E76","v":55},0,{"$f":"M417*$G$29","v":13133457.700000001},{"$f":"N417*$G$30","v":0},null,0,{"$f":"F76","v":15},0,0,0,{"$f":"S417*$K$29","v":9226352.0999999996},{"$f":"T417*$H$30","v":0},null,0,0,0,0,0,{"$f":"AA417*$I$29","v":0},{"$f":"AB417*$I$30","v":0},null,0,0,0,0,0,{"$f":"AI417*$K$29","v":0},{"$f":"AJ417*$H$30","v":0},null,0,0,0,0,0,{"$f":"AQ417*$K$29","v":0},{"$f":"AR417*$K$30","v":0},null,0,0,0,0,0,{"$f":"AY417*$K$29","v":0},{"$f":"AZ417*$L$30","v":0}]
[null,1,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,1]
[null,2,0,0,0,0,0,{"$f":"F419*$F$31","v":0},null,2,0,0,0,0,0,{"$f":"N419*$G$31","v":0},null,2,0,0,0,0,0,{"$f":"T419*$H$31","v":0},null,2,0,0,0,0,0,{"$f":"AB419*$I$31","v":0},null,2,0,0,0,0,0,{"$f":"AJ419*$H$31","v":0},null,2,0,0,0,0,0,{"$f":"AR419*$K$31","v":0},null,2,0,0,0,0,0,{"$f":"AZ419*$L$31","v":0}]
[null,3,0,0,0,0,0,{"$f":"F420*$F$32","v":0},null,3,0,0,0,0,0,{"$f":"N420*$G$32","v":0},null,3,0,0,0,0,0,{"$f":"T420*$H$32","v":0},null,3,0,0,0,0,0,{"$f":"AB420*$I$32","v":0},null,3,0,0,0,0,0,{"$f":"AJ420*$H$32","v":0},null,3,0,0,0,0,0,{"$f":"AR420*$K$32","v":0},null,3,0,0,0,0,0,{"$f":"AZ420*$L$32","v":0}]
[null,4,0,0,0,0,0,{"$f":"F421*$F$33","v":0},null,4,0,0,0,0,0,{"$f":"N421*$G$33","v":0},null,4,0,0,0,0,0,{"$f":"T421*$H$33","v":0},null,4,0,0,0,0,0,{"$f":"AB421*$I$33","v":0},null,4,0,0,0,0,0,{"$f":"AJ421*$H$33","v":0},null,4,0,0,0,0,0,{"$f":"AR421*$K$33","v":0},null,4,0,0,0,0,0,{"$f":"AZ421*$L$33","v":0}]
[null,5,0,0,0,0,0,{"$f":"F422*$F$34","v":0},null,5,0,0,0,0,0,{"$f":"N422*$G$34","v":0},null,5,0,0,0,0,0,{"$f":"T422*$H$34","v":0},null,5,0,0,0,0,0,{"$f":"AB422*$I$34","v":0},null,5,0,0,0,0,0,{"$f":"AJ422*$H$34","v":0},null,5,0,0,0,0,0,{"$f":"AR422*$K$34","v":0},null,5,0,0,0,0,0,{"$f":"AZ422*$L$34","v":0}]
[null,6,0,0,0,0,0,{"$f":"F423*$F$35","v":0},null,6,0,0,0,0,0,{"$f":"N423*$G$35","v":0},null,6,0,0,0,0,0,{"$f":"T423*$H$35","v":0},null,6,0,0,0,0,0,{"$f":"AB423*$I$35","v":0},null,6,0,0,0,0,0,{"$f":"AJ423*$H$35","v":0},null,6,0,0,0,0,0,{"$f":"AR423*$K$35","v":0},null,6,0,0,0,0,0,{"$f":"AZ423*$L$35","v":0}]
[null,7,0,0,0,null,0,{"$f":"F424*$F$36","v":0},null,7,0,0,0,{"$f":"M309","v":55},0,{"$f":"N424*$G$36","v":4514626.05},null,7,0,0,0,null,0,{"$f":"T424*$H$36","v":0},null,7,0,0,0,null,0,{"$f":"AB424*$I$36","v":0},null,7,0,0,0,null,0,{"$f":"AJ424*$H$36","v":0},null,7,0,0,0,null,0,{"$f":"AR424*$K$36","v":0},null,7,0,0,0,null,0,{"$f":"AZ424*$L$36","v":0}]
[null,8,0,0,0,0,0,{"$f":"F425*$F$37","v":0},null,8,0,0,0,0,0,{"$f":"N425*$G$37","v":0},null,8,0,0,0,0,0,{"$f":"T425*$H$37","v":0},null,8,0,0,0,0,0,{"$f":"AB425*$I$37","v":0},null,8,0,0,0,0,0,{"$f":"AJ425*$H$37","v":0},null,8,0,0,0,0,0,{"$f":"AR425*$K$37","v":0},null,8,0,0,0,0,0,{"$f":"AZ425*$L$37","v":0}]
[null,9,0,0,0,0,0,{"$f":"F426*$F$38","v":0},null,9,0,0,0,0,0,{"$f":"N426*$G$38","v":0},null,9,0,0,0,0,0,{"$f":"T426*$H$38","v":0},null,9,0,0,0,0,0,{"$f":"AB426*$I$38","v":0},null,9,0,0,0,0,0,{"$f":"AJ426*$H$38","v":0},null,9,0,0,0,0,0,{"$f":"AR426*$K$38","v":0},null,9,0,0,0,0,0,{"$f":"AZ426*$L$38","v":0}]
[null,10,0,0,0,0,0,{"$f":"F427*$F$39","v":0},null,10,0,0,0,0,0,{"$f":"N427*$G$39","v":0},null,10,0,{"$f":"S237","v":15},0,0,0,{"$f":"T427*$H$39","v":891000.73759743653},null,10,0,0,0,0,0,{"$f":"AB427*$I$39","v":0},null,10,0,0,0,0,0,{"$f":"AJ427*$H$39","v":0},null,10,0,0,0,0,0,{"$f":"AR427*$K$39","v":0},null,10,0,0,0,0,0,{"$f":"AZ427*$L$39","v":0}]
[null,"Totais.",{"$f":"SUM(C417:C427)","v":0},0,0,0,0,0,null,"Totais.",{"$f":"SUM(K417:K427)","v":0},0,55,55,13133457.700000001,4514626.05,null,"Totais.",{"$f":"SUM(S417:S427)","v":15},15,0,0,9226352.0999999996,891000.73759743653,null,"Totais.",{"$f":"SUM(AA417:AA427)","v":0},0,0,0,0,0,null,"Totais.",{"$f":"SUM(AI417:AI427)","v":0},0,0,0,0,0,null,"Totais.",{"$f":"SUM(AQ417:AQ427)","v":0},0,0,0,0,0,null,"Totais.",{"$f":"SUM(AY417:AY427)","v":0},0,0,0,0,0,null,{"$f":"G428+O428+W428+AE428+AM428+AU428+BC428","v":22359809.800000001},{"$f":"(H428+P428+X428+AF428+AN428+AV428+BD428)*0.75","v":4054220.0906980773}]
[]
[null,"Plano de renovação de frota Ano 18",null,null,null,null,null,null,null,{"$f":"B430","v":"Plano de renovação de frota Ano 18"},null,null,null,null,null,null,null,{"$f":"J430","v":"Plano de renovação de frota Ano 18"},null,null,null,null,null,null,null,{"$f":"R430","v":"Plano de renovação de frota Ano 18"},null,null,null,null,null,null,null,{"$f":"Z430","v":"Plano de renovação de frota Ano 18"},null,null,null,null,null,null,null,{"$f":"R430","v":"Plano de renovação de frota Ano 18"},null,null,null,null,null,null,null,{"$f":"AP430","v":"Plano de renovação de frota Ano 18"}]
[]
[null,{"$f":"$D$83","v":"Miniônibus"},"Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais",null,null,{"$f":"$E$83","v":"Ônibus básico"},"Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais",null,null,{"$f":"$F$83","v":"Padron BRT"},"Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais",null,null,{"$f":"$G$83","v":"Super Padron Conv."},"Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais",null,null,{"$f":"$H$83","v":"Super Padron BRT"},"Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais",null,null,"Ônibus Articulado","Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais",null,null,"Ônibus Articulado BRT","Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais"]
[null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no",null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no",null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no",null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no",null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no",null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no",null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no"]
[null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)",null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)",null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)",null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)",null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)",null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)",null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)"]
[null,0,0,0,0,0,{"$f":"E435*$F$29","v":0},{"$f":"F435*$F$30","v":0},null,0,0,0,0,0,{"$f":"M435*$G$29","v":0},{"$f":"N435*$G$30","v":0},null,0,{"$f":"F77","v":37},0,0,0,{"$f":"S435*$K$29","v":22758335.18},{"$f":"T435*$H$30","v":0},null,0,0,0,0,0,{"$f":"AA435*$I$29","v":0},{"$f":"AB435*$I$30","v":0},null,0,0,0,0,0,{"$f":"AI435*$K$29","v":0},{"$f":"AJ435*$H$30","v":0},null,0,0,0,0,0,{"$f":"AQ435*$K$29","v":0},{"$f":"AR435*$K$30","v":0},null,0,0,0,0,0,{"$f":"AY435*$K$29","v":0},{"$f":"AZ435*$L$30","v":0}]
[null,1,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,1]
[null,2,0,0,0,0,0,{"$f":"F437*$F$31","v":0},null,2,0,0,0,0,0,{"$f":"N437*$G$31","v":0},null,2,0,0,0,0,0,{"$f":"T437*$H$31","v":0},null,2,0,0,0,0,0,{"$f":"AB437*$I$31","v":0},null,2,0,0,0,0,0,{"$f":"AJ437*$H$31","v":0},null,2,0,0,0,0,0,{"$f":"AR437*$K$31","v":0},null,2,0,0,0,0,0,{"$f":"AZ437*$L$31","v":0}]
[null,3,0,0,0,0,0,{"$f":"F438*$F$32","v":0},null,3,0,0,0,0,0,{"$f":"N438*$G$32","v":0},null,3,0,0,0,0,0,{"$f":"T438*$H$32","v":0},null,3,0,0,0,0,0,{"$f":"AB438*$I$32","v":0},null,3,0,0,0,0,0,{"$f":"AJ438*$H$32","v":0},null,3,0,0,0,0,0,{"$f":"AR438*$K$32","v":0},null,3,0,0,0,0,0,{"$f":"AZ438*$L$32","v":0}]
[null,4,0,0,0,0,0,{"$f":"F439*$F$33","v":0},null,4,0,0,0,0,0,{"$f":"N439*$G$33","v":0},null,4,0,0,0,0,0,{"$f":"T439*$H$33","v":0},null,4,0,0,0,0,0,{"$f":"AB439*$I$33","v":0},null,4,0,0,0,0,0,{"$f":"AJ439*$H$33","v":0},null,4,0,0,0,0,0,{"$f":"AR439*$K$33","v":0},null,4,0,0,0,0,0,{"$f":"AZ439*$L$33","v":0}]
[null,5,0,0,0,0,0,{"$f":"F440*$F$34","v":0},null,5,0,0,0,0,0,{"$f":"N440*$G$34","v":0},null,5,0,0,0,0,0,{"$f":"T440*$H$34","v":0},null,5,0,0,0,0,0,{"$f":"AB440*$I$34","v":0},null,5,0,0,0,0,0,{"$f":"AJ440*$H$34","v":0},null,5,0,0,0,0,0,{"$f":"AR440*$K$34","v":0},null,5,0,0,0,0,0,{"$f":"AZ440*$L$34","v":0}]
[null,6,0,0,0,0,0,{"$f":"F441*$F$35","v":0},null,6,0,0,0,0,0,{"$f":"N441*$G$35","v":0},null,6,0,0,0,0,0,{"$f":"T441*$H$35","v":0},null,6,0,0,0,0,0,{"$f":"AB441*$I$35","v":0},null,6,0,0,0,0,0,{"$f":"AJ441*$H$35","v":0},null,6,0,0,0,0,0,{"$f":"AR441*$K$35","v":0},null,6,0,0,0,0,0,{"$f":"AZ441*$L$35","v":0}]
[null,7,0,0,0,null,0,{"$f":"F442*$F$36","v":0},null,7,0,0,0,null,0,{"$f":"N442*$G$36","v":0},null,7,0,0,0,null,0,{"$f":"T442*$H$36","v":0},null,7,0,0,0,null,0,{"$f":"AB442*$I$36","v":0},null,7,0,0,0,null,0,{"$f":"AJ442*$H$36","v":0},null,7,0,0,0,null,0,{"$f":"AR442*$K$36","v":0},null,7,0,0,0,null,0,{"$f":"AZ442*$L$36","v":0}]
[null,8,0,0,0,0,0,{"$f":"F443*$F$37","v":0},null,8,0,0,0,0,0,{"$f":"N443*$G$37","v":0},null,8,0,0,0,0,0,{"$f":"T443*$H$37","v":0},null,8,0,0,0,0,0,{"$f":"AB443*$I$37","v":0},null,8,0,0,0,0,0,{"$f":"AJ443*$H$37","v":0},null,8,0,0,0,0,0,{"$f":"AR443*$K$37","v":0},null,8,0,0,0,0,0,{"$f":"AZ443*$L$37","v":0}]
[null,9,0,0,0,0,0,{"$f":"F444*$F$38","v":0},null,9,0,0,0,0,0,{"$f":"N444*$G$38","v":0},null,9,0,0,0,0,0,{"$f":"T444*$H$38","v":0},null,9,0,0,0,0,0,{"$f":"AB444*$I$38","v":0},null,9,0,0,0,0,0,{"$f":"AJ444*$H$38","v":0},null,9,0,0,0,0,0,{"$f":"AR444*$K$38","v":0},null,9,0,0,0,0,0,{"$f":"AZ444*$L$38","v":0}]
[null,10,0,0,0,0,0,{"$f":"F445*$F$39","v":0},null,10,0,0,0,0,0,{"$f":"N445*$G$39","v":0},null,10,0,0,0,0,0,{"$f":"T445*$H$39","v":0},null,10,0,0,0,0,0,{"$f":"AB445*$I$39","v":0},null,10,0,0,0,0,0,{"$f":"AJ445*$H$39","v":0},null,10,0,0,0,0,0,{"$f":"AR445*$K$39","v":0},null,10,0,0,0,0,0,{"$f":"AZ445*$L$39","v":0}]
[null,"Totais.",{"$f":"SUM(C435:C445)","v":0},0,0,0,0,0,null,"Totais.",{"$f":"SUM(K435:K445)","v":0},0,0,0,0,0,null,"Totais.",{"$f":"SUM(S435:S445)","v":37},0,0,0,22758335.18,0,null,"Totais.",{"$f":"SUM(AA435:AA445)","v":0},0,0,0,0,0,null,"Totais.",{"$f":"SUM(AI435:AI445)","v":0},0,0,0,0,0,null,"Totais.",{"$f":"SUM(AQ435:AQ445)","v":0},0,0,0,0,0,null,"Totais.",{"$f":"SUM(AY435:AY445)","v":0},0,0,0,0,0,null,{"$f":"G446+O446+W446+AE446+AM446+AU446+BC446","v":22758335.18},{"$f":"(H446+P446+X446+AF446+AN446+AV446+BD446)*0.75","v":0}]
[]
[null,"Plano de renovação de frota Ano 19",null,null,null,null,null,null,null,{"$f":"B448","v":"Plano de renovação de frota Ano 19"},null,null,null,null,null,null,null,{"$f":"J448","v":"Plano de renovação de frota Ano 19"},null,null,null,null,null,null,null,{"$f":"R448","v":"Plano de renovação de frota Ano 19"},null,null,null,null,null,null,null,{"$f":"Z448","v":"Plano de renovação de frota Ano 19"},null,null,null,null,null,null,null,{"$f":"R448","v":"Plano de renovação de frota Ano 19"},null,null,null,null,null,null,null,{"$f":"AP448","v":"Plano de renovação de frota Ano 19"}]
[]
[null,{"$f":"$D$83","v":"Miniônibus"},"Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais",null,null,{"$f":"$E$83","v":"Ônibus básico"},"Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais",null,null,{"$f":"$F$83","v":"Padron BRT"},"Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais",null,null,{"$f":"$G$83","v":"Super Padron Conv."},"Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais",null,null,{"$f":"$H$83","v":"Super Padron BRT"},"Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais",null,null,"Ônibus Articulado","Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais",null,null,"Ônibus Articulado BRT","Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais"]
[null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no",null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no",null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no",null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no",null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no",null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no",null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no"]
[null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)",null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)",null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)",null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)",null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)",null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)",null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)"]
[null,0,0,0,0,0,{"$f":"E453*$F$29","v":0},{"$f":"F453*$F$30","v":0},null,0,0,0,0,0,{"$f":"M453*$G$29","v":0},{"$f":"N453*$G$30","v":0},null,0,{"$f":"F78","v":0},0,0,0,{"$f":"S453*$K$29","v":0},{"$f":"T453*$H$30","v":0},null,0,0,0,0,0,{"$f":"AA453*$I$29","v":0},{"$f":"AB453*$I$30","v":0},null,0,0,0,0,0,{"$f":"AI453*$K$29","v":0},{"$f":"AJ453*$H$30","v":0},null,0,0,0,0,0,{"$f":"AQ453*$K$29","v":0},{"$f":"AR453*$K$30","v":0},null,0,0,0,0,0,{"$f":"AY453*$K$29","v":0},{"$f":"AZ453*$L$30","v":0}]
[null,1,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,1]
[null,2,0,0,0,0,0,{"$f":"F455*$F$31","v":0},null,2,0,0,0,0,0,{"$f":"N455*$G$31","v":0},null,2,0,0,0,0,0,{"$f":"T455*$H$31","v":0},null,2,0,0,0,0,0,{"$f":"AB455*$I$31","v":0},null,2,0,0,0,0,0,{"$f":"AJ455*$H$31","v":0},null,2,0,0,0,0,0,{"$f":"AR455*$K$31","v":0},null,2,0,0,0,0,0,{"$f":"AZ455*$L$31","v":0}]
[null,3,0,0,0,0,0,{"$f":"F456*$F$32","v":0},null,3,0,0,0,0,0,{"$f":"N456*$G$32","v":0},null,3,0,0,0,0,0,{"$f":"T456*$H$32","v":0},null,3,0,0,0,0,0,{"$f":"AB456*$I$32","v":0},null,3,0,0,0,0,0,{"$f":"AJ456*$H$32","v":0},null,3,0,0,0,0,0,{"$f":"AR456*$K$32","v":0},null,3,0,0,0,0,0,{"$f":"AZ456*$L$32","v":0}]
[null,4,0,0,0,0,0,{"$f":"F457*$F$33","v":0},null,4,0,0,0,0,0,{"$f":"N457*$G$33","v":0},null,4,0,0,0,0,0,{"$f":"T457*$H$33","v":0},null,4,0,0,0,0,0,{"$f":"AB457*$I$33","v":0},null,4,0,0,0,0,0,{"$f":"AJ457*$H$33","v":0},null,4,0,0,0,0,0,{"$f":"AR457*$K$33","v":0},null,4,0,0,0,0,0,{"$f":"AZ457*$L$33","v":0}]
[null,5,0,0,0,0,0,{"$f":"F458*$F$34","v":0},null,5,0,0,0,0,0,{"$f":"N458*$G$34","v":0},null,5,0,0,0,0,0,{"$f":"T458*$H$34","v":0},null,5,0,0,0,0,0,{"$f":"AB458*$I$34","v":0},null,5,0,0,0,0,0,{"$f":"AJ458*$H$34","v":0},null,5,0,0,0,0,0,{"$f":"AR458*$K$34","v":0},null,5,0,0,0,0,0,{"$f":"AZ458*$L$34","v":0}]
[null,6,0,0,0,0,0,{"$f":"F459*$F$35","v":0},null,6,0,0,0,0,0,{"$f":"N459*$G$35","v":0},null,6,0,0,0,0,0,{"$f":"T459*$H$35","v":0},null,6,0,0,0,0,0,{"$f":"AB459*$I$35","v":0},null,6,0,0,0,0,0,{"$f":"AJ459*$H$35","v":0},null,6,0,0,0,0,0,{"$f":"AR459*$K$35","v":0},null,6,0,0,0,0,0,{"$f":"AZ459*$L$35","v":0}]
[null,7,0,0,0,null,0,{"$f":"F460*$F$36","v":0},null,7,0,0,0,null,0,{"$f":"N460*$G$36","v":0},null,7,0,0,0,null,0,{"$f":"T460*$H$36","v":0},null,7,0,0,0,null,0,{"$f":"AB460*$I$36","v":0},null,7,0,0,0,null,0,{"$f":"AJ460*$H$36","v":0},null,7,0,0,0,null,0,{"$f":"AR460*$K$36","v":0},null,7,0,0,0,null,0,{"$f":"AZ460*$L$36","v":0}]
[null,8,0,0,0,0,0,{"$f":"F461*$F$37","v":0},null,8,0,0,0,0,0,{"$f":"N461*$G$37","v":0},null,8,0,0,0,0,0,{"$f":"T461*$H$37","v":0},null,8,0,0,0,0,0,{"$f":"AB461*$I$37","v":0},null,8,0,0,0,0,0,{"$f":"AJ461*$H$37","v":0},null,8,0,0,0,0,0,{"$f":"AR461*$K$37","v":0},null,8,0,0,0,0,0,{"$f":"AZ461*$L$37","v":0}]
[null,9,0,0,0,0,0,{"$f":"F462*$F$38","v":0},null,9,0,0,0,0,0,{"$f":"N462*$G$38","v":0},null,9,0,0,0,0,0,{"$f":"T462*$H$38","v":0},null,9,0,0,0,0,0,{"$f":"AB462*$I$38","v":0},null,9,0,0,0,0,0,{"$f":"AJ462*$H$38","v":0},null,9,0,0,0,0,0,{"$f":"AR462*$K$38","v":0},null,9,0,0,0,0,0,{"$f":"AZ462*$L$38","v":0}]
[null,10,0,0,0,0,0,{"$f":"F463*$F$39","v":0},null,10,0,0,0,0,0,{"$f":"N463*$G$39","v":0},null,10,0,{"$f":"S273","v":0},0,0,0,{"$f":"T463*$H$39","v":0},null,10,0,0,0,0,0,{"$f":"AB463*$I$39","v":0},null,10,0,0,0,0,0,{"$f":"AJ463*$H$39","v":0},null,10,0,0,0,0,0,{"$f":"AR463*$K$39","v":0},null,10,0,0,0,0,0,{"$f":"AZ463*$L$39","v":0}]
[null,"Totais.",{"$f":"SUM(C453:C463)","v":0},0,0,0,0,0,null,"Totais.",{"$f":"SUM(K453:K463)","v":0},0,0,0,0,0,null,"Totais.",{"$f":"SUM(S453:S463)","v":0},0,0,0,0,0,null,"Totais.",{"$f":"SUM(AA453:AA463)","v":0},0,0,0,0,0,null,"Totais.",{"$f":"SUM(AI453:AI463)","v":0},0,0,0,0,0,null,"Totais.",{"$f":"SUM(AQ453:AQ463)","v":0},0,0,0,0,0,null,"Totais.",{"$f":"SUM(AY453:AY463)","v":0},0,0,0,0,0,null,{"$f":"G464+O464+W464+AE464+AM464+AU464+BC464","v":0},{"$f":"(H464+P464+X464+AF464+AN464+AV464+BD464)*0.75","v":0}]
[]
[null,"Plano de renovação de frota Ano 20",null,null,null,null,null,null,null,{"$f":"B466","v":"Plano de renovação de frota Ano 20"},null,null,null,null,null,null,null,{"$f":"J466","v":"Plano de renovação de frota Ano 20"},null,null,null,null,null,null,null,{"$f":"R466","v":"Plano de renovação de frota Ano 20"},null,null,null,null,null,null,null,{"$f":"Z466","v":"Plano de renovação de frota Ano 20"},null,null,null,null,null,null,null,{"$f":"R466","v":"Plano de renovação de frota Ano 20"},null,null,null,null,null,null,null,{"$f":"AP466","v":"Plano de renovação de frota Ano 20"}]
[]
[null,{"$f":"$D$83","v":"Miniônibus"},"Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais",null,null,{"$f":"$E$83","v":"Ônibus básico"},"Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais",null,null,{"$f":"$F$83","v":"Padron BRT"},"Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais",null,null,{"$f":"$G$83","v":"Super Padron Conv."},"Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais",null,null,{"$f":"$H$83","v":"Super Padron BRT"},"Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais",null,null,"Ônibus Articulado","Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais",null,null,"Ônibus Articulado BRT","Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais"]
[null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no",null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no",null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no",null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no",null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no",null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no",null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no"]
[null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)",null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)",null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)",null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)",null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)",null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)",null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)"]
[null,0,0,0,0,0,{"$f":"E471*$F$29","v":0},{"$f":"F471*$F$30","v":0},null,0,0,0,0,0,{"$f":"M471*$G$29","v":0},{"$f":"N471*$G$30","v":0},null,0,0,0,0,0,{"$f":"S471*$K$29","v":0},{"$f":"T471*$H$30","v":0},null,0,0,0,0,0,{"$f":"AA471*$I$29","v":0},{"$f":"AB471*$I$30","v":0},null,0,0,0,0,0,{"$f":"AI471*$K$29","v":0},{"$f":"AJ471*$H$30","v":0},null,0,0,0,0,0,{"$f":"AQ471*$K$29","v":0},{"$f":"AR471*$K$30","v":0},null,0,0,0,0,0,{"$f":"AY471*$K$29","v":0},{"$f":"AZ471*$L$30","v":0}]
[null,1,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,1]
[null,2,0,0,0,0,0,{"$f":"F473*$F$31","v":0},null,2,0,0,0,0,0,{"$f":"N473*$G$31","v":0},null,2,0,{"$f":"S453","v":0},0,0,0,{"$f":"T473*$H$31","v":0},null,2,0,0,0,0,0,{"$f":"AB473*$I$31","v":0},null,2,0,0,0,0,0,{"$f":"AJ473*$H$31","v":0},null,2,0,0,0,0,0,{"$f":"AR473*$K$31","v":0},null,2,0,0,0,0,0,{"$f":"AZ473*$L$31","v":0}]
[null,3,0,0,0,0,0,{"$f":"F474*$F$32","v":0},null,3,0,0,0,{"$f":"M417","v":55},0,{"$f":"N474*$G$32","v":9439672.5500000007},null,3,0,{"$f":"S435","v":37},0,0,0,{"$f":"T474*$H$32","v":10915749.03638814},null,3,0,0,0,0,0,{"$f":"AB474*$I$32","v":0},null,3,0,0,0,0,0,{"$f":"AJ474*$H$32","v":0},null,3,0,0,0,0,0,{"$f":"AR474*$K$32","v":0},null,3,0,0,0,0,0,{"$f":"AZ474*$L$32","v":0}]
[null,4,0,0,0,0,0,{"$f":"F475*$F$33","v":0},null,4,0,0,0,0,0,{"$f":"N475*$G$33","v":0},null,4,0,{"$f":"S417","v":15},0,0,0,{"$f":"T475*$H$33","v":3920403.2454287177},null,4,0,0,0,0,0,{"$f":"AB475*$I$33","v":0},null,4,0,0,0,0,0,{"$f":"AJ475*$H$33","v":0},null,4,0,0,0,0,0,{"$f":"AR475*$K$33","v":0},null,4,0,0,0,0,0,{"$f":"AZ475*$L$33","v":0}]
[null,5,0,0,0,0,0,{"$f":"F476*$F$34","v":0},null,5,0,0,0,{"$f":"M381","v":94},0,{"$f":"N476*$G$34","v":11924582.439999999},null,5,0,0,0,0,0,{"$f":"T476*$H$34","v":0},null,5,0,0,0,0,0,{"$f":"AB476*$I$34","v":0},null,5,0,0,0,0,0,{"$f":"AJ476*$H$34","v":0},null,5,0,0,0,0,0,{"$f":"AR476*$K$34","v":0},null,5,0,0,0,0,0,{"$f":"AZ476*$L$34","v":0}]
[null,6,0,0,0,{"$f":"E363","v":25},0,{"$f":"F477*$F$35","v":1706901.5},null,6,0,0,0,{"$f":"M363","v":343},0,{"$f":"N477*$G$35","v":35833446.670000002},null,6,0,0,0,0,0,{"$f":"T477*$H$35","v":0},null,6,0,0,0,0,0,{"$f":"AB477*$I$35","v":0},null,6,0,0,0,0,0,{"$f":"AJ477*$H$35","v":0},null,6,0,0,0,0,0,{"$f":"AR477*$K$35","v":0},null,6,0,0,0,0,0,{"$f":"AZ477*$L$35","v":0}]
[null,7,0,0,0,null,0,{"$f":"F478*$F$36","v":0},null,7,0,0,0,0,0,{"$f":"N478*$G$36","v":0},null,7,0,0,0,null,0,{"$f":"T478*$H$36","v":0},null,7,0,0,0,null,0,{"$f":"AB478*$I$36","v":0},null,7,0,0,0,null,0,{"$f":"AJ478*$H$36","v":0},null,7,0,0,0,null,0,{"$f":"AR478*$K$36","v":0},null,7,0,0,0,null,0,{"$f":"AZ478*$L$36","v":0}]
[null,8,0,0,0,0,0,{"$f":"F479*$F$37","v":0},null,8,0,0,0,0,0,{"$f":"N479*$G$37","v":0},null,8,0,0,0,0,0,{"$f":"T479*$H$37","v":0},null,8,0,0,0,0,0,{"$f":"AB479*$I$37","v":0},null,8,0,0,0,0,0,{"$f":"AJ479*$H$37","v":0},null,8,0,0,0,0,0,{"$f":"AR479*$K$37","v":0},null,8,0,0,0,0,0,{"$f":"AZ479*$L$37","v":0}]
[null,9,0,0,0,0,0,{"$f":"F480*$F$38","v":0},null,9,0,0,0,0,0,{"$f":"N480*$G$38","v":0},null,9,0,0,0,0,0,{"$f":"T480*$H$38","v":0},null,9,0,0,0,0,0,{"$f":"AB480*$I$38","v":0},null,9,0,0,0,0,0,{"$f":"AJ480*$H$38","v":0},null,9,0,0,0,0,0,{"$f":"AR480*$K$38","v":0},null,9,0,{"$f":"AY327","v":3},0,0,0,{"$f":"AZ480*$L$38","v":514709.43150000024}]
[null,10,0,0,0,0,0,{"$f":"F481*$F$39","v":0},null,10,0,0,0,0,0,{"$f":"N481*$G$39","v":0},null,10,0,{"$f":"S309","v":58},0,0,0,{"$f":"T481*$H$39","v":3445202.852043421},null,10,0,{"$f":"AA309","v":16},0,0,0,{"$f":"AB481*$I$39","v":2552640.0000000023},null,10,0,0,0,0,0,{"$f":"AJ481*$H$39","v":0},null,10,0,{"$f":"AQ301","v":0},0,0,0,{"$f":"AR481*$K$39","v":0},null,10,0,{"$f":"AY309","v":58},0,0,0,{"$f":"AZ481*$L$39","v":6351733.4100000057}]
[null,"Totais.",{"$f":"SUM(C471:C481)","v":0},0,0,25,0,1706901.5,null,"Totais.",{"$f":"SUM(K471:K481)","v":0},0,0,{"$f":"SUM(N471:N481)","v":492},0,{"$f":"SUM(P471:P481)","v":57197701.660000004},null,"Totais.",{"$f":"SUM(S471:S481)","v":0},{"$f":"SUM(T471:T481)","v":110},0,0,0,18281355.133860279,null,"Totais.",{"$f":"SUM(AA471:AA481)","v":0},16,0,0,0,2552640.0000000023,null,"Totais.",{"$f":"SUM(AI471:AI481)","v":0},0,0,0,0,0,null,"Totais.",{"$f":"SUM(AQ471:AQ481)","v":0},0,0,0,0,0,null,"Totais.",{"$f":"SUM(AY471:AY481)","v":0},61,0,0,0,6866442.8415000057,null,{"$f":"G482+O482+W482+AE482+AM482+AU482+BC482","v":0},{"$f":"(H482+P482+X482+AF482+AN482+AV482+BD482)*0.75","v":64953780.851520211}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BF122+BF140+BF158+BF176+BF194+BF212+BF230+BF248+BF266+BF284+BF302+BF320+BF338+BF356+BF374+BF392+BF410+BF428+BF446+BF464+BF482","v":599611125.15999985},{"$f":"BG122+BG140+BG158+BG176+BG194+BG212+BG230+BG248+BG266+BG284+BG302+BG320+BG338+BG356+BG374+BG392+BG410+BG428+BG446+BG464+BG482","v":134863685.68240342}]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"J2","v":"Viação Pioneira"}]
[null,"Plano de renovação de frota",null,null,null,null,null,null,null,"Bacia 1"]
[]
[null,"MIniônibus","Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais - saldo residual"]
[null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no"]
[null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)"]
["jul/2023 a jul/2024",1,0,0,0,0,null,0]
["jul/2024 a jul/2025",2,0,0,0,0,{"$f":"E495*$F$9","v":0},0]
["jul/2025 a jul/2026",3,0,0,0,0,{"$f":"E496*$F$9","v":0},0]
["jul/2026 a jul/2027",4,0,0,0,0,{"$f":"E497*$F$9","v":0},0]
["jul/2027 a jul/2028",5,0,0,25,25,{"$f":"E498*$F$8","v":4267253.5},{"$f":"F498*$F$36","v":1280176}]
["jul/2028 a jul/2029",6,0,0,0,0,{"$f":"E499*$F$9","v":0},0]
["jul/2029 a jul/2030",7,0,0,0,null,{"$f":"E500*$F$9","v":0},0]
["jul/2030 a jul/2031",8,0,0,0,0,{"$f":"E501*$F$9","v":0},0]
["jul/2031 a jul/2032",9,0,0,0,0,{"$f":"E502*$F$9","v":0},0]
["jul/2032 a jul/2033",10,0,0,0,0,{"$f":"E503*$F$9","v":0},0]
[null,"Totais.",{"$f":"SUM(C494:C503)","v":0},0,25,25,4267253.5,1280176]
[]
[]
[null,"Ônibus Básico","Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais - saldo residual"]
[null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no"]
[null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)"]
["jul/2023 a jul/2024",1,0,0,0,0,0,0]
["jul/2024 a jul/2025",2,0,0,0,0,{"$f":"E511*$G$9","v":0},0]
["jul/2025 a jul/2026",3,0,0,0,0,{"$f":"C512*$F$11","v":0},{"$f":"D512+F512","v":0}]
["jul/2026 a jul/2027",4,0,0,343,343,{"$f":"E513*$G$8","v":81905018.020000011},{"$f":"E513*$G$36","v":28154849.73}]
["jul/2027 a jul/2028",5,0,0,75,75,{"$f":"E514*$G$8","v":17909260.5},{"$f":"E514*$G$36","v":6156308.25}]
["jul/2028 a jul/2029",6,0,0,20,20,{"$f":"E515*$G$8","v":4775802.8000000007},{"$f":"E515*$G$36","v":1641682.2}]
["jul/2029 a jul/2030",7,0,0,0,0,{"$f":"C516*$F$11","v":0},{"$f":"D516+F516","v":0}]
["jul/2030 a jul/2031",8,0,0,0,0,{"$f":"C517*$F$11","v":0},{"$f":"D517+F517","v":0}]
["jul/2031 a jul/2032",9,0,0,0,0,{"$f":"C518*$F$11","v":0},{"$f":"D518+F518","v":0}]
["jul/2032 a jul/2033",10,0,0,0,0,{"$f":"C519*$F$11","v":0},{"$f":"D519+F519","v":0}]
[null,"Totais.",{"$f":"SUM(C510:C519)","v":0},0,438,438,104590081.32000001,35952840.180000007]
[]
[]
[null,"Padro BRT ","Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais"]
[null,"ANO","Aquisição","Venda","Aquisição","Venda","Total","Venda no"]
[null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)"]
["jul/2023 a jul/2024",1,38,38,0,0,{"$f":"C526*$H$12","v":15048012.457201136},{"$f":"D526*$H$39","v":2257201.8685801728},38]
["jul/2024 a jul/2025",2,null,0,0,0,{"$f":"E527*$G$9","v":0},0]
["jul/2025 a jul/2026",3,null,0,0,0,{"$f":"C528*$F$11","v":0},{"$f":"D528+F528","v":0}]
["jul/2026 a jul/2027",4,0,0,0,0,{"$f":"C529*H13","v":0},{"$f":"D529+F529","v":0}]
["jul/2027 a jul/2028",5,0,0,0,0,{"$f":"C530*$F$11","v":0},{"$f":"D530+F530","v":0}]
["jul/2028 a jul/2029",6,null,null,0,0,{"$f":"C531*$H$13","v":0},{"$f":"D531*H39","v":0}]
["jul/2029 a jul/2030",7,37,37,0,0,{"$f":"C532*$H$12","v":14652012.129380055},{"$f":"D532*$H$39","v":2197801.81940701}]
["jul/2030 a jul/2031",8,null,null,0,0,{"$f":"C533*$H$13","v":0},{"$f":"D533*$H$39","v":0}]
["jul/2031 a jul/2032",9,15,15,0,0,{"$f":"C534*$H$12","v":5940004.9173162384},{"$f":"D534*$H$39","v":891000.73759743653}]
["jul/2032 a jul/2033",10,0,0,0,0,{"$f":"C535*$F$11","v":0},{"$f":"D535+F535","v":0}]
[null,"Totais.",{"$f":"SUM(C526:C535)","v":90},90,0,0,35640029.503897429,5346004.4255846189]
[]
[]
[null,"Artic.Conv.","Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais"]
[null,"ANO","Aquisição","Venda","Aquisição","Venda","Total","Venda no"]
[null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)"]
["jul/2023 a jul/2024",1,12,12,0,0,{"$f":"C542*$K$12","v":7381081.6799999997},{"$f":"D542*$L$39","v":1314151.7400000012},12]
["jul/2024 a jul/2025",2,0,0,0,0,0,{"$f":"D543+F543","v":0}]
["jul/2025 a jul/2026",3,0,0,0,0,0,0]
["jul/2026 a jul/2027",4,0,0,0,0,0,0]
["jul/2027 a jul/2028",5,0,0,0,0,0,0]
["jul/2028 a jul/2029",6,0,0,0,0,0,0]
["jul/2029 a jul/2030",7,0,0,0,0,0,0]
["jul/2030 a jul/2031",8,0,0,0,0,0,0]
["jul/2031 a jul/2032",9,0,0,0,0,0,0]
["jul/2032 a jul/2033",10,0,0,0,0,0,0]
[null,"Totais.",{"$f":"SUM(C542:C551)","v":12},12,0,0,7381081.6799999997,1314151.7400000012]
[]
[]
[null,"Artic.BRT","Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais"]
[null,"ANO","Aquisição","Venda","Aquisição","Venda","Total","Venda no"]
[null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)"]
["jul/2023 a jul/2024",1,53,53,0,0,{"$f":"C558*$L$12","v":38694467.900000006},{"$f":"D558*$L$39","v":5804170.1850000052}]
["jul/2024 a jul/2025",2,8,8,0,0,{"$f":"C559*$L$12","v":5840674.4000000004},{"$f":"D559*$L$39","v":876101.16000000085}]
["jul/2025 a jul/2026",3,0,0,0,0,0,{"$f":"D560+F560","v":0}]
["jul/2026 a jul/2027",4,0,0,0,0,0,0]
["jul/2027 a jul/2028",5,0,0,0,0,0,0]
["jul/2028 a jul/2029",6,0,0,0,0,0,0]
["jul/2029 a jul/2030",7,0,0,0,0,0,0]
["jul/2030 a jul/2031",8,0,0,0,0,0,0]
["jul/2031 a jul/2032",9,0,0,0,0,0,0]
["jul/2032 a jul/2033",10,0,0,0,0,0,0]
[null,"Totais.",{"$f":"SUM(C558:C567)","v":61},61,0,0,44535142.300000004,6680271.3450000063]
[]
[]
[]
[]
[null,"Revenda Ano 10",null,null,"Ano 10"]
[]
[null,"MIniônibus","Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais"]
[null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no"]
[null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)"]
["jul/2023 a jul/2024",1,0,0,0,0,{"$f":"E578*$F$9","v":0},0]
["jul/2024 a jul/2025",2,0,0,0,0,{"$f":"E579*$F$9","v":0},0]
["jul/2025 a jul/2026",3,0,0,0,25,0,{"$f":"F580*$F$32","v":2987077.5}]
["jul/2026 a jul/2027",4,0,0,0,0,{"$f":"E581*$F$9","v":0},0]
["jul/2027 a jul/2028",5,0,0,0,0,0,0]
["jul/2028 a jul/2029",6,0,0,0,0,0,0]
["jul/2029 a jul/2030",7,0,0,0,0,0,0]
["jul/2030 a jul/2031",8,0,0,0,0,0,0]
["jul/2031 a jul/2032",9,0,0,0,0,0,0]
["jul/2032 a jul/2033",10,0,0,0,0,{"$f":"E580*$F$9","v":0},{"$f":"F587*F34","v":0}]
[null,"Totais.",{"$f":"SUM(C578:C587)","v":0},0,0,25,0,2987077.5]
[]
[null,"Ônibus Básico","Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais"]
[null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no"]
[null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)"]
["jul/2023 a jul/2024",1,0,0,0,0,{"$f":"E593*$G$9","v":0},0]
["jul/2024 a jul/2025",2,0,0,0,0,{"$f":"E594*$G$9","v":0},0]
["jul/2025 a jul/2026",3,0,0,0,0,0,{"$f":"F595*$G$32","v":0}]
["jul/2026 a jul/2027",4,0,0,0,20,{"$f":"E596*$G$9","v":0},{"$f":"F596*$G$33","v":2984876.8}]
["jul/2027 a jul/2028",5,0,0,0,{"$f":"75-1","v":74},0,{"$f":"F597*$G$34","v":9387437.2400000002}]
["jul/2028 a jul/2029",6,0,0,0,343,0,{"$f":"F598*$G$35","v":35833446.670000002}]
["jul/2029 a jul/2030",7,0,0,0,0,0,{"$f":"D599+F599","v":0}]
["jul/2030 a jul/2031",8,0,0,0,0,0,{"$f":"D600+F600","v":0}]
["jul/2031 a jul/2032",9,0,0,0,0,0,{"$f":"D601+F601","v":0}]
["jul/2032 a jul/2033",10,0,0,0,0,{"$f":"E595*$G$9","v":0}]
[null,"Totais.",{"$f":"SUM(C593:C602)","v":0},0,0,437,0,48205760.710000001]
[]
[null,"Padron BRT","Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais"]
[null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no"]
[null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)"]
["jul/2023 a jul/2024",1,0,0,0,0,0,0]
["jul/2024 a jul/2025",2,0,15,0,0,0,{"$f":"D609*$H$31","v":4930204.081372478}]
["jul/2025 a jul/2026",3,0,0,0,0,0,{"$f":"D610*$H$31","v":0}]
["jul/2026 a jul/2027",4,0,37,0,0,0,{"$f":"D611*$H$33","v":9670328.0053908359}]
["jul/2027 a jul/2028",5,0,0,0,0,{"$f":"D612*H13","v":0},0]
["jul/2028 a jul/2029",6,0,0,0,0,{"$f":"D613*H13","v":0},0]
["jul/2029 a jul/2030",7,0,0,0,0,0,0]
["jul/2030 a jul/2031",8,0,0,0,0,0,0]
["jul/2031 a jul/2032",9,0,0,0,0,0,0]
["jul/2032 a jul/2033",10,0,38,0,0,0,{"$f":"D617*$H$39","v":2257201.8685801728}]
[null,"Totais.",{"$f":"SUM(C608:C617)","v":0},90,0,0,0,16857733.955343489]
[]
[null,"Artic.Conv.","Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais"]
[null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no"]
[null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)"]
["jul/2023 a jul/2024",1,0,0,0,0,0,0]
["jul/2024 a jul/2025",2,0,0,0,0,0,0]
["jul/2025 a jul/2026",3,0,0,0,0,0,0]
["jul/2026 a jul/2027",4,0,0,0,0,0,0]
["jul/2027 a jul/2028",5,0,0,0,0,0,0]
["jul/2028 a jul/2029",6,0,0,0,0,0,0]
["jul/2029 a jul/2030",7,0,0,0,0,0,0]
["jul/2030 a jul/2031",8,0,0,0,0,0,0]
["jul/2031 a jul/2032",9,0,0,0,0,0,0]
["jul/2032 a jul/2033",10,0,{"$f":"C542","v":12},0,0,0,{"$f":"D632*$K$39","v":1328594.76}]
[null,"Totais.",{"$f":"SUM(C623:C632)","v":0},12,0,0,0,1328594.76]
[]
[null,"Artic.BRT","Frota c/ Ar Condicionado",null,"Frota sem Ar Condicionado",null,"Totais"]
[null,"Perfil etário","Aquisição","Venda","Aquisição","Venda","Total","Venda no"]
[null,null,"(Veículos)","(Veículos)","(Veículos)","(Veículos)","Aquisição (R$)","período (R$)"]
["jul/2023 a jul/2024",1,0,0,0,0,0,0]
["jul/2024 a jul/2025",2,0,0,0,0,0,0]
["jul/2025 a jul/2026",3,0,0,0,0,0,0]
["jul/2026 a jul/2027",4,0,0,0,0,0,0]
["jul/2027 a jul/2028",5,0,0,0,0,0,0]
["jul/2028 a jul/2029",6,0,0,0,0,0,0]
["jul/2029 a jul/2030",7,0,0,0,0,0,0]
["jul/2030 a jul/2031",8,0,0,0,0,0,0]
["jul/2031 a jul/2032",9,0,0,0,0,0,{"$f":"D646*$L$38","v":0}]
["jul/2032 a jul/2033",10,0,61,0,0,0,{"$f":"D647*$L$39","v":6680271.3450000063}]
[null,"Totais.",{"$f":"SUM(C638:C647)","v":0},61,0,0,0,6680271.3450000063]
[]
[]
[null,"Planilha 3 - Demonstração do custo de depreciação do capital",null,null,null,null,null,null,null,{"$f":"J572","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"J573","v":0}]
[]
[null,"Edificações de garagem"]
[null,null,"Ano","Investimento","Renovação","Total","Depreciação","Média Mensal"]
[null,null,null,"(R$)","(R$)","(R$)","ano (R$)","Depreciação (R$)",null,{"$f":"F657-J657","v":11485.800000000279}]
[null,null,1,983383.00000000023,0,{"$f":"D657+E657","v":983383.00000000023},49169.150000000009,{"$f":"G657/12","v":4097.4291666666677},null,971897.2]
[null,null,2,0,0,0,{"$f":"G657","v":49169.150000000009},4097.4291666666677]
[null,null,3,0,0,0,49169.150000000009,4097.4291666666677]
[null,null,4,0,0,0,49169.150000000009,4097.4291666666677]
[null,null,5,0,null,0,49169.150000000009,4097.4291666666677]
[null,null,6,0,0,0,49169.150000000009,4097.4291666666677]
[null,null,7,0,0,0,49169.150000000009,4097.4291666666677]
[null,null,8,0,0,0,49169.150000000009,4097.4291666666677]
[null,null,9,0,0,0,49169.150000000009,4097.4291666666677]
[null,null,10,0,0,0,49169.150000000009,4097.4291666666677]
[]
[]
[null,"Instalações de garagem"]
[null,null,"Ano","Investimento","Renovação","Total","Depreciação","Média Mensal"]
[null,null,null,"(R$)","(R$)","(R$)","ano (R$)","Depreciação (R$)"]
[null,null,1,300000,0,{"$f":"D672+E672","v":300000},28500,{"$f":"G672/12","v":2375}]
[null,null,2,0,0,0,{"$f":"G672","v":28500},2375]
[null,null,3,0,0,0,28500,2375]
[null,null,4,0,0,0,28500,2375]
[null,null,5,0,90000,90000,28500,2375]
[null,null,6,0,0,0,28500,2375]
[null,null,7,0,0,0,28500,2375]
[null,null,8,0,0,0,28500,2375]
[null,null,9,0,0,0,28500,2375]
[null,null,10,0,0,0,28500,2375]
[]
[]
[null,"Equipamentos de garagem"]
[null,null,"Ano","Investimento","Renovação","Total","Depreciação","Média Mensal"]
[null,null,null,"(R$)","(R$)","(R$)","ano (R$)","Depreciação (R$)"]
[null,null,1,1008063.0746400001,0,{"$f":"D687+E687","v":1008063.0746400001},40000,{"$f":"G687/12","v":3333.3333333333335},null,903891.96]
[null,null,2,0,0,0,{"$f":"G687","v":40000},3333.3333333333335]
[null,null,3,0,0,0,{"$f":"G688","v":40000},3333.3333333333335]
[null,null,4,0,0,0,{"$f":"G689","v":40000},3333.3333333333335]
[null,null,5,0,75000,75000,{"$f":"G690","v":40000},3333.3333333333335]
[null,null,6,0,0,0,27500,2291.6666666666665]
[null,null,7,0,0,0,{"$f":"G692","v":27500},2291.6666666666665]
[null,null,8,0,0,0,{"$f":"G693","v":27500},2291.6666666666665]
[null,null,9,0,0,0,{"$f":"G694","v":27500},2291.6666666666665]
[null,null,10,0,0,0,{"$f":"G695","v":27500},2291.6666666666665]
[]
[]
[null,"Planilha 3 - Demonstração do custo de depreciação do capital",null,null,null,null,null,null,null,{"$f":"J651","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"J652","v":0}]
[]
[null,"SIM e Sistema de Vigilância"]
[]
[null,null,"Ano","Investimento","Renovação","Total","Depreciação","Média Mensal"]
[null,null,null,"(R$)","(R$)","(R$)","ano (R$)","Depreciação (R$)"]
[null,"Anos 0 e 1",1,9063387.5,1674429.4658964914,{"$f":"D706+E706","v":10737816.965896491},1743553.4830008645,{"$f":"G706/12","v":145296.12358340537},null,5900300]
[null,null,2,null,{"$f":"E706","v":1674429.4658964914},1674429.4658964914,{"$f":"G706","v":1743553.4830008645},145296.12358340537]
[null,null,3,null,1674429.4658964914,1674429.4658964914,1743553.4830008645,145296.12358340537]
[null,null,4,null,1674429.4658964914,1674429.4658964914,1743553.4830008645,145296.12358340537]
[null,null,5,null,1674429.4658964914,1674429.4658964914,1743553.4830008645,145296.12358340537]
[null,null,6,null,1674429.4658964914,1674429.4658964914,1743553.4830008645,145296.12358340537]
[null,null,7,null,1674429.4658964914,1674429.4658964914,1743553.4830008645,145296.12358340537]
[null,null,8,null,1674429.4658964914,1674429.4658964914,1743553.4830008645,145296.12358340537]
[null,null,9,null,1674429.4658964914,1674429.4658964914,1743553.4830008645,145296.12358340537]
[null,null,10,null,1674429.4658964914,1674429.4658964914,1743553.4830008645,145296.12358340537]

{"sheet":"Q.Frota","index":13,"n_rows":63,"n_cols":23,"rows_kept":63,"cut":false,"hidden":false,"merged":[[56,1,56,10],[19,8,19,10],[19,11,19,13],[35,5,35,19],[36,1,37,1],[36,2,36,4],[36,5,36,7],[36,8,36,10],[36,11,36,13],[36,14,36,16],[36,17,36,19],[56,13,56,22],[59,13,61,13],[59,1,62,1],[1,5,1,19],[2,1,3,1],[2,2,2,4],[2,5,2,7],[2,8,2,10],[19,17,19,19],[2,11,2,13],[2,14,2,16],[2,17,2,19],[18,5,18,19],[19,14,19,16],[19,1,20,1],[19,2,19,4],[19,5,19,7]]}
[]
[null,"PIO",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",54,{"$f":"C5-E5","v":3},51,459,{"$f":"F5-H5","v":22},437,38,{"$f":"I5-K5","v":1},37,12,{"$f":"L5-N5","v":1},11,62,{"$f":"O5-Q5","v":3},59,{"$f":"C5+F5+I5+L5+O5","v":625},{"$f":"R5-T5","v":30},{"$f":"E5+H5+K5+N5+Q5","v":595}]
[null,"2013-08-01",0,{"$f":"C6-E6","v":0},0,137,{"$f":"F6-H6","v":0},137,0,{"$f":"I6-K6","v":0},0,3,{"$f":"L6-N6","v":0},3,0,{"$f":"O6-Q6","v":0},0,{"$f":"C6+F6+I6+L6+O6","v":140},{"$f":"D6+G6+J6+M6+P6","v":0},{"$f":"E6+H6+K6+N6+Q6","v":140}]
[null,{"$f":"DATE(YEAR(B6),MONTH(B6)+1,DAY(B6))","v":"2013-09-01"},0,{"$f":"C7-E7","v":0},0,137,{"$f":"F7-H7","v":0},137,0,{"$f":"I7-K7","v":0},0,3,{"$f":"L7-N7","v":0},3,0,{"$f":"O7-Q7","v":0},0,{"$f":"C7+F7+I7+L7+O7","v":140},0,140]
[null,"2013-10-01",19,0,19,244,0,244,0,0,0,3,0,3,0,0,0,266,0,266]
[null,"2013-11-01",48,0,48,378,0,378,0,0,0,3,0,3,0,0,0,429,0,429]
[null,"2013-12-01",50,0,50,409,0,409,0,0,0,12,0,12,{"$f":"49-12","v":37},0,37,508,0,508]
[null,"2014-01-01",50,0,50,438,0,438,0,0,0,12,0,12,48,0,48,548,0,548]
[null,"2014-02-01",53,3,50,460,22,438,0,0,0,12,0,12,48,0,48,573,25,548]
[null,"2014-03-01",53,3,50,460,22,438,0,0,0,12,0,12,56,0,{"$f":"68-12","v":56},581,25,556]
[null,"2014-04-01",53,3,50,460,22,438,0,0,0,12,0,12,56,0,56,581,25,556]
[null,"2014-05-01",53,3,50,460,22,438,0,0,0,12,0,12,56,0,56,581,25,556]
[null,"2014-06-01",53,3,50,460,22,438,0,0,0,12,0,12,56,0,56,581,25,556]
[null,"2014-07-01",53,3,50,460,22,438,0,0,0,12,0,12,56,0,56,581,25,556]
[]
[null,{"$f":"B2","v":"PIO"},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",{"$f":"C5","v":54},{"$f":"D5","v":3},{"$f":"E5","v":51},{"$f":"F5","v":459},22,437,38,1,37,12,1,11,62,3,59,{"$f":"C22+F22+I22+L22+O22","v":625},{"$f":"D22+G22+J22+M22+P22","v":30},{"$f":"E22+H22+K22+N22+Q22","v":595}]
[null,{"$f":"DATE(YEAR(B17),MONTH(B17)+1,DAY(B17))","v":"2014-08-01"},53,{"$f":"C23-E23","v":3},{"$f":"ROUND(C23/1.05,0)","v":50},460,{"$f":"F23-H23","v":22},{"$f":"ROUND(F23/1.05,0)","v":438},38,{"$f":"I23-K23","v":2},{"$f":"ROUND(I23/1.05,0)","v":36},12,{"$f":"L23-N23","v":1},{"$f":"ROUND(L23/1.05,0)","v":11},56,{"$f":"O23-Q23","v":3},{"$f":"ROUND(O23/1.05,0)","v":53},{"$f":"C23+F23+I23+L23+O23","v":619},31,588]
[null,{"$f":"DATE(YEAR(B23),MONTH(B23)+1,DAY(B23))","v":"2014-09-01"},53,{"$f":"C24-E24","v":3},{"$f":"ROUND(C24/1.05,0)","v":50},460,22,{"$f":"ROUND(F24/1.05,0)","v":438},38,2,{"$f":"ROUND(I24/1.05,0)","v":36},12,{"$f":"L24-N24","v":1},{"$f":"ROUND(L24/1.05,0)","v":11},56,3,{"$f":"ROUND(O24/1.05,0)","v":53},619,31,588]
[null,"2014-10-01",53,3,50,460,22,438,38,2,36,12,1,{"$f":"ROUND(L25/1.05,0)","v":11},56,3,{"$f":"ROUND(O25/1.05,0)","v":53},619,31,588]
[null,"2014-11-01",53,3,50,460,22,438,38,2,36,12,1,11,56,3,53,619,31,588]
[null,"2014-12-01",53,3,50,460,22,438,38,2,36,12,1,11,{"$f":"70-12","v":58},3,55,621,31,590]
[null,"2015-01-01",53,3,50,460,22,438,38,2,36,12,1,11,58,3,55,621,31,590]
[null,"2015-02-01",53,3,50,460,22,438,38,2,36,12,1,{"$f":"ROUND(L29/1.05,0)","v":11},58,3,{"$f":"ROUND(O29/1.05,0)","v":55},621,31,590]
[null,"2015-03-01",53,3,50,460,22,438,38,2,36,12,1,11,58,3,55,621,31,590]
[null,"2015-04-01",53,3,50,460,22,438,38,2,36,12,1,{"$f":"ROUND(L31/1.05,0)","v":11},58,3,{"$f":"ROUND(O31/1.05,0)","v":55},621,31,590]
[null,"2015-05-01",53,3,50,460,22,438,38,2,36,12,1,11,58,3,55,621,31,590]
[null,"2015-06-01",53,3,50,460,22,438,38,2,36,12,1,{"$f":"ROUND(L33/1.05,0)","v":11},58,3,{"$f":"ROUND(O33/1.05,0)","v":55},621,31,590]
[null,"2015-07-01",53,3,50,460,22,438,38,2,36,12,1,{"$f":"ROUND(L34/1.05,0)","v":11},58,3,{"$f":"ROUND(O34/1.05,0)","v":55},621,31,590]
[]
[null,{"$f":"B19","v":"PIO"},null,null,null,"Frota Homologada Disponível e Operacional - Ano 3"]
[null,"FONTE","Miniônibus",null,null,"Básico",null,null,"Padron",null,null,"Artic.Conv.",null,null,"Artic.BRT",null,null,"Frota total"]
[null,null,"Disp.","Res.","Oper.","Disp.","Res.","Oper.","Disp.","Res.","Oper.","Disp.","Res.","Oper.","Disp.","Res.","Oper.","Disp.","Res.","Oper."]
[null,"Edital",{"$f":"C22","v":54},3,51,459,22,437,38,1,37,12,1,11,62,3,59,{"$f":"C39+F39+I39+L39+O39","v":625},{"$f":"D39+G39+J39+M39+P39","v":30},{"$f":"E39+H39+K39+N39+Q39","v":595}]
[null,{"$f":"DATE(YEAR(B34),MONTH(B34)+1,DAY(B34))","v":"2015-08-01"},54,{"$f":"C40-E40","v":3},{"$f":"ROUND(C40/1.05,0)","v":51},459,{"$f":"F40-H40","v":22},{"$f":"ROUND(F40/1.05,0)","v":437},38,{"$f":"I40-K40","v":2},{"$f":"ROUND(I40/1.05,0)","v":36},12,{"$f":"L40-N40","v":1},{"$f":"ROUND(L40/1.05,0)","v":11},62,{"$f":"O40-Q40","v":3},{"$f":"ROUND(O40/1.05,0)","v":59},{"$f":"C40+F40+I40+L40+O40","v":625},{"$f":"D40+G40+J40+M40+P40","v":31},{"$f":"E40+H40+K40+N40+Q40","v":594}]
[null,{"$f":"DATE(YEAR(B40),MONTH(B40)+1,DAY(B40))","v":"2015-09-01"},54,3,{"$f":"ROUND(C41/1.05,0)","v":51},459,22,{"$f":"ROUND(F41/1.05,0)","v":437},38,2,{"$f":"ROUND(I41/1.05,0)","v":36},12,1,{"$f":"ROUND(L41/1.05,0)","v":11},62,3,{"$f":"ROUND(O41/1.05,0)","v":59},625,31,594]
[null,"2015-10-01",54,3,51,459,22,437,38,2,36,12,1,11,62,3,59,625,31,594]
[null,"2015-11-01",54,3,51,459,22,437,38,2,36,12,1,11,62,3,59,625,31,594]
[null,"2015-12-01",54,3,51,459,22,437,38,2,36,12,1,11,62,3,59,625,31,594]
[null,"2016-01-01",54,3,51,459,22,437,38,2,36,12,1,11,62,3,59,625,31,594]
[null,"2016-02-01",54,3,51,459,22,437,38,2,36,12,1,11,62,3,59,625,31,594]
[null,"2016-03-01",54,3,51,459,22,437,38,2,36,12,1,11,62,3,59,625,31,594]
[null,"2016-04-01",54,3,51,459,22,437,38,2,36,12,1,11,62,3,59,625,31,594]
[null,"2016-05-01",54,3,51,459,22,437,38,2,36,12,1,11,62,3,59,625,31,594]
[null,"2016-06-01",54,3,51,459,22,437,38,2,36,12,1,11,62,3,59,625,31,594]
[null,"2016-07-01",54,3,51,459,22,437,38,2,36,12,1,11,62,3,59,625,31,594]
[null,"OBS: Para os demais anos seguem 625 total, 31 reservas e 594 operacionais"]
[null,"Atual",25,null,null,452,null,null,75,null,null,12,null,null,61,null,null,{"$f":"C53+F53+I53+L53+O53","v":625},"Total"]
[null,"Atual",{"$f":"C53*0.95","v":23.75},null,null,{"$f":"F53*0.95","v":429.4},null,null,{"$f":"I53*0.95","v":71.25},null,null,{"$f":"L53*0.95","v":11.399999999999999},null,null,{"$f":"O53*0.95","v":57.949999999999996},null,null,{"$f":"C54+F54+I54+L54+O54","v":593.75},"Operacional"]
[null,"Renovada",25,null,null,343,null,null,37,null,null,0,null,null,0,null,null,{"$f":"C55+F55+I55+L55+O55","v":405},"Total"]
[]
[null,"FROTA OPERACIONAL À PARTIR DE JUL/23 - RENOVAÇÃO ",null,null,null,null,null,null,null,null,null,null,null,"INVESTIMENTO DE FROTA NO ANO 11"]
[null,"Início","Aplicação","Mini-","Básico","Padron","Super","Artic.","S.Padron","Artic.","Totais",null,null,"Início","Motivo","Mini-","Básico","Padron","S.Padron","S.Padron","Artic.","Artic.","Totais"]
[null,null,null,"ônibus","Conv.","BRT","Padron","Conv.","BRT","BRT",null,null,null,null,null,"ônibus","Conv.","BRT","Conv.","BRT","Conv.","BRT"]
[null,"2023-07-01","Total",25,492,110,16,0,0,61,{"$f":"SUM(D60:J60)","v":704},null,null,"2023-07-01","Aumento",null,55,20,4,null,null,null,{"$f":"SUM(P60:V60)","v":79}]
[null,null,"Reserva",1,25,6,1,0,0,3,{"$f":"SUM(D61:J61)","v":36},{"$f":"K61/K60","v":5.113636363636364E-2},null,null,"Renovação",null,null,38,12,null,null,61,{"$f":"SUM(P61:V61)","v":111}]
[null,null,"Operacional",{"$f":"D60-D61","v":24},467,104,15,0,{"$f":"I60-I61","v":0},{"$f":"J60-J61","v":58},{"$f":"SUM(D62:J62)","v":668},{"$f":"K62/K60","v":0.94886363636363635},null,null,"Total",{"$f":"P60+P61","v":0},{"$f":"Q60+Q61","v":55},58,16,0,0,61,{"$f":"SUM(P62:V62)","v":190}]
[null,null,"Cobrador",{"$f":"D62","v":24},{"$f":"E62","v":467},0,{"$f":"G62","v":15},{"$f":"H62","v":0},{"$f":"I62","v":0},0,{"$f":"SUM(D63:J63)","v":506}]

{"sheet":"custos variáveis mai23 em diant","index":14,"n_rows":50,"n_cols":23,"rows_kept":50,"cut":false,"hidden":false,"merged":[[1,19,1,22],[7,0,7,4],[7,5,7,6],[7,9,7,13],[7,14,7,15],[8,0,8,1],[8,9,8,10],[9,0,9,1],[9,5,13,5],[9,9,9,10],[9,14,15,14],[10,0,10,1],[10,9,10,10],[11,0,11,1],[11,9,11,10],[12,0,12,1],[12,9,12,10],[13,0,13,1],[13,9,13,10],[14,9,14,10],[15,9,15,10],[19,0,19,7],[19,9,19,16],[20,0,20,1],[20,9,20,10],[21,0,21,1],[21,9,21,10],[22,0,22,1],[22,9,22,10],[23,0,23,1],[23,9,23,10],[24,0,24,1],[24,9,24,10],[25,0,25,1],[25,9,25,10],[32,2,32,3],[32,4,33,4],[32,5,33,5],[32,6,33,6],[33,2,33,3],[26,0,26,1],[26,9,26,10],[27,9,27,10],[28,9,28,10],[31,2,31,6],[33,11,33,15],[34,2,34,3],[34,11,34,12],[34,13,35,13],[34,14,35,14],[34,15,35,15],[35,2,35,3],[35,11,35,12],[49,2,49,3],[36,2,36,3],[36,11,36,12],[37,2,37,3],[37,11,37,12],[38,2,38,3],[38,11,38,12],[14,19,14,22],[26,19,26,22],[52,2,52,3],[39,4,39,5],[39,11,39,12],[40,11,40,12],[41,11,41,12],[42,11,42,12],[43,2,43,3],[43,4,44,4],[43,5,44,5],[44,2,44,3],[45,2,45,3],[46,2,46,3],[47,2,47,3],[48,2,48,3]]}
["Composição dos encargos sociais previstos",null,null,null,null,null,null,"Viação Pioneira"]
[null,null,null,null,null,null,"Bacia (Lote):",2,null,null,null,null,null,null,null,null,null,null,null,"Metodologia de Cálculo do Diesel - ICMS Monofásico"]
["Combustível",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-09-01","a",1.929,"Preço Médio Distribuição ANP"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2022-09-01","b",5.9539999999999997,"Preço Médio Distribuição ANP"]
[null,null,"Preço:",{"$f":"V38","v":1.7911174990497813},"R$/litro",null,"ICMS",0.8,null,null,null,null,null,null,null,null,null,null,null,"Percentual Acumulado","c = b/a",{"$f":"V4/V3","v":3.0865733540694658},"Acumulado para Deflacionar"]
[null,null,null,"média PMPF",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"d",0.9456,"ICMS Bruto"]
[null,null,null,null,null,null,null,null,null,"EURO 6",null,null,null,null,null,null,null,null,null,{"$f":"V7/V6","v":0.73593485617597287},"e",0.69589999999999996,"Desconto Efetivo ICMS"]
["Combustível",null,null,null,null,"Lubrificante - Coeficiente custo/km c/combustível",null,"Média km/L",null,"Combustível",null,null,null,null,"Lubrificante - Coeficiente custo/km c/combustível",null,"Média km/L",null,null,{"$f":"T6-T7","v":0.26406514382402713},"f = e/d",{"$f":"V6-V7","v":0.24970000000000003},"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,null,null,"g = f/c",{"$f":"V8/V5","v":8.0898773933490112E-2},"ICMS Pago Deflacionado a Preços de Proposta"]
["Miniônibus",null,"Sem Ar",0.22222222222222221,{"$f":"D10*$D$5","v":0.39802611089995138},0.03,{"$f":"E10*$F$10","v":1.1940783326998541E-2},{"$f":"1/D10","v":4.5},null,"Miniônibus",null,"Sem Ar",0.22222222222222199,{"$f":"M10*$D$5","v":0.39802611089995099},0.03,{"$f":"N10*$O$10","v":1.1940783326998529E-2},{"$f":"1/M10","v":4.5000000000000044},null,null,null,"h",1.6850000000000001,"Preço Diesel Proposta"]
["Ônibus Básico",null,"Sem Ar",0.35087719298245612,{"$f":"D11*$D$5","v":0.62846228036834428},null,{"$f":"E11*$F$10","v":1.8853868411050329E-2},{"$f":"1/D11","v":2.85},null,"Ônibus Básico",null,"Sem Ar",0.35087719298245612,{"$f":"M11*$D$5","v":0.62846228036834428},null,{"$f":"N11*$O$10","v":1.8853868411050329E-2},2.85,null,null,null,"i = h + g",{"$f":"V9+V10","v":1.7658987739334902},"Preço Diesel Proposta com ICMS"]
["Padron",null,"Com Ar",0.55555555555555558,{"$f":"D12*$D$5","v":0.99506527724987859},null,{"$f":"E12*$F$10","v":2.9851958317496357E-2},{"$f":"1/D12","v":1.7999999999999998},null,"Padron-BRT",null,"Com Ar",0.55555555555555558,{"$f":"M12*$D$5","v":0.99506527724987859},null,{"$f":"N12*$O$10","v":2.9851958317496357E-2},1.7999999999999998]
["Articulado",null,"Com Ar",0.58479532163742687,{"$f":"D13*$D$5","v":1.0474371339472406},null,{"$f":"E13*$F$10","v":3.1423114018417214E-2},{"$f":"1/D13","v":1.7100000000000002},null,"Super Padron Conv.",null,"Com Ar",0.57389000000000001,{"$f":"D5*M13","v":1.0279044215296791},null,{"$f":"N13*$O$10","v":3.0837132645890372E-2},1.7424942062067643]
["Articulado BRT",null,"Com Ar",0.58479532163742687,{"$f":"D14*$D$5","v":1.0474371339472406},null,{"$f":"E14*$F$10","v":3.1423114018417214E-2},{"$f":"1/D14","v":1.7100000000000002},null,"Super Padron BRT",null,"Com Ar",0.57389000000000001,{"$f":"D5*M14","v":1.0279044215296791},null,{"$f":"N14*$O$10","v":3.0837132645890372E-2},1.7424942062067643,null,null,"MÉDIO DO ICMS DO DIESEL COM A MONOFASIA PARA MAI/2023 E JUN/23"]
[null,null,null,null,null,null,null,null,null,"Articulado",null,"Com Ar",0.58479532163742698,{"$f":"M15*$D$5","v":1.0474371339472406},null,{"$f":"N15*$F$10","v":3.1423114018417214E-2},{"$f":"1/M15","v":1.7099999999999997},null,null,"Metodologia de Cálculo do Diesel - ICMS Monofásico"]
[null,null,null,null,null,null,null,null,null,"Articulado BRT",null,"Com Ar",0.58479532163742698,{"$f":"M16*$D$5","v":1.0474371339472406},null,{"$f":"N16*$F$10","v":3.1423114018417214E-2},{"$f":"1/M16","v":1.7099999999999997},null,null,"2012-09-01","a",1.929,"Preço Médio Distribuição ANP época proposta original"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2023-05-01","b",4.6580000000000004,"Preço Médio Distribuição ANP"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Percentual Acumulado","c = b/a",{"$f":"V17/V16","v":2.4147226542249873},"Acumulado para Deflacionar"]
["Pneus",null,null,null,null,null,null,null,null,"Pneus",null,"EURO 6",null,null,null,null,null,null,null,1,"d",0.9456,"ICMS Bruto"]
["Pneus",null,null,null,null,null,null,null,null,"Pneus",null,null,null,null,null,null,null,null,null,{"$f":"V20/V19","v":0.73593485617597287},"e",0.69589999999999996,"Desconto Efetivo ICMS"]
["Tipo",null,"Quantidade","Custo (R$)","Vida","Número de","Custo Unitário","Custo por km",null,"Tipo",null,"Quantidade","Custo (R$)","Vida","Número de","Custo Unitário","Custo por km",null,null,{"$f":"T19-T20","v":0.26406514382402713},"f = e/d",{"$f":"V19-V20","v":0.24970000000000003},"ICMS Efetivamente Pago"]
["Veículos",null,"de Pneus","Unitário","Útil","Recapagens","Recapagem (R$)","(R$/km)",null,"Veículos",null,"de Pneus","Unitário","Útil","Recapagens","Recapagem (R$)","(R$/km)",null,null,null,"g = f/c",{"$f":"V21/V18","v":0.10340732073851439},"ICMS Pago Deflacionado a Preços de Proposta"]
["Miniônibus",null,6,560,90000,0,288,{"$f":"((C23*D23+C23*F23*G23)/E23)","v":3.7333333333333336E-2},null,"Miniônibus",null,6,560,90000,0,288,{"$f":"((L23*M23+L23*O23*P23)/N23)","v":3.7333333333333336E-2},null,null,null,"h",1.6850000000000001,"Preço Diesel Proposta"]
["Ônibus Básico",null,6,950,190000,2,288,{"$f":"((C24*D24+C24*F24*G24)/E24)","v":4.8189473684210525E-2},null,"Ônibus Básico",null,6,950,190000,2,288,4.8189473684210525E-2,null,null,null,"i = h + g",{"$f":"V22+V23","v":1.7884073207385145},"Preço Diesel Proposta com ICMS"]
["Padron",null,6,1720,190000,2,388,{"$f":"((C25*D25+C25*F25*G25)/E25)","v":7.8821052631578944E-2},null,"Padron",null,6,1720,190000,2,388,7.8821052631578944E-2]
["Articulado",null,10,950,190000,2,288,{"$f":"((C26*D26+C26*F26*G26)/E26)","v":8.0315789473684215E-2},null,"Super Padron Conv.",null,6,1720,190000,2,388,7.8821052631578944E-2]
["Articulado BRT",null,10,1720,190000,2,388,{"$f":"((C27*D27+C27*F27*G27)/E27)","v":0.13136842105263158},null,"Super Padron BRT",null,6,1720,190000,2,388,7.8821052631578944E-2,null,null,"Metodologia de Cálculo do Diesel - ICMS Monofásico"]
[null,null,null,null,null,null,null,null,null,"Articulado Conv.",null,10,1720,190000,2,388,{"$f":"((L28*M28+L28*O28*P28)/N28)","v":0.13136842105263158},null,null,{"$f":"T16","v":"2012-09-01"},"a",{"$f":"V16","v":1.929},"Preço Médio Distribuição ANP época proposta original"]
[null,null,null,null,null,null,null,null,null,"Articulado BRT",null,10,1720,190000,2,388,{"$f":"((L29*M29+L29*O29*P29)/N29)","v":0.13136842105263158},null,null,"2023-06-01","b",4.4260000000000002,"Preço Médio Distribuição ANP"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Percentual Acumulado","c = b/a",{"$f":"V29/V28","v":2.2944530844997408},"Acumulado para Deflacionar"]
["Peças e acessórios de reposição",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"d",0.9456,"ICMS Bruto"]
[null,null,"Coeficiente do valor do veículo novo",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V32/V31","v":0.73593485617597287},"e",0.69589999999999996,"Desconto Efetivo ICMS"]
[null,null,"Tipo",null,"Ar Condicionado","Coeficiente","R$/km",null,null,"Peças e acessórios de reposição",null,null,null,"EURO 6",null,null,null,null,null,{"$f":"T31-T32","v":0.26406514382402713},"f = e/d",{"$f":"V31-V32","v":0.24970000000000003},"ICMS Efetivamente Pago"]
[null,null,"Veículos",null,null,null,null,null,null,null,null,"Coeficiente do valor do veículo novo",null,null,null,null,null,null,null,null,"g = f/c",{"$f":"V33/V30","v":0.10882767736104837},"ICMS Pago Deflacionado a Preços de Proposta"]
[null,null,"Miniônibus",null,"Sem Ar",7.2023586160814527E-7,{"$f":"'Custo Capital'!F9*F35","v":0.12051716755591159},null,null,null,null,"Tipo",null,"Ar Condicionado","Coeficiente","R$/km",null,null,null,null,"h",1.6850000000000001,"Preço Diesel Proposta"]
[null,null,"Ônibus Básico",null,"Sem Ar",7.2023586160814537E-7,{"$f":"'Custo Capital'!G9*'Custos Variáveis ate dez-20'!F36","v":0.16787987781526323},null,null,null,null,"Veículos",null,null,null,null,null,null,null,null,"i = h + g",{"$f":"V34+V35","v":1.7938276773610484},"Preço Diesel Proposta com ICMS"]
[null,null,"Padron",null,"Com Ar",7.2023586160814527E-7,{"$f":"F37*'Custo Capital'!H13","v":0.32452387452339809},null,null,null,null,"Miniônibus",null,"Sem Ar",{"$f":"F35","v":7.2023586160814527E-7},{"$f":"'Custo Capital'!O9*'Custos Variáveis ate dez-20'!O37","v":0.12051716755591159}]
[null,null,"Articulado",null,"Com Ar",7.2023586160814527E-7,{"$f":"F38*'Custo Capital'!I13","v":0.43616773626429733},null,null,null,null,"Ônibus Básico",null,"Sem Ar",{"$f":"F36","v":7.2023586160814537E-7},{"$f":"'Custo Capital'!P9*'Custos Variáveis ate dez-20'!O38","v":0.16787987781526323},null,null,null,null,null,{"$f":"(V24+V36)/2","v":1.7911174990497813},"Média ICMS monofásico para mai/23 e jun/23"]
[null,null,"Articulado BRT",null,"Com Ar",7.2023586160814527E-7,{"$f":"F39*'Custo Capital'!J13","v":0.51344483803741958},null,null,null,null,"Padron",null,"Com Ar",{"$f":"F37","v":7.2023586160814527E-7},{"$f":"'Custo Capital'!Q13*'Custos Variáveis ate dez-20'!O39","v":0.32452387452339809}]
[null,null,null,null,null,null,null,null,null,null,null,"Super Padron Conv.",null,"Com Ar",{"$f":"F38","v":7.2023586160814527E-7},{"$f":"'Custo Capital'!R13*'Custos Variáveis ate dez-20'!O40","v":0.7586100283146272}]
[null,null,null,null,null,null,null,null,null,null,null,"Super Padron BRT",null,"Com Ar",{"$f":"F39","v":7.2023586160814527E-7},{"$f":"'Custo Capital'!S13*'Custos Variáveis ate dez-20'!O41","v":0.4247086828730911}]
["Custo variável por km",null,null,null,null,null,null,null,null,null,null,"Articulado Conv.",null,"Com Ar",{"$f":"F39","v":7.2023586160814527E-7},{"$f":"'Custo Capital'!T13*'Custos Variáveis ate dez-20'!O42","v":0.43062192012991463}]
[null,null,null,null,null,null,null,null,null,null,null,"Articulado BRT",null,"Com Ar",{"$f":"O42","v":7.2023586160814527E-7},{"$f":"'Custo Capital'!U13*'Custos Variáveis ate dez-20'!O43","v":0.51344483803741958}]
[null,null,"Tipo",null,"Ar Condicionado","R$/km (total)"]
[null,null,"Veículos"]
[null,null,"Miniônibus",null,"Sem Ar",{"$f":"E10+G10+H23+G35","v":0.56781739511619489}]
[null,null,"Ônibus Básico",null,"Sem Ar",{"$f":"E11+G11+H24+G36","v":0.8633855002788684}]
[null,null,"Padron BRT",null,"Com Ar",{"$f":"E12+G12+H25+G37","v":1.428262162722352}]
[null,null,"Articulado",null,"Com Ar",{"$f":"E13+G13+H26+G38","v":1.5953437737036391}]
[null,null,"Articulado BRT",null,"Com Ar",{"$f":"E14+G14+H27+G39","v":1.7236735070557088}]

{"sheet":"Dados Passag e km","index":15,"n_rows":538,"n_cols":46,"rows_kept":538,"cut":false,"hidden":false,"merged":[[167,42,167,43],[167,36,167,37],[173,40,173,41],[153,36,153,37],[173,36,173,37],[152,36,152,45],[173,42,173,44],[167,38,167,39],[153,38,153,39],[153,42,153,44],[153,40,153,41],[167,40,167,41],[172,36,172,45],[173,38,173,39],[153,33,154,33],[330,2,330,9],[251,1,251,2],[251,3,251,7],[191,3,191,7],[191,1,191,2],[211,3,211,7],[310,2,310,9],[311,1,311,2],[311,3,311,7],[231,3,231,7],[173,33,174,33],[250,2,250,9],[171,3,171,7],[190,33,190,39],[167,34,167,35],[173,34,173,35],[153,34,153,35],[1,0,3,0],[150,0,153,0],[170,0,173,0],[230,0,233,0],[231,1,231,2],[210,0,213,0],[190,0,193,0],[250,0,253,0],[230,2,230,9],[150,2,150,9],[190,2,190,9],[210,2,210,9],[211,1,211,2],[171,1,171,2],[151,1,151,2],[151,3,151,7],[170,2,170,9],[310,0,313,0],[330,0,333,0],[331,1,331,2],[331,3,331,7],[290,0,293,0],[270,0,273,0],[271,1,271,2],[271,3,271,7],[291,1,291,2],[291,3,291,7],[270,2,270,9],[290,2,290,9],[369,0,372,0],[370,1,370,2],[350,0,353,0],[351,1,351,2],[350,1,350,11],[351,3,351,9],[369,1,369,11],[388,1,388,11],[370,3,370,9],[389,3,389,9],[445,0,448,0],[446,1,446,2],[464,0,467,0],[465,1,465,2],[407,0,410,0],[408,1,408,2],[426,0,429,0],[427,1,427,2],[407,1,407,11],[353,38,353,46],[354,40,354,46],[352,38,352,46],[521,0,524,0],[522,1,522,2],[483,0,486,0],[484,1,484,2],[502,0,505,0],[503,1,503,2],[483,1,483,11],[502,1,502,11],[521,1,521,11],[484,3,484,9],[503,3,503,9],[522,3,522,9],[426,1,426,11],[445,1,445,11],[464,1,464,11],[408,3,408,9],[427,3,427,9],[446,3,446,9],[465,3,465,9],[388,0,391,0],[389,1,389,2],[389,13,389,21],[389,22,389,28],[389,29,389,36],[351,13,351,21],[351,22,351,28],[351,29,351,36],[370,13,370,21],[370,22,370,28],[370,29,370,36]]}
["Viação Pioneira (Bacia2)"]
["FONTE/Período","Passageiros","Criança","Passg.","Passag.","Passag.Pagante"]
[null,"Informação","Candanga","SBA","Funcio-","Levantamento"]
[null,"Dftrans","e Sêniors",null,"nários","Ditar"]
["Edital",6032365,0,0,0,{"$f":"B5-SUM(C5:E5)","v":6032365}]
["2013-06-01",0,0,0,0,{"$f":"B6-SUM(C6:E6)","v":0}]
[{"$f":"DATE(YEAR(A6),MONTH(A6)+1,DAY(A6))","v":"2013-07-01"},null,null,null,null,46272]
["2013-08-01",null,null,null,null,770334]
["2013-09-01",null,null,null,null,1726533]
["2013-10-01",null,null,null,null,2420509]
["2013-11-01",null,null,null,null,2613685]
["2013-12-01",null,null,null,null,3055778]
["2014-01-01",null,null,null,null,3483413]
["2014-02-01",null,null,null,null,3535634]
["2014-03-01",null,null,null,null,3931129]
["2014-04-01",null,null,null,null,4116087]
["2014-05-01",null,null,null,null,4336305]
["2014-06-01",null,null,null,null,3641351]
["2014-07-01",null,null,null,null,3332531]
["2014-08-01",null,null,null,null,3896024]
["2014-09-01",null,null,null,null,3810182]
["2014-10-01",null,null,null,null,4126601]
["2014-11-01",null,null,null,null,3099168]
["2014-12-01",null,null,null,null,4311153]
["2015-01-01",null,null,null,null,4381084]
["2015-02-01",null,null,null,null,4414958]
["2015-03-01",null,null,null,null,5014915]
["2015-04-01",null,null,null,null,5751077]
["2015-05-01",null,null,null,null,5986350]
["2015-06-01",null,null,null,null,5340654]
["2015-07-01",null,null,null,null,6000144]
["2015-08-01",null,null,null,null,6412582]
["2015-09-01",null,null,null,null,6294815]
["2015-10-01",null,null,null,null,6092274]
["2015-11-01",null,null,null,null,5915264]
["2015-12-01",null,null,null,null,5826657]
["2016-01-01",null,null,null,null,5022685]
["2016-02-01",null,null,null,null,5357684]
[{"$f":"DATE(YEAR(A38),MONTH(A38)+1,DAY(A38))","v":"2016-03-01"},null,null,null,null,6700193]
["2016-04-01",null,null,null,null,6420663]
["2016-05-01",null,null,null,null,6691331]
["2016-06-01",null,null,null,null,6584982]
["2016-07-01",null,null,null,null,6010203]
["2016-08-01",null,null,null,null,6716340]
["2016-09-01",null,null,null,null,6585294]
["2016-10-01",null,null,null,null,6472454]
["2016-11-01",null,null,null,null,6131074]
["2016-12-01",null,null,null,null,6128497]
["2017-01-01",null,null,null,null,5185255]
["2017-02-01",null,null,null,null,5333669]
["2017-03-01",null,null,null,null,6643105]
["2017-04-01",null,null,null,null,5550888]
["2017-05-01",null,null,null,null,6399807]
["2017-06-01",null,null,null,null,5971576]
["2017-07-01",null,null,null,null,5230721]
["2017-08-01",null,null,null,null,6269570]
["2017-09-01",null,null,null,null,6142276]
["2017-10-01",null,null,null,null,6410405]
["2017-11-01",null,null,null,null,6103507]
["2017-12-01",null,null,null,null,5569080]
["2018-01-01",null,null,null,null,5100711]
["2018-02-01",null,null,null,null,5219488]
["2018-03-01",null,null,null,null,6685808]
["2018-04-01",null,null,null,null,6584256]
["2018-05-01",null,null,null,null,6692776]
["2018-06-01",null,null,null,null,6543995]
["2018-07-01",null,null,null,null,5783519]
["2018-08-01",null,null,null,null,7147153]
["2018-09-01",null,null,null,null,6522993]
["2018-10-01",null,null,null,null,7136773]
[{"$f":"DATE(YEAR(A70),MONTH(A70)+1,DAY(A70))","v":"2018-11-01"},null,null,null,null,6490802]
["2018-12-01",null,null,null,null,5858916]
["2019-01-01",null,null,null,null,5483607]
["2019-02-01",null,null,null,null,6068143]
["2019-03-01",null,null,null,null,6397579]
["2019-04-01",null,null,null,null,6853589]
["2019-05-01",null,null,null,null,7212951]
["2019-06-01",6267722,5907,80678,34066,6147071]
["2019-07-01",6319275,5644,81694,36564,6195373]
["2019-08-01",7259015,8733,87414,37797,7125071]
["2019-09-01",7050490,9095,80131,35916,6925348]
["2019-10-01",7495592,14625,84359,36968,7359640]
["2019-11-01",6904883,11276,81289,34639,6777679]
["2019-12-01",6177590,10166,78761,33935,6054728]
["2020-01-01",5633590,8162,73863,35383,5516182]
["2020-02-01",5940284,11032,72135,36772,5820345]
["2020-03-01",4889420,9602,43844,32372,4803602]
["2020-04-01",2304149,{"$f":"2137+2609","v":4746},{"$f":"0+0","v":0},21418,2277985]
["2020-05-01",2713135,5995,0,23085,2684055]
["2020-06-01",3016447,6755,0,23952,2985740]
["2020-07-01",3420966,6416,0,25609,3388941]
["2020-08-01",3618087,6265,0,25413,3586409]
["2020-09-01",3859271,6410,0,24979,3827882]
["2020-10-01",4290217,7210,0,24293,4258714]
["2020-11-01",4251103,6258,0,22777,4222068]
["2020-12-01",4468275,6541,0,23945,4437789]
["2021-01-01",4208011,6424,0,22023,4179564]
["2021-02-01",4026052,6064,0,21869,3998119]
["2021-03-01",4287893,6984,0,23630,4257279]
["2021-04-01",4170896,6598,0,22798,4141500]
["2021-05-01",4451142,6846,0,24369,4419927]
["2021-06-01",4728243,0,0,0,4728243]
["2021-07-01",5041698,0,0,0,5041698]
["2021-08-01",5461069,0,0,0,5461069]
["2021-09-01",5629516,0,0,0,5629516]
["2021-10-01",5755869,0,0,0,5755869]
["2021-11-01",5958120,0,0,0,5958120]
["2021-12-01",6062135,0,0,0,6062135]
["2022-01-01",5325394,0,0,0,5325394]
["2022-02-01",5524484,0,0,0,5524484]
["2022-03-01",7013823,0,0,0,7013823]
["2022-04-01",6639790,0,0,0,6639790]
["2022-05-01",7490964,0,0,0,7490964]
["2022-06-01",7158164,0,0,0,7158164]
["2022-07-01",6663531,0,0,0,6663531]
["2022-08-01",7795300,0,0,0,7795300]
["2022-09-01",7204955,0,0,0,7204955]
["2022-10-01",7007196,0,0,0,7007196]
["2022-11-01",6799746,0,0,0,6799746]
["2022-12-01",6387679,0,0,0,6387679]
["2023-01-01",6174513,0,0,0,6174513]
["2023-02-01",5999109,0,0,0,5999109]
["2023-03-01",7742535,0,0,0,7742535]
["2023-04-01",6786822,0,0,0,6786822]
["2023-05-01",7591339,0,0,0,7591339]
["2023-06-01",7375477,0,0,0,7375477]
["2023-07-01",6868391,null,null,null,6868391]
["2023-08-01",7824061,null,null,null,7824061]
["2023-09-01",7230554,null,null,null,7230554]
["2023-10-01",7407240,null,null,null,7407240]
["2023-11-01",6728034,null,null,null,6728034]
["2023-12-01",6158541,null,null,null,6158541]
["2024-01-01",null,null,null,null,5940488]
["2024-02-01",null,null,null,null,6176677]
["2024-03-01",6896214,null,null,null,7158658]
["2024-04-01",7593449,null,null,null,7593449]
["2024-05-01",7326554,null,null,null,7326554]
["2024-06-01",7038624,null,null,null,7038624]
["2024-07-01",6905659,null,null,null,6905659]
["2024-08-01",7667965,null,null,null,7667965]
["2024-09-01",7274100,null,null,null,7274100]
["2024-10-01",7681497,null,null,null,7681497]
["2024-11-01",6954995,null,null,null,6954995]
["2024-12-01",6276882,null,null,null,6276882]
["2025-01-01",6150543,null,null,null,6150543]
["2025-02-01",7351062,null,null,null,{"$f":"B146","v":7351062}]
["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,{"$f":"SUM(F135:F146)/F147","v":7114999}]
["OBS: Os Sêniors constam na Criança Candanga"]
[null,null,null,null,null,null,null,null,null,"Bacia 2"]
["FONTE",null," Km Rodada (OS) e Passageiros Pagantes Transportados - ANO 1"]
[null,"KM RODADA",null,"KM OPERACIONAL RODADA POR TIPO DE VEÍCULO",null,null,null,null,"Passag.","IPK"]
[null,"Operacional","km Mensal","Miniônibus","Básico","Padron","Articulado","Articulado","Total","c/ km",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quadro 26",null,null,"ORDENS DE SERVIÇOS - Operação Branca - ANO 1"]
[null,"Mensal","Oper. + Ociosa",null,"Conv.",null,"Conv.","BRT","Mês","Ociosa",null,"Custos com Combustível",null,null,null,null,null,"Custos com Lubrificantes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mês","Articulado BRT",null,"Básico",null,"Miniônibus",null,"Padron BRT",null,"Total c/ km Ociosa",null,null,"Total"]
["Edital Contratado",{"$f":"C155/1.05","v":3017622.5428571426},{"$f":"SUM(D155:H155)","v":3168503.67},287633.58,2369076.92,0,511793.17,0,{"$f":"B5","v":6032365},{"$f":"I155/C155","v":1.9038529313112647},null,"Miniônibus","Básico","Padron","Articulado","Articulado BRT",null,"Miniônibus","Básico","Padron","Articulado","Articulado BRT",null,null,null,null,null,null,null,null,null,null,null,null,"Qtde.","Km c/ Ociosa","Qtde.","Km c/ Ociosa","Qtde.","Km c/ Ociosa","Qtde.","Km c/ Ociosa","Q.Veíc.","Km c/ Ociosa","PMM","Operacional"]
["2013-07-01",{"$f":"C156/1.05","v":549374.557142857},{"$f":"SUM(D156:H156)","v":576843.28499999992},0,{"$f":"31298.715+544785.84","v":576084.55499999993},0,758.73,0,{"$f":"F7","v":46272},{"$f":"I156/C156","v":8.0215894339482521E-2},null,{"$f":"(D156*'Custos Variáveis ate dez-20'!$E$10)","v":0},{"$f":"(E156*'Custos Variáveis ate dez-20'!$E$11)","v":340597.35971052625},{"$f":"(F156*'Custos Variáveis ate dez-20'!$E$12)","v":0},{"$f":"(G156*'Custos Variáveis ate dez-20'!$E$13)","v":747.63745614035088},{"$f":"(H156*'Custos Variáveis ate dez-20'!$E$14)","v":0},null,{"$f":"($D156*'Custos Variáveis ate dez-20'!$G$10)","v":0},{"$f":"($E156*'Custos Variáveis ate dez-20'!$G$11)","v":10217.920791315786},{"$f":"($F156*'Custos Variáveis ate dez-20'!$G$12)","v":0},{"$f":"($G156*'Custos Variáveis ate dez-20'!$G$13)","v":22.429123684210527},{"$f":"($H156*'Custos Variáveis ate dez-20'!$G$14)","v":0},null,null,null,null,null,null,null,null,null,null,null,"2013-07-01",0,0,0,0,0,0,0,0,{"$f":"AI156+AK156+AM156+AO156","v":0},{"$f":"AJ156+AL156+AN156+AP156","v":0},{"$f":"AR156/AQ156","v":{"$error":"#DIV/0!"}},{"$f":"AR156/1.05","v":0}]
[{"$f":"DATE(YEAR(A156),MONTH(A156)+1,DAY(A156))","v":"2013-08-01"},1183401.3700000001,1242571.4385000002,0,1229376.8235000002,0,13194.615000000003,0,770334,0.61995147814593832,null,{"$f":"(D157*'Custos Variáveis ate dez-20'!$E$10)","v":0},{"$f":"(E157*'Custos Variáveis ate dez-20'!$E$11)","v":726842.08687631588},{"$f":"(F157*'Custos Variáveis ate dez-20'!$E$12)","v":0},{"$f":"(G157*'Custos Variáveis ate dez-20'!$E$13)","v":13001.711271929827},{"$f":"(H157*'Custos Variáveis ate dez-20'!$E$14)","v":0},null,{"$f":"($D157*'Custos Variáveis ate dez-20'!$G$10)","v":0},{"$f":"($E157*'Custos Variáveis ate dez-20'!$G$11)","v":21805.262606289474},{"$f":"($F157*'Custos Variáveis ate dez-20'!$G$12)","v":0},{"$f":"($G157*'Custos Variáveis ate dez-20'!$G$13)","v":390.05133815789486},{"$f":"($H157*'Custos Variáveis ate dez-20'!$G$14)","v":0},null,null,null,null,null,null,null,null,null,null,null,"2013-08-01",0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0]
["2013-09-01",1720417.15,1806438.0075000001,0,1786207.1325000001,0,20230.875,0,1726533,0.9557665377011284,null,{"$f":"(D158*'Custos Variáveis ate dez-20'!$E$10)","v":0},{"$f":"(E158*'Custos Variáveis ate dez-20'!$E$11)","v":1056055.7958815789},{"$f":"(F158*'Custos Variáveis ate dez-20'!$E$12)","v":0},{"$f":"(G158*'Custos Variáveis ate dez-20'!$E$13)","v":19935.10197368421},{"$f":"(H158*'Custos Variáveis ate dez-20'!$E$14)","v":0},null,{"$f":"($D158*'Custos Variáveis ate dez-20'!$G$10)","v":0},{"$f":"($E158*'Custos Variáveis ate dez-20'!$G$11)","v":31681.673876447363},{"$f":"($F158*'Custos Variáveis ate dez-20'!$G$12)","v":0},{"$f":"($G158*'Custos Variáveis ate dez-20'!$G$13)","v":598.05305921052638},{"$f":"($H158*'Custos Variáveis ate dez-20'!$G$14)","v":0},null,null,null,null,null,null,null,null,null,null,null,"2013-09-01",0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0]
["2013-10-01",1980394.0499999996,2079413.7524999997,0,2061678.2024999997,0,17735.550000000003,0,2420509,1.164034332796883,null,{"$f":"(D159*'Custos Variáveis ate dez-20'!$E$10)","v":0},{"$f":"(E159*'Custos Variáveis ate dez-20'!$E$11)","v":1218922.0249868417},{"$f":"(F159*'Custos Variáveis ate dez-20'!$E$12)","v":0},{"$f":"(G159*'Custos Variáveis ate dez-20'!$E$13)","v":17476.258333333335},{"$f":"(H159*'Custos Variáveis ate dez-20'!$E$14)","v":0},null,{"$f":"($D159*'Custos Variáveis ate dez-20'!$G$10)","v":0},{"$f":"($E159*'Custos Variáveis ate dez-20'!$G$11)","v":36567.660749605253},{"$f":"($F159*'Custos Variáveis ate dez-20'!$G$12)","v":0},{"$f":"($G159*'Custos Variáveis ate dez-20'!$G$13)","v":524.28775000000007},{"$f":"($H159*'Custos Variáveis ate dez-20'!$G$14)","v":0},null,null,null,null,null,null,null,null,null,null,null,"2013-10-01",0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0]
["2013-11-01",2500887.6800000002,2625932.0640000002,0,2601185.9790000003,0,24746.085000000003,0,2613685,0.9953361078270454,null,{"$f":"(D160*'Custos Variáveis ate dez-20'!$E$10)","v":0},{"$f":"(E160*'Custos Variáveis ate dez-20'!$E$11)","v":1537894.1665315789},{"$f":"(F160*'Custos Variáveis ate dez-20'!$E$12)","v":0},{"$f":"(G160*'Custos Variáveis ate dez-20'!$E$13)","v":24384.300131578952},{"$f":"(H160*'Custos Variáveis ate dez-20'!$E$14)","v":0},null,{"$f":"($D160*'Custos Variáveis ate dez-20'!$G$10)","v":0},{"$f":"($E160*'Custos Variáveis ate dez-20'!$G$11)","v":46136.824995947369},{"$f":"($F160*'Custos Variáveis ate dez-20'!$G$12)","v":0},{"$f":"($G160*'Custos Variáveis ate dez-20'!$G$13)","v":731.52900394736855},{"$f":"($H160*'Custos Variáveis ate dez-20'!$G$14)","v":0},null,null,null,null,null,null,null,null,null,null,null,"2013-11-01",0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0]
["2013-12-01",3010156.02,3160663.821,0,2945229.0210000002,0,215434.80000000002,0,3055778,0.96681525561082438,null,{"$f":"(D161*'Custos Variáveis ate dez-20'!$E$10)","v":0},{"$f":"(E161*'Custos Variáveis ate dez-20'!$E$11)","v":1741302.0703105263},{"$f":"(F161*'Custos Variáveis ate dez-20'!$E$12)","v":0},{"$f":"(G161*'Custos Variáveis ate dez-20'!$E$13)","v":212285.16842105266},{"$f":"(H161*'Custos Variáveis ate dez-20'!$E$14)","v":0},null,{"$f":"($D161*'Custos Variáveis ate dez-20'!$G$10)","v":0},{"$f":"($E161*'Custos Variáveis ate dez-20'!$G$11)","v":52239.062109315782},{"$f":"($F161*'Custos Variáveis ate dez-20'!$G$12)","v":0},{"$f":"($G161*'Custos Variáveis ate dez-20'!$G$13)","v":6368.5550526315801},{"$f":"($H161*'Custos Variáveis ate dez-20'!$G$14)","v":0},null,null,null,null,null,null,null,null,null,null,null,"2013-12-01",0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0]
["2014-01-01",2773729.0900000008,2912415.5445000008,18908.400000000001,2700056.824500001,0,193450.32,0,3483413,1.1960563136597415,null,{"$f":"(D162*'Custos Variáveis ate dez-20'!$E$10)","v":7080.1453333333329},{"$f":"(E162*'Custos Variáveis ate dez-20'!$E$11)","v":1596349.3857131584},{"$f":"(F162*'Custos Variáveis ate dez-20'!$E$12)","v":0},{"$f":"(G162*'Custos Variáveis ate dez-20'!$E$13)","v":190622.09894736845},{"$f":"(H162*'Custos Variáveis ate dez-20'!$E$14)","v":0},null,{"$f":"($D162*'Custos Variáveis ate dez-20'!$G$10)","v":212.40435999999997},{"$f":"($E162*'Custos Variáveis ate dez-20'!$G$11)","v":47890.481571394746},{"$f":"($F162*'Custos Variáveis ate dez-20'!$G$12)","v":0},{"$f":"($G162*'Custos Variáveis ate dez-20'!$G$13)","v":5718.6629684210529},{"$f":"($H162*'Custos Variáveis ate dez-20'!$G$14)","v":0},null,null,null,null,null,null,null,null,null,null,null,"2014-01-01",0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0]
["2014-02-01",3035615.2599999988,3187396.0229999991,98555.625000000015,2891052.181499999,0,196348.15200000003,1440.0645000000002,3535634,1.1092546939530397,null,{"$f":"(D163*'Custos Variáveis ate dez-20'!$E$10)","v":36903.606250000004},{"$f":"(E163*'Custos Variáveis ate dez-20'!$E$11)","v":1709271.2020447361},{"$f":"(F163*'Custos Variáveis ate dez-20'!$E$12)","v":0},{"$f":"(G163*'Custos Variáveis ate dez-20'!$E$13)","v":193477.56498245618},{"$f":"(H163*'Custos Variáveis ate dez-20'!$E$14)","v":1419.0109254385968},null,{"$f":"($D163*'Custos Variáveis ate dez-20'!$G$10)","v":1107.1081875},{"$f":"($E163*'Custos Variáveis ate dez-20'!$G$11)","v":51278.136061342077},{"$f":"($F163*'Custos Variáveis ate dez-20'!$G$12)","v":0},{"$f":"($G163*'Custos Variáveis ate dez-20'!$G$13)","v":5804.3269494736851},{"$f":"($H163*'Custos Variáveis ate dez-20'!$G$14)","v":42.570327763157898},null,null,null,null,null,null,null,null,null,null,null,"2014-02-01",0,0,0,0,0,0,0,0,0,0,{"$f":"AR163/AQ163","v":{"$error":"#DIV/0!"}},0]
["2014-03-01",3026081.7799999993,3177385.8689999995,152244.75000000003,2830758.1679999991,0,162200.63999999996,32182.310999999994,3931129,1.2372211503657318,null,{"$f":"(D164*'Custos Variáveis ate dez-20'!$E$10)","v":57007.200833333336},{"$f":"(E164*'Custos Variáveis ate dez-20'!$E$11)","v":1673623.6887999994},{"$f":"(F164*'Custos Variáveis ate dez-20'!$E$12)","v":0},{"$f":"(G164*'Custos Variáveis ate dez-20'!$E$13)","v":159829.28561403506},{"$f":"(H164*'Custos Variáveis ate dez-20'!$E$14)","v":31711.809377192978},null,{"$f":"($D164*'Custos Variáveis ate dez-20'!$G$10)","v":1710.2160249999999},{"$f":"($E164*'Custos Variáveis ate dez-20'!$G$11)","v":50208.710663999977},{"$f":"($F164*'Custos Variáveis ate dez-20'!$G$12)","v":0},{"$f":"($G164*'Custos Variáveis ate dez-20'!$G$13)","v":4794.8785684210516},{"$f":"($H164*'Custos Variáveis ate dez-20'!$G$14)","v":951.35428131578931},null,null,null,null,null,null,null,null,null,null,null,"2014-03-01",7.2580645161290329,27736.894500000002,0,0,0,0,0,0,7.2580645161290329,27736.894500000002,{"$f":"AR164/AQ164","v":3821.5276866666668},26416.09]
["2014-04-01",3223515.01,3384690.7604999999,184272.05999999997,2992548.2054999997,0,166252.84200000003,41617.653000000013,4116087,1.2160895311428555,null,{"$f":"(D165*'Custos Variáveis ate dez-20'!$E$10)","v":68999.649133333311},{"$f":"(E165*'Custos Variáveis ate dez-20'!$E$11)","v":1769278.5004447366},{"$f":"(F165*'Custos Variáveis ate dez-20'!$E$12)","v":0},{"$f":"(G165*'Custos Variáveis ate dez-20'!$E$13)","v":163822.24489473688},{"$f":"(H165*'Custos Variáveis ate dez-20'!$E$14)","v":41009.20778070177},null,{"$f":"($D165*'Custos Variáveis ate dez-20'!$G$10)","v":2069.9894739999991},{"$f":"($E165*'Custos Variáveis ate dez-20'!$G$11)","v":53078.355013342094},{"$f":"($F165*'Custos Variáveis ate dez-20'!$G$12)","v":0},{"$f":"($G165*'Custos Variáveis ate dez-20'!$G$13)","v":4914.6673468421068},{"$f":"($H165*'Custos Variáveis ate dez-20'!$G$14)","v":1230.2762334210531},null,null,null,null,null,null,null,null,null,null,null,"2014-04-01",9,34561.548000000003,0,11189.156999999999,0,0,0,0,9,45750.705000000002,{"$f":"AR165/AQ165","v":5083.4116666666669},43572.1]
["2014-05-01",3133687.2100000004,3290371.5705000004,213793.71300000005,2854620.4050000003,0,167670.51,54286.942500000026,4336305,1.3178769956795673,null,{"$f":"(D166*'Custos Variáveis ate dez-20'!$E$10)","v":80053.868090000018},{"$f":"(E166*'Custos Variáveis ate dez-20'!$E$11)","v":1687731.7131315789},{"$f":"(F166*'Custos Variáveis ate dez-20'!$E$12)","v":0},{"$f":"(G166*'Custos Variáveis ate dez-20'!$E$13)","v":165219.18675438597},{"$f":"(H166*'Custos Variáveis ate dez-20'!$E$14)","v":53493.273750000029},null,{"$f":"($D166*'Custos Variáveis ate dez-20'!$G$10)","v":2401.6160427},{"$f":"($E166*'Custos Variáveis ate dez-20'!$G$11)","v":50631.951393947362},{"$f":"($F166*'Custos Variáveis ate dez-20'!$G$12)","v":0},{"$f":"($G166*'Custos Variáveis ate dez-20'!$G$13)","v":4956.5756026315794},{"$f":"($H166*'Custos Variáveis ate dez-20'!$G$14)","v":1604.7982125000008},null,null,null,null,null,null,null,null,null,null,null,"2014-05-01",11.580645161290322,44540.684999999998,0,15311.478000000001,0,0,0,0,11.580645161290322,59852.163,{"$f":"AR166/AQ166","v":5168.2926267409475},57002.06]
["2014-06-01",4064024.28,4267225.4939999999,354187.02900000004,3113454.3509999993,12350.4465,182908.23600000012,604325.43150000018,3641351,{"$f":"I167/C167","v":0.85332987561120899},null,{"$f":"(D167*'Custos Variáveis ate dez-20'!$E$10)","v":132623.36530333332},{"$f":"(E167*'Custos Variáveis ate dez-20'!$E$11)","v":1840761.607521052},{"$f":"(F167*'Custos Variáveis ate dez-20'!$E$12)","v":11561.390195833335},{"$f":"(G167*'Custos Variáveis ate dez-20'!$E$13)","v":180234.13898245626},{"$f":"(H167*'Custos Variáveis ate dez-20'!$E$14)","v":595490.26437280723},null,{"$f":"($D167*'Custos Variáveis ate dez-20'!$G$10)","v":3978.7009590999996},{"$f":"($E167*'Custos Variáveis ate dez-20'!$G$11)","v":55222.848225631555},{"$f":"($F167*'Custos Variáveis ate dez-20'!$G$12)","v":346.841705875},{"$f":"($G167*'Custos Variáveis ate dez-20'!$G$13)","v":5407.0241694736878},{"$f":"($H167*'Custos Variáveis ate dez-20'!$G$14)","v":17864.707931184217},null,null,null,null,null,null,null,null,null,null,null,"2014-06-01",12.199999999999998,47171.418000000012,2.4333333333333336,30739.369500000001,0.3666666666666667,3812.6549999999993,0.56666666666666665,7491.183,15.566666666666665,89214.625500000009,{"$f":"AR167/AQ167","v":5731.1322591006438},84966.310000000012]
["Totais Anual",{"$f":"C168/1.05","v":30201283.457142856},{"$f":"SUM(D168:H168)","v":31711347.629999999},{"$f":"SUM(D156:D167)","v":1021961.577},28582251.848999999,12350.4465,1360931.355,733852.4025000002,{"$f":"SUM(I156:I167)","v":33677030},{"$f":"I168/C168","v":1.0619867182226088},null,{"$f":"SUM(L156:L167)","v":382667.83494333329},{"$f":"SUM(M156:M167)","v":16898629.601952631},11561.390195833335,1341034.6977631582,723123.56620614056,null,{"$f":"SUM(R156:R167)","v":11480.0350483},{"$f":"SUM(S156:S167)","v":506958.88805857883},{"$f":"SUM(T156:T167)","v":346.841705875},{"$f":"SUM(U156:U167)","v":40231.04093289475},{"$f":"SUM(V156:V167)","v":21693.706986184217},null,null,null,null,null,null,null,null,null,null,null,"Totais.",{"$f":"SUM(AJ156:AJ167)","v":154010.54550000001},null,{"$f":"SUM(AL156:AL167)","v":57240.004500000003},null,{"$f":"SUM(AN156:AN167)","v":3812.6549999999993},null,{"$f":"SUM(AP156:AP167)","v":7491.183},null,{"$f":"SUM(AR156:AR167)","v":222554.38800000004},null,{"$f":"AQ168/SUM(AQ156:AQ167)","v":5127.3461203458282},{"$f":"SUM(AT156:AT167)","v":211956.56}]
["Somatorio de jul e ago,"]
[null,null,null,null,null,null,null,null,null,{"$f":"J150","v":"Bacia 2"}]
["FONTE",null," Km Rodada (OS) e Passageiros Pagantes Transportados - ANO 2"]
[null,"KM RODADA",null,"KM OPERACIONAL RODADA POR TIPO DE VEÍCULO",null,null,null,null,"Passag.","IPK"]
[null,"Operacional","km Mensal","Miniônibus","Básico","Padron","Articulado","Articulado","Total","c/ km",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quadro 27",null,null,"ORDENS DE SERVIÇOS - Operação Branca - ANO 2"]
[null,"Mensal","Oper. + Ociosa",null,"Conv.",null,"Conv.","BRT","Mês","Ociosa",null,"Custos com Combustível",null,null,null,null,null,"Custos com Lubrificantes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mês","Articulado BRT",null,"Básico",null,"Miniônibus",null,"Padron BRT",null,"Total c/ km Ociosa",null,null,"Total"]
["Edital Contratado",{"$f":"C175/1.05","v":3017622.5428571426},{"$f":"SUM(D175:H175)","v":3168503.67},{"$f":"D155","v":287633.58},2369076.92,0,511793.17,0,6032365,{"$f":"I175/C175","v":1.9038529313112647},null,"Miniônibus","Básico","Padron","Articulado","Articulado BRT",null,"Miniônibus","Básico","Padron","Articulado","Articulado BRT",null,null,null,null,null,null,null,null,null,null,null,null,"Qtde.","Km c/ Ociosa","Qtde.","Km c/ Ociosa","Qtde.","Km c/ Ociosa","Qtde.","Km c/ Ociosa","Q.Veíc.","Km c/ Ociosa","PMM","Operacional"]
[{"$f":"DATE(YEAR(A167),MONTH(A167)+1,DAY(A167))","v":"2014-07-01"},{"$f":"C176/1.05","v":4037134.2400000012},{"$f":"SUM(D176:H176)","v":4238990.9520000014},339660.2790000001,2996663.7120000012,387608.56050000008,171294.46949999998,343763.93100000004,{"$f":"F19","v":3332531},0.78616138551267156,null,{"$f":"(D176*'Custos Variáveis ate dez-20'!$E$10)","v":127183.90447000002},{"$f":"(E176*'Custos Variáveis ate dez-20'!$E$11)","v":1771711.703410527},{"$f":"(F176*'Custos Variáveis ate dez-20'!$E$12)","v":362844.68024583347},{"$f":"(G176*'Custos Variáveis ate dez-20'!$E$13)","v":168790.16439035087},{"$f":"(H176*'Custos Variáveis ate dez-20'!$E$14)","v":338738.14253508777},null,{"$f":"($D176*'Custos Variáveis ate dez-20'!$G$10)","v":3815.5171341000005},{"$f":"($E176*'Custos Variáveis ate dez-20'!$G$11)","v":53151.351102315799},{"$f":"($F176*'Custos Variáveis ate dez-20'!$G$12)","v":10885.340407375003},{"$f":"($G176*'Custos Variáveis ate dez-20'!$G$13)","v":5063.7049317105257},{"$f":"($H176*'Custos Variáveis ate dez-20'!$G$14)","v":10162.144276052633},null,null,null,null,null,null,null,null,null,null,null,"2014-07-01",32.741935483870961,447121.32150000008,79.967741935483872,539574.777,11,111025.73999999999,21.612903225806448,279716.68199999997,{"$f":"AI176+AK176+AM176+AO176","v":145.32258064516128},{"$f":"AJ176+AL176+AN176+AP176","v":1377438.5205000001},{"$f":"AR176/AQ176","v":9478.4892642619325},{"$f":"AR176/1.05","v":1311846.21}]
[{"$f":"DATE(YEAR(A176),MONTH(A176)+1,DAY(A176))","v":"2014-08-01"},4091639.3600000013,{"$f":"SUM(D177:H177)","v":4296221.3280000016},336918.35100000014,3017462.6790000009,389203.20600000006,179501.67899999995,373135.413,3896024,0.90684899649099238,null,{"$f":"(D177*'Custos Variáveis ate dez-20'!$E$10)","v":126157.20476333337},{"$f":"(E177*'Custos Variáveis ate dez-20'!$E$11)","v":1784008.6365315793},{"$f":"(F177*'Custos Variáveis ate dez-20'!$E$12)","v":364337.44561666675},{"$f":"(G177*'Custos Variáveis ate dez-20'!$E$13)","v":176877.38544736838},{"$f":"(H177*'Custos Variáveis ate dez-20'!$E$14)","v":367680.21690350876},null,{"$f":"($D177*'Custos Variáveis ate dez-20'!$G$10)","v":3784.7161429000007},{"$f":"($E177*'Custos Variáveis ate dez-20'!$G$11)","v":53520.259095947375},{"$f":"($F177*'Custos Variáveis ate dez-20'!$G$12)","v":10930.123368500002},{"$f":"($G177*'Custos Variáveis ate dez-20'!$G$13)","v":5306.321563421051},{"$f":"($H177*'Custos Variáveis ate dez-20'!$G$14)","v":11030.406507105263},null,null,null,null,null,null,null,null,null,null,null,"2014-08-01",38.322580645161295,390538.47000000003,81,538082.82149999996,11,109112.99699999999,24.870967741935484,355951.49100000004,155.19354838709677,1393685.7795000002,8980.3074546871776,1327319.79]
["2014-09-01",4160762.7100000004,4368800.8455000008,343320.40049999993,3063448.290000001,403103.46300000005,185793.27899999995,373135.413,3810182,0.87213451350720295,null,{"$f":"(D178*'Custos Variáveis ate dez-20'!$E$10)","v":128554.41663166662},{"$f":"(E178*'Custos Variáveis ate dez-20'!$E$11)","v":1811196.6205789477},{"$f":"(F178*'Custos Variáveis ate dez-20'!$E$12)","v":377349.63064166676},{"$f":"(G178*'Custos Variáveis ate dez-20'!$E$13)","v":183077.00299122802},{"$f":"(H178*'Custos Variáveis ate dez-20'!$E$14)","v":367680.21690350876},null,{"$f":"($D178*'Custos Variáveis ate dez-20'!$G$10)","v":3856.6324989499985},{"$f":"($E178*'Custos Variáveis ate dez-20'!$G$11)","v":54335.898617368432},{"$f":"($F178*'Custos Variáveis ate dez-20'!$G$12)","v":11320.488919250001},{"$f":"($G178*'Custos Variáveis ate dez-20'!$G$13)","v":5492.3100897368413},{"$f":"($H178*'Custos Variáveis ate dez-20'!$G$14)","v":11030.406507105263},null,null,null,null,null,null,null,null,null,null,null,"2014-09-01",47,482371.42800000007,83,543319.098,11,107345.196,25,303700.92900000006,166,1436736.6510000001,8655.0400662650609,1368320.62]
["2014-10-01",3957721.0000000005,4155607.0500000007,337876.03499999997,2827658.82,459876.1125000001,175611.03000000003,354585.05249999999,4126601,0.99302002098586273,null,{"$f":"(D179*'Custos Variáveis ate dez-20'!$E$10)","v":126515.80421666664},{"$f":"(E179*'Custos Variáveis ate dez-20'!$E$11)","v":1671791.2672631578},{"$f":"(F179*'Custos Variáveis ate dez-20'!$E$12)","v":430495.13864583347},{"$f":"(G179*'Custos Variáveis ate dez-20'!$E$13)","v":173043.61728070179},{"$f":"(H179*'Custos Variáveis ate dez-20'!$E$14)","v":349401.06050438597},null,{"$f":"($D179*'Custos Variáveis ate dez-20'!$G$10)","v":3795.4741264999989},{"$f":"($E179*'Custos Variáveis ate dez-20'!$G$11)","v":50153.738017894728},{"$f":"($F179*'Custos Variáveis ate dez-20'!$G$12)","v":12914.854159375003},{"$f":"($G179*'Custos Variáveis ate dez-20'!$G$13)","v":5191.308518421054},{"$f":"($H179*'Custos Variáveis ate dez-20'!$G$14)","v":10482.031815131579},null,null,null,null,null,null,null,null,null,null,null,"2014-10-01",47,500908.31700000004,83,563200.38599999994,11,111201.88799999999,25,313875.73350000003,166,1489186.3245000001,8971.0019548192777,1418272.69]
["2014-11-01",4126008.42,4332308.841,314392.69050000003,3041778.5054999995,423811.14300000027,179191.08900000001,373135.413,3099168,0.71536174214316595,null,{"$f":"(D180*'Custos Variáveis ate dez-20'!$E$10)","v":117722.59633166666},{"$f":"(E180*'Custos Variáveis ate dez-20'!$E$11)","v":1798384.8357078943},{"$f":"(F180*'Custos Variáveis ate dez-20'!$E$12)","v":396734.31997500028},{"$f":"(G180*'Custos Variáveis ate dez-20'!$E$13)","v":176571.33623684212},{"$f":"(H180*'Custos Variáveis ate dez-20'!$E$14)","v":367680.21690350876},null,{"$f":"($D180*'Custos Variáveis ate dez-20'!$G$10)","v":3531.6778899499996},{"$f":"($E180*'Custos Variáveis ate dez-20'!$G$11)","v":53951.545071236826},{"$f":"($F180*'Custos Variáveis ate dez-20'!$G$12)","v":11902.029599250009},{"$f":"($G180*'Custos Variáveis ate dez-20'!$G$13)","v":5297.1400871052638},{"$f":"($H180*'Custos Variáveis ate dez-20'!$G$14)","v":11030.406507105263},null,null,null,null,null,null,null,null,null,null,null,"2014-11-01",47,452384.22600000002,0,0,0,0,27.000000000000004,317868.87300000002,74,770253.09900000005,10408.825662162162,733574.38]
["2014-12-01",{"$f":"C181/1.05","v":4022296.59},{"$f":"SUM(D181:H181)","v":4223411.4194999998},296683.53750000009,3041939.4389999998,402121.63950000022,113170.52249999998,369496.28100000008,4311153,1.0207750493108216,null,{"$f":"(D181*'Custos Variáveis ate dez-20'!$E$10)","v":111091.50237500003},{"$f":"(E181*'Custos Variáveis ate dez-20'!$E$11)","v":1798479.984110526},{"$f":"(F181*'Custos Variáveis ate dez-20'!$E$12)","v":376430.5347541669},{"$f":"(G181*'Custos Variáveis ate dez-20'!$E$13)","v":111515.9826973684},{"$f":"(H181*'Custos Variáveis ate dez-20'!$E$14)","v":364094.28858771938},null,{"$f":"($D181*'Custos Variáveis ate dez-20'!$G$10)","v":3332.7450712500004},{"$f":"($E181*'Custos Variáveis ate dez-20'!$G$11)","v":53954.399523315777},{"$f":"($F181*'Custos Variáveis ate dez-20'!$G$12)","v":11292.916042625007},{"$f":"($G181*'Custos Variáveis ate dez-20'!$G$13)","v":3345.4794809210521},{"$f":"($H181*'Custos Variáveis ate dez-20'!$G$14)","v":10922.828657631582},null,null,null,null,null,null,null,null,null,null,null,"2014-12-01",47,485914.71600000001,0,0,0,0,29,336600.87300000002,76,822515.58900000004,10822.573539473684,783348.18]
["2015-01-01",3584068,3763271.4000000004,261693.18000000008,2685600.1829999997,364813.30200000014,137674.236,313490.49900000007,4381084,1.1641690259171846,null,{"$f":"(D182*'Custos Variáveis ate dez-20'!$E$10)","v":97989.55740000002},{"$f":"(E182*'Custos Variáveis ate dez-20'!$E$11)","v":1587802.2134578945},{"$f":"(F182*'Custos Variáveis ate dez-20'!$E$12)","v":341505.78548333352},{"$f":"(G182*'Custos Variáveis ate dez-20'!$E$13)","v":135661.45477192983},{"$f":"(H182*'Custos Variáveis ate dez-20'!$E$14)","v":308907.30457017553},null,{"$f":"($D182*'Custos Variáveis ate dez-20'!$G$10)","v":2939.6867220000004},{"$f":"($E182*'Custos Variáveis ate dez-20'!$G$11)","v":47634.066403736826},{"$f":"($F182*'Custos Variáveis ate dez-20'!$G$12)","v":10245.173564500004},{"$f":"($G182*'Custos Variáveis ate dez-20'!$G$13)","v":4069.8436431578948},{"$f":"($H182*'Custos Variáveis ate dez-20'!$G$14)","v":9267.219137105265},null,null,null,null,null,null,null,null,null,null,null,"2015-01-01",47,482474.50650000002,0,0,0,0,29,336032.90700000001,76,818507.41350000002,10769.834388157895,779530.87]
["2015-02-01",4151663.4800000009,4359246.654000001,303736.87050000014,3106392.6285000001,401964.63300000021,174017.10900000005,373135.413,4414958,1.0127800398605293,null,{"$f":"(D183*'Custos Variáveis ate dez-20'!$E$10)","v":113732.5837316667},{"$f":"(E183*'Custos Variáveis ate dez-20'!$E$11)","v":1836586.5189552631},{"$f":"(F183*'Custos Variáveis ate dez-20'!$E$12)","v":376283.55922500027},{"$f":"(G183*'Custos Variáveis ate dez-20'!$E$13)","v":171472.9992192983},{"$f":"(H183*'Custos Variáveis ate dez-20'!$E$14)","v":367680.21690350876},null,{"$f":"($D183*'Custos Variáveis ate dez-20'!$G$10)","v":3411.9775119500009},{"$f":"($E183*'Custos Variáveis ate dez-20'!$G$11)","v":55097.595568657889},{"$f":"($F183*'Custos Variáveis ate dez-20'!$G$12)","v":11288.506776750006},{"$f":"($G183*'Custos Variáveis ate dez-20'!$G$13)","v":5144.1899765789494},{"$f":"($H183*'Custos Variáveis ate dez-20'!$G$14)","v":11030.406507105263},null,null,null,null,null,null,null,null,null,null,null,"2015-02-01",47,426863.8395,0,0,0,0,29,305508.49350000004,76,732372.3330000001,9636.4780657894753,697497.46000000008]
["2015-03-01",3916970.3299999996,4112818.8465,305126.64000000007,2865551.7344999998,433915.02000000008,152050.18500000003,356175.26700000005,5014915,1.2193376822973085,null,{"$f":"(D184*'Custos Variáveis ate dez-20'!$E$10)","v":114252.97520000002},{"$f":"(E184*'Custos Variáveis ate dez-20'!$E$11)","v":1694194.6219763155},{"$f":"(F184*'Custos Variáveis ate dez-20'!$E$12)","v":406192.67150000011},{"$f":"(G184*'Custos Variáveis ate dez-20'!$E$13)","v":149827.22907894739},{"$f":"(H184*'Custos Variáveis ate dez-20'!$E$14)","v":350968.026254386},null,{"$f":"($D184*'Custos Variáveis ate dez-20'!$G$10)","v":3427.5892560000002},{"$f":"($E184*'Custos Variáveis ate dez-20'!$G$11)","v":50825.83865928946},{"$f":"($F184*'Custos Variáveis ate dez-20'!$G$12)","v":12185.780145000002},{"$f":"($G184*'Custos Variáveis ate dez-20'!$G$13)","v":4494.8168723684221},{"$f":"($H184*'Custos Variáveis ate dez-20'!$G$14)","v":10529.04078763158},null,null,null,null,null,null,null,null,null,null,null,"2015-03-01",47,485914.71600000001,0,0,0,0,29,336600.87300000002,76,822515.58900000004,10822.573539473684,783348.18]
["2015-04-01",4010444.4999999995,4210966.7249999996,316707.28950000001,2925739.6979999994,448504.45500000007,152318.88,367696.40250000008,5751077,1.3657379351531211,null,{"$f":"(D185*'Custos Variáveis ate dez-20'!$E$10)","v":118589.28506833332},{"$f":"(E185*'Custos Variáveis ate dez-20'!$E$11)","v":1729779.43548421},{"$f":"(F185*'Custos Variáveis ate dez-20'!$E$12)","v":419850.00370833348},{"$f":"(G185*'Custos Variáveis ate dez-20'!$E$13)","v":150091.9957894737},{"$f":"(H185*'Custos Variáveis ate dez-20'!$E$14)","v":362320.7241008773},null,{"$f":"($D185*'Custos Variáveis ate dez-20'!$G$10)","v":3557.6785520499993},{"$f":"($E185*'Custos Variáveis ate dez-20'!$G$11)","v":51893.383064526293},{"$f":"($F185*'Custos Variáveis ate dez-20'!$G$12)","v":12595.500111250003},{"$f":"($G185*'Custos Variáveis ate dez-20'!$G$13)","v":4502.759873684211},{"$f":"($H185*'Custos Variáveis ate dez-20'!$G$14)","v":10869.621723026319},null,null,null,null,null,null,null,null,null,null,null,"2015-04-01",3.1333333333333329,37073.777999999998,0,0,0,0,1.9333333333333333,20349.609,5.0666666666666664,57423.387000000002,{"$f":"AR185/AQ185","v":11333.563223684212},54688.94]
["2015-05-01",4006630.96,4206962.5080000004,315894.978,2937360.4575,432707.01600000006,149145.087,371854.96950000012,5986350,1.4229625266724624,null,{"$f":"(D186*'Custos Variáveis ate dez-20'!$E$10)","v":118285.11953999999},{"$f":"(E186*'Custos Variáveis ate dez-20'!$E$11)","v":1736649.9546973682},{"$f":"(F186*'Custos Variáveis ate dez-20'!$E$12)","v":405061.84553333343},{"$f":"(G186*'Custos Variáveis ate dez-20'!$E$13)","v":146964.60327192984},{"$f":"(H186*'Custos Variáveis ate dez-20'!$E$14)","v":366418.49333771941},null,{"$f":"($D186*'Custos Variáveis ate dez-20'!$G$10)","v":3548.5535861999992},{"$f":"($E186*'Custos Variáveis ate dez-20'!$G$11)","v":52099.498640921047},{"$f":"($F186*'Custos Variáveis ate dez-20'!$G$12)","v":12151.855366000003},{"$f":"($G186*'Custos Variáveis ate dez-20'!$G$13)","v":4408.9380981578952},{"$f":"($H186*'Custos Variáveis ate dez-20'!$G$14)","v":10992.554800131584},null,null,null,null,null,null,null,null,null,null,null,"2015-05-01",0,0,0,0,0,0,0,0,0,0,{"$f":"AR186/AQ186","v":{"$error":"#DIV/0!"}},0]
["2015-06-01",4252746.0200000005,4465383.3210000005,335107.25850000005,3129916.818,444155.3550000001,153269.78100000008,402934.10850000015,5340654,1.1960124397123397,null,{"$f":"(D187*'Custos Variáveis ate dez-20'!$E$10)","v":125479.05123833334},{"$f":"(E187*'Custos Variáveis ate dez-20'!$E$11)","v":1850494.6801157894},{"$f":"(F187*'Custos Variáveis ate dez-20'!$E$12)","v":415778.76287500013},{"$f":"(G187*'Custos Variáveis ate dez-20'!$E$13)","v":151028.99472807025},{"$f":"(H187*'Custos Variáveis ate dez-20'!$E$14)","v":397043.25896052649},null,{"$f":"($D187*'Custos Variáveis ate dez-20'!$G$10)","v":3764.3715371499998},{"$f":"($E187*'Custos Variáveis ate dez-20'!$G$11)","v":55514.840403473674},{"$f":"($F187*'Custos Variáveis ate dez-20'!$G$12)","v":12473.362886250003},{"$f":"($G187*'Custos Variáveis ate dez-20'!$G$13)","v":4530.8698418421072},{"$f":"($H187*'Custos Variáveis ate dez-20'!$G$14)","v":11911.297768815793},null,null,null,null,null,null,null,null,null,null,null,"2015-06-01",0,0,0,0,0,0,0,0,0,0,{"$f":"AR187/AQ187","v":{"$error":"#DIV/0!"}},0]
["Totais Anual",{"$f":"C188/1.05","v":48318085.610000007},{"$f":"SUM(D188:H188)","v":50733989.890500009},{"$f":"SUM(D176:D187)","v":3807117.5100000007},35639512.965000004,4991783.9055000013,1923037.3470000001,4372538.1630000016,{"$f":"SUM(I176:I187)","v":53464697},1.0538240165103063,null,{"$f":"SUM(L176:L187)","v":1425554.0009666667},{"$f":"SUM(M176:M187)","v":21071080.472289469},{"$f":"SUM(N176:N187)","v":4672864.3782041688},{"$f":"SUM(O176:O187)","v":1894922.7659035088},{"$f":"SUM(P176:P187)","v":4308612.1664649136},null,{"$f":"SUM(R176:R187)","v":42766.620028999998},{"$f":"SUM(S176:S187)","v":632132.41416868416},{"$f":"SUM(T176:T187)","v":140185.93134612503},{"$f":"SUM(U176:U187)","v":56847.682977105265},{"$f":"SUM(V176:V187)","v":129258.36499394738},null,null,null,null,null,null,null,null,null,null,null,"2015-07-01",0,0,0,0,0,0,0,0,0,0,{"$f":"AR188/AQ188","v":{"$error":"#DIV/0!"}},0]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"J170","v":"Bacia 2"}]
["FONTE",null," Km Rodada (OS) e Passageiros Pagantes Transportados - ANO 3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Km Mensal Edital"]
[null,"KM RODADA",null,"KM OPERACIONAL RODADA POR TIPO DE VEÍCULO",null,null,null,null,"Passag.","IPK",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Histórico","Miniônibus","Básico","Padron","Artic.Conv.","Artic.BRT","Total"]
[null,"Operacional","km Mensal","Miniônibus","Básico","Padron","Articulado","Articulado","Total","c/ km",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Licitação",{"$f":"3451603/12","v":287633.58333333331},{"$f":"28428923/12","v":2369076.9166666665},0,{"$f":"6141518/12","v":511793.16666666669},0,{"$f":"SUM(AI193:AM193)","v":3168503.6666666665}]
[null,"Mensal","Oper. + Ociosa",null,"Conv.",null,"Conv.","BRT","Mês","Ociosa",null,"Custos com Combustível",null,null,null,null,null,"Custos com Lubrificantes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Veíc.Oper.",51,473,0,70,0,{"$f":"SUM(AI194:AM194)","v":594}]
["Edital Contratado",{"$f":"C195/1.05","v":3017622.5428571426},{"$f":"SUM(D195:H195)","v":3168503.67},{"$f":"D175","v":287633.58},2369076.92,0,511793.17,0,6032365,{"$f":"I195/C195","v":1.9038529313112647},null,"Miniônibus","Básico","Padron","Articulado","Articulado BRT",null,"Miniônibus","Básico","Padron","Articulado","Articulado BRT",null,null,null,null,null,null,null,null,null,null,null,"Km/Veíc.",{"$f":"AI193/AI194","v":5639.8741830065355},{"$f":"AJ193/AJ194","v":5008.6192741367158},0,{"$f":"AL193/AL194","v":7311.330952380953},0,{"$f":"AN193/AN194","v":5334.1812570145903}]
[{"$f":"DATE(YEAR(A187),MONTH(A187)+1,DAY(A187))","v":"2015-07-01"},{"$f":"C196/1.05","v":4261741.42},{"$f":"SUM(D196:H196)","v":4474828.4910000004},323628.53250000003,3168141.4589999998,445842.95700000005,153979.57050000003,383235.97200000007,{"$f":"F31","v":6000144},{"$f":"I196/C196","v":1.3408656917394244},null,{"$f":"(D196*'Custos Variáveis ate dez-20'!$E$10)","v":121180.90605833333},{"$f":"(E196*'Custos Variáveis ate dez-20'!$E$11)","v":1873094.1608473682},{"$f":"(F196*'Custos Variáveis ate dez-20'!$E$12)","v":417358.54585833341},{"$f":"(G196*'Custos Variáveis ate dez-20'!$E$13)","v":151728.40718859652},{"$f":"(H196*'Custos Variáveis ate dez-20'!$E$14)","v":377633.10691228078},null,{"$f":"($D196*'Custos Variáveis ate dez-20'!$G$10)","v":3635.4271817499998},{"$f":"($E196*'Custos Variáveis ate dez-20'!$G$11)","v":56192.824825421041},{"$f":"($F196*'Custos Variáveis ate dez-20'!$G$12)","v":12520.756375750003},{"$f":"($G196*'Custos Variáveis ate dez-20'!$G$13)","v":4551.8522156578956},{"$f":"($H196*'Custos Variáveis ate dez-20'!$G$14)","v":11328.993207368423},null,null,null,null,null,null,null,null,null,null,null,"Veíc.Oper.",51,{"$f":"473-AK196+1","v":437},37,12,59,{"$f":"SUM(AI196:AM196)","v":596}]
[{"$f":"DATE(YEAR(A196),MONTH(A196)+1,DAY(A196))","v":"2015-08-01"},4307840.55,4523232.5774999997,303659.01300000004,3260690.4119999995,432707.01600000006,154321.16700000002,371854.96950000012,6412582,1.417698933258092,null,{"$f":"(D197*'Custos Variáveis ate dez-20'!$E$10)","v":113703.43042333334},{"$f":"(E197*'Custos Variáveis ate dez-20'!$E$11)","v":1927811.6997263154},{"$f":"(F197*'Custos Variáveis ate dez-20'!$E$12)","v":405061.84553333343},{"$f":"(G197*'Custos Variáveis ate dez-20'!$E$13)","v":152065.00958771931},{"$f":"(H197*'Custos Variáveis ate dez-20'!$E$14)","v":366418.49333771941},null,{"$f":"($D197*'Custos Variáveis ate dez-20'!$G$10)","v":3411.1029126999997},{"$f":"($E197*'Custos Variáveis ate dez-20'!$G$11)","v":57834.350991789455},{"$f":"($F197*'Custos Variáveis ate dez-20'!$G$12)","v":12151.855366000003},{"$f":"($G197*'Custos Variáveis ate dez-20'!$G$13)","v":4561.9502876315792},{"$f":"($H197*'Custos Variáveis ate dez-20'!$G$14)","v":10992.554800131584},null,null,null,null,null,null,null,null,null,null,null,"Km/Veíc.",{"$f":"AI195*AI196","v":287633.58333333331},{"$f":"AJ195*AJ196","v":2188766.6227977448},{"$f":"AJ195*AK196","v":185318.91314305848},{"$f":"AL195*AL196","v":87735.971428571444},{"$f":"AL195*AM196","v":431368.5261904762},{"$f":"SUM(AI197:AM197)","v":3180823.6168931839}]
["2015-09-01",4334673.42,4551407.091,302131.29450000008,3275779.6364999996,448504.45500000013,157295.30250000002,367696.40250000008,6294815,1.3830481154822281,null,{"$f":"(D198*'Custos Variáveis ate dez-20'!$E$10)","v":113131.38471833336},{"$f":"(E198*'Custos Variáveis ate dez-20'!$E$11)","v":1936732.8728078944},{"$f":"(F198*'Custos Variáveis ate dez-20'!$E$12)","v":419850.00370833353},{"$f":"(G198*'Custos Variáveis ate dez-20'!$E$13)","v":154995.66357456142},{"$f":"(H198*'Custos Variáveis ate dez-20'!$E$14)","v":362320.7241008773},null,{"$f":"($D198*'Custos Variáveis ate dez-20'!$G$10)","v":3393.9415415500002},{"$f":"($E198*'Custos Variáveis ate dez-20'!$G$11)","v":58101.986184236826},{"$f":"($F198*'Custos Variáveis ate dez-20'!$G$12)","v":12595.500111250005},{"$f":"($G198*'Custos Variáveis ate dez-20'!$G$13)","v":4649.8699072368427},{"$f":"($H198*'Custos Variáveis ate dez-20'!$G$14)","v":10869.621723026319}]
["2015-10-01",4044158.5399999991,4246366.4669999992,286332.40650000004,3045066.0869999994,412471.54200000002,153532.40700000004,348964.02449999988,6092274,1.4347028329620617,null,{"$f":"(D199*'Custos Variáveis ate dez-20'!$E$10)","v":107215.57887833334},{"$f":"(E199*'Custos Variáveis ate dez-20'!$E$11)","v":1800328.5461736836},{"$f":"(F199*'Custos Variáveis ate dez-20'!$E$12)","v":386119.19348333339},{"$f":"(G199*'Custos Variáveis ate dez-20'!$E$13)","v":151287.78116666671},{"$f":"(H199*'Custos Variáveis ate dez-20'!$E$14)","v":343862.21127631568},null,{"$f":"($D199*'Custos Variáveis ate dez-20'!$G$10)","v":3216.4673663499998},{"$f":"($E199*'Custos Variáveis ate dez-20'!$G$11)","v":54009.856385210507},{"$f":"($F199*'Custos Variáveis ate dez-20'!$G$12)","v":11583.575804500002},{"$f":"($G199*'Custos Variáveis ate dez-20'!$G$13)","v":4538.6334350000016},{"$f":"($H199*'Custos Variáveis ate dez-20'!$G$14)","v":10315.86633828947}]
["2015-11-01",4078104.4200000023,4282009.6410000026,311751.75150000013,3019674.7665000022,374239.29900000006,154645.21799999999,421698.60599999991,5915264,1.3814223918044646,null,{"$f":"(D200*'Custos Variáveis ate dez-20'!$E$10)","v":116733.71139500003},{"$f":"(E200*'Custos Variáveis ate dez-20'!$E$11)","v":1785316.4847552644},{"$f":"(F200*'Custos Variáveis ate dez-20'!$E$12)","v":350329.56600833341},{"$f":"(G200*'Custos Variáveis ate dez-20'!$E$13)","v":152384.323},{"$f":"(H200*'Custos Variáveis ate dez-20'!$E$14)","v":415533.42170175433},null,{"$f":"($D200*'Custos Variáveis ate dez-20'!$G$10)","v":3502.0113418500009},{"$f":"($E200*'Custos Variáveis ate dez-20'!$G$11)","v":53559.494542657929},{"$f":"($F200*'Custos Variáveis ate dez-20'!$G$12)","v":10509.886980250003},{"$f":"($G200*'Custos Variáveis ate dez-20'!$G$13)","v":4571.5296900000003},{"$f":"($H200*'Custos Variáveis ate dez-20'!$G$14)","v":12466.00265105263}]
["2015-12-01",4293670.0200000014,4508353.5210000016,341680.26900000015,3182555.7855000007,380021.29200000002,156399.663,447696.51150000002,5826657,1.2924135103556795,null,{"$f":"(D201*'Custos Variáveis ate dez-20'!$E$10)","v":127940.27850333338},{"$f":"(E201*'Custos Variáveis ate dez-20'!$E$11)","v":1881616.3152868424},{"$f":"(F201*'Custos Variáveis ate dez-20'!$E$12)","v":355742.15390000003},{"$f":"(G201*'Custos Variáveis ate dez-20'!$E$13)","v":154113.11821929825},{"$f":"(H201*'Custos Variáveis ate dez-20'!$E$14)","v":441151.24086403515},null,{"$f":"($D201*'Custos Variáveis ate dez-20'!$G$10)","v":3838.208355100001},{"$f":"($E201*'Custos Variáveis ate dez-20'!$G$11)","v":56448.489458605269},{"$f":"($F201*'Custos Variáveis ate dez-20'!$G$12)","v":10672.264617000001},{"$f":"($G201*'Custos Variáveis ate dez-20'!$G$13)","v":4623.3935465789473},{"$f":"($H201*'Custos Variáveis ate dez-20'!$G$14)","v":13234.537225921054}]
["2016-01-01",4143097.3300000005,4350252.1965000005,331222.2900000001,3080618.1210000007,358049.853,142683.03,437678.90250000003,5022685,1.1545732921049969,null,{"$f":"(D202*'Custos Variáveis ate dez-20'!$E$10)","v":124024.34636666669},{"$f":"(E202*'Custos Variáveis ate dez-20'!$E$11)","v":1821347.906626316},{"$f":"(F202*'Custos Variáveis ate dez-20'!$E$12)","v":335174.44572500006},{"$f":"(G202*'Custos Variáveis ate dez-20'!$E$13)","v":140597.0207894737},{"$f":"(H202*'Custos Variáveis ate dez-20'!$E$14)","v":431280.08813596494},null,{"$f":"($D202*'Custos Variáveis ate dez-20'!$G$10)","v":3720.7303910000005},{"$f":"($E202*'Custos Variáveis ate dez-20'!$G$11)","v":54640.437198789477},{"$f":"($F202*'Custos Variáveis ate dez-20'!$G$12)","v":10055.233371750001},{"$f":"($G202*'Custos Variáveis ate dez-20'!$G$13)","v":4217.9106236842108},{"$f":"($H202*'Custos Variáveis ate dez-20'!$G$14)","v":12938.402644078949}]
["2016-02-01",4515922.7299999986,4741718.8664999986,382911.40649999987,3351721.1174999988,383779.76699999999,147760.20000000001,475546.37550000002,5357684,1.1299033432479018,null,{"$f":"(D203*'Custos Variáveis ate dez-20'!$E$10)","v":143379.04887833327},{"$f":"(E203*'Custos Variáveis ate dez-20'!$E$11)","v":1981631.6080657886},{"$f":"(F203*'Custos Variáveis ate dez-20'!$E$12)","v":359260.50410833338},{"$f":"(G203*'Custos Variáveis ate dez-20'!$E$13)","v":145599.96315789476},{"$f":"(H203*'Custos Variáveis ate dez-20'!$E$14)","v":468593.94310964918},null,{"$f":"($D203*'Custos Variáveis ate dez-20'!$G$10)","v":4301.3714663499977},{"$f":"($E203*'Custos Variáveis ate dez-20'!$G$11)","v":59448.948241973652},{"$f":"($F203*'Custos Variáveis ate dez-20'!$G$12)","v":10777.81512325},{"$f":"($G203*'Custos Variáveis ate dez-20'!$G$13)","v":4367.9988947368429},{"$f":"($H203*'Custos Variáveis ate dez-20'!$G$14)","v":14057.818293289474}]
["2016-03-01",4377466.8099999996,4596340.1504999995,425189.1210000001,3214200.5069999998,370336.49100000004,139902,446712.03150000004,6700193,1.4577234888221098,null,{"$f":"(D204*'Custos Variáveis ate dez-20'!$E$10)","v":159209.70419666669},{"$f":"(E204*'Custos Variáveis ate dez-20'!$E$11)","v":1900325.5629105261},{"$f":"(F204*'Custos Variáveis ate dez-20'!$E$12)","v":346676.1040750001},{"$f":"(G204*'Custos Variáveis ate dez-20'!$E$13)","v":137856.64912280702},{"$f":"(H204*'Custos Variáveis ate dez-20'!$E$14)","v":440181.1538464913},null,{"$f":"($D204*'Custos Variáveis ate dez-20'!$G$10)","v":4776.2911259000002},{"$f":"($E204*'Custos Variáveis ate dez-20'!$G$11)","v":57009.766887315775},{"$f":"($F204*'Custos Variáveis ate dez-20'!$G$12)","v":10400.283122250003},{"$f":"($G204*'Custos Variáveis ate dez-20'!$G$13)","v":4135.6994736842107},{"$f":"($H204*'Custos Variáveis ate dez-20'!$G$14)","v":13205.434615394739}]
["2016-04-01",4510384.1099999994,4735903.3154999996,442580.17650000012,3306043.2089999993,380599.61100000003,149083.20000000001,457597.11900000006,6420663,1.35574199308208,null,{"$f":"(D205*'Custos Variáveis ate dez-20'!$E$10)","v":165721.68831166669},{"$f":"(E205*'Custos Variáveis ate dez-20'!$E$11)","v":1954625.5463736837},{"$f":"(F205*'Custos Variáveis ate dez-20'!$E$12)","v":356283.52474166674},{"$f":"(G205*'Custos Variáveis ate dez-20'!$E$13)","v":146903.62105263158},{"$f":"(H205*'Custos Variáveis ate dez-20'!$E$14)","v":450907.10264035093},null,{"$f":"($D205*'Custos Variáveis ate dez-20'!$G$10)","v":4971.6506493500001},{"$f":"($E205*'Custos Variáveis ate dez-20'!$G$11)","v":58638.766391210505},{"$f":"($F205*'Custos Variáveis ate dez-20'!$G$12)","v":10688.505742250001},{"$f":"($G205*'Custos Variáveis ate dez-20'!$G$13)","v":4407.108631578948},{"$f":"($H205*'Custos Variáveis ate dez-20'!$G$14)","v":13527.213079210529}]
["2016-05-01",4416590.76,4637420.2979999995,438523.7325000001,3287693.8709999998,353071.59299999999,142791.6,415339.50150000019,6691331,1.4428994074325761,null,{"$f":"(D206*'Custos Variáveis ate dez-20'!$E$10)","v":164202.77539166668},{"$f":"(E206*'Custos Variáveis ate dez-20'!$E$11)","v":1943776.9026789472},{"$f":"(F206*'Custos Variáveis ate dez-20'!$E$12)","v":330514.24122500006},{"$f":"(G206*'Custos Variáveis ate dez-20'!$E$13)","v":140704.00350877194},{"$f":"(H206*'Custos Variáveis ate dez-20'!$E$14)","v":409267.28656578966},null,{"$f":"($D206*'Custos Variáveis ate dez-20'!$G$10)","v":4926.08326175},{"$f":"($E206*'Custos Variáveis ate dez-20'!$G$11)","v":58313.30708036841},{"$f":"($F206*'Custos Variáveis ate dez-20'!$G$12)","v":9915.4272367499998},{"$f":"($G206*'Custos Variáveis ate dez-20'!$G$13)","v":4221.1201052631586},{"$f":"($H206*'Custos Variáveis ate dez-20'!$G$14)","v":12278.01859697369}]
["2016-06-01",4359280.5499999989,4577244.5774999987,432281.86049999995,3266470.0424999991,402751.22999999981,124402.10999999999,351339.33450000006,6584982,1.4386345078367186,null,{"$f":"(D207*'Custos Variáveis ate dez-20'!$E$10)","v":161865.54109833331},{"$f":"(E207*'Custos Variáveis ate dez-20'!$E$11)","v":1931228.7795131572},{"$f":"(F207*'Custos Variáveis ate dez-20'!$E$12)","v":377019.90141666651},{"$f":"(G207*'Custos Variáveis ate dez-20'!$E$13)","v":122583.36570175437},{"$f":"(H207*'Custos Variáveis ate dez-20'!$E$14)","v":346202.79452192987},null,{"$f":"($D207*'Custos Variáveis ate dez-20'!$G$10)","v":4855.9662329499988},{"$f":"($E207*'Custos Variáveis ate dez-20'!$G$11)","v":57936.86338539471},{"$f":"($F207*'Custos Variáveis ate dez-20'!$G$12)","v":11310.597042499996},{"$f":"($G207*'Custos Variáveis ate dez-20'!$G$13)","v":3677.5009710526315},{"$f":"($H207*'Custos Variáveis ate dez-20'!$G$14)","v":10386.083835657897}]
["Totais Anual",{"$f":"C208/1.05","v":51642930.659999996},{"$f":"SUM(D208:H208)","v":54225077.192999996},{"$f":"SUM(D196:D207)","v":4321891.8540000003},38458655.014499992,4742375.1059999997,1776795.4679999999,4925359.7505000001,{"$f":"SUM(I196:I207)","v":73319274},{"$f":"I208/C208","v":1.3521285315839975},null,{"$f":"SUM(L196:L207)","v":1618308.3942200001},{"$f":"SUM(M196:M207)","v":22737836.385765791},{"$f":"SUM(N196:N207)","v":4439390.0297833337},{"$f":"SUM(O196:O207)","v":1750818.9260701756},{"$f":"SUM(P196:P207)","v":4853351.5670131575},null,{"$f":"SUM(R196:R207)","v":48549.251826599997},{"$f":"SUM(S196:S207)","v":682135.09157297353},{"$f":"SUM(T196:T207)","v":133181.7008935},{"$f":"SUM(U196:U207)","v":52524.56778210526},{"$f":"SUM(V196:V207)","v":145600.54701039474}]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"J190","v":"Bacia 2"}]
["FONTE",null," Km Rodada (OS) e Passageiros Pagantes Transportados - ANO 4"]
[null,"KM RODADA",null,"KM OPERACIONAL RODADA POR TIPO DE VEÍCULO",null,null,null,null,"Passag.","IPK"]
[null,"Operacional","km Mensal","Miniônibus","Básico","Padron","Articulado","Articulado","Total","c/ km"]
[null,"Mensal","Oper. + Ociosa",null,"Conv.",null,"Conv.","BRT","Mês","Ociosa",null,"Custos com Combustível",null,null,null,null,null,"Custos com Lubrificantes"]
["Edital Contratado",{"$f":"C215/1.05","v":3017622.5428571426},{"$f":"SUM(D215:H215)","v":3168503.67},{"$f":"D195","v":287633.58},2369076.92,0,511793.17,0,6032365,{"$f":"I215/C215","v":1.9038529313112647},null,"Miniônibus","Básico","Padron","Articulado","Articulado BRT",null,"Miniônibus","Básico","Padron","Articulado","Articulado BRT"]
[{"$f":"DATE(YEAR(A207),MONTH(A207)+1,DAY(A207))","v":"2016-07-01"},{"$f":"C216/1.05","v":4487842.2700000005},{"$f":"SUM(D216:H216)","v":4712234.3835000005},449052.72300000006,3353079.9960000003,416721.0915000001,124467.20999999999,368913.36300000013,{"$f":"F43","v":6010203},{"$f":"I216/C216","v":1.2754465314893646},null,{"$f":"(D216*'Custos Variáveis ate dez-20'!$E$10)","v":168145.29739000002},{"$f":"(E216*'Custos Variáveis ate dez-20'!$E$11)","v":1982435.0151789475},{"$f":"(F216*'Custos Variáveis ate dez-20'!$E$12)","v":390097.24398750014},{"$f":"(G216*'Custos Variáveis ate dez-20'!$E$13)","v":122647.51394736841},{"$f":"(H216*'Custos Variáveis ate dez-20'!$E$14)","v":363519.89278070186},null,{"$f":"($D216*'Custos Variáveis ate dez-20'!$G$10)","v":5044.3589216999999},{"$f":"($E216*'Custos Variáveis ate dez-20'!$G$11)","v":59473.050455368415},{"$f":"($F216*'Custos Variáveis ate dez-20'!$G$12)","v":11702.917319625003},{"$f":"($G216*'Custos Variáveis ate dez-20'!$G$13)","v":3679.4254184210527},{"$f":"($H216*'Custos Variáveis ate dez-20'!$G$14)","v":10905.596783421057}]
[{"$f":"DATE(YEAR(A216),MONTH(A216)+1,DAY(A216))","v":"2016-08-01"},4409476.419999999,4629950.2409999995,434182.22400000028,3292962.3719999995,407511.69900000002,140250.6,355043.34600000008,6716340,1.4506289809605755,null,{"$f":"(D217*'Custos Variáveis ate dez-20'!$E$10)","v":162577.12165333342},{"$f":"(E217*'Custos Variáveis ate dez-20'!$E$11)","v":1946891.7883578942},{"$f":"(F217*'Custos Variáveis ate dez-20'!$E$12)","v":381476.22934166674},{"$f":"(G217*'Custos Variáveis ate dez-20'!$E$13)","v":138200.15263157897},{"$f":"(H217*'Custos Variáveis ate dez-20'!$E$14)","v":349852.6538070176},null,{"$f":"($D217*'Custos Variáveis ate dez-20'!$G$10)","v":4877.3136496000025},{"$f":"($E217*'Custos Variáveis ate dez-20'!$G$11)","v":58406.75365073682},{"$f":"($F217*'Custos Variáveis ate dez-20'!$G$12)","v":11444.286880250002},{"$f":"($G217*'Custos Variáveis ate dez-20'!$G$13)","v":4146.0045789473688},{"$f":"($H217*'Custos Variáveis ate dez-20'!$G$14)","v":10495.579614210528}]
["2016-09-01",4397880.08,4617774.0840000007,428356.66650000022,3285013.8090000008,408988.20899999997,143768.1,351647.29950000008,6585294,1.4260753948135325,null,{"$f":"(D218*'Custos Variáveis ate dez-20'!$E$10)","v":160395.77401166674},{"$f":"(E218*'Custos Variáveis ate dez-20'!$E$11)","v":1942192.3747947372},{"$f":"(F218*'Custos Variáveis ate dez-20'!$E$12)","v":382858.40675833338},{"$f":"(G218*'Custos Variáveis ate dez-20'!$E$13)","v":141666.22719298248},{"$f":"(H218*'Custos Variáveis ate dez-20'!$E$14)","v":346506.25710964919},null,{"$f":"($D218*'Custos Variáveis ate dez-20'!$G$10)","v":4811.8732203500012},{"$f":"($E218*'Custos Variáveis ate dez-20'!$G$11)","v":58265.771243842108},{"$f":"($F218*'Custos Variáveis ate dez-20'!$G$12)","v":11485.75220275},{"$f":"($G218*'Custos Variáveis ate dez-20'!$G$13)","v":4249.9868157894743},{"$f":"($H218*'Custos Variáveis ate dez-20'!$G$14)","v":10395.187713289477}]
["2016-10-01",4406291.4600000009,4626606.0330000008,421831.79850000009,3322456.1685000011,407511.69900000002,119763.02099999994,355043.34600000008,6472454,1.3989637228314225,null,{"$f":"(D219*'Custos Variáveis ate dez-20'!$E$10)","v":157952.57343833335},{"$f":"(E219*'Custos Variáveis ate dez-20'!$E$11)","v":1964329.3487447372},{"$f":"(F219*'Custos Variáveis ate dez-20'!$E$12)","v":381476.22934166674},{"$f":"(G219*'Custos Variáveis ate dez-20'!$E$13)","v":118012.09964035082},{"$f":"(H219*'Custos Variáveis ate dez-20'!$E$14)","v":349852.6538070176},null,{"$f":"($D219*'Custos Variáveis ate dez-20'!$G$10)","v":4738.5772031500001},{"$f":"($E219*'Custos Variáveis ate dez-20'!$G$11)","v":58929.880462342117},{"$f":"($F219*'Custos Variáveis ate dez-20'!$G$12)","v":11444.286880250002},{"$f":"($G219*'Custos Variáveis ate dez-20'!$G$13)","v":3540.3629892105246},{"$f":"($H219*'Custos Variáveis ate dez-20'!$G$14)","v":10495.579614210528}]
["2016-11-01",4351444.03,4569016.2315000007,389061.141,3335854.4205000005,311336.09850000014,121823.67750000005,410940.89400000009,6131074,1.3418805470050121,null,{"$f":"(D220*'Custos Variáveis ate dez-20'!$E$10)","v":145681.78279666667},{"$f":"(E220*'Custos Variáveis ate dez-20'!$E$11)","v":1972250.7714184211},{"$f":"(F220*'Custos Variáveis ate dez-20'!$E$12)","v":291445.18109583348},{"$f":"(G220*'Custos Variáveis ate dez-20'!$E$13)","v":120042.62958333339},{"$f":"(H220*'Custos Variáveis ate dez-20'!$E$14)","v":404932.98619298253},null,{"$f":"($D220*'Custos Variáveis ate dez-20'!$G$10)","v":4370.4534838999989},{"$f":"($E220*'Custos Variáveis ate dez-20'!$G$11)","v":59167.523142552629},{"$f":"($F220*'Custos Variáveis ate dez-20'!$G$12)","v":8743.3554328750051},{"$f":"($G220*'Custos Variáveis ate dez-20'!$G$13)","v":3601.2788875000015},{"$f":"($H220*'Custos Variáveis ate dez-20'!$G$14)","v":12147.989585789477}]
["2016-12-01",4225680.6000000006,4436964.6300000008,381361.93200000003,3244490.7915000003,257889.89100000015,123045.56250000007,430176.45300000015,6128497,1.3812363881746785,null,{"$f":"(D221*'Custos Variáveis ate dez-20'!$E$10)","v":142798.85676},{"$f":"(E221*'Custos Variáveis ate dez-20'!$E$11)","v":1918234.0293605262},{"$f":"(F221*'Custos Variáveis ate dez-20'!$E$12)","v":241413.5924083335},{"$f":"(G221*'Custos Variáveis ate dez-20'!$E$13)","v":121246.65076754394},{"$f":"(H221*'Custos Variáveis ate dez-20'!$E$14)","v":423887.32357017562},null,{"$f":"($D221*'Custos Variáveis ate dez-20'!$G$10)","v":4283.9657027999992},{"$f":"($E221*'Custos Variáveis ate dez-20'!$G$11)","v":57547.020880815784},{"$f":"($F221*'Custos Variáveis ate dez-20'!$G$12)","v":7242.4077722500042},{"$f":"($G221*'Custos Variáveis ate dez-20'!$G$13)","v":3637.3995230263181},{"$f":"($H221*'Custos Variáveis ate dez-20'!$G$14)","v":12716.619707105268}]
["2017-01-01",3990319.8400000003,4189835.8320000004,357895.69199999998,3054483.8940000008,315440.11799999996,105770.86799999996,356245.26,5185255,1.2375795157407969,null,{"$f":"(D222*'Custos Variáveis ate dez-20'!$E$10)","v":134012.05355999997},{"$f":"(E222*'Custos Variáveis ate dez-20'!$E$11)","v":1805896.6180315793},{"$f":"(F222*'Custos Variáveis ate dez-20'!$E$12)","v":295286.99935},{"$f":"(G222*'Custos Variáveis ate dez-20'!$E$13)","v":104224.51028070171},{"$f":"(H222*'Custos Variáveis ate dez-20'!$E$14)","v":351036.99596491229},null,{"$f":"($D222*'Custos Variáveis ate dez-20'!$G$10)","v":4020.3616067999992},{"$f":"($E222*'Custos Variáveis ate dez-20'!$G$11)","v":54176.898540947375},{"$f":"($F222*'Custos Variáveis ate dez-20'!$G$12)","v":8858.6099804999994},{"$f":"($G222*'Custos Variáveis ate dez-20'!$G$13)","v":3126.7353084210513},{"$f":"($H222*'Custos Variáveis ate dez-20'!$G$14)","v":10531.109878947369}]
["2017-02-01",4605011.080000001,4835261.6340000015,409703.62650000001,3519994.4430000009,422958.07050000003,113384.16599999994,369221.3280000001,5333669,1.1030776416513552,null,{"$f":"(D223*'Custos Variáveis ate dez-20'!$E$10)","v":153411.24681166667},{"$f":"(E223*'Custos Variáveis ate dez-20'!$E$11)","v":2081119.5215631581},{"$f":"(F223*'Custos Variáveis ate dez-20'!$E$12)","v":395935.74932916672},{"$f":"(G223*'Custos Variáveis ate dez-20'!$E$13)","v":111726.5027543859},{"$f":"(H223*'Custos Variáveis ate dez-20'!$E$14)","v":363823.35536842118},null,{"$f":"($D223*'Custos Variáveis ate dez-20'!$G$10)","v":4602.3374043499989},{"$f":"($E223*'Custos Variáveis ate dez-20'!$G$11)","v":62433.585646894746},{"$f":"($F223*'Custos Variáveis ate dez-20'!$G$12)","v":11878.072479875002},{"$f":"($G223*'Custos Variáveis ate dez-20'!$G$13)","v":3351.7950826315773},{"$f":"($H223*'Custos Variáveis ate dez-20'!$G$14)","v":10914.700661052635}]
["2017-03-01",4288058.79,4502461.7295000004,363950.08650000003,3313524.9945000005,393541.83749999997,93975.493500000041,337469.31750000006,6643105,1.4754384154949205,null,{"$f":"(D224*'Custos Variáveis ate dez-20'!$E$10)","v":136279.08794500001},{"$f":"(E224*'Custos Variáveis ate dez-20'!$E$11)","v":1959048.9879763159},{"$f":"(F224*'Custos Variáveis ate dez-20'!$E$12)","v":368398.88677083334},{"$f":"(G224*'Custos Variáveis ate dez-20'!$E$13)","v":92601.58277631583},{"$f":"(H224*'Custos Variáveis ate dez-20'!$E$14)","v":332535.55554824567},null,{"$f":"($D224*'Custos Variáveis ate dez-20'!$G$10)","v":4088.3726383499998},{"$f":"($E224*'Custos Variáveis ate dez-20'!$G$11)","v":58771.469639289469},{"$f":"($F224*'Custos Variáveis ate dez-20'!$G$12)","v":11051.966603125},{"$f":"($G224*'Custos Variáveis ate dez-20'!$G$13)","v":2778.0474832894752},{"$f":"($H224*'Custos Variáveis ate dez-20'!$G$14)","v":9976.0666664473702}]
["2017-04-01",4643133.6899999995,4875290.3744999999,405228.10649999982,3581779.236,422958.07050000003,96103.633500000025,369221.3280000001,5550888,1.138575874174323,null,{"$f":"(D225*'Custos Variáveis ate dez-20'!$E$10)","v":151735.4132116666},{"$f":"(E225*'Custos Variáveis ate dez-20'!$E$11)","v":2117648.4254947365},{"$f":"(F225*'Custos Variáveis ate dez-20'!$E$12)","v":395935.74932916672},{"$f":"(G225*'Custos Variáveis ate dez-20'!$E$13)","v":94698.609618421076},{"$f":"(H225*'Custos Variáveis ate dez-20'!$E$14)","v":363823.35536842118},null,{"$f":"($D225*'Custos Variáveis ate dez-20'!$G$10)","v":4552.0623963499975},{"$f":"($E225*'Custos Variáveis ate dez-20'!$G$11)","v":63529.452764842099},{"$f":"($F225*'Custos Variáveis ate dez-20'!$G$12)","v":11878.072479875002},{"$f":"($G225*'Custos Variáveis ate dez-20'!$G$13)","v":2840.9582885526324},{"$f":"($H225*'Custos Variáveis ate dez-20'!$G$14)","v":10914.700661052635}]
["2017-05-01",4449185.51,4671644.7855000002,392759.82899999985,3423914.8965000007,407511.69900000002,92415.015000000029,355043.34600000008,6399807,1.3699258599163884,null,{"$f":"(D226*'Custos Variáveis ate dez-20'!$E$10)","v":147066.73596999992},{"$f":"(E226*'Custos Variáveis ate dez-20'!$E$11)","v":2024314.5967026318},{"$f":"(F226*'Custos Variáveis ate dez-20'!$E$12)","v":381476.22934166674},{"$f":"(G226*'Custos Variáveis ate dez-20'!$E$13)","v":91063.918289473717},{"$f":"(H226*'Custos Variáveis ate dez-20'!$E$14)","v":349852.6538070176},null,{"$f":"($D226*'Custos Variáveis ate dez-20'!$G$10)","v":4412.0020790999979},{"$f":"($E226*'Custos Variáveis ate dez-20'!$G$11)","v":60729.437901078949},{"$f":"($F226*'Custos Variáveis ate dez-20'!$G$12)","v":11444.286880250002},{"$f":"($G226*'Custos Variáveis ate dez-20'!$G$13)","v":2731.9175486842114},{"$f":"($H226*'Custos Variáveis ate dez-20'!$G$14)","v":10495.579614210528}]
["2017-06-01",4216755.5100000007,4427593.2855000012,348141.00299999985,3317128.185000001,270337.68300000008,73265.661000000007,418720.75349999999,5971576,1.3487182798737214,null,{"$f":"(D227*'Custos Variáveis ate dez-20'!$E$10)","v":130359.4644566666},{"$f":"(E227*'Custos Variáveis ate dez-20'!$E$11)","v":1961179.2953421057},{"$f":"(F227*'Custos Variáveis ate dez-20'!$E$12)","v":253066.10880833343},{"$f":"(G227*'Custos Variáveis ate dez-20'!$E$13)","v":72194.525605263174},{"$f":"(H227*'Custos Variáveis ate dez-20'!$E$14)","v":412599.10505701753},null,{"$f":"($D227*'Custos Variáveis ate dez-20'!$G$10)","v":3910.7839336999978},{"$f":"($E227*'Custos Variáveis ate dez-20'!$G$11)","v":58835.378860263168},{"$f":"($F227*'Custos Variáveis ate dez-20'!$G$12)","v":7591.9832642500023},{"$f":"($G227*'Custos Variáveis ate dez-20'!$G$13)","v":2165.835768157895},{"$f":"($H227*'Custos Variáveis ate dez-20'!$G$14)","v":12377.973151710527}]
["Totais Anual",{"$f":"C228/1.05","v":52471079.280000016},{"$f":"SUM(D228:H228)","v":55094633.244000018},{"$f":"SUM(D216:D227)","v":4781524.8284999998},40044683.206500009,4442706.1665000003,1348033.0080000004,4477686.034500001,{"$f":"SUM(I216:I227)","v":73128162},{"$f":"I228/C228","v":1.3273191542293077},null,{"$f":"SUM(L216:L227)","v":1790415.4080049999},{"$f":"SUM(M216:M227)","v":23675540.772965793},{"$f":"SUM(N216:N227)","v":4158866.6058625001},{"$f":"SUM(O216:O227)","v":1328324.9230877196},{"$f":"SUM(P216:P227)","v":4412222.7883815793},null,{"$f":"SUM(R216:R227)","v":53712.462240149987},{"$f":"SUM(S216:S227)","v":710266.22318897361},{"$f":"SUM(T216:T227)","v":124765.99817587501},{"$f":"SUM(U216:U227)","v":39849.747692631579},{"$f":"SUM(V216:V227)","v":132366.68365144741}]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"J210","v":"Bacia 2"}]
["FONTE",null," Km Rodada (OS) e Passageiros Pagantes Transportados - ANO 5"]
[null,"KM RODADA",null,"KM OPERACIONAL RODADA POR TIPO DE VEÍCULO",null,null,null,null,"Passag.","IPK"]
[null,"Operacional","km Mensal","Miniônibus","Básico","Padron","Articulado","Articulado","Total","c/ km"]
[null,"Mensal","Oper. + Ociosa",null,"Conv.",null,"Conv.","BRT","Mês","Ociosa",null,"Custos com Combustível",null,null,null,null,null,"Custos com Lubrificantes"]
["Edital Contratado",{"$f":"C235/1.05","v":3017622.5428571426},{"$f":"SUM(D235:H235)","v":3168503.67},{"$f":"D215","v":287633.58},2369076.92,0,511793.17,0,6032365,{"$f":"I235/C235","v":1.9038529313112647},null,"Miniônibus","Básico","Padron","Articulado","Articulado BRT",null,"Miniônibus","Básico","Padron","Articulado","Articulado BRT"]
[{"$f":"DATE(YEAR(A227),MONTH(A227)+1,DAY(A227))","v":"2017-07-01"},{"$f":"C236/1.05","v":4555912.1899999995},{"$f":"SUM(D236:H236)","v":4783707.7994999997},351551.26649999985,3543873.5009999992,422958.07050000003,96103.633500000025,369221.3280000001,{"$f":"F55","v":5230721},{"$f":"I236/C236","v":1.0934449216456579},null,{"$f":"(D236*'Custos Variáveis ate dez-20'!$E$10)","v":131636.41867833326},{"$f":"(E236*'Custos Variáveis ate dez-20'!$E$11)","v":2095237.4909421047},{"$f":"(F236*'Custos Variáveis ate dez-20'!$E$12)","v":395935.74932916672},{"$f":"(G236*'Custos Variáveis ate dez-20'!$E$13)","v":94698.609618421076},{"$f":"(H236*'Custos Variáveis ate dez-20'!$E$14)","v":363823.35536842118},null,{"$f":"($D236*'Custos Variáveis ate dez-20'!$G$10)","v":3949.0925603499977},{"$f":"($E236*'Custos Variáveis ate dez-20'!$G$11)","v":62857.124728263138},{"$f":"($F236*'Custos Variáveis ate dez-20'!$G$12)","v":11878.072479875002},{"$f":"($G236*'Custos Variáveis ate dez-20'!$G$13)","v":2840.9582885526324},{"$f":"($H236*'Custos Variáveis ate dez-20'!$G$14)","v":10914.700661052635}]
[{"$f":"DATE(YEAR(A236),MONTH(A236)+1,DAY(A236))","v":"2017-08-01"},4344414.0599999996,4561634.7629999993,374388.53549999988,3364610.266499999,393459.52799999987,76223.248500000016,352953.18450000003,6269570,1.3744129737990602,null,{"$f":"(D237*'Custos Variáveis ate dez-20'!$E$10)","v":140187.7071816666},{"$f":"(E237*'Custos Variáveis ate dez-20'!$E$11)","v":1989252.0347552623},{"$f":"(F237*'Custos Variáveis ate dez-20'!$E$12)","v":368321.83593333326},{"$f":"(G237*'Custos Variáveis ate dez-20'!$E$13)","v":75108.87352192984},{"$f":"(H237*'Custos Variáveis ate dez-20'!$E$14)","v":347793.05022368423},null,{"$f":"($D237*'Custos Variáveis ate dez-20'!$G$10)","v":4205.6312154499983},{"$f":"($E237*'Custos Variáveis ate dez-20'!$G$11)","v":59677.561042657864},{"$f":"($F237*'Custos Variáveis ate dez-20'!$G$12)","v":11049.655077999998},{"$f":"($G237*'Custos Variáveis ate dez-20'!$G$13)","v":2253.2662056578952},{"$f":"($H237*'Custos Variáveis ate dez-20'!$G$14)","v":10433.791506710528}]
["2017-09-01",4471863.2399999993,4695456.4019999998,400824.75299999985,3449680.5419999999,407965.17300000007,74775.624000000011,362210.30999999994,6142276,1.3081318351467892,null,{"$f":"(D238*'Custos Variáveis ate dez-20'!$E$10)","v":150086.60195666659},{"$f":"(E238*'Custos Variáveis ate dez-20'!$E$11)","v":2039547.9695684209},{"$f":"(F238*'Custos Variáveis ate dez-20'!$E$12)","v":381900.73139166681},{"$f":"(G238*'Custos Variáveis ate dez-20'!$E$13)","v":73682.413122807033},{"$f":"(H238*'Custos Variáveis ate dez-20'!$E$14)","v":356914.83763157891},null,{"$f":"($D238*'Custos Variáveis ate dez-20'!$G$10)","v":4502.5980586999976},{"$f":"($E238*'Custos Variáveis ate dez-20'!$G$11)","v":61186.439087052619},{"$f":"($F238*'Custos Variáveis ate dez-20'!$G$12)","v":11457.021941750003},{"$f":"($G238*'Custos Variáveis ate dez-20'!$G$13)","v":2210.4723936842111},{"$f":"($H238*'Custos Variáveis ate dez-20'!$G$14)","v":10707.445128947367}]
["2017-10-01",4430217.5799999991,4651728.4589999989,400381.92599999998,3416752.7519999985,398095.46700000006,74775.624000000011,361722.69,6410405,1.3780694760024903,null,{"$f":"(D239*'Custos Variáveis ate dez-20'!$E$10)","v":149920.78784666664},{"$f":"(E239*'Custos Variáveis ate dez-20'!$E$11)","v":2020080.1358315779},{"$f":"(F239*'Custos Variáveis ate dez-20'!$E$12)","v":372661.58994166675},{"$f":"(G239*'Custos Variáveis ate dez-20'!$E$13)","v":73682.413122807033},{"$f":"(H239*'Custos Variáveis ate dez-20'!$E$14)","v":356434.34657894738},null,{"$f":"($D239*'Custos Variáveis ate dez-20'!$G$10)","v":4497.6236353999993},{"$f":"($E239*'Custos Variáveis ate dez-20'!$G$11)","v":60602.404074947328},{"$f":"($F239*'Custos Variáveis ate dez-20'!$G$12)","v":11179.847698250003},{"$f":"($G239*'Custos Variáveis ate dez-20'!$G$13)","v":2210.4723936842111},{"$f":"($H239*'Custos Variáveis ate dez-20'!$G$14)","v":10693.030397368422}]
["2017-11-01",4262074.9399999995,4475178.6869999999,369576.62700000021,3323294.9714999995,327466.91249999992,78350.055000000037,376490.1210000001,6103507,1.3638577198560027,null,{"$f":"(D240*'Custos Variáveis ate dez-20'!$E$10)","v":138385.91477666673},{"$f":"(E240*'Custos Variáveis ate dez-20'!$E$11)","v":1964825.2726236838},{"$f":"(F240*'Custos Variáveis ate dez-20'!$E$12)","v":306545.41531249997},{"$f":"(G240*'Custos Variáveis ate dez-20'!$E$13)","v":77204.586359649154},{"$f":"(H240*'Custos Variáveis ate dez-20'!$E$14)","v":370985.8794649124},null,{"$f":"($D240*'Custos Variáveis ate dez-20'!$G$10)","v":4151.5774433000015},{"$f":"($E240*'Custos Variáveis ate dez-20'!$G$11)","v":58944.758178710508},{"$f":"($F240*'Custos Variáveis ate dez-20'!$G$12)","v":9196.3624593749992},{"$f":"($G240*'Custos Variáveis ate dez-20'!$G$13)","v":2316.1375907894749},{"$f":"($H240*'Custos Variáveis ate dez-20'!$G$14)","v":11129.576383947371}]
["2017-12-01",4105556.47,4310834.2935000006,351056.4540000002,3225511.2015,247290.58199999999,82935.237000000037,404040.81900000013,5569080,1.2918798591718588,null,{"$f":"(D241*'Custos Variáveis ate dez-20'!$E$10)","v":131451.13888666674},{"$f":"(E241*'Custos Variáveis ate dez-20'!$E$11)","v":1907012.762992105},{"$f":"(F241*'Custos Variáveis ate dez-20'!$E$12)","v":231491.46148333335},{"$f":"(G241*'Custos Variáveis ate dez-20'!$E$13)","v":81722.733535087755},{"$f":"(H241*'Custos Variáveis ate dez-20'!$E$14)","v":398133.78948245628},null,{"$f":"($D241*'Custos Variáveis ate dez-20'!$G$10)","v":3943.5341666000018},{"$f":"($E241*'Custos Variáveis ate dez-20'!$G$11)","v":57210.382889763147},{"$f":"($F241*'Custos Variáveis ate dez-20'!$G$12)","v":6944.7438445000007},{"$f":"($G241*'Custos Variáveis ate dez-20'!$G$13)","v":2451.6820060526329},{"$f":"($H241*'Custos Variáveis ate dez-20'!$G$14)","v":11944.013684473688}]
["2018-01-01",3842434.6599999997,4034556.3929999997,367414.41449999996,2972022.753,287521.04849999986,69760.047000000006,337838.13000000006,5100711,1.26425572061647,null,{"$f":"(D242*'Custos Variáveis ate dez-20'!$E$10)","v":137576.2863183333},{"$f":"(E242*'Custos Variáveis ate dez-20'!$E$11)","v":1757143.2767736842},{"$f":"(F242*'Custos Variáveis ate dez-20'!$E$12)","v":269151.64817916654},{"$f":"(G242*'Custos Variáveis ate dez-20'!$E$13)","v":68740.163271929836},{"$f":"(H242*'Custos Variáveis ate dez-20'!$E$14)","v":332898.97605263162},null,{"$f":"($D242*'Custos Variáveis ate dez-20'!$G$10)","v":4127.2885895499985},{"$f":"($E242*'Custos Variáveis ate dez-20'!$G$11)","v":52714.298303210518},{"$f":"($F242*'Custos Variáveis ate dez-20'!$G$12)","v":8074.5494453749961},{"$f":"($G242*'Custos Variáveis ate dez-20'!$G$13)","v":2062.2048981578951},{"$f":"($H242*'Custos Variáveis ate dez-20'!$G$14)","v":9986.9692815789494}]
["2018-02-01",4616065.8900000006,4846869.1845000004,487335.56549999985,3532577.9265000005,394193.3204999998,74705.148000000016,358057.22399999999,5219488,1.0768782488893269,null,{"$f":"(D243*'Custos Variáveis ate dez-20'!$E$10)","v":182480.0950816666},{"$f":"(E243*'Custos Variáveis ate dez-20'!$E$11)","v":2088559.2302289475},{"$f":"(F243*'Custos Variáveis ate dez-20'!$E$12)","v":369008.74724583316},{"$f":"(G243*'Custos Variáveis ate dez-20'!$E$13)","v":73612.967473684228},{"$f":"(H243*'Custos Variáveis ate dez-20'!$E$14)","v":352822.46926315787},null,{"$f":"($D243*'Custos Variáveis ate dez-20'!$G$10)","v":5474.4028524499972},{"$f":"($E243*'Custos Variáveis ate dez-20'!$G$11)","v":62656.776906868421},{"$f":"($F243*'Custos Variáveis ate dez-20'!$G$12)","v":11070.262417374995},{"$f":"($G243*'Custos Variáveis ate dez-20'!$G$13)","v":2208.3890242105267},{"$f":"($H243*'Custos Variáveis ate dez-20'!$G$14)","v":10584.674077894737}]
["2018-03-01",4520668.6100000003,4746702.0405000001,479829.79799999984,3459644.5380000006,386981.01749999978,71888.796000000002,348357.891,6685808,1.4085164695308623,null,{"$f":"(D244*'Custos Variáveis ate dez-20'!$E$10)","v":179669.60213999992},{"$f":"(E244*'Custos Variáveis ate dez-20'!$E$11)","v":2045438.9636947371},{"$f":"(F244*'Custos Variáveis ate dez-20'!$E$12)","v":362257.23027083318},{"$f":"(G244*'Custos Variáveis ate dez-20'!$E$13)","v":70837.79021052632},{"$f":"(H244*'Custos Variáveis ate dez-20'!$E$14)","v":343264.93937719299},null,{"$f":"($D244*'Custos Variáveis ate dez-20'!$G$10)","v":5390.0880641999975},{"$f":"($E244*'Custos Variáveis ate dez-20'!$G$11)","v":61363.168910842105},{"$f":"($F244*'Custos Variáveis ate dez-20'!$G$12)","v":10867.716908124994},{"$f":"($G244*'Custos Variáveis ate dez-20'!$G$13)","v":2125.1337063157898},{"$f":"($H244*'Custos Variáveis ate dez-20'!$G$14)","v":10297.948181315789}]
["2018-04-01",4590664.67,4820197.9035,486068.35199999984,3516356.4660000005,396414.86849999981,71888.796000000002,349469.42099999997,6584256,1.3659721305673149,null,{"$f":"(D245*'Custos Variáveis ate dez-20'!$E$10)","v":182005.5940266666},{"$f":"(E245*'Custos Variáveis ate dez-20'!$E$11)","v":2078968.6474421055},{"$f":"(F245*'Custos Variáveis ate dez-20'!$E$12)","v":371088.36301249987},{"$f":"(G245*'Custos Variáveis ate dez-20'!$E$13)","v":70837.79021052632},{"$f":"(H245*'Custos Variáveis ate dez-20'!$E$14)","v":344360.21893859649},null,{"$f":"($D245*'Custos Variáveis ate dez-20'!$G$10)","v":5460.1678207999976},{"$f":"($E245*'Custos Variáveis ate dez-20'!$G$11)","v":62369.059423263156},{"$f":"($F245*'Custos Variáveis ate dez-20'!$G$12)","v":11132.650890374995},{"$f":"($G245*'Custos Variáveis ate dez-20'!$G$13)","v":2125.1337063157898},{"$f":"($H245*'Custos Variáveis ate dez-20'!$G$14)","v":10330.806568157894}]
["2018-05-01",4547959.4300000006,4775357.4015000006,354865.92749999993,3604081.1625000006,384759.46949999977,74705.148000000016,356945.69400000002,6692776,1.4015235797634149,null,{"$f":"(D246*'Custos Variáveis ate dez-20'!$E$10)","v":132877.57507499997},{"$f":"(E246*'Custos Variáveis ate dez-20'!$E$11)","v":2130833.9504605266},{"$f":"(F246*'Custos Variáveis ate dez-20'!$E$12)","v":360177.61450416647},{"$f":"(G246*'Custos Variáveis ate dez-20'!$E$13)","v":73612.967473684228},{"$f":"(H246*'Custos Variáveis ate dez-20'!$E$14)","v":351727.18970175443},null,{"$f":"($D246*'Custos Variáveis ate dez-20'!$G$10)","v":3986.3272522499983},{"$f":"($E246*'Custos Variáveis ate dez-20'!$G$11)","v":63925.01851381579},{"$f":"($F246*'Custos Variáveis ate dez-20'!$G$12)","v":10805.328435124995},{"$f":"($G246*'Custos Variáveis ate dez-20'!$G$13)","v":2208.3890242105267},{"$f":"($H246*'Custos Variáveis ate dez-20'!$G$14)","v":10551.815691052632}]
["2018-06-01",4301625.1800000006,4516706.4390000012,316542.76500000007,3466932.0210000006,286829.52899999992,73567.787999999986,372834.33600000001,6543995,1.4488422235049752,null,{"$f":"(D247*'Custos Variáveis ate dez-20'!$E$10)","v":118527.67978333335},{"$f":"(E247*'Custos Variáveis ate dez-20'!$E$11)","v":2049747.5282052634},{"$f":"(F247*'Custos Variáveis ate dez-20'!$E$12)","v":268504.30909166666},{"$f":"(G247*'Custos Variáveis ate dez-20'!$E$13)","v":72492.235543859642},{"$f":"(H247*'Custos Variáveis ate dez-20'!$E$14)","v":367383.54161403509},null,{"$f":"($D247*'Custos Variáveis ate dez-20'!$G$10)","v":3555.8303935000004},{"$f":"($E247*'Custos Variáveis ate dez-20'!$G$11)","v":61492.425846157894},{"$f":"($F247*'Custos Variáveis ate dez-20'!$G$12)","v":8055.1292727499986},{"$f":"($G247*'Custos Variáveis ate dez-20'!$G$13)","v":2174.7670663157892},{"$f":"($H247*'Custos Variáveis ate dez-20'!$G$14)","v":11021.506248421054}]
["Totais Anual",{"$f":"C248/1.05","v":52589456.919999987},{"$f":"SUM(D248:H248)","v":55218929.765999988},{"$f":"SUM(D236:D247)","v":4739836.3844999997},40875338.10149999,4333934.9864999987,919679.14500000014,4350141.1485000001,72552593,{"$f":"I248/C248","v":1.3139079896596055},null,{"$f":"SUM(L236:L247)","v":1774805.4017516663},{"$f":"SUM(M236:M247)","v":24166647.263518419},{"$f":"SUM(N236:N247)","v":4057044.6956958328},{"$f":"SUM(O236:O247)","v":906233.54346491245},{"$f":"SUM(P236:P247)","v":4286542.5936973691},null,{"$f":"SUM(R236:R247)","v":53244.162052549982},{"$f":"SUM(S236:S247)","v":724999.41790555266},{"$f":"SUM(T236:T247)","v":121711.34087087496},{"$f":"SUM(U236:U247)","v":27187.006303947379},{"$f":"SUM(V236:V247)","v":128596.27781092106}]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"J230","v":"Bacia 2"}]
["FONTE",null," Km Rodada (OS) e Passageiros Pagantes Transportados - ANO 6"]
[null,"KM RODADA",null,"KM OPERACIONAL RODADA POR TIPO DE VEÍCULO",null,null,null,null,"Passag.","IPK"]
[null,"Operacional","km Mensal","Miniônibus","Básico","Padron","Articulado","Articulado","Total","c/ km"]
[null,"Mensal","Oper. + Ociosa",null,"Conv.",null,"Conv.","BRT","Mês","Ociosa",null,"Custos com Combustível",null,null,null,null,null,"Custos com Lubrificantes"]
["Edital Contratado",{"$f":"C255/1.05","v":3017622.5428571426},{"$f":"SUM(D255:H255)","v":3168503.67},{"$f":"D235","v":287633.58},2369076.92,0,511793.17,0,6032365,{"$f":"I255/C255","v":1.9038529313112647},null,"Miniônibus","Básico","Padron","Articulado","Articulado BRT",null,"Miniônibus","Básico","Padron","Articulado","Articulado BRT"]
[{"$f":"DATE(YEAR(A247),MONTH(A247)+1,DAY(A247))","v":"2018-07-01"},{"$f":"C256/1.05","v":4754105.55},{"$f":"SUM(D256:H256)","v":4991810.8274999997},349537.734,3781248.9750000001,407162.64749999979,77662.452000000005,376199.01899999997,{"$f":"F67","v":5783519},{"$f":"I256/C256","v":1.1586013973403122},null,{"$f":"(D256*'Custos Variáveis ate dez-20'!$E$10)","v":130882.46261999999},{"$f":"(E256*'Custos Variáveis ate dez-20'!$E$11)","v":2235580.534342105},{"$f":"(F256*'Custos Variáveis ate dez-20'!$E$12)","v":381149.47835416649},{"$f":"(G256*'Custos Variáveis ate dez-20'!$E$13)","v":76527.036035087731},{"$f":"(H256*'Custos Variáveis ate dez-20'!$E$14)","v":370699.03334210522},null,{"$f":"($D256*'Custos Variáveis ate dez-20'!$G$10)","v":3926.4738785999994},{"$f":"($E256*'Custos Variáveis ate dez-20'!$G$11)","v":67067.41603026315},{"$f":"($F256*'Custos Variáveis ate dez-20'!$G$12)","v":11434.484350624994},{"$f":"($G256*'Custos Variáveis ate dez-20'!$G$13)","v":2295.8110810526318},{"$f":"($H256*'Custos Variáveis ate dez-20'!$G$14)","v":11120.971000263158}]
[{"$f":"DATE(YEAR(A256),MONTH(A256)+1,DAY(A256))","v":"2018-08-01"},4283360.8599999994,4497528.9029999999,303265.63049999997,3420987.4440000001,372795.7905,68931.492000000013,331548.54599999997,7147153,1.5891288647934232,null,{"$f":"(D257*'Custos Variáveis ate dez-20'!$E$10)","v":113556.13053166664},{"$f":"(E257*'Custos Variáveis ate dez-20'!$E$11)","v":2022583.8046105262},{"$f":"(F257*'Custos Variáveis ate dez-20'!$E$12)","v":348978.28166250006},{"$f":"(G257*'Custos Variáveis ate dez-20'!$E$13)","v":67923.721649122817},{"$f":"(H257*'Custos Variáveis ate dez-20'!$E$14)","v":326701.34503508772},null,{"$f":"($D257*'Custos Variáveis ate dez-20'!$G$10)","v":3406.6839159499991},{"$f":"($E257*'Custos Variáveis ate dez-20'!$G$11)","v":60677.514138315782},{"$f":"($F257*'Custos Variáveis ate dez-20'!$G$12)","v":10469.348449875},{"$f":"($G257*'Custos Variáveis ate dez-20'!$G$13)","v":2037.7116494736847},{"$f":"($H257*'Custos Variáveis ate dez-20'!$G$14)","v":9801.0403510526303}]
["2018-09-01",4633258.45,4864921.3725000005,338464.18199999997,3690100.2705000001,395011.59599999996,74775.624000000011,366569.70000000007,6522993,1.3408218757393697,null,{"$f":"(D258*'Custos Variáveis ate dez-20'!$E$10)","v":126736.03259333331},{"$f":"(E258*'Custos Variáveis ate dez-20'!$E$11)","v":2181690.8616815787},{"$f":"(F258*'Custos Variáveis ate dez-20'!$E$12)","v":369774.74403333332},{"$f":"(G258*'Custos Variáveis ate dez-20'!$E$13)","v":73682.413122807033},{"$f":"(H258*'Custos Variáveis ate dez-20'!$E$14)","v":361210.49385964923},null,{"$f":"($D258*'Custos Variáveis ate dez-20'!$G$10)","v":3802.0809777999989},{"$f":"($E258*'Custos Variáveis ate dez-20'!$G$11)","v":65450.725850447358},{"$f":"($F258*'Custos Variáveis ate dez-20'!$G$12)","v":11093.242321},{"$f":"($G258*'Custos Variáveis ate dez-20'!$G$13)","v":2210.4723936842111},{"$f":"($H258*'Custos Variáveis ate dez-20'!$G$14)","v":10836.314815789476}]
["2018-10-01",4229843.8199999994,4441336.0109999999,303024.41400000005,3380841.6285000001,359709.7454999999,66115.14,331645.08300000016,7136773,1.6068977853339905,null,{"$f":"(D259*'Custos Variáveis ate dez-20'!$E$10)","v":113465.80835333334},{"$f":"(E259*'Custos Variáveis ate dez-20'!$E$11)","v":1998848.4715868421},{"$f":"(F259*'Custos Variáveis ate dez-20'!$E$12)","v":336728.28953749995},{"$f":"(G259*'Custos Variáveis ate dez-20'!$E$13)","v":65148.544385964917},{"$f":"(H259*'Custos Variáveis ate dez-20'!$E$14)","v":326796.47067543876},null,{"$f":"($D259*'Custos Variáveis ate dez-20'!$G$10)","v":3403.9742505999998},{"$f":"($E259*'Custos Variáveis ate dez-20'!$G$11)","v":59965.454147605255},{"$f":"($F259*'Custos Variáveis ate dez-20'!$G$12)","v":10101.848686124998},{"$f":"($G259*'Custos Variáveis ate dez-20'!$G$13)","v":1954.4563315789474},{"$f":"($H259*'Custos Variáveis ate dez-20'!$G$14)","v":9803.8941202631631}]
["2018-11-01",4277913.41,4491809.0805000002,309917.23350000003,3430245.2309999992,339721.4310000001,71669.63999999997,340255.54499999998,6490802,1.4450306955783359,null,{"$f":"(D260*'Custos Variáveis ate dez-20'!$E$10)","v":116046.78632166667},{"$f":"(E260*'Custos Variáveis ate dez-20'!$E$11)","v":2028057.2681526309},{"$f":"(F260*'Custos Variáveis ate dez-20'!$E$12)","v":318017.00624166679},{"$f":"(G260*'Custos Variáveis ate dez-20'!$E$13)","v":70621.83824561401},{"$f":"(H260*'Custos Variáveis ate dez-20'!$E$14)","v":335281.04872807016},null,{"$f":"($D260*'Custos Variáveis ate dez-20'!$G$10)","v":3481.4035896499995},{"$f":"($E260*'Custos Variáveis ate dez-20'!$G$11)","v":60841.71804457892},{"$f":"($F260*'Custos Variáveis ate dez-20'!$G$12)","v":9540.5101872500036},{"$f":"($G260*'Custos Variáveis ate dez-20'!$G$13)","v":2118.6551473684203},{"$f":"($H260*'Custos Variáveis ate dez-20'!$G$14)","v":10058.431461842105}]
["2018-12-01",4255981.92,4468781.0159999998,321079.43700000003,3419871.9449999998,310973.2080000001,74448.527999999977,342407.89799999999,5858916,1.3110769981842405,null,{"$f":"(D261*'Custos Variáveis ate dez-20'!$E$10)","v":120226.41141},{"$f":"(E261*'Custos Variáveis ate dez-20'!$E$11)","v":2021924.2902894735},{"$f":"(F261*'Custos Variáveis ate dez-20'!$E$12)","v":291105.47526666679},{"$f":"(G261*'Custos Variáveis ate dez-20'!$E$13)","v":73360.099228070161},{"$f":"(H261*'Custos Variáveis ate dez-20'!$E$14)","v":337401.93457894737},null,{"$f":"($D261*'Custos Variáveis ate dez-20'!$G$10)","v":3606.7923422999997},{"$f":"($E261*'Custos Variáveis ate dez-20'!$G$11)","v":60657.728708684197},{"$f":"($F261*'Custos Variáveis ate dez-20'!$G$12)","v":8733.1642580000025},{"$f":"($G261*'Custos Variáveis ate dez-20'!$G$13)","v":2200.8029768421047},{"$f":"($H261*'Custos Variáveis ate dez-20'!$G$14)","v":10122.058037368421}]
["2019-01-01",4189811.71,4399302.2955,303801.03600000002,3343456.7355000004,342256.06799999991,68987.100000000006,340801.35599999997,5483607,1.2464719702506291,null,{"$f":"(D262*'Custos Variáveis ate dez-20'!$E$10)","v":113756.61014666666},{"$f":"(E262*'Custos Variáveis ate dez-20'!$E$11)","v":1976745.473444737},{"$f":"(F262*'Custos Variáveis ate dez-20'!$E$12)","v":320389.70809999993},{"$f":"(G262*'Custos Variáveis ate dez-20'!$E$13)","v":67978.516666666677},{"$f":"(H262*'Custos Variáveis ate dez-20'!$E$14)","v":335818.8800350877},null,{"$f":"($D262*'Custos Variáveis ate dez-20'!$G$10)","v":3412.6983043999994},{"$f":"($E262*'Custos Variáveis ate dez-20'!$G$11)","v":59302.364203342106},{"$f":"($F262*'Custos Variáveis ate dez-20'!$G$12)","v":9611.6912429999975},{"$f":"($G262*'Custos Variáveis ate dez-20'!$G$13)","v":2039.3555000000003},{"$f":"($H262*'Custos Variáveis ate dez-20'!$G$14)","v":10074.566401052631}]
["2019-02-01",4556382.2000000011,4784201.3100000015,325455.22799999994,3639173.5590000013,376674.13349999988,74705.148000000016,368193.24150000006,6068143,1.2683711672659523,null,{"$f":"(D263*'Custos Variáveis ate dez-20'!$E$10)","v":121864.90203999997},{"$f":"(E263*'Custos Variáveis ate dez-20'!$E$11)","v":2151581.560321053},{"$f":"(F263*'Custos Variáveis ate dez-20'!$E$12)","v":352608.84163749992},{"$f":"(G263*'Custos Variáveis ate dez-20'!$E$13)","v":73612.967473684228},{"$f":"(H263*'Custos Variáveis ate dez-20'!$E$14)","v":362810.29937280709},null,{"$f":"($D263*'Custos Variáveis ate dez-20'!$G$10)","v":3655.9470611999986},{"$f":"($E263*'Custos Variáveis ate dez-20'!$G$11)","v":64547.44680963159},{"$f":"($F263*'Custos Variáveis ate dez-20'!$G$12)","v":10578.265249124997},{"$f":"($G263*'Custos Variáveis ate dez-20'!$G$13)","v":2208.3890242105267},{"$f":"($H263*'Custos Variáveis ate dez-20'!$G$14)","v":10884.308981184213}]
["2019-03-01",4448768.6000000015,4671207.0300000021,320634.49949999998,3551134.7655000016,368641.99049999984,71888.796000000002,358906.97850000003,6397579,1.369577276047214,null,{"$f":"(D264*'Custos Variáveis ate dez-20'!$E$10)","v":120059.80703499998},{"$f":"(E264*'Custos Variáveis ate dez-20'!$E$11)","v":2099530.5543394745},{"$f":"(F264*'Custos Variáveis ate dez-20'!$E$12)","v":345089.86332916655},{"$f":"(G264*'Custos Variáveis ate dez-20'!$E$13)","v":70837.79021052632},{"$f":"(H264*'Custos Variáveis ate dez-20'!$E$14)","v":353659.80045175442},null,{"$f":"($D264*'Custos Variáveis ate dez-20'!$G$10)","v":3601.7942110499989},{"$f":"($E264*'Custos Variáveis ate dez-20'!$G$11)","v":62985.916630184227},{"$f":"($F264*'Custos Variáveis ate dez-20'!$G$12)","v":10352.695899874996},{"$f":"($G264*'Custos Variáveis ate dez-20'!$G$13)","v":2125.1337063157898},{"$f":"($H264*'Custos Variáveis ate dez-20'!$G$14)","v":10609.794013552633}]
["2019-04-01",4621309.1399999987,4852374.5969999991,329972.77949999995,3691331.5845000003,382443.68399999983,74775.624000000011,373850.92499999999,6853589,1.412419602608022,null,{"$f":"(D265*'Custos Variáveis ate dez-20'!$E$10)","v":123556.47410166664},{"$f":"(E265*'Custos Variáveis ate dez-20'!$E$11)","v":2182418.8490815791},{"$f":"(F265*'Custos Variáveis ate dez-20'!$E$12)","v":358009.78196666657},{"$f":"(G265*'Custos Variáveis ate dez-20'!$E$13)","v":73682.413122807033},{"$f":"(H265*'Custos Variáveis ate dez-20'!$E$14)","v":368385.26820175437},null,{"$f":"($D265*'Custos Variáveis ate dez-20'!$G$10)","v":3706.6942230499985},{"$f":"($E265*'Custos Variáveis ate dez-20'!$G$11)","v":65472.565472447364},{"$f":"($F265*'Custos Variáveis ate dez-20'!$G$12)","v":10740.293458999997},{"$f":"($G265*'Custos Variáveis ate dez-20'!$G$13)","v":2210.4723936842111},{"$f":"($H265*'Custos Variáveis ate dez-20'!$G$14)","v":11051.558046052631}]
["2019-05-01",4266449.7300000014,{"$f":"SUM(D266:H266)","v":4479772.216500002},296533.99649999989,3416007.2520000017,358406.31749999989,68931.492000000013,339893.15850000002,7212951,1.6101155709286044,null,{"$f":"(D266*'Custos Variáveis ate dez-20'!$E$10)","v":111035.50757833329},{"$f":"(E266*'Custos Variáveis ate dez-20'!$E$11)","v":2019639.375305264},{"$f":"(F266*'Custos Variáveis ate dez-20'!$E$12)","v":335508.13610416662},{"$f":"(G266*'Custos Variáveis ate dez-20'!$E$13)","v":67923.721649122817},{"$f":"(H266*'Custos Variáveis ate dez-20'!$E$14)","v":334923.9602763158},null,{"$f":"($D266*'Custos Variáveis ate dez-20'!$G$10)","v":3331.0652273499982},{"$f":"($E266*'Custos Variáveis ate dez-20'!$G$11)","v":60589.181259157915},{"$f":"($F266*'Custos Variáveis ate dez-20'!$G$12)","v":10065.244083124997},{"$f":"($G266*'Custos Variáveis ate dez-20'!$G$13)","v":2037.7116494736847},{"$f":"($H266*'Custos Variáveis ate dez-20'!$G$14)","v":10047.718808289475}]
["2019-06-01",4483450.79,4707623.3295,330809.89199999982,3592893.7800000003,333722.68650000001,77851.136999999988,372345.83400000015,6147071,1.3057695082526675,null,{"$f":"(D267*'Custos Variáveis ate dez-20'!$E$10)","v":123869.92622666659},{"$f":"(E267*'Custos Variáveis ate dez-20'!$E$11)","v":2124219.6558947368},{"$f":"(F267*'Custos Variáveis ate dez-20'!$E$12)","v":312401.51486250007},{"$f":"(G267*'Custos Variáveis ate dez-20'!$E$13)","v":76712.962482456132},{"$f":"(H267*'Custos Variáveis ate dez-20'!$E$14)","v":366902.18145614053},null,{"$f":"($D267*'Custos Variáveis ate dez-20'!$G$10)","v":3716.0977867999973},{"$f":"($E267*'Custos Variáveis ate dez-20'!$G$11)","v":63726.589676842101},{"$f":"($F267*'Custos Variáveis ate dez-20'!$G$12)","v":9372.045445875001},{"$f":"($G267*'Custos Variáveis ate dez-20'!$G$13)","v":2301.3888744736842},{"$f":"($H267*'Custos Variáveis ate dez-20'!$G$14)","v":11007.065443684216}]
["Totais Anual",{"$f":"C268/1.05","v":53000636.180000015},{"$f":"SUM(D268:H268)","v":55650667.989000015},{"$f":"SUM(D256:D267)","v":3832496.0624999995},42357293.17050001,4347519.2984999996,870742.17299999995,4242617.2845000001,{"$f":"SUM(I256:I267)","v":77103096},{"$f":"I268/C268","v":1.3854837468481116},null,{"$f":"SUM(L256:L267)","v":1435056.858958333},{"$f":"SUM(M256:M267)","v":25042820.699050002},{"$f":"SUM(N256:N267)","v":4069761.1210958334},{"$f":"SUM(O256:O267)","v":858012.02427192987},{"$f":"SUM(P256:P267)","v":4180590.7160131591},null,{"$f":"SUM(R256:R267)","v":43051.705768749998},{"$f":"SUM(S256:S267)","v":751284.62097150006},{"$f":"SUM(T256:T267)","v":122092.83363287499},{"$f":"SUM(U256:U267)","v":25740.360728157895},{"$f":"SUM(V256:V267)","v":125417.72148039474}]
[null,null,{"$f":"C168+C188+C208+C228+C248+SUM(C256:C266)","v":297927022.38300002},null,null,null,null,null,{"$f":"I168+I188+I208+I228+I248+SUM(I256:I266)","v":377097781}]
[null,null,null,null,null,null,null,null,null,{"$f":"J250","v":"Bacia 2"}]
["FONTE",null," Km Rodada (OS) e Passageiros Pagantes Transportados - ANO 7"]
[null,"KM RODADA",null,"KM OPERACIONAL RODADA POR TIPO DE VEÍCULO",null,null,null,null,"Passag.","IPK"]
[null,"Operacional","km Mensal","Miniônibus","Básico","Padron","Articulado","Articulado","Total","c/ km"]
[null,"Mensal","Oper. + Ociosa",null,"Conv.",null,"Conv.","BRT","Mês","Ociosa",null,"Custos com Combustível",null,null,null,null,null,"Custos com Lubrificantes"]
["Edital Contratado",{"$f":"C275/1.05","v":3017622.5428571426},{"$f":"SUM(D275:H275)","v":3168503.67},{"$f":"D255","v":287633.58},2369076.92,0,511793.17,0,6032365,{"$f":"I275/C275","v":1.9038529313112647},null,"Miniônibus","Básico","Padron","Articulado","Articulado BRT",null,"Miniônibus","Básico","Padron","Articulado","Articulado BRT"]
[{"$f":"DATE(YEAR(A267),MONTH(A267)+1,DAY(A267))","v":"2019-07-01"},{"$f":"C276/1.05","v":4662824.4400000004},{"$f":"SUM(D276:H276)","v":4895965.6620000005},330965.13449999993,3724718.9175,381140.25599999982,77591.97600000001,381549.37800000003,{"$f":"F79","v":6195373},{"$f":"I276/C276","v":1.2654036869754499},null,{"$f":"(D276*'Custos Variáveis ate dez-20'!$E$10)","v":123928.0559183333},{"$f":"(E276*'Custos Variáveis ate dez-20'!$E$11)","v":2202158.3775394736},{"$f":"(F276*'Custos Variáveis ate dez-20'!$E$12)","v":356789.62853333319},{"$f":"(G276*'Custos Variáveis ate dez-20'!$E$13)","v":76457.590385964926},{"$f":"(H276*'Custos Variáveis ate dez-20'!$E$14)","v":375971.1707192983},null,{"$f":"($D276*'Custos Variáveis ate dez-20'!$G$10)","v":3717.8416775499986},{"$f":"($E276*'Custos Variáveis ate dez-20'!$G$11)","v":66064.751326184196},{"$f":"($F276*'Custos Variáveis ate dez-20'!$G$12)","v":10703.688855999995},{"$f":"($G276*'Custos Variáveis ate dez-20'!$G$13)","v":2293.7277115789479},{"$f":"($H276*'Custos Variáveis ate dez-20'!$G$14)","v":11279.135121578949}]
[{"$f":"DATE(YEAR(A276),MONTH(A276)+1,DAY(A276))","v":"2019-08-01"},4437840.0900000008,4659732.0945000006,315638.18999999994,3544656.1395,368641.99049999984,71888.796000000002,358906.97850000003,7125071,1.5290731002346467,null,{"$f":"(D277*'Custos Variáveis ate dez-20'!$E$10)","v":118188.96669999998},{"$f":"(E277*'Custos Variáveis ate dez-20'!$E$11)","v":2095700.2087921051},{"$f":"(F277*'Custos Variáveis ate dez-20'!$E$12)","v":345089.86332916655},{"$f":"(G277*'Custos Variáveis ate dez-20'!$E$13)","v":70837.79021052632},{"$f":"(H277*'Custos Variáveis ate dez-20'!$E$14)","v":353659.80045175442},null,{"$f":"($D277*'Custos Variáveis ate dez-20'!$G$10)","v":3545.6690009999988},{"$f":"($E277*'Custos Variáveis ate dez-20'!$G$11)","v":62871.006263763149},{"$f":"($F277*'Custos Variáveis ate dez-20'!$G$12)","v":10352.695899874996},{"$f":"($G277*'Custos Variáveis ate dez-20'!$G$13)","v":2125.1337063157898},{"$f":"($H277*'Custos Variáveis ate dez-20'!$G$14)","v":10609.794013552633}]
["2019-09-01",4701480.6899999995,4936554.7244999995,339563.11199999985,3745212.2925000004,386909.80649999977,77662.452000000005,387207.06150000007,6925348,1.4028707036568779,null,{"$f":"(D278*'Custos Variáveis ate dez-20'!$E$10)","v":127147.5208266666},{"$f":"(E278*'Custos Variáveis ate dez-20'!$E$11)","v":2214274.6360921054},{"$f":"(F278*'Custos Variáveis ate dez-20'!$E$12)","v":362190.56886249984},{"$f":"(G278*'Custos Variáveis ate dez-20'!$E$13)","v":76527.036035087731},{"$f":"(H278*'Custos Variáveis ate dez-20'!$E$14)","v":381546.1395482457},null,{"$f":"($D278*'Custos Variáveis ate dez-20'!$G$10)","v":3814.4256247999974},{"$f":"($E278*'Custos Variáveis ate dez-20'!$G$11)","v":66428.239082763161},{"$f":"($F278*'Custos Variáveis ate dez-20'!$G$12)","v":10865.717065874995},{"$f":"($G278*'Custos Variáveis ate dez-20'!$G$13)","v":2295.8110810526318},{"$f":"($H278*'Custos Variáveis ate dez-20'!$G$14)","v":11446.384186447371}]
["2019-10-01",4351513.7300000004,4569089.4165000003,307040.21249999991,3474131.9970000009,362849.59199999983,71818.320000000007,353249.29500000004,7359640,1.610745452567135,null,{"$f":"(D279*'Custos Variáveis ate dez-20'!$E$10)","v":114969.50179166663},{"$f":"(E279*'Custos Variáveis ate dez-20'!$E$11)","v":2054004.356121053},{"$f":"(F279*'Custos Variáveis ate dez-20'!$E$12)","v":339667.53473333322},{"$f":"(G279*'Custos Variáveis ate dez-20'!$E$13)","v":70768.344561403515},{"$f":"(H279*'Custos Variáveis ate dez-20'!$E$14)","v":348084.83162280708},null,{"$f":"($D279*'Custos Variáveis ate dez-20'!$G$10)","v":3449.0850537499982},{"$f":"($E279*'Custos Variáveis ate dez-20'!$G$11)","v":61620.130683631585},{"$f":"($F279*'Custos Variáveis ate dez-20'!$G$12)","v":10190.026041999996},{"$f":"($G279*'Custos Variáveis ate dez-20'!$G$13)","v":2123.0503368421055},{"$f":"($H279*'Custos Variáveis ate dez-20'!$G$14)","v":10442.544948684212}]
["2019-11-01",4377797.5500000007,4596687.4275000012,310385.52300000004,3507301.8540000012,346619.35350000008,71725.247999999963,360655.44899999996,6777679,1.4744702803701781,null,{"$f":"(D280*'Custos Variáveis ate dez-20'!$E$10)","v":116222.13472333334},{"$f":"(E280*'Custos Variáveis ate dez-20'!$E$11)","v":2073615.3066631583},{"$f":"(F280*'Custos Variáveis ate dez-20'!$E$12)","v":324474.22813750012},{"$f":"(G280*'Custos Variáveis ate dez-20'!$E$13)","v":70676.633263157855},{"$f":"(H280*'Custos Variáveis ate dez-20'!$E$14)","v":355382.70851754386},null,{"$f":"($D280*'Custos Variáveis ate dez-20'!$G$10)","v":3486.6640416999999},{"$f":"($E280*'Custos Variáveis ate dez-20'!$G$11)","v":62208.459199894751},{"$f":"($F280*'Custos Variáveis ate dez-20'!$G$12)","v":9734.2268441250035},{"$f":"($G280*'Custos Variáveis ate dez-20'!$G$13)","v":2120.2989978947357},{"$f":"($H280*'Custos Variáveis ate dez-20'!$G$14)","v":10661.481255526314}]
["2019-12-01",4430477.3,4652001.165,209997.56399999995,3659385.4290000005,333995.9279999999,74523.025499999989,374099.21850000008,6054728,1.3015319182535072,null,{"$f":"(D281*'Custos Variáveis ate dez-20'!$E$10)","v":78632.421186666645},{"$f":"(E281*'Custos Variáveis ate dez-20'!$E$11)","v":2163531.3852157895},{"$f":"(F281*'Custos Variáveis ate dez-20'!$E$12)","v":312657.29926666658},{"$f":"(G281*'Custos Variáveis ate dez-20'!$E$13)","v":73433.507583333325},{"$f":"(H281*'Custos Variáveis ate dez-20'!$E$14)","v":368629.93167982466},null,{"$f":"($D281*'Custos Variáveis ate dez-20'!$G$10)","v":2358.9726355999992},{"$f":"($E281*'Custos Variáveis ate dez-20'!$G$11)","v":64905.941556473685},{"$f":"($F281*'Custos Variáveis ate dez-20'!$G$12)","v":9379.7189779999972},{"$f":"($G281*'Custos Variáveis ate dez-20'!$G$13)","v":2203.0052274999998},{"$f":"($H281*'Custos Variáveis ate dez-20'!$G$14)","v":11058.897950394739}]
["2020-01-01",4283961.8000000007,4498159.8900000006,127622.99550000006,3520517.9939999999,426538.46549999987,71818.95,351661.48500000004,5516182,1.2263196806905856,null,{"$f":"(D282*'Custos Variáveis ate dez-20'!$E$10)","v":47787.721648333354},{"$f":"(E282*'Custos Variáveis ate dez-20'!$E$11)","v":2081429.0596105261},{"$f":"(F282*'Custos Variáveis ate dez-20'!$E$12)","v":399287.39687083324},{"$f":"(G282*'Custos Variáveis ate dez-20'!$E$13)","v":70768.965350877188},{"$f":"(H282*'Custos Variáveis ate dez-20'!$E$14)","v":346520.23521929828},null,{"$f":"($D282*'Custos Variáveis ate dez-20'!$G$10)","v":1433.6316494500004},{"$f":"($E282*'Custos Variáveis ate dez-20'!$G$11)","v":62442.871788315781},{"$f":"($F282*'Custos Variáveis ate dez-20'!$G$12)","v":11978.621906124998},{"$f":"($G282*'Custos Variáveis ate dez-20'!$G$13)","v":2123.0689605263155},{"$f":"($H282*'Custos Variáveis ate dez-20'!$G$14)","v":10395.607056578949}]
["2020-02-01",4496648.0100000007,4721480.4105000012,149765.04900000003,3479562.7020000005,644289.29249999986,74687.109000000011,373176.25799999991,5820345,1.2327372971952308,null,{"$f":"(D283*'Custos Variáveis ate dez-20'!$E$10)","v":56078.690570000006},{"$f":"(E283*'Custos Variáveis ate dez-20'!$E$11)","v":2057215.1413578948},{"$f":"(F283*'Custos Variáveis ate dez-20'!$E$12)","v":603126.36547916662},{"$f":"(G283*'Custos Variáveis ate dez-20'!$E$13)","v":73595.192201754398},{"$f":"(H283*'Custos Variáveis ate dez-20'!$E$14)","v":367720.46475438587},null,{"$f":"($D283*'Custos Variáveis ate dez-20'!$G$10)","v":1682.3607171000001},{"$f":"($E283*'Custos Variáveis ate dez-20'!$G$11)","v":61716.454240736843},{"$f":"($F283*'Custos Variáveis ate dez-20'!$G$12)","v":18093.790964374999},{"$f":"($G283*'Custos Variáveis ate dez-20'!$G$13)","v":2207.8557660526321},{"$f":"($H283*'Custos Variáveis ate dez-20'!$G$14)","v":11031.613942631577}]
["2020-03-01",3872706.4099999997,4066341.7305000001,131670.31500000006,3025103.4975000001,602208.89399999997,68011.733999999968,239347.29000000012,4803602,1.1813079958258565,null,{"$f":"(D284*'Custos Variáveis ate dez-20'!$E$10)","v":49303.21795000002},{"$f":"(E284*'Custos Variáveis ate dez-20'!$E$11)","v":1788526.1029078946},{"$f":"(F284*'Custos Variáveis ate dez-20'!$E$12)","v":563734.43688333337},{"$f":"(G284*'Custos Variáveis ate dez-20'!$E$13)","v":67017.410403508737},{"$f":"(H284*'Custos Variáveis ate dez-20'!$E$14)","v":235848.0606140352},null,{"$f":"($D284*'Custos Variáveis ate dez-20'!$G$10)","v":1479.0965385000004},{"$f":"($E284*'Custos Variáveis ate dez-20'!$G$11)","v":53655.783087236836},{"$f":"($F284*'Custos Variáveis ate dez-20'!$G$12)","v":16912.033106499999},{"$f":"($G284*'Custos Variáveis ate dez-20'!$G$13)","v":2010.5223121052622},{"$f":"($H284*'Custos Variáveis ate dez-20'!$G$14)","v":7075.4418184210563}]
["2020-04-01",4196166.97,4405975.3185000001,135923.53950000004,3264153.5745000006,618239.67449999985,71101.170000000027,316557.36,2277985,0.51702173419698882,null,{"$f":"(D285*'Custos Variáveis ate dez-20'!$E$10)","v":50895.814235000013},{"$f":"(E285*'Custos Variáveis ate dez-20'!$E$11)","v":1929859.2186078948},{"$f":"(F285*'Custos Variáveis ate dez-20'!$E$12)","v":578741.02862916654},{"$f":"(G285*'Custos Variáveis ate dez-20'!$E$13)","v":70061.679210526345},{"$f":"(H285*'Custos Variáveis ate dez-20'!$E$14)","v":311929.3284210526},null,{"$f":"($D285*'Custos Variáveis ate dez-20'!$G$10)","v":1526.8744270500001},{"$f":"($E285*'Custos Variáveis ate dez-20'!$G$11)","v":57895.776558236845},{"$f":"($F285*'Custos Variáveis ate dez-20'!$G$12)","v":17362.230858874998},{"$f":"($G285*'Custos Variáveis ate dez-20'!$G$13)","v":2101.8503763157905},{"$f":"($H285*'Custos Variáveis ate dez-20'!$G$14)","v":9357.8798526315786}]
["2020-05-01",4376488.9700000016,4595313.4185000015,150465.19950000008,3378362.8620000016,636286.47599999991,71291.902500000011,358906.97850000003,2684055,0.58408529637922435,null,{"$f":"(D286*'Custos Variáveis ate dez-20'!$E$10)","v":56340.858035000027},{"$f":"(E286*'Custos Variáveis ate dez-20'!$E$11)","v":1997382.9552526323},{"$f":"(F286*'Custos Variáveis ate dez-20'!$E$12)","v":595634.84003333328},{"$f":"(G286*'Custos Variáveis ate dez-20'!$E$13)","v":70249.623223684219},{"$f":"(H286*'Custos Variáveis ate dez-20'!$E$14)","v":353659.80045175442},null,{"$f":"($D286*'Custos Variáveis ate dez-20'!$G$10)","v":1690.2257410500006},{"$f":"($E286*'Custos Variáveis ate dez-20'!$G$11)","v":59921.488657578964},{"$f":"($F286*'Custos Variáveis ate dez-20'!$G$12)","v":17869.045200999997},{"$f":"($G286*'Custos Variáveis ate dez-20'!$G$13)","v":2107.4886967105267},{"$f":"($H286*'Custos Variáveis ate dez-20'!$G$14)","v":10609.794013552633}]
["2020-06-01",4655508.5000000009,4888283.9250000007,166557.31049999996,3583729.4430000009,673781.39849999989,77008.71149999999,387207.06150000001,2985740,0.61079512683993686,null,{"$f":"(D287*'Custos Variáveis ate dez-20'!$E$10)","v":62366.459598333313},{"$f":"(E287*'Custos Variáveis ate dez-20'!$E$11)","v":2118801.4426157898},{"$f":"(F287*'Custos Variáveis ate dez-20'!$E$12)","v":630734.25359583332},{"$f":"(G287*'Custos Variáveis ate dez-20'!$E$13)","v":75882.85314473683},{"$f":"(H287*'Custos Variáveis ate dez-20'!$E$14)","v":381546.13954824564},null,{"$f":"($D287*'Custos Variáveis ate dez-20'!$G$10)","v":1870.9937879499992},{"$f":"($E287*'Custos Variáveis ate dez-20'!$G$11)","v":63564.043278473691},{"$f":"($F287*'Custos Variáveis ate dez-20'!$G$12)","v":18922.027607874999},{"$f":"($G287*'Custos Variáveis ate dez-20'!$G$13)","v":2276.4855943421048},{"$f":"($H287*'Custos Variáveis ate dez-20'!$G$14)","v":11446.384186447369}]
["Totais Anual",{"$f":"C288/1.05","v":52843414.460000008},{"$f":"SUM(D288:H288)","v":55485585.183000013},{"$f":"SUM(D276:D287)","v":2675594.145},41906836.702500008,5781501.1274999985,879129.39449999994,4242523.8135000002,64525748,{"$f":"I288/C288","v":1.1629281332653181},null,{"$f":"SUM(L276:L287)","v":1001861.3631833334},{"$f":"SUM(M276:M287)","v":24776498.190776318},{"$f":"SUM(N276:N287)","v":5412127.4443541663},{"$f":"SUM(O276:O287)","v":866276.62557456142},{"$f":"SUM(P276:P287)","v":4180498.6115482464},null,{"$f":"SUM(R276:R287)","v":30055.84089549999},{"$f":"SUM(S276:S287)","v":743294.94572328939},{"$f":"SUM(T276:T287)","v":162363.82333062499},{"$f":"SUM(U276:U287)","v":25988.298767236844},{"$f":"SUM(V276:V287)","v":125414.95834644738}]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"J270","v":"Bacia 2"}]
["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","Miniônibus","Básico","Padron","Articulado","Articulado","Total","c/ km"]
[null,"Mensal","Oper. + Ociosa",null,"Conv.",null,"Conv.","BRT","Mês","Ociosa",null,"Custos com Combustível",null,null,null,null,null,"Custos com Lubrificantes"]
["Edital Contratado",{"$f":"C295/1.05","v":3017622.5428571426},{"$f":"SUM(D295:H295)","v":3168503.67},{"$f":"D275","v":287633.58},2369076.92,0,511793.17,0,6032365,{"$f":"I295/C295","v":1.9038529313112647},null,"Miniônibus","Básico","Padron","Articulado","Articulado BRT",null,"Miniônibus","Básico","Padron","Articulado","Articulado BRT"]
[{"$f":"DATE(YEAR(A287),MONTH(A287)+1,DAY(A287))","v":"2020-07-01"},{"$f":"C296/1.05","v":4478378.42},{"$f":"SUM(D296:H296)","v":4702297.341},155981.95199999996,3452525.9055000003,654168.82650000008,74108.25450000001,365512.40250000014,{"$f":"F91","v":3388941},{"$f":"I296/C296","v":0.72069900183711078},null,{"$f":"(D296*'Custos Variáveis ate dez-20'!$E$10)","v":58406.575359999981},{"$f":"(E296*'Custos Variáveis ate dez-20'!$E$11)","v":2041230.2283394737},{"$f":"(F296*'Custos Variáveis ate dez-20'!$E$12)","v":612374.70702916686},{"$f":"(G296*'Custos Variáveis ate dez-20'!$E$13)","v":73024.800486842112},{"$f":"(H296*'Custos Variáveis ate dez-20'!$E$14)","v":360168.65392543876},null,{"$f":"($D296*'Custos Variáveis ate dez-20'!$G$10)","v":1752.1972607999992},{"$f":"($E296*'Custos Variáveis ate dez-20'!$G$11)","v":61236.906850184205},{"$f":"($F296*'Custos Variáveis ate dez-20'!$G$12)","v":18371.241210875003},{"$f":"($G296*'Custos Variáveis ate dez-20'!$G$13)","v":2190.7440146052636},{"$f":"($H296*'Custos Variáveis ate dez-20'!$G$14)","v":10805.059617763163}]
[{"$f":"DATE(YEAR(A296),MONTH(A296)+1,DAY(A296))","v":"2020-08-01"},4364570.1400000006,4582798.6470000008,154488.83099999995,3361791.8985000006,644361.55350000015,71291.902500000011,350864.46150000015,3586409,0.78258053129777827,null,{"$f":"(D297*'Custos Variáveis ate dez-20'!$E$10)","v":57847.484496666642},{"$f":"(E297*'Custos Variáveis ate dez-20'!$E$11)","v":1987585.736481579},{"$f":"(F297*'Custos Variáveis ate dez-20'!$E$12)","v":603194.00980416685},{"$f":"(G297*'Custos Variáveis ate dez-20'!$E$13)","v":70249.623223684219},{"$f":"(H297*'Custos Variáveis ate dez-20'!$E$14)","v":345734.86410964926},null,{"$f":"($D297*'Custos Variáveis ate dez-20'!$G$10)","v":1735.4245348999991},{"$f":"($E297*'Custos Variáveis ate dez-20'!$G$11)","v":59627.572094447372},{"$f":"($F297*'Custos Variáveis ate dez-20'!$G$12)","v":18095.820294125006},{"$f":"($G297*'Custos Variáveis ate dez-20'!$G$13)","v":2107.4886967105267},{"$f":"($H297*'Custos Variáveis ate dez-20'!$G$14)","v":10372.045923289479}]
["2020-09-01",4471593.3699999992,4695173.0384999998,156143.9565,3445218.5040000002,659551.59899999993,74108.25450000001,360150.72450000013,3827882,0.81528028224129534,null,{"$f":"(D298*'Custos Variáveis ate dez-20'!$E$10)","v":58467.237044999994},{"$f":"(E298*'Custos Variáveis ate dez-20'!$E$11)","v":2036909.8874526315},{"$f":"(F298*'Custos Variáveis ate dez-20'!$E$12)","v":617413.58017500001},{"$f":"(G298*'Custos Variáveis ate dez-20'!$E$13)","v":73024.800486842112},{"$f":"(H298*'Custos Variáveis ate dez-20'!$E$14)","v":354885.36303070188},null,{"$f":"($D298*'Custos Variáveis ate dez-20'!$G$10)","v":1754.0171113499996},{"$f":"($E298*'Custos Variáveis ate dez-20'!$G$11)","v":61107.296623578943},{"$f":"($F298*'Custos Variáveis ate dez-20'!$G$12)","v":18522.40740525},{"$f":"($G298*'Custos Variáveis ate dez-20'!$G$13)","v":2190.7440146052636},{"$f":"($H298*'Custos Variáveis ate dez-20'!$G$14)","v":10646.560890921057}]
["2020-10-01",4148550.49,4355978.0145000005,142772.46900000001,3204883.9620000003,617828.34750000015,65575.093500000017,324918.14250000007,4258714,0.97767114200846927,null,{"$f":"(D299*'Custos Variáveis ate dez-20'!$E$10)","v":53460.35783666667},{"$f":"(E299*'Custos Variáveis ate dez-20'!$E$11)","v":1894817.3599894736},{"$f":"(F299*'Custos Variáveis ate dez-20'!$E$12)","v":578355.9808541669},{"$f":"(G299*'Custos Variáveis ate dez-20'!$E$13)","v":64616.393302631601},{"$f":"(H299*'Custos Variáveis ate dez-20'!$E$14)","v":320167.87725877203},null,{"$f":"($D299*'Custos Variáveis ate dez-20'!$G$10)","v":1603.8107350999999},{"$f":"($E299*'Custos Variáveis ate dez-20'!$G$11)","v":56844.520799684207},{"$f":"($F299*'Custos Variáveis ate dez-20'!$G$12)","v":17350.679425625007},{"$f":"($G299*'Custos Variáveis ate dez-20'!$G$13)","v":1938.4917990789479},{"$f":"($H299*'Custos Variáveis ate dez-20'!$G$14)","v":9605.0363177631607}]
["2020-11-01",4044095.59,4246300.3695,108807.38400000001,3158488.2209999999,646548.45150000008,63881.748000000014,268574.56500000018,4222068,0.99429329830879265,null,{"$f":"(D300*'Custos Variáveis ate dez-20'!$E$10)","v":40742.320453333334},{"$f":"(E300*'Custos Variáveis ate dez-20'!$E$11)","v":1867386.895573684},{"$f":"(F300*'Custos Variáveis ate dez-20'!$E$12)","v":605241.18932083354},{"$f":"(G300*'Custos Variáveis ate dez-20'!$E$13)","v":62947.804315789486},{"$f":"(H300*'Custos Variáveis ate dez-20'!$E$14)","v":264648.03627193003},null,{"$f":"($D300*'Custos Variáveis ate dez-20'!$G$10)","v":1222.2696135999997},{"$f":"($E300*'Custos Variáveis ate dez-20'!$G$11)","v":56021.606867210518},{"$f":"($F300*'Custos Variáveis ate dez-20'!$G$12)","v":18157.235679625002},{"$f":"($G300*'Custos Variáveis ate dez-20'!$G$13)","v":1888.4341294736846},{"$f":"($H300*'Custos Variáveis ate dez-20'!$G$14)","v":7939.4410881579006}]
["2020-12-01",3772971.07,3961619.6235000002,91680.382499999992,2964512.3340000003,624830.10449999978,55146.42,225450.38250000009,4437789,1.1201956325325637,null,{"$f":"(D301*'Custos Variáveis ate dez-20'!$E$10)","v":34329.209891666658},{"$f":"(E301*'Custos Variáveis ate dez-20'!$E$11)","v":1752702.9062421052},{"$f":"(F301*'Custos Variáveis ate dez-20'!$E$12)","v":584910.4033791665},{"$f":"(G301*'Custos Variáveis ate dez-20'!$E$13)","v":54340.185789473682},{"$f":"(H301*'Custos Variáveis ate dez-20'!$E$14)","v":222154.32427631589},null,{"$f":"($D301*'Custos Variáveis ate dez-20'!$G$10)","v":1029.8762967499997},{"$f":"($E301*'Custos Variáveis ate dez-20'!$G$11)","v":52581.087187263154},{"$f":"($F301*'Custos Variáveis ate dez-20'!$G$12)","v":17547.312101374995},{"$f":"($G301*'Custos Variáveis ate dez-20'!$G$13)","v":1630.2055736842105},{"$f":"($H301*'Custos Variáveis ate dez-20'!$G$14)","v":6664.6297282894766}]
["2021-01-01",3702404.22,3887524.4310000003,103136.37599999999,2896734.855,580563.57449999999,48015.397499999992,259074.22799999997,4179564,1.0751222466079466,null,{"$f":"(D302*'Custos Variáveis jan21 a abr21'!$E$10)","v":45433.932956862736},{"$f":"(E302*'Custos Variáveis jan21 a abr21'!$E$11)","v":2014859.950743034},{"$f":"(F302*'Custos Variáveis jan21 a abr21'!$E$12)","v":639378.83858333342},{"$f":"(G302*'Custos Variáveis jan21 a abr21'!$E$13)","v":55662.8447110423},{"$f":"(H302*'Custos Variáveis jan21 a abr21'!$E$14)","v":300337.16833849321},null,{"$f":"($D302*'Custos Variáveis jan21 a abr21'!$G$10)","v":1363.0179887058821},{"$f":"($E302*'Custos Variáveis jan21 a abr21'!$G$11)","v":60445.798522291021},{"$f":"($F302*'Custos Variáveis jan21 a abr21'!$G$12)","v":19181.3651575},{"$f":"($G302*'Custos Variáveis jan21 a abr21'!$G$13)","v":1669.8853413312688},{"$f":"($H302*'Custos Variáveis jan21 a abr21'!$G$14)","v":9010.1150501547963}]
["2021-02-01",4658086.629999999,4890990.9614999993,168175.90650000001,3625173.4469999997,689381.07000000018,30615.679499999995,377644.85850000015,3998119,0.81744559159312624,null,{"$f":"(D303*'Custos Variáveis jan21 a abr21'!$E$10)","v":74085.333974509806},{"$f":"(E303*'Custos Variáveis jan21 a abr21'!$E$11)","v":2521534.4719071207},{"$f":"(F303*'Custos Variáveis jan21 a abr21'!$E$12)","v":759220.32872549049},{"$f":"(G303*'Custos Variáveis jan21 a abr21'!$E$13)","v":35491.860995872026},{"$f":"(H303*'Custos Variáveis jan21 a abr21'!$E$14)","v":437792.62922084634},null,{"$f":"($D303*'Custos Variáveis jan21 a abr21'!$G$10)","v":2222.560019235294},{"$f":"($E303*'Custos Variáveis jan21 a abr21'!$G$11)","v":75646.034157213624},{"$f":"($F303*'Custos Variáveis jan21 a abr21'!$G$12)","v":22776.609861764715},{"$f":"($G303*'Custos Variáveis jan21 a abr21'!$G$13)","v":1064.7558298761608},{"$f":"($H303*'Custos Variáveis jan21 a abr21'!$G$14)","v":13133.778876625391}]
["2021-03-01",4270400.3,4483920.3150000004,140827.89000000001,3334253.2440000004,636667.26899999985,26622.329999999994,345549.58200000005,4257279,0.94945465149284203,null,{"$f":"(D304*'Custos Variáveis jan21 a abr21'!$E$10)","v":62037.907098039221},{"$f":"(E304*'Custos Variáveis jan21 a abr21'!$E$11)","v":2319181.3069721367},{"$f":"(F304*'Custos Variáveis jan21 a abr21'!$E$12)","v":701166.24069607828},{"$f":"(G304*'Custos Variáveis jan21 a abr21'!$E$13)","v":30862.487822497409},{"$f":"(H304*'Custos Variáveis jan21 a abr21'!$E$14)","v":400585.51473684213},null,{"$f":"($D304*'Custos Variáveis jan21 a abr21'!$G$10)","v":1861.1372129411766},{"$f":"($E304*'Custos Variáveis jan21 a abr21'!$G$11)","v":69575.439209164091},{"$f":"($F304*'Custos Variáveis jan21 a abr21'!$G$12)","v":21034.987220882351},{"$f":"($G304*'Custos Variáveis jan21 a abr21'!$G$13)","v":925.87463467492228},{"$f":"($H304*'Custos Variáveis jan21 a abr21'!$G$14)","v":12017.565442105264}]
["2021-04-01",4536781.5699999984,4763620.6484999983,138365.00999999995,3536577.1559999995,691146.16199999989,27953.446499999995,369578.87400000001,4141500,0.86940172309986608,null,{"$f":"(D305*'Custos Variáveis jan21 a abr21'!$E$10)","v":60952.952117647037},{"$f":"(E305*'Custos Variáveis jan21 a abr21'!$E$11)","v":2459910.2199628479},{"$f":"(F305*'Custos Variáveis jan21 a abr21'!$E$12)","v":761164.23723529407},{"$f":"(G305*'Custos Variáveis jan21 a abr21'!$E$13)","v":32405.61221362228},{"$f":"(H305*'Custos Variáveis jan21 a abr21'!$E$14)","v":428441.96951496386},null,{"$f":"($D305*'Custos Variáveis jan21 a abr21'!$G$10)","v":1828.588563529411},{"$f":"($E305*'Custos Variáveis jan21 a abr21'!$G$11)","v":73797.306598885436},{"$f":"($F305*'Custos Variáveis jan21 a abr21'!$G$12)","v":22834.927117058822},{"$f":"($G305*'Custos Variáveis jan21 a abr21'!$G$13)","v":972.16836640866848},{"$f":"($H305*'Custos Variáveis jan21 a abr21'!$G$14)","v":12853.259085448915}]
["2021-05-01",4432281.5200000005,4653895.5960000008,132108.40649999995,3432095.73,674220.02549999999,54703.382999999987,360768.05100000009,4419927,0.94972629033597233,null,{"$f":"(D306*'Custos variáveis mai21 a dez21'!$E$10)","v":50997.174101374556},{"$f":"(E306*'Custos variáveis mai21 a dez21'!$E$11)","v":2091908.592892024},{"$f":"(F306*'Custos variáveis mai21 a dez21'!$E$12)","v":650664.80124140892},{"$f":"(G306*'Custos variáveis mai21 a dez21'!$E$13)","v":55570.748390305642},{"$f":"(H306*'Custos variáveis mai21 a dez21'!$E$14)","v":366488.31370048836},null,{"$f":"($D306*'Custos variáveis mai21 a dez21'!$G$10)","v":1529.9152230412367},{"$f":"($E306*'Custos variáveis mai21 a dez21'!$G$11)","v":62757.257786760718},{"$f":"($F306*'Custos variáveis mai21 a dez21'!$G$12)","v":19519.944037242265},{"$f":"($G306*'Custos variáveis mai21 a dez21'!$G$13)","v":1667.1224517091691},{"$f":"($H306*'Custos variáveis mai21 a dez21'!$G$14)","v":10994.64941101465}]
["2021-06-01",4660136.2399999993,4893143.0519999992,133798.52849999999,3591779.5409999993,705347.61149999988,79103.178000000014,383114.19300000003,4728243,0.96629976883005719,null,{"$f":"(D307*'Custos variáveis mai21 a dez21'!$E$10)","v":51649.603785223364},{"$f":"(E307*'Custos variáveis mai21 a dez21'!$E$11)","v":2189238.0273412908},{"$f":"(F307*'Custos variáveis mai21 a dez21'!$E$12)","v":680704.88280498271},{"$f":"(G307*'Custos variáveis mai21 a dez21'!$E$13)","v":80357.421432447096},{"$f":"(H307*'Custos variáveis mai21 a dez21'!$E$14)","v":389188.77145053353},null,{"$f":"($D307*'Custos variáveis mai21 a dez21'!$G$10)","v":1549.4881135567009},{"$f":"($E307*'Custos variáveis mai21 a dez21'!$G$11)","v":65677.140820238725},{"$f":"($F307*'Custos variáveis mai21 a dez21'!$G$12)","v":20421.146484149478},{"$f":"($G307*'Custos variáveis mai21 a dez21'!$G$13)","v":2410.7226429734128},{"$f":"($H307*'Custos variáveis mai21 a dez21'!$G$14)","v":11675.663143516005}]
["Totais Anual",{"$f":"C308/1.05","v":51540249.560000002},{"$f":"SUM(D308:H308)","v":54117262.038000003},{"$f":"SUM(D296:D307)","v":1626287.0925},40004034.798,7824614.5949999997,671125.08750000014,3991200.4650000008,49446435,{"$f":"I308/C308","v":0.91369062546585877},null,{"$f":"SUM(L296:L307)","v":648410.08911698998},{"$f":"SUM(M296:M307)","v":25177265.583897404},{"$f":"SUM(N296:N307)","v":7793789.1998490877},{"$f":"SUM(O296:O307)","v":688554.58317105006},{"$f":"SUM(P296:P307)","v":4190593.4858349748},null,{"$f":"SUM(R296:R307)","v":19452.302673509697},{"$f":"SUM(S296:S307)","v":755317.96751692204},{"$f":"SUM(T296:T307)","v":233813.67599547264},{"$f":"SUM(U296:U307)","v":20656.637495131494},{"$f":"SUM(V296:V307)","v":125717.80457504925}]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"J290","v":"Bacia 2"}]
["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","Miniônibus","Básico","Padron","Articulado","Articulado","Total","c/ km"]
[null,"Mensal","Oper. + Ociosa",null,"Conv.",null,"Conv.","BRT","Mês","Ociosa",null,"Custos com Combustível",null,null,null,null,null,"Custos com Lubrificantes"]
["Edital Contratado",{"$f":"C315/1.05","v":3017622.5428571426},{"$f":"SUM(D315:H315)","v":3168503.67},{"$f":"D295","v":287633.58},2369076.92,0,511793.17,0,6032365,{"$f":"I315/C315","v":1.9038529313112647},null,"Miniônibus","Básico","Padron","Articulado","Articulado BRT",null,"Miniônibus","Básico","Padron","Articulado","Articulado BRT"]
[{"$f":"DATE(YEAR(A307),MONTH(A307)+1,DAY(A307))","v":"2021-07-01"},{"$f":"C316/1.05","v":4616033.7299999995},{"$f":"SUM(D316:H316)","v":4846835.4164999994},131645.05199999997,3564671.2604999989,689097.94799999997,76286.826000000001,385134.33000000007,{"$f":"F103","v":5041698},{"$f":"I316/C316","v":1.040204085089548},null,{"$f":"(D316*'Custos variáveis mai21 a dez21'!$E$10)","v":50818.307587628857},{"$f":"(E316*'Custos variáveis mai21 a dez21'!$E$11)","v":2172715.1651085182},{"$f":"(F316*'Custos variáveis mai21 a dez21'!$E$12)","v":665022.93378006876},{"$f":"(G316*'Custos variáveis mai21 a dez21'!$E$13)","v":77496.413944655447},{"$f":"(H316*'Custos variáveis mai21 a dez21'!$E$14)","v":391240.93931994936},null,{"$f":"($D316*'Custos variáveis mai21 a dez21'!$G$10)","v":1524.5492276288658},{"$f":"($E316*'Custos variáveis mai21 a dez21'!$G$11)","v":65181.454953255539},{"$f":"($F316*'Custos variáveis mai21 a dez21'!$G$12)","v":19950.688013402061},{"$f":"($G316*'Custos variáveis mai21 a dez21'!$G$13)","v":2324.8924183396634},{"$f":"($H316*'Custos variáveis mai21 a dez21'!$G$14)","v":11737.228179598482}]
[{"$f":"DATE(YEAR(A316),MONTH(A316)+1,DAY(A316))","v":"2021-08-01"},4424550.9399999995,4645778.4869999997,124639.77749999995,3352191.1920000007,712989.55349999992,73331.307000000001,382626.65699999995,5461069,1.1754906126672586,null,{"$f":"(D317*'Custos variáveis mai21 a dez21'!$E$10)","v":48114.095094501703},{"$f":"(E317*'Custos variáveis mai21 a dez21'!$E$11)","v":2043205.7003147048},{"$f":"(F317*'Custos variáveis mai21 a dez21'!$E$12)","v":688079.83828608238},{"$f":"(G317*'Custos variáveis mai21 a dez21'!$E$13)","v":74494.032854042322},{"$f":"(H317*'Custos variáveis mai21 a dez21'!$E$14)","v":388693.50518176873},null,{"$f":"($D317*'Custos variáveis mai21 a dez21'!$G$10)","v":1443.4228528350511},{"$f":"($E317*'Custos variáveis mai21 a dez21'!$G$11)","v":61296.171009441139},{"$f":"($F317*'Custos variáveis mai21 a dez21'!$G$12)","v":20642.395148582469},{"$f":"($G317*'Custos variáveis mai21 a dez21'!$G$13)","v":2234.8209856212693},{"$f":"($H317*'Custos variáveis mai21 a dez21'!$G$14)","v":11660.805155453063}]
["2021-09-01",4410010.3600000003,4630510.8780000005,122087.22750000004,3331231.6800000006,727138.55549999978,73192.14,376861.27499999991,5629516,1.2157440395500134,null,{"$f":"(D318*'Custos variáveis mai21 a dez21'!$E$10)","v":47128.746469072183},{"$f":"(E318*'Custos variáveis mai21 a dez21'!$E$11)","v":2030430.5953336954},{"$f":"(F318*'Custos variáveis mai21 a dez21'!$E$12)","v":701734.5166194156},{"$f":"(G318*'Custos variáveis mai21 a dez21'!$E$13)","v":74352.65925122083},{"$f":"(H318*'Custos variáveis mai21 a dez21'!$E$14)","v":382836.70849158964},null,{"$f":"($D318*'Custos variáveis mai21 a dez21'!$G$10)","v":1413.8623940721654},{"$f":"($E318*'Custos variáveis mai21 a dez21'!$G$11)","v":60912.917860010864},{"$f":"($F318*'Custos variáveis mai21 a dez21'!$G$12)","v":21052.035498582467},{"$f":"($G318*'Custos variáveis mai21 a dez21'!$G$13)","v":2230.5797775366245},{"$f":"($H318*'Custos variáveis mai21 a dez21'!$G$14)","v":11485.101254747689}]
["2021-10-01",4312763.49,4528401.6645000009,131563.69800000003,3249170.0640000012,710906.95199999982,68071.268999999971,368689.68150000012,5755869,1.2710597306600735,null,{"$f":"(D319*'Custos variáveis mai21 a dez21'!$E$10)","v":50786.902893470804},{"$f":"(E319*'Custos variáveis mai21 a dez21'!$E$11)","v":1980412.9346500279},{"$f":"(F319*'Custos variáveis mai21 a dez21'!$E$12)","v":686069.99663230218},{"$f":"(G319*'Custos variáveis mai21 a dez21'!$E$13)","v":69150.592792548341},{"$f":"(H319*'Custos variáveis mai21 a dez21'!$E$14)","v":374535.54791553633},null,{"$f":"($D319*'Custos variáveis mai21 a dez21'!$G$10)","v":1523.6070868041243},{"$f":"($E319*'Custos variáveis mai21 a dez21'!$G$11)","v":59412.388039500838},{"$f":"($F319*'Custos variáveis mai21 a dez21'!$G$12)","v":20582.099898969067},{"$f":"($G319*'Custos variáveis mai21 a dez21'!$G$13)","v":2074.5177837764504},{"$f":"($H319*'Custos variáveis mai21 a dez21'!$G$14)","v":11236.06643746609}]
["2021-11-01",4750172.209999999,4987680.8204999994,148658.08650000006,3568458.2114999997,778330.03499999968,72825.375,419409.11250000016,5958120,1.1945672175956754,null,{"$f":"(D320*'Custos variáveis mai21 a dez21'!$E$10)","v":57385.7676408935},{"$f":"(E320*'Custos variáveis mai21 a dez21'!$E$11)","v":2175023.3627699404},{"$f":"(F320*'Custos variáveis mai21 a dez21'!$E$12)","v":751137.5194587626},{"$f":"(G320*'Custos variáveis mai21 a dez21'!$E$13)","v":73980.07890215228},{"$f":"(H320*'Custos variáveis mai21 a dez21'!$E$14)","v":426059.17559685308},null,{"$f":"($D320*'Custos variáveis mai21 a dez21'!$G$10)","v":1721.5730292268049},{"$f":"($E320*'Custos variáveis mai21 a dez21'!$G$11)","v":65250.700883098201},{"$f":"($F320*'Custos variáveis mai21 a dez21'!$G$12)","v":22534.125583762874},{"$f":"($G320*'Custos variáveis mai21 a dez21'!$G$13)","v":2219.4023670645684},{"$f":"($H320*'Custos variáveis mai21 a dez21'!$G$14)","v":12781.775267905592}]
["2021-12-01",4574898.9799999995,4803643.9289999995,138707.80350000004,3439206.7604999999,743702.69399999978,76761.09,405265.58100000006,6062135,1.2619867520576171,null,{"$f":"(D321*'Custos variáveis mai21 a dez21'!$E$10)","v":53544.707651202763},{"$f":"(E321*'Custos variáveis mai21 a dez21'!$E$11)","v":2096242.8617986978},{"$f":"(F321*'Custos variáveis mai21 a dez21'!$E$12)","v":717719.95383161493},{"$f":"(G321*'Custos variáveis mai21 a dez21'!$E$13)","v":77978.197775366236},{"$f":"(H321*'Custos variáveis mai21 a dez21'!$E$14)","v":411691.38722192083},null,{"$f":"($D321*'Custos variáveis mai21 a dez21'!$G$10)","v":1606.3412295360831},{"$f":"($E321*'Custos variáveis mai21 a dez21'!$G$11)","v":62887.28585396093},{"$f":"($F321*'Custos variáveis mai21 a dez21'!$G$12)","v":21531.598614948445},{"$f":"($G321*'Custos variáveis mai21 a dez21'!$G$13)","v":2339.3459332609868},{"$f":"($H321*'Custos variáveis mai21 a dez21'!$G$14)","v":12350.741616657624}]
["2022-01-01",4237781.3600000003,4449670.4280000003,137606.07000000004,3178352.3205000004,606013.74749999994,70960.008000000002,456738.28199999989,5325394,1.1968063896349312,null,{"$f":"(D322*'Custos variáveis jan22 a dez22'!$E$10)","v":53010.11155692731},{"$f":"(E322*'Custos variáveis jan22 a dez22'!$E$11)","v":1933262.4575996322},{"$f":"(F322*'Custos variáveis jan22 a dez22'!$E$12)","v":583638.06843707128},{"$f":"(G322*'Custos variáveis jan22 a dez22'!$E$13)","v":71936.811710345821},{"$f":"(H322*'Custos variáveis jan22 a dez22'!$E$14)","v":463025.53676629829},null,{"$f":"($D322*'Custos variáveis jan22 a dez22'!$G$10)","v":1590.3033467078192},{"$f":"($E322*'Custos variáveis jan22 a dez22'!$G$11)","v":57997.873727988968},{"$f":"($F322*'Custos variáveis jan22 a dez22'!$G$12)","v":17509.14205311214},{"$f":"($G322*'Custos variáveis jan22 a dez22'!$G$13)","v":2158.1043513103746},{"$f":"($H322*'Custos variáveis jan22 a dez22'!$G$14)","v":13890.76610298895}]
["2022-02-01",4805915.43,5046211.2014999995,159815.17650000006,3608593.9575,678274.67399999988,80023.986000000004,519503.4074999998,5524484,1.0947785931666578,null,{"$f":"(D323*'Custos variáveis jan22 a dez22'!$E$10)","v":61565.745862482872},{"$f":"(E323*'Custos variáveis jan22 a dez22'!$E$11)","v":2194960.9480858785},{"$f":"(F323*'Custos variáveis jan22 a dez22'!$E$12)","v":653230.92460562405},{"$f":"(G323*'Custos variáveis jan22 a dez22'!$E$13)","v":81125.560374702181},{"$f":"(H323*'Custos variáveis jan22 a dez22'!$E$14)","v":526654.65889195702},null,{"$f":"($D323*'Custos variáveis jan22 a dez22'!$G$10)","v":1846.9723758744863},{"$f":"($E323*'Custos variáveis jan22 a dez22'!$G$11)","v":65848.828442576356},{"$f":"($F323*'Custos variáveis jan22 a dez22'!$G$12)","v":19596.927738168721},{"$f":"($G323*'Custos variáveis jan22 a dez22'!$G$13)","v":2433.7668112410656},{"$f":"($H323*'Custos variáveis jan22 a dez22'!$G$14)","v":15799.63976675871}]
["2022-03-01",4360333.129999999,4578349.7864999995,145101.02249999999,3283286.3279999997,603402.92249999987,71313.123000000021,475246.39049999992,7013823,1.5319543781214324,null,{"$f":"(D324*'Custos variáveis jan22 a dez22'!$E$10)","v":55897.398928326467},{"$f":"(E324*'Custos variáveis jan22 a dez22'!$E$11)","v":1997089.5468486031},{"$f":"(F324*'Custos variáveis jan22 a dez22'!$E$12)","v":581123.6422110768},{"$f":"(G324*'Custos variáveis jan22 a dez22'!$E$13)","v":72294.787533391107},{"$f":"(H324*'Custos variáveis jan22 a dez22'!$E$14)","v":481788.41960418009},null,{"$f":"($D324*'Custos variáveis jan22 a dez22'!$G$10)","v":1676.9219678497941},{"$f":"($E324*'Custos variáveis jan22 a dez22'!$G$11)","v":59912.686405458087},{"$f":"($F324*'Custos variáveis jan22 a dez22'!$G$12)","v":17433.709266332302},{"$f":"($G324*'Custos variáveis jan22 a dez22'!$G$13)","v":2168.8436260017334},{"$f":"($H324*'Custos variáveis jan22 a dez22'!$G$14)","v":14453.652588125402}]
["2022-04-01",4740991.8899999997,4978041.4845000003,172461.44999999998,3551849.4795000004,644761.36199999996,77533.302000000011,531435.89099999971,6639790,1.3338157226439642,null,{"$f":"(D325*'Custos variáveis jan22 a dez22'!$E$10)","v":66437.481310013711},{"$f":"(E325*'Custos variáveis jan22 a dez22'!$E$11)","v":2160445.5898337667},{"$f":"(F325*'Custos variáveis jan22 a dez22'!$E$12)","v":620955.01541495207},{"$f":"(G325*'Custos variáveis jan22 a dez22'!$E$13)","v":78600.59073352105},{"$f":"(H325*'Custos variáveis jan22 a dez22'!$E$14)","v":538751.39961916069},null,{"$f":"($D325*'Custos variáveis jan22 a dez22'!$G$10)","v":1993.1244393004113},{"$f":"($E325*'Custos variáveis jan22 a dez22'!$G$11)","v":64813.36769501301},{"$f":"($F325*'Custos variáveis jan22 a dez22'!$G$12)","v":18628.650462448561},{"$f":"($G325*'Custos variáveis jan22 a dez22'!$G$13)","v":2358.0177220056316},{"$f":"($H325*'Custos variáveis jan22 a dez22'!$G$14)","v":16162.541988574822}]
["2022-05-01",4692231.59,4926843.1694999998,170937.18600000002,3512935.6499999994,634904.38199999998,80125.405500000008,527940.54599999986,7490964,1.5204388981515358,null,{"$f":"(D326*'Custos variáveis jan22 a dez22'!$E$10)","v":65850.28770233196},{"$f":"(E326*'Custos variáveis jan22 a dez22'!$E$11)","v":2136775.8899176954},{"$f":"(F326*'Custos variáveis jan22 a dez22'!$E$12)","v":611461.98197873798},{"$f":"(G326*'Custos variáveis jan22 a dez22'!$E$13)","v":81228.375970146561},{"$f":"(H326*'Custos variáveis jan22 a dez22'!$E$14)","v":535207.93926431285},null,{"$f":"($D326*'Custos variáveis jan22 a dez22'!$G$10)","v":1975.5086310699589},{"$f":"($E326*'Custos variáveis jan22 a dez22'!$G$11)","v":64103.276697530855},{"$f":"($F326*'Custos variáveis jan22 a dez22'!$G$12)","v":18343.859459362142},{"$f":"($G326*'Custos variáveis jan22 a dez22'!$G$13)","v":2436.8512791043968},{"$f":"($H326*'Custos variáveis jan22 a dez22'!$G$14)","v":16056.238177929386}]
["2022-06-01",4691114.5200000014,4925670.2460000012,169220.65649999995,3516382.5060000005,641458.35600000026,80202.433500000014,518406.29399999988,7158164,1.4532365429482301,null,{"$f":"(D327*'Custos variáveis jan22 a dez22'!$E$10)","v":65189.027481138524},{"$f":"(E327*'Custos variáveis jan22 a dez22'!$E$11)","v":2138872.4722438818},{"$f":"(F327*'Custos variáveis jan22 a dez22'!$E$12)","v":617773.96539780556},{"$f":"(G327*'Custos variáveis jan22 a dez22'!$E$13)","v":81306.464303118919},{"$f":"(H327*'Custos variáveis jan22 a dez22'!$E$14)","v":525542.44301855448},null,{"$f":"($D327*'Custos variáveis jan22 a dez22'!$G$10)","v":1955.6708244341557},{"$f":"($E327*'Custos variáveis jan22 a dez22'!$G$11)","v":64166.174167316451},{"$f":"($F327*'Custos variáveis jan22 a dez22'!$G$12)","v":18533.218961934166},{"$f":"($G327*'Custos variáveis jan22 a dez22'!$G$13)","v":2439.1939290935675},{"$f":"($H327*'Custos variáveis jan22 a dez22'!$G$14)","v":15766.273290556634}]
["Totais Anual",{"$f":"C328/1.05","v":54616797.629999988},{"$f":"SUM(D328:H328)","v":57347637.511499994},{"$f":"SUM(D316:D327)","v":1752443.2065000003},41156329.409999996,8170981.1819999991,900626.26500000013,5367257.4479999999,{"$f":"SUM(I316:I327)","v":73061026},{"$f":"I328/C328","v":1.2740023681943129},null,{"$f":"SUM(L316:L327)","v":675728.58017799049},{"$f":"SUM(M316:M327)","v":25059437.524505042},{"$f":"SUM(N316:N327)","v":7877948.3566535143},{"$f":"SUM(O316:O327)","v":913944.56614521099},{"$f":"SUM(P316:P327)","v":5446027.6608920814},null,{"$f":"SUM(R316:R327)","v":20271.857405339721},{"$f":"SUM(S316:S327)","v":751783.12573515123},{"$f":"SUM(T316:T327)","v":236338.4506996054},{"$f":"SUM(U316:U327)","v":27418.336984356331},{"$f":"SUM(V316:V327)","v":163380.82982676243}]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"J310","v":"Bacia 2"}]
["FONTE",null," Km Rodada (OS) e Passageiros Pagantes Transportados - ANO 10"]
[null,"KM RODADA",null,"KM OPERACIONAL RODADA POR TIPO DE VEÍCULO",null,null,null,null,"Passag.","IPK"]
[null,"Operacional","km Mensal","Miniônibus","Básico","Padron","Articulado","Articulado","Total","c/ km"]
[null,"Mensal","Oper. + Ociosa",null,"Conv.",null,"Conv.","BRT","Mês","Ociosa",null,"Custos com Combustível",null,null,null,null,null,"Custos com Lubrificantes"]
["Edital Contratado",{"$f":"C335/1.05","v":3017622.5428571426},{"$f":"SUM(D335:H335)","v":3168503.67},{"$f":"D315","v":287633.58},2369076.92,0,511793.17,0,6032365,{"$f":"I335/C335","v":1.9038529313112647},null,"Miniônibus","Básico","Padron","Articulado","Articulado BRT",null,"Miniônibus","Básico","Padron","Articulado","Articulado BRT"]
[{"$f":"DATE(YEAR(A327),MONTH(A327)+1,DAY(A327))","v":"2022-07-01"},{"$f":"C336/1.05","v":4891651.37},5136233.9385000002,191395.3544999999,3649067.7825000002,660864.8130000002,83683.288500000024,551222.69999999995,{"$f":"F115","v":6663531},{"$f":"I336/C336","v":1.2973573789253914},null,{"$f":"(D336*'Custos variáveis jan22 a dez22'!$E$10)","v":73731.406568930004},{"$f":"(E336*'Custos variáveis jan22 a dez22'!$E$11)","v":2219579.5298218541},{"$f":"(F336*'Custos variáveis jan22 a dez22'!$E$12)","v":636463.88311899884},{"$f":"(G336*'Custos variáveis jan22 a dez22'!$E$13)","v":84835.235195112284},{"$f":"(H336*'Custos variáveis jan22 a dez22'!$E$14)","v":558810.58497581398},null,{"$f":"($D336*'Custos variáveis jan22 a dez22'!$G$10)","v":2211.9421970679},{"$f":"($E336*'Custos variáveis jan22 a dez22'!$G$11)","v":66587.385894655628},{"$f":"($F336*'Custos variáveis jan22 a dez22'!$G$12)","v":19093.916493569966},{"$f":"($G336*'Custos variáveis jan22 a dez22'!$G$13)","v":2545.0570558533686},{"$f":"($H336*'Custos variáveis jan22 a dez22'!$G$14)","v":16764.317549274419}]
[{"$f":"DATE(YEAR(A336),MONTH(A336)+1,DAY(A336))","v":"2022-08-01"},4591007.17,4820557.5285,173683.60799999995,3434708.6339999996,627325.71300000022,77386.081500000015,507453.49199999985,7795300,1.6170951085870855,null,{"$f":"(D337*'Custos variáveis jan22 a dez22'!$E$10)","v":66908.294348422482},{"$f":"(E337*'Custos variáveis jan22 a dez22'!$E$11)","v":2089193.5774637209},{"$f":"(F337*'Custos variáveis jan22 a dez22'!$E$12)","v":604163.13809156406},{"$f":"(G337*'Custos variáveis jan22 a dez22'!$E$13)","v":78451.343662009967},{"$f":"(H337*'Custos variáveis jan22 a dez22'!$E$14)","v":514438.86964840064},null,{"$f":"($D337*'Custos variáveis jan22 a dez22'!$G$10)","v":2007.2488304526742},{"$f":"($E337*'Custos variáveis jan22 a dez22'!$G$11)","v":62675.807323911627},{"$f":"($F337*'Custos variáveis jan22 a dez22'!$G$12)","v":18124.894142746922},{"$f":"($G337*'Custos variáveis jan22 a dez22'!$G$13)","v":2353.5403098602992},{"$f":"($H337*'Custos variáveis jan22 a dez22'!$G$14)","v":15433.166089452019}]
["2022-09-01",4577544.3499999996,4806421.5674999999,170275.11899999995,3428027.1374999993,633361.91100000008,77053.830000000016,497703.56999999995,7204955,1.499026853723854,null,{"$f":"(D338*'Custos variáveis jan22 a dez22'!$E$10)","v":65595.239029492441},{"$f":"(E338*'Custos variáveis jan22 a dez22'!$E$11)","v":2085129.4948695037},{"$f":"(F338*'Custos variáveis jan22 a dez22'!$E$12)","v":609976.46321159136},{"$f":"(G338*'Custos variáveis jan22 a dez22'!$E$13)","v":78114.518536567761},{"$f":"(H338*'Custos variáveis jan22 a dez22'!$E$14)","v":504554.73458595038},null,{"$f":"($D338*'Custos variáveis jan22 a dez22'!$G$10)","v":1967.8571708847728},{"$f":"($E338*'Custos variáveis jan22 a dez22'!$G$11)","v":62553.884846085108},{"$f":"($F338*'Custos variáveis jan22 a dez22'!$G$12)","v":18299.293896347739},{"$f":"($G338*'Custos variáveis jan22 a dez22'!$G$13)","v":2343.435556097033},{"$f":"($H338*'Custos variáveis jan22 a dez22'!$G$14)","v":15136.642037578511}]
["2022-10-01",4348410.0200000005,4565830.5210000006,154805.658,3268707.3615000006,607411.95900000026,71088.874499999991,463816.66799999995,7007196,1.5347034822626959,null,{"$f":"(D339*'Custos variáveis jan22 a dez22'!$E$10)","v":59635.924492455415},{"$f":"(E339*'Custos variáveis jan22 a dez22'!$E$11)","v":1988221.7544319909},{"$f":"(F339*'Custos variáveis jan22 a dez22'!$E$12)","v":584984.65415809362},{"$f":"(G339*'Custos variáveis jan22 a dez22'!$E$13)","v":72067.452128907651},{"$f":"(H339*'Custos variáveis jan22 a dez22'!$E$14)","v":470201.36065988004},null,{"$f":"($D339*'Custos variáveis jan22 a dez22'!$G$10)","v":1789.0777347736623},{"$f":"($E339*'Custos variáveis jan22 a dez22'!$G$11)","v":59646.652632959725},{"$f":"($F339*'Custos variáveis jan22 a dez22'!$G$12)","v":17549.539624742807},{"$f":"($G339*'Custos variáveis jan22 a dez22'!$G$13)","v":2162.0235638672293},{"$f":"($H339*'Custos variáveis jan22 a dez22'!$G$14)","v":14106.040819796403}]
["2022-11-01",4811622.16,5052203.2680000002,175067.91749999995,3599035.8704999997,653275.66500000015,83351.037000000011,541472.77799999993,6799746,1.3458971540335103,null,{"$f":"(D340*'Custos variáveis jan22 a dez22'!$E$10)","v":67441.573156721512},{"$f":"(E340*'Custos variáveis jan22 a dez22'!$E$11)","v":2189147.1524772579},{"$f":"(F340*'Custos variáveis jan22 a dez22'!$E$12)","v":629154.94714506192},{"$f":"(G340*'Custos variáveis jan22 a dez22'!$E$13)","v":84498.410069670063},{"$f":"(H340*'Custos variáveis jan22 a dez22'!$E$14)","v":548926.44991336355},null,{"$f":"($D340*'Custos variáveis jan22 a dez22'!$G$10)","v":2023.2471947016454},{"$f":"($E340*'Custos variáveis jan22 a dez22'!$G$11)","v":65674.414574317736},{"$f":"($F340*'Custos variáveis jan22 a dez22'!$G$12)","v":18874.648414351857},{"$f":"($G340*'Custos variáveis jan22 a dez22'!$G$13)","v":2534.952302090102},{"$f":"($H340*'Custos variáveis jan22 a dez22'!$G$14)","v":16467.793497400908}]
["2022-12-01",4765050.0599999996,5003302.5630000001,174474.53099999996,3567914.9310000008,650907.93600000022,80534.685000000027,529470.47999999986,6387679,1.2766925284986008,null,{"$f":"(D341*'Custos variáveis jan22 a dez22'!$E$10)","v":67212.982335390931},{"$f":"(E341*'Custos variáveis jan22 a dez22'!$E$11)","v":2170217.5506226993},{"$f":"(F341*'Custos variáveis jan22 a dez22'!$E$12)","v":626874.64115226362},{"$f":"(G341*'Custos variáveis jan22 a dez22'!$E$13)","v":81643.28942856114},{"$f":"(H341*'Custos variáveis jan22 a dez22'!$E$14)","v":536758.9336509998},null,{"$f":"($D341*'Custos variáveis jan22 a dez22'!$G$10)","v":2016.3894700617277},{"$f":"($E341*'Custos variáveis jan22 a dez22'!$G$11)","v":65106.526518680977},{"$f":"($F341*'Custos variáveis jan22 a dez22'!$G$12)","v":18806.239234567907},{"$f":"($G341*'Custos variáveis jan22 a dez22'!$G$13)","v":2449.2986828568341},{"$f":"($H341*'Custos variáveis jan22 a dez22'!$G$14)","v":16102.768009529993}]
["2023-01-01",4352563.03,4570191.1815000009,156307.90349999996,3263826.3840000001,590118.1440000002,74237.478000000003,485701.27199999994,6174513,1.3510404170823851,null,{"$f":"(D342*'Custos variáveis jan23 a abr23'!$E$10)","v":60090.991877138928},{"$f":"(E342*'Custos variáveis jan23 a abr23'!$E$11)","v":1981176.3597535936},{"$f":"(F342*'Custos variáveis jan23 a abr23'!$E$12)","v":567162.37316906254},{"$f":"(G342*'Custos variáveis jan23 a abr23'!$E$13)","v":75104.861144133436},{"$f":"(H342*'Custos variáveis jan23 a abr23'!$E$14)","v":491376.15627364093},null,{"$f":"($D342*'Custos variáveis jan23 a abr23'!$G$10)","v":1802.7297563141678},{"$f":"($E342*'Custos variáveis jan23 a abr23'!$G$11)","v":59435.290792607797},{"$f":"($F342*'Custos variáveis jan23 a abr23'!$G$12)","v":17014.871195071875},{"$f":"($G342*'Custos variáveis jan23 a abr23'!$G$13)","v":2253.1458343240029},{"$f":"($H342*'Custos variáveis jan23 a abr23'!$G$14)","v":14741.284688209227}]
["2023-02-01",4908863.04,5154306.1919999998,179952.69599999994,3678450.3105000001,660864.8130000002,83683.288500000024,551355.08399999992,5999109,1.1639023326381384,null,{"$f":"(D343*'Custos variáveis jan23 a abr23'!$E$10)","v":69180.99310061599},{"$f":"(E343*'Custos variáveis jan23 a abr23'!$E$11)","v":2232857.3699313737},{"$f":"(F343*'Custos variáveis jan23 a abr23'!$E$12)","v":635156.97576146503},{"$f":"(G343*'Custos variáveis jan23 a abr23'!$E$13)","v":84661.035533520684},{"$f":"(H343*'Custos variáveis jan23 a abr23'!$E$14)","v":557797.06073705817},null,{"$f":"($D343*'Custos variáveis jan23 a abr23'!$G$10)","v":2075.4297930184798},{"$f":"($E343*'Custos variáveis jan23 a abr23'!$G$11)","v":66985.721097941205},{"$f":"($F343*'Custos variáveis jan23 a abr23'!$G$12)","v":19054.709272843949},{"$f":"($G343*'Custos variáveis jan23 a abr23'!$G$13)","v":2539.8310660056204},{"$f":"($H343*'Custos variáveis jan23 a abr23'!$G$14)","v":16733.911822111746}]
["2023-03-01",4540636.9799999995,4767668.8289999999,165412.90499999997,3407761.9589999998,619736.56500000018,77053.830000000016,497703.56999999995,7742535,1.6239666129713055,null,{"$f":"(D344*'Custos variáveis jan23 a abr23'!$E$10)","v":63591.317573579727},{"$f":"(E344*'Custos variáveis jan23 a abr23'!$E$11)","v":2068546.7419269425},{"$f":"(F344*'Custos variáveis jan23 a abr23'!$E$12)","v":595628.62880732398},{"$f":"(G344*'Custos variáveis jan23 a abr23'!$E$13)","v":77954.11911452144},{"$f":"(H344*'Custos variáveis jan23 a abr23'!$E$14)","v":503518.68790302239},null,{"$f":"($D344*'Custos variáveis jan23 a abr23'!$G$10)","v":1907.7395272073918},{"$f":"($E344*'Custos variáveis jan23 a abr23'!$G$11)","v":62056.402257808266},{"$f":"($F344*'Custos variáveis jan23 a abr23'!$G$12)","v":17868.858864219717},{"$f":"($G344*'Custos variáveis jan23 a abr23'!$G$13)","v":2338.6235734356428},{"$f":"($H344*'Custos variáveis jan23 a abr23'!$G$14)","v":15105.560637090672}]
["2023-04-01",4921941.49,5168038.5645000003,185495.56199999998,3686639.8170000007,660864.8130000002,83683.288500000024,551355.08399999992,6786822,1.3132297515385538,null,{"$f":"(D345*'Custos variáveis jan23 a abr23'!$E$10)","v":71311.891848049272},{"$f":"(E345*'Custos variáveis jan23 a abr23'!$E$11)","v":2237828.4850480929},{"$f":"(F345*'Custos variáveis jan23 a abr23'!$E$12)","v":635156.97576146503},{"$f":"(G345*'Custos variáveis jan23 a abr23'!$E$13)","v":84661.035533520684},{"$f":"(H345*'Custos variáveis jan23 a abr23'!$E$14)","v":557797.06073705817},null,{"$f":"($D345*'Custos variáveis jan23 a abr23'!$G$10)","v":2139.3567554414781},{"$f":"($E345*'Custos variáveis jan23 a abr23'!$G$11)","v":67134.854551442782},{"$f":"($F345*'Custos variáveis jan23 a abr23'!$G$12)","v":19054.709272843949},{"$f":"($G345*'Custos variáveis jan23 a abr23'!$G$13)","v":2539.8310660056204},{"$f":"($H345*'Custos variáveis jan23 a abr23'!$G$14)","v":16733.911822111746}]
["2023-05-01",4761272.3,4999335.915,178448.17199999996,3573599.9880000008,637282.5900000002,80534.685000000027,529470.47999999986,7591339,1.518469478560734,null,{"$f":"(D346*'custos variáveis mai23 em diant'!$E$10)","v":71027.031898365589},{"$f":"(E346*'custos variáveis mai23 em diant'!$E$11)","v":2245872.7975827684},{"$f":"(F346*'custos variáveis mai23 em diant'!$E$12)","v":634137.77710487088},{"$f":"(G346*'custos variáveis mai23 em diant'!$E$13)","v":84355.019639743856},{"$f":"(H346*'custos variáveis mai23 em diant'!$E$14)","v":554587.04208086967},null,{"$f":"($D346*'custos variáveis mai23 em diant'!$G$10)","v":2130.8109569509675},{"$f":"($E346*'custos variáveis mai23 em diant'!$G$11)","v":67376.183927483042},{"$f":"($F346*'custos variáveis mai23 em diant'!$G$12)","v":19024.133313146125},{"$f":"($G346*'custos variáveis mai23 em diant'!$G$13)","v":2530.6505891923152},{"$f":"($H346*'custos variáveis mai23 em diant'!$G$14)","v":16637.611262426086}]
["2023-06-01",4754549.55,4992277.0274999999,174280.15499999997,3574887.477,643318.78800000018,80202.433500000014,519588.17399999988,7375477,1.4773773489275781,null,{"$f":"(D347*'custos variáveis mai23 em diant'!$E$10)","v":69368.05230169071},{"$f":"(E347*'custos variáveis mai23 em diant'!$E$11)","v":2246681.9358556569},{"$f":"(F347*'custos variáveis mai23 em diant'!$E$12)","v":640144.18814127601},{"$f":"(G347*'custos variáveis mai23 em diant'!$E$13)","v":84007.00708083417},{"$f":"(H347*'custos variáveis mai23 em diant'!$E$14)","v":544235.94780744007},null,{"$f":"($D347*'custos variáveis mai23 em diant'!$G$10)","v":2081.0415690507211},{"$f":"($E347*'custos variáveis mai23 em diant'!$G$11)","v":67400.458075669711},{"$f":"($F347*'custos variáveis mai23 em diant'!$G$12)","v":19204.325644238281},{"$f":"($G347*'custos variáveis mai23 em diant'!$G$13)","v":2520.210212425025},{"$f":"($H347*'custos variáveis mai23 em diant'!$G$14)","v":16327.078434223198}]
["Totais Anual",{"$f":"C348/1.05","v":56225111.519999988},59036367.095999993,{"$f":"SUM(D336:D347)","v":2079599.5814999999},42132627.652499996,7645333.7100000009,952492.80000000028,6226313.3519999981,83528202,{"$f":"I348/C348","v":1.414860129590519},null,{"$f":"SUM(L336:L347)","v":805095.69853085303},{"$f":"SUM(M336:M347)","v":25754452.749785457},{"$f":"SUM(N336:N347)","v":7399004.6456230367},{"$f":"SUM(O336:O347)","v":970353.32706710289},{"$f":"SUM(P336:P347)","v":6343002.8889734987},null,{"$f":"SUM(R336:R347)","v":24152.870955925588},{"$f":"SUM(S336:S347)","v":772633.58249356365},{"$f":"SUM(T336:T347)","v":221970.1393686911},{"$f":"SUM(U336:U347)","v":29110.59981201309},{"$f":"SUM(V336:V347)","v":190290.08666920493}]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"J330","v":"Bacia 2"}]
["FONTE"," Km Rodada (OS) e Passageiros Pagantes Transportados - ANO 11",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ano 11",null,null,null,null,null,null,{"$f":"V351","v":"Ano 11"},null,null,null,null,null,null,null,{"$f":"AC351","v":"Ano 11"}]
[null,"KM RODADA",null,"KM OPERACIONAL RODADA POR TIPO DE VEÍCULO",null,null,null,null,null,null,"Passag.","IPK",null,"MONOFASIA",null,null,null,null,null,null,null,null,"VALORES UNITÁRIOS POR KM",null,null,null,null,null,null,"R$ CUSTO MENSAL E ANUAL POR TIPO DE ÔNIBUS"]
[null,"Operacional","km Mensal","Miniônibus","Básico","Padron","Super Padron","Super Padron","Articulado","Articulado","Total","c/ km",null,"R$ ANP","R$ ANP","% deflacionar","R$ ICMS Bruto","% desconto","R$ ICMS desconto","ICMS Pago","R$ Litro","R$/L Proposta","Miniônibus","Básico","Padron BRT","Super Padron","Super Padron BRT","Artic.Conv.","Artic. BRT","Miniônibus","Básico","Padron BRT","Super Padron","Super Padron BRT","Artic.Conv.","Artic. BRT","R$ Total",null,"CÁLCULO DO DESCONTO MONOFÁSICO MISTURA 14% À PARTIR DE FEV/24"]
[null,"Mensal","Oper. + Ociosa",null,"Conv.","BRT","Conv.","BRT","Conv.","BRT","Mês","Ociosa",null,"2012-09-01","Atual","até proposta","por Litro","ICMS","por Litro","Deflacionado","Proposta Licitação","c/ ICMS",0.22222222222222221,0.35087719298245612,0.55555555555555558,0.57389000000000001,0.57389000000000001,0.58479532163742687,0.58479532163742687,null,null,null,null,null,null,null,null,null,"CONVÊNIO ICMS 199 ( Mistura do B100: Biodiesel Nacional com o Diesel A = Diesel B )"]
[{"$f":"DATE(YEAR(A347),MONTH(A347)+1,DAY(A347))","v":"2023-07-01"},{"$f":"C355/1.05","v":4942927.9761904757},{"$f":"SUM(D355:J355)","v":5190074.375},185995.36199999999,3708175.8315000003,660864.81300000008,0,0,83683.288499999995,551355.07999999996,{"$f":"F127","v":6868391},{"$f":"K355/C355","v":1.3233704382126508},{"$f":"A355","v":"2023-07-01"},1.929,4.4340000000000002,{"$f":"O355/N355","v":2.2986003110419908},0.9456,0.7359,{"$f":"Q355-(Q355*R355)","v":0.24973296},{"$f":"S355/P355","v":0.1086456652774019},1.6850000000000001,{"$f":"U355+T355","v":1.793645665277402},{"$f":"W$354*V355","v":0.39858792561720041},{"$f":"X$354*V355","v":0.62934935623768484},{"$f":"Y$354*V355","v":0.99646981404300117},{"$f":"Z$354*V355","v":1.0293553108460483},{"$f":"AA$354*V355","v":1.0293553108460483},{"$f":"AB$354*V355","v":1.0489155937294747},{"$f":"AC$354*V355","v":1.0489155937294747},{"$f":"D355*W355","v":74135.505514000266},{"$f":"E355*X355","v":2333738.072370667},{"$f":"F355*Y355","v":658531.83731767279},{"$f":"G355*Z355","v":0},{"$f":"H355*AA355","v":0},{"$f":"I355*AB355","v":87776.706242212415},{"$f":"J355*AC355","v":578324.94109396194},{"$f":"SUM(AD355:AJ355)","v":3732507.0625385148},null,"R$","%","Históricos"]
[{"$f":"DATE(YEAR(A355),MONTH(A355)+1,DAY(A355))","v":"2023-08-01"},4718279.9400000004,{"$f":"SUM(D356:J356)","v":4954193.9370000008},180200.88449999999,3544509.003000001,629693.44200000016,{"$f":"G355","v":0},0,80202.433500000043,519588.17399999988,7824061,{"$f":"K356/C356","v":1.5792803227920946},"2023-08-01",{"$f":"N355","v":1.929},5.0380000000000003,2.6117159149818558,{"$f":"Q355","v":0.9456},0.7359,0.24973296,9.5620261976974999E-2,{"$f":"U355","v":1.6850000000000001},1.7806202619769751,0.39569339155043887,0.62477903929016665,0.98923347887609736,1.0218801621459663,1.0218801621459663,1.0412983988169444,1.0412983988169444,71304.29914819391,2214534.9296496869,622913.83425512421,0,0,83514.665584772505,541046.3336304198,3533314.0622681975,null,1.0634999999999999,{"$f":"AM356/AM356","v":1},"Alíquota Ad Rem ICMS Monofásico"]
["2023-09-01",5027206.7523809522,5278567.09,182686.67,3834967.31,650907.93999999994,0,0,80534.69,529470.48,7230554,{"$f":"K357/C357","v":1.3697948471087824},"2023-09-01",1.929,5.5229999999999997,2.8631415241057541,0.9456,0.7359,0.24973296,8.7223407539380779E-2,1.6850000000000001,1.7722234075393808,0.39382742389764014,0.62183277457522135,0.98456855974410051,1.0170612913527752,1.0170612913527752,1.0363879576253687,1.0363879576253687,71947.020626538302,2384708.3627825729,640863.49301179929,0,0,83465.182887092204,548736.8293901236,3729720.8886981262,null,{"$f":"AM356*AN357","v":0.91460999999999992},{"$f":"AN356-AN358","v":0.86},"Parcela Diesel A",null,"(óleo diesel puro)"]
["2023-10-01",5117392.5380952377,{"$f":"SUM(D358:J358)","v":5373262.165},187015.78349999996,3840863.8484999998,637282.59000000008,0,0,65824.75,642275.19299999997,7407240,{"$f":"K358/C358","v":1.3785368687663875},"2023-10-01",1.929,5.4589999999999996,2.8299637117677552,0.9456,0.7359,0.24973296,8.8245993742443671E-2,1.6850000000000001,1.7732459937424436,0.39405466527609856,0.62219157675173453,0.98513666319024651,1.0176481433488509,1.0176481433488509,1.0369859612528909,1.0369859612528909,73694.441968439802,2389753.1339869499,627810.44422183803,0,0,68259.341652981224,666030.35840199096,3825547.7202321994,null,{"$f":"AM356*AN358","v":0.14888999999999999},0.14000000000000001,"Parcela Biodiesel misturado no Diesel A (Resolução CNPE nº 3 de 20/03/23)"]
["2023-11-01",5132719.6761904759,{"$f":"SUM(D359:J359)","v":5389355.6600000001},188055.59849999993,3833521.398,643318.78800000006,{"$f":"G358","v":0},0,75442.789999999994,649017.08550000004,6728034,1.248393022181802,"2023-11-01",1.929,5.4390000000000001,2.8195956454121305,0.9456,0.7359,0.24973296,8.8570487192498631E-2,1.6850000000000001,1.7735704871924987,0.39412677493166637,0.62230543410263106,0.98531693732916592,1.017834366894903,1.017834366894903,1.037175723504385,1.037175723504385,74117.746544649286,2385621.1977241151,633872.89791847102,0,0,78247.430301439381,673144.76522016991,3845004.037708845,null,{"$f":"AM358*AN359","v":9.9264962999999984E-2},0.66669999999999996,"Para o UF Origem (letra \"c\" do item VI, Cláusula 2ª do Convênio ICMS 199)"]
["2023-12-01",5248260.5838095238,5510673.6129999999,{"$f":"213520.23+2211.3","v":215731.53},{"$f":"3716914.45+149943.15","v":3866857.6},{"$f":"23102.44+637762.38","v":660864.81999999995},0,0,107932.29300000003,{"$f":"551355.08+54424.19+53508.1","v":659287.37},6158541,1.1175659152579176,"2023-12-01",1.929,5.1509999999999998,2.6702954898911351,0.9456,0.7359,0.24973296,9.3522593640069901E-2,1.6850000000000001,1.7785225936400699,0.39522724303112661,0.62404301531230522,0.98806810757781671,1.0206763312640998,1.0206763312640998,1.0400716921871753,1.0400716921871753,85262.977836786784,2413085.4764873041,652979.45206215442,0,0,112257.32262215206,685706.13055353239,3949291.3595619295,null,{"$f":"AM358*AN360","v":4.9625036999999997E-2},0.33329999999999999,"Para o UF Destino (letra \"c\" do item VI, Cláusula 2ª do Convênio ICMS 199)"]
["2024-01-01",4893204.4466666672,5137864.6690000007,{"$f":"188340.45+2211.3","v":190551.75},{"$f":"3504243.42+146474.45","v":3650717.87},{"$f":"23102.44+590597.93","v":613700.37},0,0,87654.398999999976,{"$f":"74911.35+12743.05+507585.88","v":595240.28},5940488,1.156217297011098,"2024-01-01",1.929,5.0359999999999996,2.610679108346293,0.9456,0.7359,0.24973296,9.5658236664019083E-2,1.6850000000000001,1.7806582366640191,0.39570183036978201,0.62479236374176106,0.98925457592445509,1.021901955439114,1.021901955439114,1.0413206062362685,1.0413206062362685,75401.676255165105,2280940.6473515872,607105.89926903113,0,0,91276.33190595574,619835.96922584623,3674560.5240075854,null,{"$f":"AM360","v":4.9625036999999997E-2},null,"ICMS do Biodiesel para o DF"]
["2024-02-01",5234299.7876190469,5496014.7769999998,{"$f":"195039.44+2764.13","v":197803.57},{"$f":"3681708.28+172747.43+933.74","v":3855389.45},{"$f":"18806.24+688769.52","v":707575.76},135547.51999999999,0,21880.047000000002,{"$f":"555938.38+4044.01+17836.04","v":577818.43000000005},6176677,1.1238465052620437,"2024-02-01",1.929,5.2640000000000002,2.7288750648004148,1.0634999999999999,0.72529999999999994,0.29214345000000008,0.10705636684080549,1.6850000000000001,1.7920563668408056,0.39823474818684568,0.6287917076634405,0.99558687046711425,1.0284432283662699,1.0284432283662699,1.0479861794390675,1.0479861794390675,78772.254889409101,2424236.9159731129,704453.13651678991,139402.92906584151,0,22929.986861477231,605545.72886518028,3975340.9521718109,null,{"$f":"AM357+AM361","v":0.96423503699999991},null,"ICMS Total do DF (Diesel A + Parcela do Biodiesel)"]
["2024-03-01",5218327.3619047618,5479243.7300000004,145183.88,3966289.67,776121.52,58529.71,0,0,533118.94999999995,7158658,1.306504757363659,"2024-03-01",1.929,5.1313000000000004,2.6600829445308452,{"$f":"Q362","v":1.0634999999999999},0.72529999999999994,0.29214345000000008,0.10982494008340969,1.6850000000000001,1.7948249400834098,0.39884998668520216,0.62976313687137186,0.99712496671300543,1.030032084864468,1.030032084864468,1.049605228118953,1.049605228118953,57906.588604905992,2497823.0243197181,773890.14479524724,60287.479217812695,0,0,559564.43712928658,3949471.6740669711,null,{"$f":"AM362*AN363","v":0.77138802959999997},0.8,"Benefício do Distrito Federal para quem aderiu ao ATO DECLARATÓRIO"]
["2024-04-01",5249105.5599999996,5511560.8379999995,192176.88,3834254.4975000001,742772.79300000006,170520.09450000001,0,0,571836.57300000009,7593449,1.3777311406319273,"2024-04-01",1.929,5.3360000000000003,2.7662001036806636,1.0634999999999999,0.72529999999999994,0.29214345000000008,0.10561182815779613,1.6850000000000001,1.7906118281577963,0.39791373959062137,0.62828485198519168,0.99478434897655355,1.0276142220614777,1.0276142220614777,1.0471414199753195,1.0471414199753195,76469.820983658094,2409004.0194353429,738898.74932200147,175228.87425546718,0,0,598793.76104504056,3998395.2250415101,null,{"$f":"AM363","v":0.77138802959999997},{"$f":"AM364/AM356","v":0.72532960000000002}]
["2024-05-01",5187096.8899999997,5446451.7345000003,184192.37549999999,3793998.8100000005,744594.63750000007,175639.674,null,0,548026.23750000005,7326554,1.3451976363970475,"2024-05-01",1.929,5.3250000000000002,2.7604976671850698,1.0634999999999999,0.72529999999999994,0.29214345000000008,0.10582999343661975,1.6850000000000001,1.7908299934366199,0.39796222076369325,0.6283614012058315,0.99490555190923335,1.0277394249333418,1.0277394249333418,1.0472690020097191,1.0472690020097191,73301.606801720089,2384002.4084248575,740801.33877059317,180511.81755223963,0,0,573930.89082176634,3952548.0623711767]
["2024-06-01",5043600.0600000005,5295780.063000001,171778.79250000001,3698642.4405000005,717578.08500000008,171562.54500000001,null,0,536218.20000000007,7038624,1.3291005132891975,"2024-06-01",1.929,5.3390000000000004,2.7677553136340074,1.0634999999999999,0.72529999999999994,0.29214345000000008,0.10555248455703317,1.6850000000000001,1.7905524845570333,0.39790055212378517,0.62826402966913442,0.99475138030946297,1.0275801653624359,1.0275801653624359,1.0471067161152241,1.0471067161152241,68350.876378907124,2323724.0039738119,713811.79053357127,176294.26836110037,0,0,561477.67852321651,3843658.6177706071]
["Totais Anual",61012421.572857141,64063042.651500002,{"$f":"SUM(D355:D366)","v":2221373.0765},{"$f":"SUM(E355:E366)","v":45428187.72900001},8185275.5584999993,{"$f":"SUM(G355:G366)","v":711799.54350000003},0,{"$f":"SUM(I355:I366)","v":603154.69099999999},{"$f":"SUM(J355:J366)","v":6913252.0529999994},{"$f":"SUM(K355:K366)","v":83451271},1.3026429520990919,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Soma",{"$f":"SUM(AD355:AD366)","v":880664.81555237377},28441172.19247973,8115933.0179942949,731725.36845246132,0,627726.96805808274,7212137.8239005357,46009360.186437473]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L350","v":"Bacia 2"}]
["FONTE"," Km Rodada (OS) e Passageiros Pagantes Transportados - ANO 12",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ano 12",null,null,null,null,null,null,{"$f":"V370","v":"Ano 12"},null,null,null,null,null,null,null,{"$f":"AC370","v":"Ano 12"}]
[null,"KM RODADA",null,"KM OPERACIONAL RODADA POR TIPO DE VEÍCULO",null,null,null,null,null,null,"Passag.","IPK",null,"MONOFASIA",null,null,null,null,null,null,null,null,"VALORES UNITÁRIOS POR KM",null,null,null,null,null,null,"R$ CUSTO MENSAL E ANUAL POR TIPO DE ÔNIBUS"]
[null,"Operacional","km Mensal","Miniônibus","Básico","Padron","Super Padron","Super Padron","Articulado","Articulado","Total","c/ km",null,"R$ ANP","R$ ANP","% deflacionar","R$ ICMS Bruto","% desconto","R$ ICMS desconto","ICMS Pago","R$ Litro","R$/L Proposta","Miniônibus","Básico","Padron BRT","Super Padron","Super Padron BRT","Artic.Conv.","Artic. BRT","Miniônibus","Básico","Padron BRT","Super Padron","Super Padron BRT","Artic.Conv.","Artic. BRT","R$ Total"]
[null,"Mensal","Oper. + Ociosa",null,"Conv.","BRT","Conv.","BRT","Conv.","BRT","Mês","Ociosa",null,"2012-09-01","Atual","até proposta","por Litro","ICMS","por Litro","Deflacionado","Proposta Licitação","c/ ICMS"]
[{"$f":"DATE(YEAR(A366),MONTH(A366)+1,DAY(A366))","v":"2024-07-01"},{"$f":"C374/1.05","v":5473986.25},{"$f":"SUM(D374:J374)","v":5747685.5625},189659.68349999998,4013375.8139999998,770698.12049999996,178305.03600000002,null,0,595646.90850000002,{"$f":"F139","v":6905659},{"$f":"K374/C374","v":1.2014677777530214},{"$f":"A374","v":"2024-07-01"},1.929,5.4480000000000004,{"$f":"O374/N374","v":2.8242612752721619},{"$f":"Q366","v":1.0634999999999999},{"$f":"R366","v":0.72529999999999994},{"$f":"Q374-(Q374*R374)","v":0.29214345000000008},{"$f":"S374/P374","v":0.10344065988436126},1.6850000000000001,{"$f":"U374+T374","v":1.7884406598843614},{"$f":"W$354*V374","v":0.39743125775208027},{"$f":"X$354*V374","v":0.62752303855591629},{"$f":"Y$354*V374","v":0.99357814438020087},{"$f":"Z$354*V374","v":1.0263682103010361},{"$f":"AA$354*V374","v":1.0263682103010361},{"$f":"AB$354*V374","v":1.0458717309265271},{"$f":"AC$354*V374","v":1.0458717309265271},{"$f":"D374*W374","v":75376.686558266461},{"$f":"E374*X374","v":2518485.785668104},{"$f":"F374*Y374","v":765748.80844369845},{"$f":"G374*Z374","v":183006.62068698183},{"$f":"H374*AA374","v":0},{"$f":"I374*AB374","v":0},{"$f":"J374*AC374","v":622970.26321392972},{"$f":"SUM(AD374:AJ374)","v":4165588.1645709807}]
[{"$f":"DATE(YEAR(A374),MONTH(A374)+1,DAY(A374))","v":"2024-08-01"},5396635.6399999997,5666467.4220000003,184787.69400000002,3957831.7590000001,761927.90100000007,178081.19700000001,null,0,583838.87100000004,7667965,1.3532178743725247,"2024-08-01",{"$f":"N374","v":1.929},5.4346537996193574,2.8173425607150633,{"$f":"Q374","v":1.0634999999999999},{"$f":"R374","v":0.72529999999999994},0.29214345000000008,0.10369468522345818,{"$f":"U374","v":1.6850000000000001},1.7886946852234582,0.39748770782743514,0.62761217025384497,0.99371926956858792,1.0265139929028904,1.0265139929028904,1.0460202837564083,1.0460202837564083,73450.836922777497,2483983.3797655827,757142.43724564742,182802.84059339625,0,0,610707.30151144112,4108086.7960388446]
["2024-09-01",5096649.3600000003,5351481.8280000007,176155.0245,3735585.8820000002,733398.65550000011,170318.3265,null,0,536023.93949999998,7274100,1.359268373470033,"2024-09-01",1.929,5.4249425929146184,2.8123082389396674,1.0634999999999999,0.72529999999999994,0.29214345000000008,0.10388030940383254,1.6850000000000001,1.7888803094038326,0.39752895764529611,0.6276773015452044,0.99382239411324036,1.0266205207637655,1.0266205207637655,1.046128835908674,1.046128835908674,70026.723273466603,2344742.4661041223,728868.00764844171,174852.28904704304,0,0,560750.09984831652,3879239.5859213904]
["2024-10-01",5439105.4900000002,5711060.7645000005,190599.52799999999,3985643.3820000007,774968.72250000015,176204.5215,null,0,583644.61050000007,7681497,1.3450210594410494,"2024-10-01",1.929,5.4329999999999998,2.8164852255054429,1.0634999999999999,0.72529999999999994,0.29214345000000008,0.1037262497791276,1.6850000000000001,1.7887262497791276,0.39749472217313947,0.62762324553653603,0.9937368054328487,1.0265321074857436,1.0265321074857436,1.0460387425608932,1.0460387425608932,75762.306428691518,2501482.4349620561,770114.94260752597,180879.59880391203,0,0,610514.87446986244,4138754.1572720478]
["2024-11-01",4927489.6999999993,5173864.1849999996,167419.90650000001,3614683.8840000001,709301.76450000005,170050.76549999998,null,0,512407.86450000003,6954995,1.3442554252127128,"2024-11-01",1.929,5.4829999999999997,2.8424053913945047,1.0634999999999999,0.72529999999999994,0.29214345000000008,0.10278036021338686,1.6850000000000001,1.7877803602133868,0.39728452449186369,0.62729135446083739,0.99321131122965944,1.0259892709228606,1.0259892709228606,1.0454855907680625,1.0454855907680625,66513.337944324783,2267459.9495421206,704486.53557655611,174470.26091521932,0,0,535715.03893098386,3748645.1229092041]
["2024-12-01",5147445.01,{"$f":"SUM(D379:J379)","v":5404817.2604999999},178034.31450000001,3777913.3770000003,728559.75150000013,173461.10250000001,null,0,546848.71499999997,6276882,1.1613495327350485,"2024-12-01",1.929,{"$f":"O378","v":5.4829999999999997},2.8424053913945047,1.0634999999999999,0.72529999999999994,0.29214345000000008,0.10278036021338686,1.6850000000000001,1.7877803602133868,0.39728452449186369,0.62729135446083739,0.99321131122965944,1.0259892709228606,1.0259892709228606,1.0454855907680625,1.0454855907680625,70730.277979367413,2369852.3992940462,723613.78609646996,177969.23008745062,0,0,571722.45186253078,3913888.1453198651]
["2025-01-01",5076269.3000000007,5330082.7650000006,174252.5295,3733666.5345000001,684392.625,169728.951,null,0,568042.125,6150543,1.1539301116274503,"2025-01-01",1.929,5.4829999999999997,2.8424053913945047,1.0634999999999999,0.72529999999999994,0.29214345000000008,0.10278036021338686,1.6850000000000001,1.7877803602133868,0.39728452449186369,0.62729135446083739,0.99321131122965944,1.0259892709228606,1.0259892709228606,1.0454855907680625,1.0454855907680625,69227.833323911953,2342096.7375316061,679746.49647215859,174140.08269099193,0,0,593879.85663677054,3859091.0066554388]
["2025-02-01",4809396.96,5049866.8080000002,161649.40050000002,3537118.9875000003,669565.5959999999,156467.22,null,{"$f":"I380","v":0},525065.60400000005,7351062,1.4556942350151585,"2025-02-01",1.929,5.4829999999999997,2.8424053913945047,1.0634999999999999,0.72529999999999994,0.29214345000000008,0.10278036021338686,1.6850000000000001,1.7877803602133868,0.39728452449186369,0.62729135446083739,0.99321131122965944,1.0259892709228606,1.0259892709228606,1.0454855907680625,1.0454855907680625,64220.80521203734,2218804.1605580212,665020.12355742836,160533.68897112683,0,0,548948.52318992955,3657527.3014885429]
["2025-03-01",4809396.96,5049866.8080000002,{"$f":"D381","v":161649.40050000002},{"$f":"E381","v":3537118.9875000003},{"$f":"F381","v":669565.5959999999},{"$f":"G381","v":156467.22},0,0,{"$f":"J381","v":525065.60400000005},{"$f":"F148","v":7114999},1.4089478535806959,"2025-03-01",1.929,5.4829999999999997,2.8424053913945047,1.0634999999999999,0.72529999999999994,0.29214345000000008,0.10278036021338686,1.6850000000000001,1.7877803602133868,0.39728452449186369,0.62729135446083739,0.99321131122965944,1.0259892709228606,1.0259892709228606,1.0454855907680625,1.0454855907680625,64220.80521203734,2218804.1605580212,665020.12355742836,160533.68897112683,0,0,548948.52318992955,3657527.3014885429]
["2025-04-01",4809396.96,5049866.8080000002,161649.40050000002,3537118.9875000003,669565.5959999999,156467.22,0,0,525065.60400000005,{"$f":"K382","v":7114999},1.4089478535806959,"2025-04-01",1.929,5.4829999999999997,2.8424053913945047,1.0634999999999999,0.72529999999999994,0.29214345000000008,0.10278036021338686,1.6850000000000001,1.7877803602133868,0.39728452449186369,0.62729135446083739,0.99321131122965944,1.0259892709228606,1.0259892709228606,1.0454855907680625,1.0454855907680625,64220.80521203734,2218804.1605580212,665020.12355742836,160533.68897112683,0,0,548948.52318992955,3657527.3014885429]
["2025-05-01",4809396.96,5049866.8080000002,161649.40050000002,3537118.9875000003,669565.5959999999,156467.22,0,0,525065.60400000005,7114999,1.4089478535806959,"2025-05-01",1.929,5.4829999999999997,2.8424053913945047,1.0634999999999999,0.72529999999999994,0.29214345000000008,0.10278036021338686,1.6850000000000001,1.7877803602133868,0.39728452449186369,0.62729135446083739,0.99321131122965944,1.0259892709228606,1.0259892709228606,1.0454855907680625,1.0454855907680625,64220.80521203734,2218804.1605580212,665020.12355742836,160533.68897112683,0,0,548948.52318992955,3657527.3014885429]
["2025-06-01",4809396.96,5049866.8080000002,161649.40050000002,3537118.9875000003,669565.5959999999,156467.22,0,0,525065.60400000005,7114999,1.4089478535806959,"2025-06-01",1.929,5.4829999999999997,2.8424053913945047,1.0634999999999999,0.72529999999999994,0.29214345000000008,0.10278036021338686,1.6850000000000001,1.7877803602133868,0.39728452449186369,0.62729135446083739,0.99321131122965944,1.0259892709228606,1.0259892709228606,1.0454855907680625,1.0454855907680625,64220.80521203734,2218804.1605580212,665020.12355742836,160533.68897112683,0,0,548948.52318992955,3657527.3014885429]
["Totais Anual",60604565.549999997,63634793.827500001,{"$f":"SUM(D374:D385)","v":2069155.683},{"$f":"SUM(E374:E385)","v":44504295.569999993},8511075.5205000006,1998485.9999999998,{"$f":"SUM(H374:H385)","v":0},{"$f":"SUM(I374:I385)","v":0},{"$f":"SUM(J374:J385)","v":6551781.0540000014},{"$f":"SUM(K374:K385)","v":84722699},1.3313895418544877,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Soma",{"$f":"SUM(AD374:AD385)","v":822192.02849099261},27922123.95565775,8454821.6318776384,2050789.3676806297,0,0,6851002.502423482,46100929.486130476]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L369","v":"Bacia 2"}]
["FONTE"," Km Rodada (OS) e Passageiros Pagantes Transportados - ANO 13",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ano 13",null,null,null,null,null,null,{"$f":"V389","v":"Ano 13"},null,null,null,null,null,null,null,{"$f":"AC389","v":"Ano 13"}]
[null,"KM RODADA",null,"KM OPERACIONAL RODADA POR TIPO DE VEÍCULO",null,null,null,null,null,null,"Passag.","IPK",null,"MONOFASIA",null,null,null,null,null,null,null,null,"VALORES UNITÁRIOS POR KM",null,null,null,null,null,null,"R$ CUSTO MENSAL E ANUAL POR TIPO DE ÔNIBUS"]
[null,"Operacional","km Mensal","Miniônibus","Básico","Padron","Super Padron","Super Padron","Articulado","Articulado","Total","c/ km",null,"R$ ANP","R$ ANP","% deflacionar","R$ ICMS Bruto","% desconto","R$ ICMS desconto","ICMS Pago","R$ Litro","R$/L Proposta","Miniônibus","Básico","Padron BRT","Super Padron","Super Padron BRT","Artic.Conv.","Artic. BRT","Miniônibus","Básico","Padron BRT","Super Padron","Super Padron BRT","Artic.Conv.","Artic. BRT","R$ Total"]
[null,"Mensal","Oper. + Ociosa",null,"Conv.","BRT","Conv.","BRT","Conv.","BRT","Mês","Ociosa",null,"2012-09-01","Atual","até proposta","por Litro","ICMS","por Litro","Deflacionado","Proposta Licitação","c/ ICMS"]
[{"$f":"DATE(YEAR(A385),MONTH(A385)+1,DAY(A385))","v":"2025-07-01"},{"$f":"C393/1.05","v":4809396.96},{"$f":"SUM(D393:J393)","v":5049866.8080000002},{"$f":"D385","v":161649.40050000002},3537118.9875000003,669565.5959999999,156467.22,{"$f":"H385","v":0},{"$f":"I385","v":0},{"$f":"J385","v":525065.60400000005},{"$f":"K385","v":7114999},{"$f":"K393/C393","v":1.4089478535806959},{"$f":"A393","v":"2025-07-01"},1.929,5.4480000000000004,{"$f":"O393/N393","v":2.8242612752721619},{"$f":"Q385","v":1.0634999999999999},{"$f":"R385","v":0.72529999999999994},{"$f":"Q393-(Q393*R393)","v":0.29214345000000008},{"$f":"S393/P393","v":0.10344065988436126},1.6850000000000001,{"$f":"U393+T393","v":1.7884406598843614},{"$f":"W$354*V393","v":0.39743125775208027},{"$f":"X$354*V393","v":0.62752303855591629},{"$f":"Y$354*V393","v":0.99357814438020087},{"$f":"Z$354*V393","v":1.0263682103010361},{"$f":"AA$354*V393","v":1.0263682103010361},{"$f":"AB$354*V393","v":1.0458717309265271},{"$f":"AC$354*V393","v":1.0458717309265271},{"$f":"D393*W393","v":64244.524555584758},{"$f":"E393*X393","v":2219623.6547698262},{"$f":"F393*Y393","v":665265.74241450313},{"$f":"G393*Z393","v":160592.98056217848},{"$f":"H393*AA393","v":0},{"$f":"I393*AB393","v":0},{"$f":"J393*AC393","v":549151.2721054625},{"$f":"SUM(AD393:AJ393)","v":3658878.1744075553}]
[{"$f":"DATE(YEAR(A393),MONTH(A393)+1,DAY(A393))","v":"2025-08-01"},4809396.96,5049866.8080000002,{"$f":"D393","v":161649.40050000002},{"$f":"E393","v":3537118.9875000003},{"$f":"F393","v":669565.5959999999},{"$f":"G393","v":156467.22},0,{"$f":"I393","v":0},{"$f":"J393","v":525065.60400000005},{"$f":"K393","v":7114999},1.4089478535806959,"2025-08-01",{"$f":"N393","v":1.929},5.4480000000000004,2.8242612752721619,{"$f":"Q393","v":1.0634999999999999},0.72529999999999994,0.29214345000000008,0.10344065988436126,{"$f":"U393","v":1.6850000000000001},1.7884406598843614,{"$f":"W$354*V394","v":0.39743125775208027},0.62752303855591629,0.99357814438020087,1.0263682103010361,1.0263682103010361,1.0458717309265271,1.0458717309265271,64244.524555584758,2219623.6547698262,665265.74241450313,160592.98056217848,0,0,549151.2721054625,3658878.1744075553]
["2025-09-01",4809396.96,5049866.8080000002,161649.40050000002,3537118.9875000003,669565.5959999999,156467.22,0,0,525065.60400000005,7114999,1.4089478535806959,"2025-09-01",1.929,5.4480000000000004,2.8242612752721619,1.0634999999999999,0.72529999999999994,0.29214345000000008,0.10344065988436126,1.6850000000000001,1.7884406598843614,0.39743125775208027,0.62752303855591629,0.99357814438020087,1.0263682103010361,1.0263682103010361,1.0458717309265271,1.0458717309265271,64244.524555584758,2219623.6547698262,665265.74241450313,160592.98056217848,0,0,549151.2721054625,3658878.1744075553]
["2025-10-01",4809396.96,5049866.8080000002,161649.40050000002,3537118.9875000003,669565.5959999999,156467.22,0,0,525065.60400000005,7114999,1.4089478535806959,"2025-10-01",1.929,5.4480000000000004,2.8242612752721619,1.0634999999999999,0.72529999999999994,0.29214345000000008,0.10344065988436126,1.6850000000000001,1.7884406598843614,0.39743125775208027,0.62752303855591629,0.99357814438020087,1.0263682103010361,1.0263682103010361,1.0458717309265271,1.0458717309265271,64244.524555584758,2219623.6547698262,665265.74241450313,160592.98056217848,0,0,549151.2721054625,3658878.1744075553]
["2025-11-01",4809396.96,5049866.8080000002,161649.40050000002,3537118.9875000003,669565.5959999999,156467.22,0,0,525065.60400000005,7114999,1.4089478535806959,"2025-11-01",1.929,5.4480000000000004,2.8242612752721619,1.0634999999999999,0.72529999999999994,0.29214345000000008,0.10344065988436126,1.6850000000000001,1.7884406598843614,0.39743125775208027,0.62752303855591629,0.99357814438020087,1.0263682103010361,1.0263682103010361,1.0458717309265271,1.0458717309265271,64244.524555584758,2219623.6547698262,665265.74241450313,160592.98056217848,0,0,549151.2721054625,3658878.1744075553]
["2025-12-01",4809396.96,5049866.8080000002,161649.40050000002,3537118.9875000003,669565.5959999999,156467.22,0,0,525065.60400000005,7114999,1.4089478535806959,"2025-12-01",1.929,5.4480000000000004,2.8242612752721619,1.0634999999999999,0.72529999999999994,0.29214345000000008,0.10344065988436126,1.6850000000000001,1.7884406598843614,0.39743125775208027,0.62752303855591629,0.99357814438020087,1.0263682103010361,1.0263682103010361,1.0458717309265271,1.0458717309265271,64244.524555584758,2219623.6547698262,665265.74241450313,160592.98056217848,0,0,549151.2721054625,3658878.1744075553]
["2026-01-01",4809396.96,5049866.8080000002,161649.40050000002,3537118.9875000003,669565.5959999999,156467.22,0,0,525065.60400000005,7114999,1.4089478535806959,"2026-01-01",1.929,5.4480000000000004,2.8242612752721619,1.0634999999999999,0.72529999999999994,0.29214345000000008,0.10344065988436126,1.6850000000000001,1.7884406598843614,0.39743125775208027,0.62752303855591629,0.99357814438020087,1.0263682103010361,1.0263682103010361,1.0458717309265271,1.0458717309265271,64244.524555584758,2219623.6547698262,665265.74241450313,160592.98056217848,0,0,549151.2721054625,3658878.1744075553]
["2026-02-01",4809396.96,5049866.8080000002,161649.40050000002,3537118.9875000003,669565.5959999999,156467.22,0,0,525065.60400000005,7114999,1.4089478535806959,"2026-02-01",1.929,5.4480000000000004,2.8242612752721619,1.0634999999999999,0.72529999999999994,0.29214345000000008,0.10344065988436126,1.6850000000000001,1.7884406598843614,0.39743125775208027,0.62752303855591629,0.99357814438020087,1.0263682103010361,1.0263682103010361,1.0458717309265271,1.0458717309265271,64244.524555584758,2219623.6547698262,665265.74241450313,160592.98056217848,0,0,549151.2721054625,3658878.1744075553]
["2026-03-01",4809396.96,5049866.8080000002,161649.40050000002,3537118.9875000003,669565.5959999999,156467.22,0,0,525065.60400000005,7114999,1.4089478535806959,"2026-03-01",1.929,5.4480000000000004,2.8242612752721619,1.0634999999999999,0.72529999999999994,0.29214345000000008,0.10344065988436126,1.6850000000000001,1.7884406598843614,0.39743125775208027,0.62752303855591629,0.99357814438020087,1.0263682103010361,1.0263682103010361,1.0458717309265271,1.0458717309265271,64244.524555584758,2219623.6547698262,665265.74241450313,160592.98056217848,0,0,549151.2721054625,3658878.1744075553]
["2026-04-01",4809396.96,5049866.8080000002,161649.40050000002,3537118.9875000003,669565.5959999999,156467.22,0,0,525065.60400000005,7114999,1.4089478535806959,"2026-04-01",1.929,5.4480000000000004,2.8242612752721619,1.0634999999999999,0.72529999999999994,0.29214345000000008,0.10344065988436126,1.6850000000000001,1.7884406598843614,0.39743125775208027,0.62752303855591629,0.99357814438020087,1.0263682103010361,1.0263682103010361,1.0458717309265271,1.0458717309265271,64244.524555584758,2219623.6547698262,665265.74241450313,160592.98056217848,0,0,549151.2721054625,3658878.1744075553]
["2026-05-01",4809396.96,5049866.8080000002,161649.40050000002,3537118.9875000003,669565.5959999999,156467.22,0,0,525065.60400000005,7114999,1.4089478535806959,"2026-05-01",1.929,5.4480000000000004,2.8242612752721619,1.0634999999999999,0.72529999999999994,0.29214345000000008,0.10344065988436126,1.6850000000000001,1.7884406598843614,0.39743125775208027,0.62752303855591629,0.99357814438020087,1.0263682103010361,1.0263682103010361,1.0458717309265271,1.0458717309265271,64244.524555584758,2219623.6547698262,665265.74241450313,160592.98056217848,0,0,549151.2721054625,3658878.1744075553]
["2026-06-01",4809396.96,5049866.8080000002,161649.40050000002,3537118.9875000003,669565.5959999999,156467.22,0,0,525065.60400000005,7114999,1.4089478535806959,"2026-06-01",1.929,5.4480000000000004,2.8242612752721619,1.0634999999999999,0.72529999999999994,0.29214345000000008,0.10344065988436126,1.6850000000000001,1.7884406598843614,0.39743125775208027,0.62752303855591629,0.99357814438020087,1.0263682103010361,1.0263682103010361,1.0458717309265271,1.0458717309265271,64244.524555584758,2219623.6547698262,665265.74241450313,160592.98056217848,0,0,549151.2721054625,3658878.1744075553]
["Totais Anual",57712763.520000003,60598401.696000002,{"$f":"SUM(D393:D404)","v":1939792.8060000001},{"$f":"SUM(E393:E404)","v":42445427.849999994},8034787.1519999988,1877606.64,{"$f":"SUM(H393:H404)","v":0},{"$f":"SUM(I393:I404)","v":0},{"$f":"SUM(J393:J404)","v":6300787.2480000025},{"$f":"SUM(K393:K404)","v":85379988},1.4089478535806959,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Soma",{"$f":"SUM(AD393:AD404)","v":770934.29466701706},26635483.857237916,7983188.9089740394,1927115.7667461412,0,0,6589815.2652655514,43906538.092890672]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L388","v":"Bacia 2"}]
["FONTE"," Km Rodada (OS) e Passageiros Pagantes Transportados - ANO 14"]
[null,"KM RODADA",null,"KM OPERACIONAL RODADA POR TIPO DE VEÍCULO",null,null,null,null,null,null,"Passag.","IPK"]
[null,"Operacional","km Mensal","Miniônibus","Básico","Padron","Super Padron","Super Padron","Articulado","Articulado","Total","c/ km"]
[null,"Mensal","Oper. + Ociosa",null,"Conv.","BRT","Conv.","BRT","Conv.","BRT","Mês","Ociosa"]
[{"$f":"DATE(YEAR(A404),MONTH(A404)+1,DAY(A404))","v":"2026-07-01"},{"$f":"C412/1.05","v":4809396.96},{"$f":"SUM(D412:J412)","v":5049866.8080000002},{"$f":"D404","v":161649.40050000002},3537118.9875000003,669565.5959999999,156467.22,{"$f":"H404","v":0},{"$f":"I404","v":0},{"$f":"J404","v":525065.60400000005},{"$f":"K404","v":7114999},{"$f":"K412/C412","v":1.4089478535806959}]
[{"$f":"DATE(YEAR(A412),MONTH(A412)+1,DAY(A412))","v":"2026-08-01"},4809396.96,5049866.8080000002,{"$f":"D412","v":161649.40050000002},{"$f":"E412","v":3537118.9875000003},{"$f":"F412","v":669565.5959999999},{"$f":"G412","v":156467.22},0,{"$f":"I412","v":0},{"$f":"J412","v":525065.60400000005},{"$f":"K412","v":7114999},1.4089478535806959]
["2026-09-01",4809396.96,5049866.8080000002,161649.40050000002,3537118.9875000003,669565.5959999999,156467.22,0,0,525065.60400000005,7114999,1.4089478535806959]
["2026-10-01",4809396.96,5049866.8080000002,161649.40050000002,3537118.9875000003,669565.5959999999,156467.22,0,0,525065.60400000005,7114999,1.4089478535806959]
["2026-11-01",4809396.96,5049866.8080000002,161649.40050000002,3537118.9875000003,669565.5959999999,156467.22,0,0,525065.60400000005,7114999,1.4089478535806959]
["2026-12-01",4809396.96,5049866.8080000002,161649.40050000002,3537118.9875000003,669565.5959999999,156467.22,0,0,525065.60400000005,7114999,1.4089478535806959]
["2027-01-01",4809396.96,5049866.8080000002,161649.40050000002,3537118.9875000003,669565.5959999999,156467.22,0,0,525065.60400000005,7114999,1.4089478535806959]
["2027-02-01",4809396.96,5049866.8080000002,161649.40050000002,3537118.9875000003,669565.5959999999,156467.22,0,0,525065.60400000005,7114999,1.4089478535806959]
["2027-03-01",4809396.96,5049866.8080000002,161649.40050000002,3537118.9875000003,669565.5959999999,156467.22,0,0,525065.60400000005,7114999,1.4089478535806959]
["2027-04-01",4809396.96,5049866.8080000002,161649.40050000002,3537118.9875000003,669565.5959999999,156467.22,0,0,525065.60400000005,7114999,1.4089478535806959]
["2027-05-01",4809396.96,5049866.8080000002,161649.40050000002,3537118.9875000003,669565.5959999999,156467.22,0,0,525065.60400000005,7114999,1.4089478535806959]
["2027-06-01",4809396.96,5049866.8080000002,161649.40050000002,3537118.9875000003,669565.5959999999,156467.22,0,0,525065.60400000005,7114999,1.4089478535806959]
["Totais Anual",57712763.520000003,60598401.696000002,{"$f":"SUM(D412:D423)","v":1939792.8060000001},{"$f":"SUM(E412:E423)","v":42445427.849999994},8034787.1519999988,1877606.64,{"$f":"SUM(H412:H423)","v":0},{"$f":"SUM(I412:I423)","v":0},{"$f":"SUM(J412:J423)","v":6300787.2480000025},{"$f":"SUM(K412:K423)","v":85379988},1.4089478535806959]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L407","v":"Bacia 2"}]
["FONTE"," Km Rodada (OS) e Passageiros Pagantes Transportados - ANO 15"]
[null,"KM RODADA",null,"KM OPERACIONAL RODADA POR TIPO DE VEÍCULO",null,null,null,null,null,null,"Passag.","IPK"]
[null,"Operacional","km Mensal","Miniônibus","Básico","Padron","Super Padron","Super Padron","Articulado","Articulado","Total","c/ km"]
[null,"Mensal","Oper. + Ociosa",null,"Conv.","BRT","Conv.","BRT","Conv.","BRT","Mês","Ociosa"]
[{"$f":"DATE(YEAR(A423),MONTH(A423)+1,DAY(A423))","v":"2027-07-01"},{"$f":"C431/1.05","v":4809396.96},{"$f":"SUM(D431:J431)","v":5049866.8080000002},{"$f":"D423","v":161649.40050000002},3537118.9875000003,669565.5959999999,156467.22,{"$f":"H423","v":0},{"$f":"I423","v":0},{"$f":"J423","v":525065.60400000005},{"$f":"K423","v":7114999},{"$f":"K431/C431","v":1.4089478535806959}]
[{"$f":"DATE(YEAR(A431),MONTH(A431)+1,DAY(A431))","v":"2027-08-01"},4809396.96,5049866.8080000002,{"$f":"D431","v":161649.40050000002},{"$f":"E431","v":3537118.9875000003},{"$f":"F431","v":669565.5959999999},{"$f":"G431","v":156467.22},0,{"$f":"I431","v":0},{"$f":"J431","v":525065.60400000005},{"$f":"K431","v":7114999},1.4089478535806959]
["2027-09-01",4809396.96,5049866.8080000002,161649.40050000002,3537118.9875000003,669565.5959999999,156467.22,0,0,525065.60400000005,7114999,1.4089478535806959]
["2027-10-01",4809396.96,5049866.8080000002,161649.40050000002,3537118.9875000003,669565.5959999999,156467.22,0,0,525065.60400000005,7114999,1.4089478535806959]
["2027-11-01",4809396.96,5049866.8080000002,161649.40050000002,3537118.9875000003,669565.5959999999,156467.22,0,0,525065.60400000005,7114999,1.4089478535806959]
["2027-12-01",4809396.96,5049866.8080000002,161649.40050000002,3537118.9875000003,669565.5959999999,156467.22,0,0,525065.60400000005,7114999,1.4089478535806959]
["2028-01-01",4809396.96,5049866.8080000002,161649.40050000002,3537118.9875000003,669565.5959999999,156467.22,0,0,525065.60400000005,7114999,1.4089478535806959]
["2028-02-01",4809396.96,5049866.8080000002,161649.40050000002,3537118.9875000003,669565.5959999999,156467.22,0,0,525065.60400000005,7114999,1.4089478535806959]
["2028-03-01",4809396.96,5049866.8080000002,161649.40050000002,3537118.9875000003,669565.5959999999,156467.22,0,0,525065.60400000005,7114999,1.4089478535806959]
["2028-04-01",4809396.96,5049866.8080000002,161649.40050000002,3537118.9875000003,669565.5959999999,156467.22,0,0,525065.60400000005,7114999,1.4089478535806959]
["2028-05-01",4809396.96,5049866.8080000002,161649.40050000002,3537118.9875000003,669565.5959999999,156467.22,0,0,525065.60400000005,7114999,1.4089478535806959]
["2028-06-01",4809396.96,5049866.8080000002,161649.40050000002,3537118.9875000003,669565.5959999999,156467.22,0,0,525065.60400000005,7114999,1.4089478535806959]
["Totais Anual",57712763.520000003,60598401.696000002,{"$f":"SUM(D431:D442)","v":1939792.8060000001},{"$f":"SUM(E431:E442)","v":42445427.849999994},8034787.1519999988,1877606.64,{"$f":"SUM(H431:H442)","v":0},{"$f":"SUM(I431:I442)","v":0},{"$f":"SUM(J431:J442)","v":6300787.2480000025},{"$f":"SUM(K431:K442)","v":85379988},1.4089478535806959]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L426","v":"Bacia 2"}]
["FONTE"," Km Rodada (OS) e Passageiros Pagantes Transportados - ANO 16"]
[null,"KM RODADA",null,"KM OPERACIONAL RODADA POR TIPO DE VEÍCULO",null,null,null,null,null,null,"Passag.","IPK"]
[null,"Operacional","km Mensal","Miniônibus","Básico","Padron","Super Padron","Super Padron","Articulado","Articulado","Total","c/ km"]
[null,"Mensal","Oper. + Ociosa",null,"Conv.","BRT","Conv.","BRT","Conv.","BRT","Mês","Ociosa"]
[{"$f":"DATE(YEAR(A442),MONTH(A442)+1,DAY(A442))","v":"2028-07-01"},{"$f":"C450/1.05","v":4809396.96},{"$f":"SUM(D450:J450)","v":5049866.8080000002},{"$f":"D442","v":161649.40050000002},3537118.9875000003,669565.5959999999,156467.22,{"$f":"H442","v":0},{"$f":"I442","v":0},{"$f":"J442","v":525065.60400000005},{"$f":"K442","v":7114999},{"$f":"K450/C450","v":1.4089478535806959}]
[{"$f":"DATE(YEAR(A450),MONTH(A450)+1,DAY(A450))","v":"2028-08-01"},4809396.96,5049866.8080000002,{"$f":"D450","v":161649.40050000002},{"$f":"E450","v":3537118.9875000003},{"$f":"F450","v":669565.5959999999},{"$f":"G450","v":156467.22},0,{"$f":"I450","v":0},{"$f":"J450","v":525065.60400000005},{"$f":"K450","v":7114999},1.4089478535806959]
["2028-09-01",4809396.96,5049866.8080000002,161649.40050000002,3537118.9875000003,669565.5959999999,156467.22,0,0,525065.60400000005,7114999,1.4089478535806959]
["2028-10-01",4809396.96,5049866.8080000002,161649.40050000002,3537118.9875000003,669565.5959999999,156467.22,0,0,525065.60400000005,7114999,1.4089478535806959]
["2028-11-01",4809396.96,5049866.8080000002,161649.40050000002,3537118.9875000003,669565.5959999999,156467.22,0,0,525065.60400000005,7114999,1.4089478535806959]
["2028-12-01",4809396.96,5049866.8080000002,161649.40050000002,3537118.9875000003,669565.5959999999,156467.22,0,0,525065.60400000005,7114999,1.4089478535806959]
["2029-01-01",4809396.96,5049866.8080000002,161649.40050000002,3537118.9875000003,669565.5959999999,156467.22,0,0,525065.60400000005,7114999,1.4089478535806959]
["2029-02-01",4809396.96,5049866.8080000002,161649.40050000002,3537118.9875000003,669565.5959999999,156467.22,0,0,525065.60400000005,7114999,1.4089478535806959]
["2029-03-01",4809396.96,5049866.8080000002,161649.40050000002,3537118.9875000003,669565.5959999999,156467.22,0,0,525065.60400000005,7114999,1.4089478535806959]
["2029-04-01",4809396.96,5049866.8080000002,161649.40050000002,3537118.9875000003,669565.5959999999,156467.22,0,0,525065.60400000005,7114999,1.4089478535806959]
["2029-05-01",4809396.96,5049866.8080000002,161649.40050000002,3537118.9875000003,669565.5959999999,156467.22,0,0,525065.60400000005,7114999,1.4089478535806959]
["2029-06-01",4809396.96,5049866.8080000002,161649.40050000002,3537118.9875000003,669565.5959999999,156467.22,0,0,525065.60400000005,7114999,1.4089478535806959]
["Totais Anual",57712763.520000003,60598401.696000002,{"$f":"SUM(D450:D461)","v":1939792.8060000001},{"$f":"SUM(E450:E461)","v":42445427.849999994},8034787.1519999988,1877606.64,{"$f":"SUM(H450:H461)","v":0},{"$f":"SUM(I450:I461)","v":0},{"$f":"SUM(J450:J461)","v":6300787.2480000025},{"$f":"SUM(K450:K461)","v":85379988},1.4089478535806959]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L445","v":"Bacia 2"}]
["FONTE"," Km Rodada (OS) e Passageiros Pagantes Transportados - ANO 17"]
[null,"KM RODADA",null,"KM OPERACIONAL RODADA POR TIPO DE VEÍCULO",null,null,null,null,null,null,"Passag.","IPK"]
[null,"Operacional","km Mensal","Miniônibus","Básico","Padron","Super Padron","Super Padron","Articulado","Articulado","Total","c/ km"]
[null,"Mensal","Oper. + Ociosa",null,"Conv.","BRT","Conv.","BRT","Conv.","BRT","Mês","Ociosa"]
[{"$f":"DATE(YEAR(A461),MONTH(A461)+1,DAY(A461))","v":"2029-07-01"},{"$f":"C469/1.05","v":4809396.96},{"$f":"SUM(D469:J469)","v":5049866.8080000002},{"$f":"D461","v":161649.40050000002},3537118.9875000003,669565.5959999999,156467.22,{"$f":"H461","v":0},{"$f":"I461","v":0},{"$f":"J461","v":525065.60400000005},{"$f":"K461","v":7114999},{"$f":"K469/C469","v":1.4089478535806959}]
[{"$f":"DATE(YEAR(A469),MONTH(A469)+1,DAY(A469))","v":"2029-08-01"},4809396.96,5049866.8080000002,{"$f":"D469","v":161649.40050000002},{"$f":"E469","v":3537118.9875000003},{"$f":"F469","v":669565.5959999999},{"$f":"G469","v":156467.22},0,{"$f":"I469","v":0},{"$f":"J469","v":525065.60400000005},{"$f":"K469","v":7114999},1.4089478535806959]
["2029-09-01",4809396.96,5049866.8080000002,161649.40050000002,3537118.9875000003,669565.5959999999,156467.22,0,0,525065.60400000005,7114999,1.4089478535806959]
["2029-10-01",4809396.96,5049866.8080000002,161649.40050000002,3537118.9875000003,669565.5959999999,156467.22,0,0,525065.60400000005,7114999,1.4089478535806959]
["2029-11-01",4809396.96,5049866.8080000002,161649.40050000002,3537118.9875000003,669565.5959999999,156467.22,0,0,525065.60400000005,7114999,1.4089478535806959]
["2029-12-01",4809396.96,5049866.8080000002,161649.40050000002,3537118.9875000003,669565.5959999999,156467.22,0,0,525065.60400000005,7114999,1.4089478535806959]
["2030-01-01",4809396.96,5049866.8080000002,161649.40050000002,3537118.9875000003,669565.5959999999,156467.22,0,0,525065.60400000005,7114999,1.4089478535806959]
["2030-02-01",4809396.96,5049866.8080000002,161649.40050000002,3537118.9875000003,669565.5959999999,156467.22,0,0,525065.60400000005,7114999,1.4089478535806959]
["2030-03-01",4809396.96,5049866.8080000002,161649.40050000002,3537118.9875000003,669565.5959999999,156467.22,0,0,525065.60400000005,7114999,1.4089478535806959]
["2030-04-01",4809396.96,5049866.8080000002,161649.40050000002,3537118.9875000003,669565.5959999999,156467.22,0,0,525065.60400000005,7114999,1.4089478535806959]
["2030-05-01",4809396.96,5049866.8080000002,161649.40050000002,3537118.9875000003,669565.5959999999,156467.22,0,0,525065.60400000005,7114999,1.4089478535806959]
["2030-06-01",4809396.96,5049866.8080000002,161649.40050000002,3537118.9875000003,669565.5959999999,156467.22,0,0,525065.60400000005,7114999,1.4089478535806959]
["Totais Anual",57712763.520000003,60598401.696000002,{"$f":"SUM(D469:D480)","v":1939792.8060000001},{"$f":"SUM(E469:E480)","v":42445427.849999994},8034787.1519999988,1877606.64,{"$f":"SUM(H469:H480)","v":0},{"$f":"SUM(I469:I480)","v":0},{"$f":"SUM(J469:J480)","v":6300787.2480000025},{"$f":"SUM(K469:K480)","v":85379988},1.4089478535806959]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L464","v":"Bacia 2"}]
["FONTE"," Km Rodada (OS) e Passageiros Pagantes Transportados - ANO 18"]
[null,"KM RODADA",null,"KM OPERACIONAL RODADA POR TIPO DE VEÍCULO",null,null,null,null,null,null,"Passag.","IPK"]
[null,"Operacional","km Mensal","Miniônibus","Básico","Padron","Super Padron","Super Padron","Articulado","Articulado","Total","c/ km"]
[null,"Mensal","Oper. + Ociosa",null,"Conv.","BRT","Conv.","BRT","Conv.","BRT","Mês","Ociosa"]
[{"$f":"DATE(YEAR(A480),MONTH(A480)+1,DAY(A480))","v":"2030-07-01"},{"$f":"C488/1.05","v":4809396.96},{"$f":"SUM(D488:J488)","v":5049866.8080000002},{"$f":"D480","v":161649.40050000002},3537118.9875000003,669565.5959999999,156467.22,{"$f":"H480","v":0},{"$f":"I480","v":0},{"$f":"J480","v":525065.60400000005},{"$f":"K480","v":7114999},{"$f":"K488/C488","v":1.4089478535806959}]
[{"$f":"DATE(YEAR(A488),MONTH(A488)+1,DAY(A488))","v":"2030-08-01"},4809396.96,5049866.8080000002,{"$f":"D488","v":161649.40050000002},{"$f":"E488","v":3537118.9875000003},{"$f":"F488","v":669565.5959999999},{"$f":"G488","v":156467.22},0,{"$f":"I488","v":0},{"$f":"J488","v":525065.60400000005},{"$f":"K488","v":7114999},1.4089478535806959]
["2030-09-01",4809396.96,5049866.8080000002,161649.40050000002,3537118.9875000003,669565.5959999999,156467.22,0,0,525065.60400000005,7114999,1.4089478535806959]
["2030-10-01",4809396.96,5049866.8080000002,161649.40050000002,3537118.9875000003,669565.5959999999,156467.22,0,0,525065.60400000005,7114999,1.4089478535806959]
["2030-11-01",4809396.96,5049866.8080000002,161649.40050000002,3537118.9875000003,669565.5959999999,156467.22,0,0,525065.60400000005,7114999,1.4089478535806959]
["2030-12-01",4809396.96,5049866.8080000002,161649.40050000002,3537118.9875000003,669565.5959999999,156467.22,0,0,525065.60400000005,7114999,1.4089478535806959]
["2031-01-01",4809396.96,5049866.8080000002,161649.40050000002,3537118.9875000003,669565.5959999999,156467.22,0,0,525065.60400000005,7114999,1.4089478535806959]
["2031-02-01",4809396.96,5049866.8080000002,161649.40050000002,3537118.9875000003,669565.5959999999,156467.22,0,0,525065.60400000005,7114999,1.4089478535806959]
["2031-03-01",4809396.96,5049866.8080000002,161649.40050000002,3537118.9875000003,669565.5959999999,156467.22,0,0,525065.60400000005,7114999,1.4089478535806959]
["2031-04-01",4809396.96,5049866.8080000002,161649.40050000002,3537118.9875000003,669565.5959999999,156467.22,0,0,525065.60400000005,7114999,1.4089478535806959]
["2031-05-01",4809396.96,5049866.8080000002,161649.40050000002,3537118.9875000003,669565.5959999999,156467.22,0,0,525065.60400000005,7114999,1.4089478535806959]
["2031-06-01",4809396.96,5049866.8080000002,161649.40050000002,3537118.9875000003,669565.5959999999,156467.22,0,0,525065.60400000005,7114999,1.4089478535806959]
["Totais Anual",57712763.520000003,60598401.696000002,{"$f":"SUM(D488:D499)","v":1939792.8060000001},{"$f":"SUM(E488:E499)","v":42445427.849999994},8034787.1519999988,1877606.64,{"$f":"SUM(H488:H499)","v":0},{"$f":"SUM(I488:I499)","v":0},{"$f":"SUM(J488:J499)","v":6300787.2480000025},{"$f":"SUM(K488:K499)","v":85379988},1.4089478535806959]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L483","v":"Bacia 2"}]
["FONTE"," Km Rodada (OS) e Passageiros Pagantes Transportados - ANO 19"]
[null,"KM RODADA",null,"KM OPERACIONAL RODADA POR TIPO DE VEÍCULO",null,null,null,null,null,null,"Passag.","IPK"]
[null,"Operacional","km Mensal","Miniônibus","Básico","Padron","Super Padron","Super Padron","Articulado","Articulado","Total","c/ km"]
[null,"Mensal","Oper. + Ociosa",null,"Conv.","BRT","Conv.","BRT","Conv.","BRT","Mês","Ociosa"]
[{"$f":"DATE(YEAR(A499),MONTH(A499)+1,DAY(A499))","v":"2031-07-01"},{"$f":"C507/1.05","v":4809396.96},{"$f":"SUM(D507:J507)","v":5049866.8080000002},{"$f":"D499","v":161649.40050000002},3537118.9875000003,669565.5959999999,156467.22,{"$f":"H499","v":0},{"$f":"I499","v":0},{"$f":"J499","v":525065.60400000005},{"$f":"K499","v":7114999},{"$f":"K507/C507","v":1.4089478535806959}]
[{"$f":"DATE(YEAR(A507),MONTH(A507)+1,DAY(A507))","v":"2031-08-01"},4809396.96,5049866.8080000002,{"$f":"D507","v":161649.40050000002},{"$f":"E507","v":3537118.9875000003},{"$f":"F507","v":669565.5959999999},{"$f":"G507","v":156467.22},0,{"$f":"I507","v":0},{"$f":"J507","v":525065.60400000005},{"$f":"K507","v":7114999},1.4089478535806959]
["2031-09-01",4809396.96,5049866.8080000002,161649.40050000002,3537118.9875000003,669565.5959999999,156467.22,0,0,525065.60400000005,7114999,1.4089478535806959]
["2031-10-01",4809396.96,5049866.8080000002,161649.40050000002,3537118.9875000003,669565.5959999999,156467.22,0,0,525065.60400000005,7114999,1.4089478535806959]
["2031-11-01",4809396.96,5049866.8080000002,161649.40050000002,3537118.9875000003,669565.5959999999,156467.22,0,0,525065.60400000005,7114999,1.4089478535806959]
["2031-12-01",4809396.96,5049866.8080000002,161649.40050000002,3537118.9875000003,669565.5959999999,156467.22,0,0,525065.60400000005,7114999,1.4089478535806959]
["2032-01-01",4809396.96,5049866.8080000002,161649.40050000002,3537118.9875000003,669565.5959999999,156467.22,0,0,525065.60400000005,7114999,1.4089478535806959]
["2032-02-01",4809396.96,5049866.8080000002,161649.40050000002,3537118.9875000003,669565.5959999999,156467.22,0,0,525065.60400000005,7114999,1.4089478535806959]
["2032-03-01",4809396.96,5049866.8080000002,161649.40050000002,3537118.9875000003,669565.5959999999,156467.22,0,0,525065.60400000005,7114999,1.4089478535806959]
["2032-04-01",4809396.96,5049866.8080000002,161649.40050000002,3537118.9875000003,669565.5959999999,156467.22,0,0,525065.60400000005,7114999,1.4089478535806959]
["2032-05-01",4809396.96,5049866.8080000002,161649.40050000002,3537118.9875000003,669565.5959999999,156467.22,0,0,525065.60400000005,7114999,1.4089478535806959]
["2032-06-01",4809396.96,5049866.8080000002,161649.40050000002,3537118.9875000003,669565.5959999999,156467.22,0,0,525065.60400000005,7114999,1.4089478535806959]
["Totais Anual",57712763.520000003,60598401.696000002,{"$f":"SUM(D507:D518)","v":1939792.8060000001},{"$f":"SUM(E507:E518)","v":42445427.849999994},8034787.1519999988,1877606.64,{"$f":"SUM(H507:H518)","v":0},{"$f":"SUM(I507:I518)","v":0},{"$f":"SUM(J507:J518)","v":6300787.2480000025},{"$f":"SUM(K507:K518)","v":85379988},1.4089478535806959]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L502","v":"Bacia 2"}]
["FONTE"," Km Rodada (OS) e Passageiros Pagantes Transportados - ANO 20"]
[null,"KM RODADA",null,"KM OPERACIONAL RODADA POR TIPO DE VEÍCULO",null,null,null,null,null,null,"Passag.","IPK"]
[null,"Operacional","km Mensal","Miniônibus","Básico","Padron","Super Padron","Super Padron","Articulado","Articulado","Total","c/ km"]
[null,"Mensal","Oper. + Ociosa",null,"Conv.","BRT","Conv.","BRT","Conv.","BRT","Mês","Ociosa"]
[{"$f":"DATE(YEAR(A518),MONTH(A518)+1,DAY(A518))","v":"2032-07-01"},{"$f":"C526/1.05","v":4809396.96},{"$f":"SUM(D526:J526)","v":5049866.8080000002},{"$f":"D518","v":161649.40050000002},3537118.9875000003,669565.5959999999,156467.22,{"$f":"H518","v":0},{"$f":"I518","v":0},{"$f":"J518","v":525065.60400000005},{"$f":"K518","v":7114999},{"$f":"K526/C526","v":1.4089478535806959}]
[{"$f":"DATE(YEAR(A526),MONTH(A526)+1,DAY(A526))","v":"2032-08-01"},4809396.96,5049866.8080000002,{"$f":"D526","v":161649.40050000002},{"$f":"E526","v":3537118.9875000003},{"$f":"F526","v":669565.5959999999},{"$f":"G526","v":156467.22},0,{"$f":"I526","v":0},{"$f":"J526","v":525065.60400000005},{"$f":"K526","v":7114999},1.4089478535806959]
["2032-09-01",4809396.96,5049866.8080000002,161649.40050000002,3537118.9875000003,669565.5959999999,156467.22,0,0,525065.60400000005,7114999,1.4089478535806959]
["2032-10-01",4809396.96,5049866.8080000002,161649.40050000002,3537118.9875000003,669565.5959999999,156467.22,0,0,525065.60400000005,7114999,1.4089478535806959]
["2032-11-01",4809396.96,5049866.8080000002,161649.40050000002,3537118.9875000003,669565.5959999999,156467.22,0,0,525065.60400000005,7114999,1.4089478535806959]
["2032-12-01",4809396.96,5049866.8080000002,161649.40050000002,3537118.9875000003,669565.5959999999,156467.22,0,0,525065.60400000005,7114999,1.4089478535806959]
["2033-01-01",4809396.96,5049866.8080000002,161649.40050000002,3537118.9875000003,669565.5959999999,156467.22,0,0,525065.60400000005,7114999,1.4089478535806959]
["2033-02-01",4809396.96,5049866.8080000002,161649.40050000002,3537118.9875000003,669565.5959999999,156467.22,0,0,525065.60400000005,7114999,1.4089478535806959]
["2033-03-01",4809396.96,5049866.8080000002,161649.40050000002,3537118.9875000003,669565.5959999999,156467.22,0,0,525065.60400000005,7114999,1.4089478535806959]
["2033-04-01",4809396.96,5049866.8080000002,161649.40050000002,3537118.9875000003,669565.5959999999,156467.22,0,0,525065.60400000005,7114999,1.4089478535806959]
["2033-05-01",4809396.96,5049866.8080000002,161649.40050000002,3537118.9875000003,669565.5959999999,156467.22,0,0,525065.60400000005,7114999,1.4089478535806959]
["2033-06-01",4809396.96,5049866.8080000002,161649.40050000002,3537118.9875000003,669565.5959999999,156467.22,0,0,525065.60400000005,7114999,1.4089478535806959]
["Totais Anual",57712763.520000003,60598401.696000002,{"$f":"SUM(D526:D537)","v":1939792.8060000001},{"$f":"SUM(E526:E537)","v":42445427.849999994},8034787.1519999988,1877606.64,{"$f":"SUM(H526:H537)","v":0},{"$f":"SUM(I526:I537)","v":0},{"$f":"SUM(J526:J537)","v":6300787.2480000025},{"$f":"SUM(K526:K537)","v":85379988},1.4089478535806959]

{"sheet":"Enc.Sociais","index":16,"n_rows":39,"n_cols":7,"rows_kept":39,"cut":false,"hidden":false,"merged":[[33,0,34,0],[3,0,4,0],[12,0,13,0],[22,0,23,0]]}
["Composição dos encargos sociais previstos",null,"Viação Pioneira"]
[null,"Bacia (Lote):",2]
[]
["Grupo A","%",null,"%","%","%","%"]
[null,"Encargos",null,"Encargos","Encargos","Encargos","Encargos"]
[" I.N.S.S.",0,"Desoneração",0.05,0.1,0.15,0.2]
["SEST / SENAT / SEBRAE",3.1E-2,null,3.1E-2,3.1E-2,3.1E-2,3.1E-2]
["Salário Educação",2.5000000000000001E-2,null,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
["Incra",2E-3,null,2E-3,2E-3,2E-3,2E-3]
["Seguro Acidente",0.03,null,0.03,0.03,0.03,0.03]
["F.G.T.S",0.08,null,0.08,0.08,0.08,0.08]
["Total A  >",{"$f":"SUM(B6:B11)","v":0.16799999999999998},null,{"$f":"SUM(D6:D11)","v":0.21800000000000003},{"$f":"SUM(E6:E11)","v":0.26800000000000002},{"$f":"SUM(F6:F11)","v":0.318},{"$f":"SUM(G6:G11)","v":0.36800000000000005}]
["Grupo B"]
[]
["13o Salário",8.3299999999999999E-2,null,8.3299999999999999E-2,8.3299999999999999E-2,8.3299999999999999E-2,8.3299999999999999E-2]
["Abono de férias",2.7777777777777776E-2,null,2.7777777777777776E-2,2.7777777777777776E-2,2.7777777777777776E-2,2.7777777777777776E-2]
["Adicional ao Abono de Férias (7 dias)",1.9444444444444445E-2,null,1.9444444444444445E-2,1.9444444444444445E-2,1.9444444444444445E-2,1.9444444444444445E-2]
["Aviso prévio trabalhado",1.1000000000000001E-3,null,1.1000000000000001E-3,1.1000000000000001E-3,1.1000000000000001E-3,1.1000000000000001E-3]
["Licença funeral / casamento",2.9999999999999997E-4,null,2.9999999999999997E-4,2.9999999999999997E-4,2.9999999999999997E-4,2.9999999999999997E-4]
["Licença paternidade",4.0000000000000002E-4,null,4.0000000000000002E-4,4.0000000000000002E-4,4.0000000000000002E-4,4.0000000000000002E-4]
["Total B  >",{"$f":"SUM(B15:B20)","v":0.1323222222222222},null,{"$f":"SUM(D15:D20)","v":0.1323222222222222},{"$f":"SUM(E15:E20)","v":0.1323222222222222},{"$f":"SUM(F15:F20)","v":0.1323222222222222},{"$f":"SUM(G15:G20)","v":0.1323222222222222}]
[]
["Grupo C"]
[]
["Aviso prévio indenizado",5.5555555555555552E-2,null,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2]
["FGTS sobre Aviso Prévio Indenizado ",4.4444444444444444E-3,null,4.4444444444444444E-3,4.4444444444444444E-3,4.4444444444444444E-3,4.4444444444444444E-3]
["Multa sobre FGTS em Rescisão sem justa causa",5.5555555555555558E-3,null,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3]
["Contribuição social Artigo 1 Lei C. 110/01",1.6E-2,null,1.6E-2,1.6E-2,1.6E-2,1.6E-2]
["Cálculo de férias e 13º salário referente "]
["ao Aviso Prévio Indenizado",6.1726851851851847E-3,null,6.1726851851851847E-3,6.1726851851851847E-3,6.1726851851851847E-3,6.1726851851851847E-3]
["FGTS do cálculo de férias e 13º salário "]
["referente ao Aviso Prévio Indenizado",4.9381481481481477E-4,null,4.9381481481481477E-4,4.9381481481481477E-4,4.9381481481481477E-4,4.9381481481481477E-4]
["Total C  ",{"$f":"SUM(B25:B32)","v":8.822205555555554E-2},null,{"$f":"SUM(D25:D32)","v":8.822205555555554E-2},{"$f":"SUM(E25:E32)","v":8.822205555555554E-2},{"$f":"SUM(F25:F32)","v":8.822205555555554E-2},{"$f":"SUM(G25:G32)","v":8.822205555555554E-2}]
["Grupo D"]
[]
["     Incidência do Grupo A no Grupo B",{"$f":"(B12*B21)","v":2.2230133333333329E-2},null,{"$f":"(D12*D21)","v":2.8846244444444443E-2},{"$f":"(E12*E21)","v":3.5462355555555554E-2},{"$f":"(F12*F21)","v":4.2078466666666661E-2},{"$f":"(G12*G21)","v":4.8694577777777776E-2}]
["Total C  ",{"$f":"B36","v":2.2230133333333329E-2},null,{"$f":"D36","v":2.8846244444444443E-2},{"$f":"E36","v":3.5462355555555554E-2},{"$f":"F36","v":4.2078466666666661E-2},{"$f":"G36","v":4.8694577777777776E-2}]
[]
["Total",{"$f":"B12+B21+B33+B37","v":0.41077441111111102},"Reoneração",{"$f":"D12+D21+D33+D37","v":0.46739052222222216},{"$f":"E12+E21+E33+E37","v":0.5240066333333333},{"$f":"F12+F21+F33+F37","v":0.58062274444444439},{"$f":"G12+G21+G33+G37","v":0.63723885555555548}]

{"sheet":"FU Resumo","index":17,"n_rows":245,"n_cols":13,"rows_kept":245,"cut":false,"hidden":false,"merged":[[1,2,2,6],[1,8,2,12]]}
[]
[null,"Bacia 2","FU POR FUNÇÃO",null,null,null,null,null,"FU FÍSICO PARA BENEFÍCIOS"]
[null,"Mês"]
[null,"de","Motoristas","Cobradores","Controle","Manutenção","Administração",null,"Motoristas","Cobradores","Controle","Manutenção","Administração"]
[null,"Ref.",null,null,"Operacional",null,null,null,null,null,"Operacional"]
[null,"2013-08-01",2.9608699999999999,{"$f":"C6","v":2.9608699999999999},{"$f":"'Plan2 R$ Pessoal'!D23","v":7.881773399014777E-2},{"$f":"'Plan2 R$ Pessoal'!D45","v":0.44334975369458113},{"$f":"'Plan4 R$ Pessoal'!D33","v":6.0755336617405564E-2},null,{"$f":"C6","v":2.9608699999999999},{"$f":"D6","v":2.9608699999999999},{"$f":"E6","v":7.881773399014777E-2},{"$f":"F6","v":0.44334975369458113},{"$f":"G6","v":6.0755336617405564E-2}]
[null,{"$f":"DATE(YEAR(B6),MONTH(B6)+1,DAY(B6))","v":"2013-09-01"},2.6675854661668286,2.6675854661668286,{"$f":"E6","v":7.881773399014777E-2},{"$f":"F6","v":0.44334975369458113},{"$f":"G6","v":6.0755336617405564E-2},null,2.6675854661668286,{"$f":"D7","v":2.6675854661668286},7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2013-10-01",2.180979639191821,2.180979639191821,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.180979639191821,2.180979639191821,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2013-11-01",1.9790300887229675,1.9790300887229675,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,1.9790300887229675,1.9790300887229675,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2013-12-01",2.0274817071295965,2.0274817071295965,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.0274817071295965,2.0274817071295965,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2014-01-01",1.9534194088588901,1.9534194088588901,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,1.9534194088588901,1.9534194088588901,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2014-02-01",2.0365660608387928,2.0365660608387928,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.0365660608387928,2.0365660608387928,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2014-03-01",1.9706073034485574,1.9706073034485574,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,1.9706073034485574,1.9706073034485574,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2014-04-01",2.0175940662441363,2.0175940662441363,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.0175940662441363,2.0175940662441363,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2014-05-01",2.047528696307106,2.047528696307106,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.047528696307106,2.047528696307106,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2014-06-01",2.0319199271664243,2.0319199271664243,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.0319199271664243,2.0319199271664243,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2014-07-01",2.1454367322495509,2.1454367322495509,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.1454367322495509,2.1454367322495509,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,{"$f":"DATE(YEAR(B17),MONTH(B17)+1,DAY(B17))","v":"2014-08-01"},2.1245513509524554,2.1245513509524554,{"$f":"E17","v":7.881773399014777E-2},{"$f":"F17","v":0.44334975369458113},{"$f":"G17","v":6.0755336617405564E-2},null,{"$f":"C18","v":2.1245513509524554},{"$f":"D18","v":2.1245513509524554},{"$f":"K17","v":7.881773399014777E-2},{"$f":"L17","v":0.44334975369458113},{"$f":"M17","v":6.0755336617405564E-2}]
[null,{"$f":"DATE(YEAR(B18),MONTH(B18)+1,DAY(B18))","v":"2014-09-01"},1.9972106416815689,1.9972106416815689,{"$f":"E18","v":7.881773399014777E-2},{"$f":"F18","v":0.44334975369458113},{"$f":"G18","v":6.0755336617405564E-2},null,1.9972106416815689,1.9972106416815689,{"$f":"K18","v":7.881773399014777E-2},{"$f":"L18","v":0.44334975369458113},{"$f":"M18","v":6.0755336617405564E-2}]
[null,"2014-10-01",1.9945302890527636,1.9945302890527636,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,1.9945302890527636,1.9945302890527636,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2014-11-01",1.9945302890527636,1.9945302890527636,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,1.9945302890527636,1.9945302890527636,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2014-12-01",2.1276487109593187,2.1276487109593187,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.1276487109593187,2.1276487109593187,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2015-01-01",2.3437609155495553,2.3437609155495553,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.3437609155495553,2.3437609155495553,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2015-02-01",2.3982784124455421,2.3982784124455421,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,{"$f":"C24","v":2.3982784124455421},{"$f":"D24","v":2.3982784124455421},7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2015-03-01",2.3954600879213501,2.3954600879213501,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.3954600879213501,2.3954600879213501,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2015-04-01",2.059823696965799,2.059823696965799,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.059823696965799,2.059823696965799,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2015-05-01",2.0487133552952241,2.0487133552952241,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.0487133552952241,2.0487133552952241,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2015-06-01",2.0447543626738014,2.0447543626738014,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.0447543626738014,2.0447543626738014,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2015-07-01",2.0168512138908743,2.0168512138908743,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.0168512138908743,2.0168512138908743,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,{"$f":"DATE(YEAR(B29),MONTH(B29)+1,DAY(B29))","v":"2015-08-01"},2.0300022794546986,2.0300022794546986,{"$f":"E29","v":7.881773399014777E-2},{"$f":"F29","v":0.44334975369458113},{"$f":"G29","v":6.0755336617405564E-2},null,{"$f":"C30","v":2.0300022794546986},{"$f":"D30","v":2.0300022794546986},{"$f":"K29","v":7.881773399014777E-2},{"$f":"L29","v":0.44334975369458113},{"$f":"M29","v":6.0755336617405564E-2}]
[null,{"$f":"DATE(YEAR(B30),MONTH(B30)+1,DAY(B30))","v":"2015-09-01"},2.0797180543586413,2.0797180543586413,{"$f":"E30","v":7.881773399014777E-2},{"$f":"F30","v":0.44334975369458113},{"$f":"G30","v":6.0755336617405564E-2},null,2.0797180543586413,2.0797180543586413,{"$f":"K30","v":7.881773399014777E-2},{"$f":"L30","v":0.44334975369458113},{"$f":"M30","v":6.0755336617405564E-2}]
[null,"2015-10-01",2.1931329247407105,2.1931329247407105,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.1931329247407105,2.1931329247407105,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2015-11-01",2.202468575373655,2.202468575373655,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.202468575373655,2.202468575373655,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2015-12-01",2.2371436333864749,2.2371436333864749,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.2371436333864749,2.2371436333864749,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2016-01-01",2.2944590941129084,2.2944590941129084,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.2944590941129084,2.2944590941129084,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2016-02-01",2.304323744151775,2.304323744151775,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.304323744151775,2.304323744151775,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2016-03-01",2.1198271919114084,2.1198271919114084,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.1198271919114084,2.1198271919114084,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2016-04-01",2.1716230108318126,2.1716230108318126,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.1716230108318126,2.1716230108318126,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2016-05-01",2.1936856939289666,2.1936856939289666,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.1936856939289666,2.1936856939289666,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2016-06-01",2.2121974824753194,2.2121974824753194,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.2121974824753194,2.2121974824753194,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2016-07-01",2.2884134866383499,2.2884134866383499,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.2884134866383499,2.2884134866383499,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,{"$f":"DATE(YEAR(B41),MONTH(B41)+1,DAY(B41))","v":"2016-08-01"},2.2872652477285547,2.2872652477285547,{"$f":"E41","v":7.881773399014777E-2},{"$f":"F41","v":0.44334975369458113},{"$f":"G41","v":6.0755336617405564E-2},null,{"$f":"C42","v":2.2872652477285547},{"$f":"D42","v":2.2872652477285547},{"$f":"K41","v":7.881773399014777E-2},{"$f":"L41","v":0.44334975369458113},{"$f":"M41","v":6.0755336617405564E-2}]
[null,{"$f":"DATE(YEAR(B42),MONTH(B42)+1,DAY(B42))","v":"2016-09-01"},2.3606479478204117,2.3606479478204117,{"$f":"E42","v":7.881773399014777E-2},{"$f":"F42","v":0.44334975369458113},{"$f":"G42","v":6.0755336617405564E-2},null,2.3606479478204117,2.3606479478204117,{"$f":"K42","v":7.881773399014777E-2},{"$f":"L42","v":0.44334975369458113},{"$f":"M42","v":6.0755336617405564E-2}]
[null,"2016-10-01",2.3235944505863868,2.3235944505863868,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.3235944505863868,2.3235944505863868,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2016-11-01",2.3385345885042086,2.3385345885042086,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.3385345885042086,2.3385345885042086,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2016-12-01",2.4583615910061245,2.4583615910061245,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.4583615910061245,2.4583615910061245,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2017-01-01",2.4957318995874767,2.4957318995874767,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.4957318995874767,2.4957318995874767,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2017-02-01",2.6652713613676604,2.6652713613676604,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.6652713613676604,2.6652713613676604,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2017-03-01",2.7513322729634906,2.7513322729634906,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.7513322729634906,2.7513322729634906,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2017-04-01",2.7610374195963097,2.7610374195963097,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.7610374195963097,2.7610374195963097,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2017-05-01",2.7333791779804653,2.7333791779804653,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.7333791779804653,2.7333791779804653,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2017-06-01",2.7330810121804383,2.7330810121804383,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.7330810121804383,2.7330810121804383,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2017-07-01",2.7326456084231392,2.7326456084231392,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.7326456084231392,2.7326456084231392,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,{"$f":"DATE(YEAR(B53),MONTH(B53)+1,DAY(B53))","v":"2017-08-01"},2.6315547277850149,2.6315547277850149,{"$f":"E53","v":7.881773399014777E-2},{"$f":"F53","v":0.44334975369458113},{"$f":"G53","v":6.0755336617405564E-2},null,{"$f":"C54","v":2.6315547277850149},{"$f":"D54","v":2.6315547277850149},{"$f":"K53","v":7.881773399014777E-2},{"$f":"L53","v":0.44334975369458113},{"$f":"M53","v":6.0755336617405564E-2}]
[null,{"$f":"DATE(YEAR(B54),MONTH(B54)+1,DAY(B54))","v":"2017-09-01"},2.5624907567147202,2.5624907567147202,{"$f":"E54","v":7.881773399014777E-2},{"$f":"F54","v":0.44334975369458113},{"$f":"G54","v":6.0755336617405564E-2},null,2.5624907567147202,2.5624907567147202,{"$f":"K54","v":7.881773399014777E-2},{"$f":"L54","v":0.44334975369458113},{"$f":"M54","v":6.0755336617405564E-2}]
[null,"2017-10-01",2.5315935472337738,2.5315935472337738,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.5315935472337738,2.5315935472337738,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2017-11-01",2.5399536480967395,2.5399536480967395,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.5399536480967395,2.5399536480967395,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2017-12-01",2.5551242578001783,2.5551242578001783,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.5551242578001783,2.5551242578001783,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2018-01-01",2.5551242578001783,2.5551242578001783,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.5551242578001783,2.5551242578001783,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2018-02-01",2.4580744336334748,2.4580744336334748,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.4580744336334748,2.4580744336334748,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2018-03-01",2.5405482540653526,2.5405482540653526,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.5405482540653526,2.5405482540653526,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2018-04-01",2.543183276406336,2.543183276406336,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.543183276406336,2.543183276406336,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2018-05-01",2.5180653500731127,2.5180653500731127,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.5180653500731127,2.5180653500731127,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2018-06-01",2.5117601022526439,2.5117601022526439,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.5117601022526439,2.5117601022526439,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2018-07-01",2.5209341773745777,2.5209341773745777,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.5209341773745777,2.5209341773745777,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,{"$f":"DATE(YEAR(B65),MONTH(B65)+1,DAY(B65))","v":"2018-08-01"},2.4324688097055085,2.4324688097055085,{"$f":"E65","v":7.881773399014777E-2},{"$f":"F65","v":0.44334975369458113},{"$f":"G65","v":6.0755336617405564E-2},null,{"$f":"C66","v":2.4324688097055085},{"$f":"D66","v":2.4324688097055085},{"$f":"K65","v":7.881773399014777E-2},{"$f":"L65","v":0.44334975369458113},{"$f":"M65","v":6.0755336617405564E-2}]
[null,{"$f":"DATE(YEAR(B66),MONTH(B66)+1,DAY(B66))","v":"2018-09-01"},2.4421295531351621,2.4421295531351621,{"$f":"E66","v":7.881773399014777E-2},{"$f":"F66","v":0.44334975369458113},{"$f":"G66","v":6.0755336617405564E-2},null,2.4421295531351621,2.4421295531351621,{"$f":"K66","v":7.881773399014777E-2},{"$f":"L66","v":0.44334975369458113},{"$f":"M66","v":6.0755336617405564E-2}]
[null,"2018-10-01",2.4498546849477818,2.4498546849477818,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.4498546849477818,2.4498546849477818,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2018-11-01",2.4529772843353248,2.4529772843353248,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.4529772843353248,2.4529772843353248,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2018-12-01",2.4649504230409409,2.4649504230409409,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.4649504230409409,2.4649504230409409,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2019-01-01",2.4663150674964487,2.4663150674964487,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.4663150674964487,2.4663150674964487,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2019-02-01",2.3521675287403063,2.3521675287403063,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.3521675287403063,2.3521675287403063,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2019-03-01",2.4263224692863385,2.4263224692863385,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.4263224692863385,2.4263224692863385,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2019-04-01",2.4254050391030968,2.4254050391030968,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.4254050391030968,2.4254050391030968,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2019-05-01",2.4328643531337786,2.4328643531337786,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.4328643531337786,2.4328643531337786,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2019-06-01",2.4442339020437158,2.4442339020437158,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.4442339020437158,2.4442339020437158,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2019-07-01",2.4312152422005249,2.4312152422005249,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.4312152422005249,2.4312152422005249,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,{"$f":"DATE(YEAR(B77),MONTH(B77)+1,DAY(B77))","v":"2019-08-01"},2.3794434032895864,2.3794434032895864,{"$f":"E77","v":7.881773399014777E-2},{"$f":"F77","v":0.44334975369458113},{"$f":"G77","v":6.0755336617405564E-2},null,{"$f":"C78","v":2.3794434032895864},{"$f":"I78","v":2.3794434032895864},{"$f":"K77","v":7.881773399014777E-2},{"$f":"L77","v":0.44334975369458113},{"$f":"M77","v":6.0755336617405564E-2}]
[null,{"$f":"DATE(YEAR(B78),MONTH(B78)+1,DAY(B78))","v":"2019-09-01"},2.3933295942320774,2.3933295942320774,{"$f":"E78","v":7.881773399014777E-2},{"$f":"F78","v":0.44334975369458113},{"$f":"G78","v":6.0755336617405564E-2},null,2.3933295942320774,{"$f":"D79","v":2.3933295942320774},{"$f":"K78","v":7.881773399014777E-2},{"$f":"L78","v":0.44334975369458113},{"$f":"M78","v":6.0755336617405564E-2}]
[null,"2019-10-01",2.3898229119286203,2.3898229119286203,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.3898229119286203,2.3898229119286203,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2019-11-01",2.396443193801467,2.396443193801467,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.396443193801467,2.396443193801467,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2019-12-01",2.3891595643244732,2.3891595643244732,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.3891595643244732,2.3891595643244732,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2020-01-01",2.3898229119286203,2.3898229119286203,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.3898229119286203,2.3898229119286203,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2020-02-01",2.4030679145185303,2.4030679145185303,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.4030679145185303,2.4030679145185303,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2020-03-01",2.3034591768508328,2.3034591768508328,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.3034591768508328,2.3034591768508328,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2020-04-01",2.2972707464298288,2.2972707464298288,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.2972707464298288,2.2972707464298288,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2020-05-01",2.3060449067581437,2.3060449067581437,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.3060449067581437,2.3060449067581437,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2020-06-01",2.3745555791185189,2.3745555791185189,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.3745555791185189,2.3745555791185189,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2020-07-01",2.3262849167743869,2.3262849167743869,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.3262849167743869,2.3262849167743869,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,{"$f":"DATE(YEAR(B89),MONTH(B89)+1,DAY(B89))","v":"2020-08-01"},2.3553743776019469,2.3553743776019469,{"$f":"E89","v":7.881773399014777E-2},{"$f":"F89","v":0.44334975369458113},{"$f":"G89","v":6.0755336617405564E-2},null,{"$f":"C90","v":2.3553743776019469},{"$f":"I90","v":2.3553743776019469},{"$f":"K89","v":7.881773399014777E-2},{"$f":"L89","v":0.44334975369458113},{"$f":"M89","v":6.0755336617405564E-2}]
[null,{"$f":"DATE(YEAR(B90),MONTH(B90)+1,DAY(B90))","v":"2020-09-01"},2.3544702590158142,2.3544702590158142,{"$f":"E90","v":7.881773399014777E-2},{"$f":"F90","v":0.44334975369458113},{"$f":"G90","v":6.0755336617405564E-2},null,2.3544702590158142,{"$f":"D91","v":2.3544702590158142},{"$f":"K90","v":7.881773399014777E-2},{"$f":"L90","v":0.44334975369458113},{"$f":"M90","v":6.0755336617405564E-2}]
[null,"2020-10-01",2.3278165250930845,2.3278165250930845,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.3278165250930845,2.3278165250930845,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2020-11-01",2.3237409633733406,2.3237409633733406,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.3237409633733406,2.3237409633733406,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2020-12-01",2.3275911979853179,2.3275911979853179,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.3275911979853179,2.3275911979853179,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2021-01-01",2.2521747565399801,2.2521747565399801,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.2521747565399801,2.2521747565399801,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2021-02-01",2.0421911552274286,2.0421911552274286,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.0421911552274286,2.0421911552274286,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2021-03-01",2.2452727070273388,2.2452727070273388,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.2452727070273388,2.2452727070273388,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2021-04-01",2.2206986508108364,2.2206986508108364,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.2206986508108364,2.2206986508108364,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2021-05-01",2.1830628132400656,2.1830628132400656,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.1830628132400656,2.1830628132400656,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2021-06-01",2.1420894267575599,2.1420894267575599,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.1420894267575599,2.1420894267575599,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2021-07-01",2.1447851302564214,2.1447851302564214,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.1447851302564214,2.1447851302564214,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,{"$f":"DATE(YEAR(B101),MONTH(B101)+1,DAY(B101))","v":"2021-08-01"},2.144897864953641,2.144897864953641,{"$f":"E101","v":7.881773399014777E-2},{"$f":"F101","v":0.44334975369458113},{"$f":"G101","v":6.0755336617405564E-2},null,2.144897864953641,{"$f":"I102","v":2.144897864953641},{"$f":"K101","v":7.881773399014777E-2},{"$f":"L101","v":0.44334975369458113},{"$f":"M101","v":6.0755336617405564E-2}]
[null,{"$f":"DATE(YEAR(B102),MONTH(B102)+1,DAY(B102))","v":"2021-09-01"},2.2064660393823172,2.2064660393823172,{"$f":"E102","v":7.881773399014777E-2},{"$f":"F102","v":0.44334975369458113},{"$f":"G102","v":6.0755336617405564E-2},null,2.2064660393823172,{"$f":"D103","v":2.2064660393823172},{"$f":"K102","v":7.881773399014777E-2},{"$f":"L102","v":0.44334975369458113},{"$f":"M102","v":6.0755336617405564E-2}]
[null,{"$f":"DATE(YEAR(B103),MONTH(B103)+1,DAY(B103))","v":"2021-10-01"},2.1934741717596196,2.1934741717596196,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.1934741717596196,2.1934741717596196,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2021-11-01",2.1751264186719101,2.1751264186719101,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.1751264186719101,2.1751264186719101,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2021-12-01",2.1630402486273246,2.1630402486273246,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.1630402486273246,2.1630402486273246,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2022-01-01",2.1589745781273568,2.1589745781273568,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.1589745781273568,2.1589745781273568,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2022-02-01",2.1631049333574954,2.1631049333574954,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.1631049333574954,2.1631049333574954,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2022-03-01",2.1360798902000728,2.1360798902000728,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.1360798902000728,2.1360798902000728,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2022-04-01",2.1218362344326853,2.1218362344326853,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.1218362344326853,2.1218362344326853,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2022-05-01",2.1218362344326853,2.1218362344326853,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.1218362344326853,2.1218362344326853,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2022-06-01",2.1218362344326853,2.1218362344326853,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.1218362344326853,2.1218362344326853,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2022-07-01",2.1088202823797011,2.1088202823797011,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.1088202823797011,2.1088202823797011,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,{"$f":"DATE(YEAR(B113),MONTH(B113)+1,DAY(B113))","v":"2022-08-01"},2.1358070957688131,2.1358070957688131,{"$f":"E113","v":7.881773399014777E-2},{"$f":"F113","v":0.44334975369458113},{"$f":"G113","v":6.0755336617405564E-2},null,2.1358070957688131,{"$f":"I114","v":2.1358070957688131},{"$f":"K113","v":7.881773399014777E-2},{"$f":"L113","v":0.44334975369458113},{"$f":"M113","v":6.0755336617405564E-2}]
[null,{"$f":"DATE(YEAR(B114),MONTH(B114)+1,DAY(B114))","v":"2022-09-01"},2.1498823102553399,2.1498823102553399,{"$f":"E114","v":7.881773399014777E-2},{"$f":"F114","v":0.44334975369458113},{"$f":"G114","v":6.0755336617405564E-2},null,2.1498823102553399,{"$f":"D115","v":2.1498823102553399},{"$f":"K114","v":7.881773399014777E-2},{"$f":"L114","v":0.44334975369458113},{"$f":"M114","v":6.0755336617405564E-2}]
[null,"2022-10-01",2.244092448862375,2.244092448862375,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.244092448862375,2.244092448862375,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2022-11-01",2.1495469215829619,2.1495469215829619,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.1495469215829619,2.1495469215829619,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2022-12-01",2.1437946167251001,2.1437946167251001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.1437946167251001,2.1437946167251001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2023-01-01",2.1443432291835305,2.1443432291835305,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.1443432291835305,2.1443432291835305,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2023-02-01",2.1572491191655145,2.1572491191655145,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.1572491191655145,2.1572491191655145,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2023-03-01",2.1376241420252744,2.1376241420252744,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.1376241420252744,2.1376241420252744,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2023-04-01",2.1555019453525399,2.1555019453525399,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.1555019453525399,2.1555019453525399,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2023-05-01",2.1550150113200228,2.1550150113200228,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.1550150113200228,2.1550150113200228,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2023-06-01",2.1670377108913184,2.1670377108913184,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.1670377108913184,2.1670377108913184,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2023-07-01",2.1670377108913184,2.1670377108913184,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.1670377108913184,{"$f":"D125","v":2.1670377108913184},7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,{"$f":"DATE(YEAR(B125),MONTH(B125)+1,DAY(B125))","v":"2023-08-01"},2.1804999999999999,2.1804999999999999,{"$f":"E125","v":7.881773399014777E-2},{"$f":"F125","v":0.44334975369458113},{"$f":"G125","v":6.0755336617405564E-2},null,{"$f":"C126","v":2.1804999999999999},{"$f":"D126","v":2.1804999999999999},{"$f":"K125","v":7.881773399014777E-2},{"$f":"L125","v":0.44334975369458113},{"$f":"M125","v":6.0755336617405564E-2}]
[null,{"$f":"DATE(YEAR(B126),MONTH(B126)+1,DAY(B126))","v":"2023-09-01"},2.1775000000000002,2.1775000000000002,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.1775000000000002,2.1775000000000002,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2023-10-01",2.1949000000000001,2.1949000000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.1949000000000001,2.1949000000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2023-11-01",2.2170999999999998,2.2170999999999998,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.2170999999999998,2.2170999999999998,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2023-12-01",2.2850000000000001,2.2850000000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.2850000000000001,2.2850000000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2024-01-01",2.2898454596970499,2.2898454596970499,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.2898454596970499,2.2898454596970499,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2024-02-01",2.2191697504588381,2.2191697504588381,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.2191697504588381,2.2191697504588381,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2024-03-01",2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2024-04-01",2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2024-05-01",2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,{"$f":"C135","v":2.1681300000000001},{"$f":"D135","v":2.1681300000000001},7.881773399014777E-2,0.44334975369458113,{"$f":"M134","v":6.0755336617405564E-2}]
[null,"2024-06-01",2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2024-07-01",2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2024-08-01",2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2024-09-01",2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2024-10-01",2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2024-11-01",2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2024-12-01",2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2025-01-01",2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2025-02-01",{"$f":"C143","v":2.1681300000000001},{"$f":"D143","v":2.1681300000000001},7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2025-03-01",2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2025-04-01",2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2025-05-01",2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2025-06-01",2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2025-07-01",2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2025-08-01",2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2025-09-01",2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2025-10-01",2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2025-11-01",2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2025-12-01",2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2026-01-01",2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2026-02-01",2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2026-03-01",2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2026-04-01",2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2026-05-01",2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2026-06-01",2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2026-07-01",2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2026-08-01",2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2026-09-01",2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2026-10-01",2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2026-11-01",2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2026-12-01",2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2027-01-01",2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2027-02-01",2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2027-03-01",2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2027-04-01",2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2027-05-01",2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2027-06-01",2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2027-07-01",2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2027-08-01",2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2027-09-01",2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2027-10-01",2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2027-11-01",2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2027-12-01",2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2028-01-01",2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2028-02-01",2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2028-03-01",2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2028-04-01",2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2028-05-01",2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2028-06-01",2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2028-07-01",2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2028-08-01",2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2028-09-01",2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2028-10-01",2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2028-11-01",2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2028-12-01",2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2029-01-01",2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2029-02-01",2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2029-03-01",2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2029-04-01",2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2029-05-01",2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2029-06-01",2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2029-07-01",2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2029-08-01",2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2029-09-01",2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,{"$f":"C199","v":2.1681300000000001},{"$f":"D199","v":2.1681300000000001},7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2029-10-01",2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2029-11-01",2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2029-12-01",2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2030-01-01",2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2030-02-01",2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2030-03-01",2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2030-04-01",2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2030-05-01",2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2030-06-01",2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2030-07-01",2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2030-08-01",2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2030-09-01",2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2030-10-01",2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2030-11-01",2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2030-12-01",2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2031-01-01",2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2031-02-01",2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2031-03-01",2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2031-04-01",2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2031-05-01",2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2031-06-01",2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2031-07-01",2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2031-08-01",2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2031-09-01",2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2031-10-01",2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2031-11-01",2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2031-12-01",2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2032-01-01",2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2032-02-01",2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2032-03-01",2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2032-04-01",2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2032-05-01",2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2032-06-01",2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2032-07-01",2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2032-08-01",2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2032-09-01",2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2032-10-01",2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2032-11-01",2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2032-12-01",2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2033-01-01",2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2033-02-01",2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2033-03-01",2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2033-04-01",2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2033-05-01",2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2033-06-01",2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]
[null,"2033-07-01",2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2,null,2.1681300000000001,2.1681300000000001,7.881773399014777E-2,0.44334975369458113,6.0755336617405564E-2]

{"sheet":"MO Oper_Adm.","index":18,"n_rows":859,"n_cols":95,"rows_kept":859,"cut":false,"hidden":false,"merged":[[858,68,858,74],[858,75,858,81],[858,82,858,88],[858,89,858,95],[793,88,794,88],[793,89,794,89],[793,90,794,90],[793,91,794,91],[793,92,794,92],[793,93,794,93],[793,94,794,94],[828,70,829,70],[828,71,829,71],[828,72,829,72],[828,73,829,73],[828,74,829,74],[828,75,829,75],[828,76,829,76],[828,77,829,77],[828,78,829,78],[828,79,829,79],[828,80,829,80],[828,81,829,81],[828,83,829,83],[828,84,829,84],[828,85,829,85],[828,86,829,86],[828,87,829,87],[828,88,829,88],[828,89,829,89],[828,90,829,90],[828,91,829,91],[828,92,829,92],[828,93,829,93],[828,94,829,94],[793,70,794,70],[793,71,794,71],[793,72,794,72],[793,73,794,73],[793,74,794,74],[793,75,794,75],[793,76,794,76],[793,77,794,77],[793,78,794,78],[793,79,794,79],[793,80,794,80],[793,81,794,81],[793,83,794,83],[793,84,794,84],[793,85,794,85],[793,86,794,86],[793,87,794,87],[772,68,772,74],[772,75,772,81],[772,82,772,88],[772,89,772,95],[775,70,776,70],[775,71,776,71],[775,72,776,72],[775,73,776,73],[775,74,776,74],[775,75,776,75],[775,76,776,76],[775,77,776,77],[775,78,776,78],[775,79,776,79],[775,80,776,80],[775,81,776,81],[775,83,776,83],[775,84,776,84],[775,85,776,85],[775,86,776,86],[775,87,776,87],[775,88,776,88],[775,89,776,89],[775,90,776,90],[775,91,776,91],[775,92,776,92],[775,93,776,93],[775,94,776,94],[707,89,708,89],[707,90,708,90],[707,91,708,91],[707,92,708,92],[707,93,708,93],[707,94,708,94],[742,70,743,70],[742,71,743,71],[742,72,743,72],[742,73,743,73],[742,74,743,74],[742,75,743,75],[742,76,743,76],[742,77,743,77],[742,78,743,78],[742,79,743,79],[742,80,743,80],[742,81,743,81],[742,83,743,83],[742,84,743,84],[742,85,743,85],[742,86,743,86],[742,87,743,87],[742,88,743,88],[742,89,743,89],[742,90,743,90],[742,91,743,91],[742,92,743,92],[742,93,743,93],[742,94,743,94],[707,70,708,70],[707,71,708,71],[707,72,708,72],[707,73,708,73],[707,74,708,74],[707,75,708,75],[707,76,708,76],[707,77,708,77],[707,78,708,78],[707,79,708,79],[707,80,708,80],[707,81,708,81],[707,83,708,83],[707,84,708,84],[707,85,708,85],[707,86,708,86],[707,87,708,87],[686,68,686,74],[686,75,686,81],[686,82,686,88],[707,88,708,88],[686,89,686,95],[689,70,690,70],[689,71,690,71],[689,72,690,72],[689,73,690,73],[689,74,690,74],[689,75,690,75],[689,76,690,76],[689,77,690,77],[689,78,690,78],[689,79,690,79],[689,80,690,80],[689,81,690,81],[689,83,690,83],[689,84,690,84],[689,85,690,85],[689,86,690,86],[689,87,690,87],[689,88,690,88],[689,89,690,89],[689,90,690,90],[689,91,690,91],[689,92,690,92],[689,93,690,93],[689,94,690,94],[621,89,622,89],[621,90,622,90],[621,91,622,91],[621,92,622,92],[621,93,622,93],[621,94,622,94],[656,70,657,70],[656,71,657,71],[656,72,657,72],[656,73,657,73],[656,74,657,74],[656,75,657,75],[656,76,657,76],[656,77,657,77],[656,78,657,78],[656,79,657,79],[656,80,657,80],[656,81,657,81],[656,83,657,83],[656,84,657,84],[656,85,657,85],[656,86,657,86],[656,87,657,87],[656,88,657,88],[656,89,657,89],[656,90,657,90],[656,91,657,91],[656,92,657,92],[656,93,657,93],[656,94,657,94],[621,70,622,70],[621,71,622,71],[621,72,622,72],[621,73,622,73],[621,74,622,74],[621,75,622,75],[621,76,622,76],[621,77,622,77],[621,78,622,78],[621,79,622,79],[621,80,622,80],[621,81,622,81],[621,83,622,83],[621,84,622,84],[621,85,622,85],[621,86,622,86],[621,87,622,87],[600,68,600,74],[600,75,600,81],[600,82,600,88],[621,88,622,88],[600,89,600,95],[603,70,604,70],[603,71,604,71],[603,72,604,72],[603,73,604,73],[603,74,604,74],[603,75,604,75],[603,76,604,76],[603,77,604,77],[603,78,604,78],[603,79,604,79],[603,80,604,80],[603,81,604,81],[603,83,604,83],[603,84,604,84],[603,85,604,85],[603,86,604,86],[603,87,604,87],[603,88,604,88],[603,89,604,89],[603,90,604,90],[603,91,604,91],[603,92,604,92],[603,93,604,93],[603,94,604,94],[535,89,536,89],[535,90,536,90],[535,91,536,91],[535,92,536,92],[535,93,536,93],[535,94,536,94],[570,70,571,70],[570,71,571,71],[570,72,571,72],[570,73,571,73],[570,74,571,74],[570,75,571,75],[570,76,571,76],[570,77,571,77],[570,78,571,78],[570,79,571,79],[570,80,571,80],[570,81,571,81],[570,83,571,83],[570,84,571,84],[570,85,571,85],[570,86,571,86],[570,87,571,87],[570,88,571,88],[570,89,571,89],[570,90,571,90],[570,91,571,91],[570,92,571,92],[570,93,571,93],[570,94,571,94],[535,70,536,70],[535,71,536,71],[535,72,536,72],[535,73,536,73],[535,74,536,74],[535,75,536,75],[535,76,536,76],[535,77,536,77],[535,78,536,78],[535,79,536,79],[535,80,536,80],[535,81,536,81],[535,83,536,83],[535,84,536,84],[535,85,536,85],[535,86,536,86],[535,87,536,87],[514,68,514,74],[514,75,514,81],[514,82,514,88],[535,88,536,88],[514,89,514,95],[517,70,518,70],[517,71,518,71],[517,72,518,72],[517,73,518,73],[517,74,518,74],[517,75,518,75],[517,76,518,76],[517,77,518,77],[517,78,518,78],[517,79,518,79],[517,80,518,80],[517,81,518,81],[517,83,518,83],[517,84,518,84],[517,85,518,85],[517,86,518,86],[517,87,518,87],[517,88,518,88],[517,89,518,89],[517,90,518,90],[517,91,518,91],[517,92,518,92],[517,93,518,93],[517,94,518,94],[449,89,450,89],[449,90,450,90],[449,91,450,91],[449,92,450,92],[449,93,450,93],[449,94,450,94],[484,70,485,70],[484,71,485,71],[484,72,485,72],[484,73,485,73],[484,74,485,74],[484,75,485,75],[484,76,485,76],[484,77,485,77],[484,78,485,78],[484,79,485,79],[484,80,485,80],[484,81,485,81],[484,83,485,83],[484,84,485,84],[484,85,485,85],[484,86,485,86],[484,87,485,87],[484,88,485,88],[484,89,485,89],[484,90,485,90],[484,91,485,91],[484,92,485,92],[484,93,485,93],[484,94,485,94],[449,70,450,70],[449,71,450,71],[449,72,450,72],[449,73,450,73],[449,74,450,74],[449,75,450,75],[449,76,450,76],[449,77,450,77],[449,78,450,78],[449,79,450,79],[449,80,450,80],[449,81,450,81],[449,83,450,83],[449,84,450,84],[449,85,450,85],[449,86,450,86],[449,87,450,87],[428,68,428,74],[428,75,428,81],[428,82,428,88],[449,88,450,88],[428,89,428,95],[431,70,432,70],[431,71,432,71],[431,72,432,72],[431,73,432,73],[431,74,432,74],[431,75,432,75],[431,76,432,76],[431,77,432,77],[431,78,432,78],[431,79,432,79],[431,80,432,80],[431,81,432,81],[431,83,432,83],[431,84,432,84],[431,85,432,85],[431,86,432,86],[431,87,432,87],[431,88,432,88],[431,89,432,89],[431,90,432,90],[431,91,432,91],[431,92,432,92],[431,93,432,93],[431,94,432,94],[87,38,88,38],[3,23,3,24],[4,23,4,24],[84,0,84,4],[84,5,84,9],[84,10,84,14],[84,15,84,19],[84,20,84,25],[20,25,20,36],[56,10,57,10],[56,11,57,11],[87,13,88,13],[87,14,88,14],[87,15,88,15],[87,16,88,16],[87,21,88,21],[87,22,88,22],[87,23,87,24],[31,21,51,21],[84,61,84,67],[55,25,55,36],[85,0,85,5],[85,7,85,18],[86,0,88,0],[86,1,88,1],[86,21,86,22],[86,53,86,55],[87,7,88,7],[84,26,84,30],[56,23,56,24],[57,23,57,24],[55,53,55,55],[56,53,57,53],[56,54,57,54],[0,0,0,4],[0,5,0,9],[0,10,0,14],[0,15,0,19],[0,20,0,25],[21,14,22,14],[3,18,4,18],[3,17,4,17],[3,14,4,14],[3,15,4,15],[58,0,83,0],[56,22,57,22],[56,14,57,14],[56,15,57,15],[56,16,57,16],[56,7,57,7],[3,13,4,13],[106,23,106,24],[104,53,104,55],[19,7,19,18],[54,7,54,18],[21,22,22,22],[21,18,22,18],[56,8,57,8],[56,9,57,9],[105,9,106,9],[105,10,106,10],[105,11,106,11],[105,12,106,12],[105,21,106,21],[105,22,106,22],[105,16,106,16],[105,17,106,17],[105,13,106,13],[105,14,106,14],[95,53,100,53],[87,54,88,54],[88,23,88,24],[21,23,21,24],[22,23,22,24],[21,38,22,38],[21,8,22,8],[21,9,22,9],[21,10,22,10],[21,11,22,11],[105,54,106,54],[56,21,57,21],[21,39,22,39],[23,38,30,38],[103,25,103,36],[104,0,106,0],[104,1,106,1],[104,21,104,22],[0,61,0,67],[104,56,104,57],[87,53,88,53],[86,56,86,57],[84,56,84,60],[58,21,83,21],[5,21,10,21],[11,21,16,21],[2,56,2,57],[20,56,20,57],[0,56,0,60],[0,31,0,35],[0,26,0,30],[2,53,2,55],[104,40,104,51],[20,53,20,55],[21,53,22,53],[21,54,22,54],[55,56,55,57],[31,53,51,53],[3,21,4,21],[3,22,4,22],[104,25,104,36],[89,21,94,21],[89,53,94,53],[95,21,100,21],[105,23,105,24],[105,53,106,53],[105,18,106,18],[56,13,57,13],[56,17,57,17],[56,18,57,18],[105,15,106,15],[105,7,106,7],[105,8,106,8],[89,0,94,0],[95,0,100,0],[87,8,88,8],[87,9,88,9],[87,10,88,10],[87,17,88,17],[87,18,88,18],[87,11,88,11],[87,12,88,12],[56,12,57,12],[55,0,57,0],[55,1,57,1],[103,0,103,5],[103,7,103,18],[1,0,1,5],[19,0,19,5],[2,0,4,0],[2,1,4,1],[5,0,10,0],[11,0,16,0],[21,13,22,13],[20,0,22,0],[20,1,22,1],[23,0,30,0],[31,0,51,0],[23,21,30,21],[54,0,54,5],[21,17,22,17],[21,12,22,12],[21,15,22,15],[21,21,22,21],[3,7,4,7],[3,8,4,8],[3,9,4,9],[21,16,22,16],[3,10,4,10],[3,11,4,11],[3,12,4,12],[3,16,4,16],[1,7,1,18],[21,7,22,7],[139,53,139,55],[139,56,139,57],[140,11,141,11],[140,12,141,12],[140,13,141,13],[140,14,141,14],[138,7,138,18],[138,25,138,36],[139,0,141,0],[139,1,141,1],[139,21,139,22],[140,7,141,7],[140,8,141,8],[140,9,141,9],[140,17,141,17],[138,0,138,5],[107,0,114,0],[107,21,114,21],[107,53,114,53],[115,0,135,0],[115,21,135,21],[115,53,135,53],[115,38,135,38],[138,40,138,51],[139,40,139,51],[142,0,167,0],[142,21,167,21],[142,53,167,53],[170,0,170,4],[170,5,170,9],[170,10,170,14],[170,15,170,19],[170,20,170,25],[170,26,170,30],[140,18,141,18],[140,21,141,21],[140,22,141,22],[140,23,140,24],[140,15,141,15],[140,16,141,16],[140,53,141,53],[140,54,141,54],[141,23,141,24],[140,10,141,10],[140,38,141,38],[140,39,141,39],[173,13,174,13],[173,14,174,14],[173,15,174,15],[173,16,174,16],[173,17,174,17],[172,0,174,0],[172,1,174,1],[172,21,172,22],[172,53,172,55],[172,56,172,57],[173,7,174,7],[173,8,174,8],[173,9,174,9],[173,10,174,10],[173,11,174,11],[170,56,170,60],[170,61,170,67],[171,0,171,5],[171,7,171,18],[58,53,83,53],[5,53,10,53],[23,53,30,53],[3,53,4,53],[3,54,4,54],[11,53,16,53],[189,0,189,5],[189,7,189,18],[189,25,189,36],[190,0,192,0],[190,1,192,1],[190,21,190,22],[190,25,190,36],[191,7,192,7],[191,8,192,8],[191,9,192,9],[175,0,180,0],[175,21,180,21],[175,53,180,53],[181,0,186,0],[181,21,186,21],[181,53,186,53],[181,38,186,38],[173,18,174,18],[173,21,174,21],[173,22,174,22],[173,23,173,24],[173,53,174,53],[173,54,174,54],[174,23,174,24],[173,39,174,39],[173,12,174,12],[193,0,200,0],[193,21,200,21],[193,53,200,53],[201,0,221,0],[201,21,221,21],[201,53,221,53],[193,38,200,38],[201,38,221,38],[191,18,192,18],[191,21,192,21],[191,22,192,22],[191,23,191,24],[191,53,192,53],[191,54,192,54],[192,23,192,24],[190,53,190,55],[190,56,190,57],[191,10,192,10],[191,11,192,11],[191,12,192,12],[191,13,192,13],[191,14,192,14],[191,15,192,15],[191,16,192,16],[191,17,192,17],[190,40,190,51],[191,38,192,38],[191,39,192,39],[225,53,225,55],[225,56,225,57],[226,10,227,10],[226,11,227,11],[226,12,227,12],[226,13,227,13],[226,14,227,14],[226,15,227,15],[226,16,227,16],[226,17,227,17],[224,0,224,5],[224,7,224,18],[224,25,224,36],[225,0,227,0],[225,1,227,1],[225,21,225,22],[225,25,225,36],[226,7,227,7],[226,8,227,8],[226,9,227,9],[228,0,253,0],[228,21,253,21],[228,53,253,53],[256,0,256,4],[256,5,256,9],[256,10,256,14],[256,15,256,19],[256,20,256,25],[256,26,256,30],[256,31,256,35],[226,18,227,18],[226,21,227,21],[226,22,227,22],[226,23,226,24],[226,53,227,53],[226,54,227,54],[227,23,227,24],[226,38,227,38],[226,39,227,39],[256,56,256,60],[259,54,260,54],[260,23,260,24],[256,61,256,67],[258,56,258,57],[261,0,266,0],[261,21,266,21],[261,53,266,53],[259,14,260,14],[259,15,260,15],[257,0,257,5],[257,7,257,18],[258,0,260,0],[258,1,260,1],[258,21,258,22],[258,53,258,55],[259,7,260,7],[259,9,260,9],[259,12,260,12],[259,13,260,13],[258,40,258,51],[256,50,256,54],[267,21,272,21],[267,53,272,53],[261,38,266,38],[267,38,272,38],[259,22,260,22],[259,23,259,24],[259,53,260,53],[259,21,260,21],[259,38,260,38],[259,39,260,39],[259,16,260,16],[259,17,260,17],[259,18,260,18],[259,10,260,10],[259,11,260,11],[267,0,272,0],[259,8,260,8],[276,56,276,57],[277,10,278,10],[277,11,278,11],[277,12,278,12],[277,13,278,13],[277,14,278,14],[277,15,278,15],[277,16,278,16],[277,17,278,17],[275,0,275,5],[275,7,275,18],[275,25,275,36],[276,0,278,0],[276,1,278,1],[276,21,276,22],[276,25,276,36],[277,7,278,7],[277,8,278,8],[277,9,278,9],[279,0,286,0],[279,21,286,21],[279,53,286,53],[287,0,307,0],[287,21,307,21],[287,53,307,53],[287,38,307,38],[279,38,286,38],[277,18,278,18],[277,21,278,21],[277,22,278,22],[277,23,277,24],[277,53,278,53],[277,54,278,54],[278,23,278,24],[277,38,278,38],[276,53,276,55],[311,56,311,57],[312,10,313,10],[312,11,313,11],[312,12,313,12],[312,13,313,13],[312,14,313,14],[312,15,313,15],[312,16,313,16],[312,17,313,17],[310,0,310,5],[310,7,310,18],[310,25,310,36],[311,0,313,0],[311,1,313,1],[311,21,311,22],[311,25,311,36],[312,7,313,7],[312,8,313,8],[312,9,313,9],[310,40,310,51],[314,0,339,0],[314,21,339,21],[314,53,339,53],[342,0,342,4],[342,5,342,9],[342,10,342,14],[342,15,342,19],[342,20,342,25],[342,26,342,30],[342,31,342,35],[312,18,313,18],[312,21,313,21],[312,22,313,22],[312,23,312,24],[312,53,313,53],[312,54,313,54],[313,23,313,24],[314,38,339,38],[312,38,313,38],[342,56,342,60],[345,54,346,54],[346,23,346,24],[342,61,342,67],[344,56,344,57],[347,0,352,0],[347,21,352,21],[347,53,352,53],[345,14,346,14],[345,15,346,15],[343,0,343,5],[343,7,343,18],[344,0,346,0],[344,1,346,1],[344,21,344,22],[344,53,344,55],[345,7,346,7],[345,9,346,9],[345,12,346,12],[345,13,346,13],[344,40,344,51],[342,40,342,44],[342,45,342,49],[342,50,342,54],[361,0,361,5],[361,7,361,18],[361,25,361,36],[362,0,364,0],[362,1,364,1],[362,21,362,22],[362,25,362,36],[363,7,364,7],[363,8,364,8],[363,9,364,9],[353,21,358,21],[353,53,358,53],[347,38,352,38],[353,38,358,38],[345,22,346,22],[345,23,345,24],[345,53,346,53],[345,21,346,21],[345,38,346,38],[345,39,346,39],[345,16,346,16],[345,17,346,17],[345,18,346,18],[345,10,346,10],[345,11,346,11],[353,0,358,0],[345,8,346,8],[363,18,364,18],[363,21,364,21],[363,22,364,22],[363,23,363,24],[363,53,364,53],[363,54,364,54],[364,23,364,24],[363,38,364,38],[363,39,364,39],[362,53,362,55],[362,56,362,57],[363,10,364,10],[363,11,364,11],[363,12,364,12],[363,13,364,13],[363,14,364,14],[363,15,364,15],[363,16,364,16],[363,17,364,17],[396,0,396,5],[396,7,396,18],[396,25,396,36],[362,40,362,51],[397,0,399,0],[397,1,399,1],[397,21,397,22],[397,25,397,36],[398,7,399,7],[398,8,399,8],[398,9,399,9],[365,0,372,0],[365,21,372,21],[365,53,372,53],[373,0,393,0],[373,21,393,21],[373,53,393,53],[373,38,393,38],[365,38,372,38],[398,21,399,21],[398,22,399,22],[398,23,398,24],[398,53,399,53],[396,40,396,51],[398,54,399,54],[399,23,399,24],[398,38,399,38],[398,39,399,39],[397,56,397,57],[398,10,399,10],[398,11,399,11],[398,12,399,12],[398,13,399,13],[398,14,399,14],[398,15,399,15],[398,16,399,16],[398,17,399,17],[398,18,399,18],[428,56,428,60],[431,54,432,54],[432,23,432,24],[428,45,428,49],[428,50,428,54],[428,36,428,39],[397,53,397,55],[428,61,428,67],[429,0,429,5],[429,7,429,18],[430,0,432,0],[430,1,432,1],[430,21,430,22],[430,53,430,55],[430,56,430,57],[431,7,432,7],[431,9,432,9],[400,0,425,0],[400,21,425,21],[400,53,425,53],[428,0,428,4],[428,5,428,9],[428,10,428,14],[428,15,428,19],[428,20,428,25],[428,26,428,30],[428,31,428,35],[430,40,430,51],[428,40,428,44],[439,0,444,0],[439,21,444,21],[439,53,444,53],[433,38,438,38],[439,38,444,38],[431,22,432,22],[431,23,431,24],[431,53,432,53],[431,21,432,21],[431,8,432,8],[433,0,438,0],[433,21,438,21],[433,53,438,53],[431,14,432,14],[431,15,432,15],[431,16,432,16],[431,17,432,17],[431,18,432,18],[431,39,432,39],[431,38,432,38],[431,10,432,10],[431,11,432,11],[431,12,432,12],[431,13,432,13],[448,56,448,57],[449,10,450,10],[449,11,450,11],[449,12,450,12],[449,13,450,13],[449,14,450,14],[449,15,450,15],[449,16,450,16],[449,17,450,17],[447,0,447,5],[447,7,447,18],[447,25,447,36],[448,0,450,0],[448,1,450,1]],"merged_total":1613,"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,{"$f":"AF1","v":"Ano 1"},null,null,null,{"$f":"AK1","v":"Ano 1"},null,null,null,null,{"$f":"AO1","v":"Ano 1"},null,null,null,null,{"$f":"AT1","v":"Ano 1"},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$",null,null,null,"FU Lei Motorista Salário","FU Mot.",0,{"$f":"Z2","v":0},0,0,0,0,0,0,0,0,0,0]
["Funções","Cargo","Salário","Hs Extras","Enc.","R$ Total","Benefícios","2013-07-01",{"$f":"DATE(YEAR(H3),MONTH(H3)+1,DAY(H3))","v":"2013-08-01"},"2013-09-01","2013-10-01","2013-11-01","2013-12-01","2014-01-01","2014-02-01","2014-03-01","2014-04-01","2014-05-01","2014-06-01","Total",null,"Fator Utilização Mensal",null,{"$f":"U1","v":"Ano 1"},"FU Cob.",{"$f":"Z2","v":0},{"$f":"Z3","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"X3","v":"Ano 1"},"FU Benefícios","FU FÍSICO PARA CÁLCULOS DOS BENEFÍCIOS",null,null,null,null,null,null,null,null,null,null,null,null,"Frota Mensal",null,null,{"$f":"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,{"$f":"H3","v":"2013-07-01"},{"$f":"I3","v":"2013-08-01"},"2013-09-01","2013-10-01","2013-11-01","2013-12-01","2014-01-01","2014-02-01","2014-03-01","2014-04-01","2014-05-01","2014-06-01",null,"Funções","Cargo",{"$f":"Z4","v":"2013-07-01"},"2013-08-01","2013-09-01","2013-10-01","2013-11-01","2013-12-01","2014-01-01","2014-02-01","2014-03-01","2014-04-01","2014-05-01","2014-06-01",null,"Funções","Cargo","Frota",{"$f":"Z4","v":"2013-07-01"},"2013-08-01","2013-09-01","2013-10-01","2013-11-01","2013-12-01","2014-01-01","2014-02-01","2014-03-01","2014-04-01","2014-05-01","2014-06-01"]
[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,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"]
["Motorista","Miniônibus",{"$f":"'Plan2 R$ Pessoal'!F8","v":1584.595532},{"$f":"'Plan2 R$ Pessoal'!H8/'Plan2 R$ Pessoal'!E8","v":79.537865960000019},{"$f":"Enc.Sociais!B39","v":0.41077441111111102},{"$f":"((C6+D6)*(E6/100*100+1))","v":2347.7168145173509},{"$f":"Benefícios!E12","v":613.48199999999997},{"$f":"($F6*Z6*BE6)+($G6*AO6*BE6)","v":0},0,{"$f":"($F6*AB6*BG6)+($G6*AQ6*BG6)","v":122707.9721191647},281294.47452578973,300188.82138038881,289223.1618884065,301533.85025210521,291768.00054255506,298724.85785696894,303156.97740974301,300845.94397596992,317653.23540796747,{"$f":"SUM(H6:S6)","v":2807097.2953590597},null,"Motorista",{"$f":"B6","v":"Miniônibus"},{"$f":"'Plan2 R$ Pessoal'!$D$8","v":1.6913603571428575},{"$f":"X6/$X$11","v":1},{"$f":"Z11*$Y$6+Z2","v":2.9608699999999999},2.6675854661668286,{"$f":"AB11*$Y$6+AB2","v":2.180979639191821},1.9790300887229675,2.0274817071295965,1.9534194088588901,2.0365660608387928,1.9706073034485574,2.0175940662441363,2.047528696307106,2.0319199271664243,2.1454367322495509,null,"Motorista",{"$f":"W6","v":"Miniônibus"},{"$f":"AO11*$Y6","v":2.9608699999999999},2.6675854661668286,2.180979639191821,1.9790300887229675,2.0274817071295965,1.9534194088588901,2.0365660608387928,1.9706073034485574,2.0175940662441363,2.047528696307106,2.0319199271664243,2.1454367322495509,null,"Motorista",{"$f":"W6","v":"Miniônibus"},{"$f":"Q.Frota!C5","v":54},{"$f":"Q.Frota!E6","v":0},{"$f":"Q.Frota!E7","v":0},{"$f":"Q.Frota!E8","v":19},{"$f":"Q.Frota!E9","v":48},{"$f":"Q.Frota!E10","v":50},{"$f":"Q.Frota!E11","v":50},{"$f":"Q.Frota!E11","v":50},{"$f":"Q.Frota!E13","v":50},{"$f":"Q.Frota!E14","v":50},{"$f":"Q.Frota!E15","v":50},{"$f":"Q.Frota!E16","v":50},{"$f":"Q.Frota!E17","v":50}]
[null,"Ônibus Básico",{"$f":"C6","v":1584.595532},{"$f":"'Plan2 R$ Pessoal'!H9/'Plan2 R$ Pessoal'!E9","v":79.537865959999948},{"$f":"E6","v":0.41077441111111102},{"$f":"((C7+D7)*(E7/100*100+1))","v":2347.7168145173509},{"$f":"G6","v":613.48199999999997},1201178.2885497785,1082197.3760450592,1575828.6945829571,2215193.986890594,2455544.5588915804,2533594.8981424412,2641436.528208442,2555887.6847527828,2616829.7548270477,2655655.1221093489,2635410.4692294961,2782642.3421737948,{"$f":"SUM(H7:S7)","v":26951399.704403326},null,null,{"$f":"B7","v":"Ônibus Básico"},{"$f":"X6","v":1.6913603571428575},{"$f":"X7/$X$11","v":1},{"$f":"Z11*$Y$7+Z2","v":2.9608699999999999},2.6675854661668286,2.180979639191821,1.9790300887229675,2.0274817071295965,1.9534194088588901,2.0365660608387928,1.9706073034485574,2.0175940662441363,2.047528696307106,2.0319199271664243,2.1454367322495509,null,null,"Ônibus Básico",{"$f":"AO11*$Y$7","v":2.9608699999999999},2.6675854661668286,2.180979639191821,1.9790300887229675,2.0274817071295965,1.9534194088588901,2.0365660608387928,1.9706073034485574,2.0175940662441363,2.047528696307106,2.0319199271664243,2.1454367322495509,null,null,{"$f":"W7","v":"Ônibus Básico"},{"$f":"Q.Frota!F5","v":459},{"$f":"Q.Frota!H6","v":137},{"$f":"Q.Frota!H7","v":137},{"$f":"Q.Frota!H8","v":244},{"$f":"Q.Frota!H9","v":378},{"$f":"Q.Frota!H10","v":409},{"$f":"Q.Frota!H11","v":438},{"$f":"Q.Frota!H12","v":438},{"$f":"Q.Frota!H13","v":438},{"$f":"Q.Frota!H14","v":438},{"$f":"Q.Frota!H15","v":438},{"$f":"Q.Frota!H16","v":438},{"$f":"Q.Frota!H17","v":438}]
[null,"Padron",{"$f":"C7","v":1584.595532},{"$f":"D7","v":79.537865959999948},{"$f":"E7","v":0.41077441111111102},{"$f":"((C8+D8)*(E8/100*100+1))","v":2347.7168145173509},{"$f":"G7","v":613.48199999999997},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H8:S8)","v":0},null,null,{"$f":"B8","v":"Padron"},{"$f":"X7","v":1.6913603571428575},{"$f":"X8/$X$11","v":1},{"$f":"Z11*$Y$8+Z2","v":2.9608699999999999},2.6675854661668286,2.180979639191821,1.9790300887229675,2.0274817071295965,1.9534194088588901,2.0365660608387928,1.9706073034485574,2.0175940662441363,2.047528696307106,2.0319199271664243,2.1454367322495509,null,null,"Padron",{"$f":"AO11*$Y$8","v":2.9608699999999999},2.6675854661668286,2.180979639191821,1.9790300887229675,2.0274817071295965,1.9534194088588901,2.0365660608387928,1.9706073034485574,2.0175940662441363,2.047528696307106,2.0319199271664243,2.1454367322495509,null,null,{"$f":"W8","v":"Padron"},{"$f":"Q.Frota!I5","v":38},{"$f":"Q.Frota!K6","v":0},{"$f":"Q.Frota!K7","v":0},{"$f":"Q.Frota!K8","v":0},{"$f":"Q.Frota!K9","v":0},{"$f":"Q.Frota!K10","v":0},{"$f":"Q.Frota!K11","v":0},{"$f":"Q.Frota!K12","v":0},{"$f":"Q.Frota!K13","v":0},{"$f":"Q.Frota!K14","v":0},{"$f":"Q.Frota!K15","v":0},{"$f":"Q.Frota!K16","v":0},{"$f":"Q.Frota!K17","v":0}]
[null,"Articulado",{"$f":"C8","v":1584.595532},{"$f":"'Plan2 R$ Pessoal'!H10/'Plan2 R$ Pessoal'!E10","v":79.537865960000005},{"$f":"E8","v":0.41077441111111102},{"$f":"((C9+D9)*(E9/100*100+1))","v":2347.7168145173509},{"$f":"G8","v":613.48199999999997},26303.174201819966,23697.752760110787,19374.942966183899,17580.904657861858,72045.317131293312,69413.558853217561,72368.124060505259,70024.320130213222,71693.965885672544,72757.674578338323,72203.026554232783,76236.776497912186,{"$f":"SUM(H9:S9)","v":663699.53827736177},null,null,{"$f":"B9","v":"Articulado"},{"$f":"X8","v":1.6913603571428575},{"$f":"X9/$X$11","v":1},{"$f":"Z11*$Y$9+Z2","v":2.9608699999999999},2.6675854661668286,2.180979639191821,1.9790300887229675,2.0274817071295965,1.9534194088588901,2.0365660608387928,1.9706073034485574,2.0175940662441363,2.047528696307106,2.0319199271664243,2.1454367322495509,null,null,"Articulado",{"$f":"AO11*$Y$9","v":2.9608699999999999},2.6675854661668286,2.180979639191821,1.9790300887229675,2.0274817071295965,1.9534194088588901,2.0365660608387928,1.9706073034485574,2.0175940662441363,2.047528696307106,2.0319199271664243,2.1454367322495509,null,null,{"$f":"W9","v":"Articulado"},{"$f":"Q.Frota!L5","v":12},{"$f":"Q.Frota!N6","v":3},{"$f":"Q.Frota!N7","v":3},{"$f":"Q.Frota!N8","v":3},{"$f":"Q.Frota!N9","v":3},{"$f":"Q.Frota!N10","v":12},{"$f":"Q.Frota!N11","v":12},{"$f":"Q.Frota!N12","v":12},{"$f":"Q.Frota!N13","v":12},{"$f":"Q.Frota!N14","v":12},{"$f":"Q.Frota!N15","v":12},{"$f":"Q.Frota!N16","v":12},{"$f":"Q.Frota!N17","v":12}]
[null,"Articulado BRT",{"$f":"C9","v":1584.595532},{"$f":"D9","v":79.537865960000005},{"$f":"E9","v":0.41077441111111102},{"$f":"((C10+D10)*(E10/100*100+1))","v":2347.7168145173509},{"$f":"G9","v":613.48199999999997},0,0,0,0,222139.72782148773,277654.23541287024,289472.49624202104,326780.1606076617,334571.84079980518,339535.81469891215,336947.45725308632,355771.62365692359,{"$f":"SUM(H10:S10)","v":2482873.356492768},null,null,{"$f":"B10","v":"Articulado BRT"},{"$f":"X9","v":1.6913603571428575},{"$f":"X10/$X$11","v":1},{"$f":"Z11*$Y$10+Z2","v":2.9608699999999999},2.6675854661668286,2.180979639191821,1.9790300887229675,2.0274817071295965,1.9534194088588901,2.0365660608387928,1.9706073034485574,2.0175940662441363,2.047528696307106,2.0319199271664243,2.1454367322495509,null,null,"Articulado BRT",{"$f":"AO11*$Y$10","v":2.9608699999999999},2.6675854661668286,2.180979639191821,1.9790300887229675,2.0274817071295965,1.9534194088588901,2.0365660608387928,1.9706073034485574,2.0175940662441363,2.047528696307106,2.0319199271664243,2.1454367322495509,null,null,{"$f":"W10","v":"Articulado BRT"},{"$f":"Q.Frota!O5","v":62},{"$f":"Q.Frota!Q6","v":0},{"$f":"Q.Frota!Q7","v":0},{"$f":"Q.Frota!Q8","v":0},{"$f":"Q.Frota!Q8","v":0},{"$f":"Q.Frota!Q10","v":37},{"$f":"Q.Frota!Q11","v":48},{"$f":"Q.Frota!Q12","v":48},{"$f":"Q.Frota!Q13","v":56},{"$f":"Q.Frota!Q14","v":56},{"$f":"Q.Frota!Q15","v":56},{"$f":"Q.Frota!Q16","v":56},{"$f":"Q.Frota!Q17","v":56}]
[null,"Totais........................",null,null,null,"Totais...",null,{"$f":"SUM(H6:H10)","v":1227481.4627515986},{"$f":"SUM(I6:I10)","v":1105895.1288051701},1717911.6096683056,2514069.3660742454,3049918.4252247508,3169885.8542969353,3304810.9987630737,3244460.1660332126,3321820.4193694945,3371105.5887963423,3345406.8970127855,3532303.9777365979,{"$f":"SUM(T6:T10)","v":32905069.894532517},null,null,"Totais........................",{"$f":"X10","v":1.6913603571428575},null,{"$f":"'FU Resumo'!C6","v":2.9608699999999999},{"$f":"'FU Resumo'!C7","v":2.6675854661668286},{"$f":"'FU Resumo'!C8","v":2.180979639191821},{"$f":"'FU Resumo'!C9","v":1.9790300887229675},{"$f":"'FU Resumo'!C10","v":2.0274817071295965},{"$f":"'FU Resumo'!C11","v":1.9534194088588901},{"$f":"'FU Resumo'!C12","v":2.0365660608387928},{"$f":"'FU Resumo'!C13","v":1.9706073034485574},{"$f":"'FU Resumo'!C14","v":2.0175940662441363},{"$f":"'FU Resumo'!C15","v":2.047528696307106},{"$f":"'FU Resumo'!C16","v":2.0319199271664243},{"$f":"'FU Resumo'!C17","v":2.1454367322495509},null,null,"Totais........................",{"$f":"'FU Resumo'!I6","v":2.9608699999999999},{"$f":"'FU Resumo'!$I7","v":2.6675854661668286},{"$f":"'FU Resumo'!$I8","v":2.180979639191821},{"$f":"'FU Resumo'!$I9","v":1.9790300887229675},{"$f":"'FU Resumo'!$I10","v":2.0274817071295965},{"$f":"'FU Resumo'!$I11","v":1.9534194088588901},{"$f":"'FU Resumo'!$I12","v":2.0365660608387928},{"$f":"'FU Resumo'!$I13","v":1.9706073034485574},{"$f":"'FU Resumo'!$I14","v":2.0175940662441363},{"$f":"'FU Resumo'!$I15","v":2.047528696307106},{"$f":"'FU Resumo'!$I16","v":2.0319199271664243},{"$f":"'FU Resumo'!$I17","v":2.1454367322495509},null,null,"Totais........................",{"$f":"SUM(BD6:BD10)","v":625},{"$f":"SUM(BE6:BE10)","v":140},140,266,429,508,548,548,556,556,556,556,556]
["Cobrador","Miniônibus",{"$f":"'Plan2 R$ Pessoal'!F13","v":865.73715199999992},{"$f":"'Plan2 R$ Pessoal'!H13/'Plan2 R$ Pessoal'!E13","v":32},{"$f":"E10","v":0.41077441111111102},{"$f":"((C12+D12)*(E12/100*100+1))","v":1266.5046019453657},{"$f":"G10","v":613.48199999999997},{"$f":"($F12*Z12*BE12)+($G12*AO12*BE12)","v":0},0,0,0,0,0,0,185235.76640894866,189652.49063517235,192466.32580780104,190999.11196493404,201669.61559753015,{"$f":"SUM(H12:S12)","v":960023.31041438633},null,"Cobrador",{"$f":"B12","v":"Miniônibus"},{"$f":"'Plan2 R$ Pessoal'!$D$13","v":1.6913603571428575},{"$f":"X12/$X$17","v":1},{"$f":"Z17*$Y$12+Z3","v":2.9608699999999999},2.6675854661668286,2.180979639191821,1.9790300887229675,2.0274817071295965,1.9534194088588901,2.0365660608387928,1.9706073034485574,2.0175940662441363,2.047528696307106,2.0319199271664243,2.1454367322495509,null,"Cobrador","Miniônibus",{"$f":"AO17*$Y$12","v":2.9608699999999999},2.6675854661668286,2.180979639191821,1.9790300887229675,2.0274817071295965,1.9534194088588901,2.0365660608387928,1.9706073034485574,2.0175940662441363,2.047528696307106,2.0319199271664243,2.1454367322495509,null,"Cobrador",{"$f":"W12","v":"Miniônibus"},{"$f":"BD6","v":54},{"$f":"BE6","v":0},0,19,48,50,50,50,50,50,50,50,50]
[null,"Ônibus Básico",{"$f":"'Plan2 R$ Pessoal'!F13","v":865.73715199999992},{"$f":"D12","v":32},0.41077441111111102,{"$f":"((C13+D13)*(E13/100*100+1))","v":1266.5046019453657},{"$f":"G12","v":613.48199999999997},762596.24242397049,687058.41622348141,1000451.8501942878,1406367.9195221607,1558960.1240430202,1608512.2146860203,1676978.0058588684,1622665.3137423904,1661355.8179641096,1686005.0140763372,1673152.2208128225,1766625.8326343638,{"$f":"SUM(H13:S13)","v":17110728.972181834},null,null,{"$f":"B13","v":"Ônibus Básico"},{"$f":"X12","v":1.6913603571428575},{"$f":"X13/$X$17","v":1},{"$f":"Z17*$Y$13+Z3","v":2.9608699999999999},2.6675854661668286,2.180979639191821,1.9790300887229675,2.0274817071295965,1.9534194088588901,2.0365660608387928,1.9706073034485574,2.0175940662441363,2.047528696307106,2.0319199271664243,2.1454367322495509,null,null,"Ônibus Básico",{"$f":"AO17*$Y$13","v":2.9608699999999999},2.6675854661668286,2.180979639191821,1.9790300887229675,2.0274817071295965,1.9534194088588901,2.0365660608387928,1.9706073034485574,2.0175940662441363,2.047528696307106,2.0319199271664243,2.1454367322495509,null,null,{"$f":"W13","v":"Ônibus Básico"},{"$f":"BD7","v":459},{"$f":"BE7","v":137},137,244,378,409,438,438,438,438,438,438,438]
[null,"Padron",{"$f":"C13","v":865.73715199999992},32,0.41077441111111102,{"$f":"((C14+D14)*(E14/100*100+1))","v":1266.5046019453657},{"$f":"G13","v":613.48199999999997},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H14:S14)","v":0},null,null,{"$f":"B14","v":"Padron"},{"$f":"X13","v":1.6913603571428575},{"$f":"X14/$X$17","v":1},{"$f":"Z17*$Y$13+Z3","v":2.9608699999999999},2.6675854661668286,2.180979639191821,1.9790300887229675,2.0274817071295965,1.9534194088588901,2.0365660608387928,1.9706073034485574,2.0175940662441363,2.047528696307106,2.0319199271664243,2.1454367322495509,null,null,"Padron",{"$f":"AO17*$Y$13","v":2.9608699999999999},2.6675854661668286,2.180979639191821,1.9790300887229675,2.0274817071295965,1.9534194088588901,2.0365660608387928,1.9706073034485574,2.0175940662441363,2.047528696307106,2.0319199271664243,2.1454367322495509,null,null,{"$f":"W14","v":"Padron"},{"$f":"BD8","v":38},{"$f":"BE8","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Articulado",{"$f":"C14","v":865.73715199999992},32,0.41077441111111102,{"$f":"((C15+D15)*(E15/100*100+1))","v":1266.5046019453657},{"$f":"G14","v":613.48199999999997},16699.187790305921,15045.074807813462,12300.637502388783,11161.650154937783,45739.661341115505,44068.827799616993,45944.602900242971,44456.583938147684,45516.597752441361,46191.918193872247,45839.786871584176,48400.707743407234,{"$f":"SUM(H15:S15)","v":421365.23679587414},null,null,{"$f":"B15","v":"Articulado"},{"$f":"X14","v":1.6913603571428575},{"$f":"X15/$X$17","v":1},{"$f":"Z17*$Y$15+Z3","v":2.9608699999999999},2.6675854661668286,2.180979639191821,1.9790300887229675,2.0274817071295965,1.9534194088588901,2.0365660608387928,1.9706073034485574,2.0175940662441363,2.047528696307106,2.0319199271664243,2.1454367322495509,null,null,"Articulado",{"$f":"AO17*$Y$15","v":2.9608699999999999},2.6675854661668286,2.180979639191821,1.9790300887229675,2.0274817071295965,1.9534194088588901,2.0365660608387928,1.9706073034485574,2.0175940662441363,2.047528696307106,2.0319199271664243,2.1454367322495509,null,null,{"$f":"W15","v":"Articulado"},{"$f":"BD9","v":12},{"$f":"BE9","v":3},3,3,3,12,12,12,12,12,12,12,12]
[null,"Articulado BRT",{"$f":"C15","v":865.73715199999992},32,0.41077441111111102,{"$f":"((C16+D16)*(E16/100*100+1))","v":1266.5046019453657},{"$f":"G15","v":613.48199999999997},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H16:S16)","v":0},null,null,{"$f":"B16","v":"Articulado BRT"},{"$f":"X15","v":1.6913603571428575},{"$f":"X16/$X$17","v":1},{"$f":"Z17*$Y$16+Z3","v":2.9608699999999999},2.6675854661668286,2.180979639191821,1.9790300887229675,2.0274817071295965,1.9534194088588901,2.0365660608387928,1.9706073034485574,2.0175940662441363,2.047528696307106,2.0319199271664243,2.1454367322495509,null,null,"Articulado BRT",{"$f":"AO17*$Y$16","v":2.9608699999999999},2.6675854661668286,2.180979639191821,1.9790300887229675,2.0274817071295965,1.9534194088588901,2.0365660608387928,1.9706073034485574,2.0175940662441363,2.047528696307106,2.0319199271664243,2.1454367322495509,null,null,{"$f":"W16","v":"Articulado BRT"},{"$f":"BD10","v":62},{"$f":"BE10","v":0},{"$f":"BF10","v":0},0,0,37,48,48,56,56,56,56,56]
[null,"Totais........................",null,null,null,"Totais...",null,{"$f":"SUM(H12:H16)","v":779295.43021427642},{"$f":"SUM(I12:I16)","v":702103.49103129492},1012752.4876966766,1417529.5696770984,1604699.7853841358,1652581.0424856374,1722922.6087591113,1852357.6640894867,1896524.9063517235,1924663.2580780105,1909991.1196493406,2016696.1559753013,{"$f":"SUM(T12:T16)","v":18492117.519392092},null,null,"Totais........................",{"$f":"X16","v":1.6913603571428575},null,{"$f":"'FU Resumo'!D6","v":2.9608699999999999},{"$f":"'FU Resumo'!D7","v":2.6675854661668286},{"$f":"'FU Resumo'!D8","v":2.180979639191821},{"$f":"'FU Resumo'!D9","v":1.9790300887229675},{"$f":"'FU Resumo'!D10","v":2.0274817071295965},{"$f":"'FU Resumo'!D11","v":1.9534194088588901},{"$f":"'FU Resumo'!D12","v":2.0365660608387928},{"$f":"'FU Resumo'!D13","v":1.9706073034485574},{"$f":"'FU Resumo'!D14","v":2.0175940662441363},{"$f":"'FU Resumo'!D15","v":2.047528696307106},{"$f":"'FU Resumo'!D16","v":2.0319199271664243},{"$f":"'FU Resumo'!D17","v":2.1454367322495509},null,null,"Totais........................",{"$f":"'FU Resumo'!$J6","v":2.9608699999999999},{"$f":"'FU Resumo'!$J7","v":2.6675854661668286},{"$f":"'FU Resumo'!$J8","v":2.180979639191821},{"$f":"'FU Resumo'!$J9","v":1.9790300887229675},{"$f":"'FU Resumo'!$J10","v":2.0274817071295965},{"$f":"'FU Resumo'!$J11","v":1.9534194088588901},{"$f":"'FU Resumo'!$J12","v":2.0365660608387928},{"$f":"'FU Resumo'!$J13","v":1.9706073034485574},{"$f":"'FU Resumo'!$J14","v":2.0175940662441363},{"$f":"'FU Resumo'!$J15","v":2.047528696307106},{"$f":"'FU Resumo'!$J16","v":2.0319199271664243},{"$f":"'FU Resumo'!$J17","v":2.1454367322495509},null,null,"Totais........................",{"$f":"SUM(BD12:BD16)","v":625},140,140,266,429,508,548,548,556,556,556,556,556]
[null,null,null,null,null,"Total Mensal Mot./Cob.",null,{"$f":"H11+H17","v":2006776.8929658751},{"$f":"I11+I17","v":1807998.619836465},2730664.0973649821,3931598.9357513441,4654618.2106088866,4822466.8967825724,5027733.607522185,5096817.830122699,5218345.3257212183,{"$f":"Q11+Q17","v":5295768.8468743525},{"$f":"R11+R17","v":5255398.0166621264},5549000.1337118987,{"$f":"T11+T17","v":51397187.413924605}]
[]
["Controle Operacional - Composição do Custo Unitário Por Função",null,null,null,null,null,{"$f":"G2","v":"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",{"$f":"G3","v":"Benefícios"},{"$f":"H3","v":"2013-07-01"},{"$f":"DATE(YEAR(H21),MONTH(H21)+1,DAY(H21))","v":"2013-08-01"},"2013-09-01","2013-10-01","2013-11-01","2013-12-01","2014-01-01","2014-02-01","2014-03-01","2014-04-01","2014-05-01","2014-06-01","Total",null,"Fator Utilização Mensal",null,{"$f":"U1","v":"Ano 1"},null,"FU FOLHA DE PAGAMENTO",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X21","v":"Ano 1"},"FU Benefícios","FU FÍSICO PARA CÁLCULOS DOS BENEFÍCIOS",null,null,null,null,null,null,null,null,null,null,null,null,"Frota Mensal",null,null,{"$f":"BE3","v":"Ano 1"}]
[null,null,"base","e Adic.","Soc.","Por",{"$f":"G4","v":"R$ por"},"R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","Durante o",null,"Funções","Cargo","FU",null,{"$f":"H21","v":"2013-07-01"},{"$f":"I21","v":"2013-08-01"},"2013-09-01","2013-10-01","2013-11-01","2013-12-01","2014-01-01","2014-02-01","2014-03-01","2014-04-01","2014-05-01","2014-06-01",null,"Funções","Cargo",{"$f":"Z22","v":"2013-07-01"},"2013-08-01","2013-09-01","2013-10-01","2013-11-01","2013-12-01","2014-01-01","2014-02-01","2014-03-01","2014-04-01","2014-05-01","2014-06-01",null,"Funções","Cargo","Frota",{"$f":"Z22","v":"2013-07-01"},"2013-08-01","2013-09-01","2013-10-01","2013-11-01","2013-12-01","2014-01-01","2014-02-01","2014-03-01","2014-04-01","2014-05-01","2014-06-01"]
[null,null,"(R$/mês)","Not.","%","Função",{"$f":"G5","v":"mês"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T5","v":"Ano 1"},null,null,null,"Licitação",null,"FU","FU","FU","FU","FU","FU","FU","FU","FU","FU","FU","FU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Licitação","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota"]
["Controle Operacional","Fiscal",{"$f":"'Plan2 R$ Pessoal'!F16","v":1584.595532},{"$f":"'Plan2 R$ Pessoal'!H16/'Plan2 R$ Pessoal'!E16","v":7.9229776600000017},{"$f":"E16","v":0.41077441111111102},{"$f":"((C24+D24)*(E24/100*100+1))","v":2246.6843626491304},{"$f":"G16","v":613.48199999999997},{"$f":"($F24*Z24*BE24)+($G24*AO24*BE24)","v":24985.361328888957},24985.361328888957,47472.186524889017,76562.285786381151,90661.168250539922,97799.842915936781,97799.842915936781,99227.577849016132,99227.577849016132,99227.577849016132,99227.577849016132,99227.577849016132,{"$f":"SUM(H24:S24)","v":956403.93829654239},null,"Controle Operacional",{"$f":"B24","v":"Fiscal"},{"$f":"'Plan2 R$ Pessoal'!D16","v":6.2397372742200329E-2},{"$f":"X24/$X$31","v":0.79166666666666685},{"$f":"Z31*$Y$24","v":6.2397372742200335E-2},6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,null,"Controle Operacional",{"$f":"W24","v":"Fiscal"},{"$f":"AO31*$Y$24","v":6.2397372742200335E-2},6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,null,"Controle Operacional",{"$f":"W24","v":"Fiscal"},{"$f":"BD$11","v":625},{"$f":"BE$11","v":140},140,266,429,508,548,548,556,556,556,556,556]
[null,"Inspetores de Tráfego",{"$f":"'Plan2 R$ Pessoal'!F17","v":2548.3523},{"$f":"'Plan2 R$ Pessoal'!H17/'Plan2 R$ Pessoal'!E17","v":12.741761500000001},{"$f":"E24","v":0.41077441111111102},3613.1259664128256,{"$f":"G24","v":613.48199999999997},2914.902045801949,2914.902045801949,5538.3138870237026,8932.0926974931153,10576.930280481356,11409.759436424773,11409.759436424773,11576.325267613454,11576.325267613454,11576.325267613454,11576.325267613454,11576.325267613454,{"$f":"SUM(H25:S25)","v":111578.28616751891},null,null,"Inspetores de Tráfego",{"$f":"'Plan2 R$ Pessoal'!D17","v":4.9261083743842365E-3},6.2500000000000014E-2,{"$f":"Z31*$Y$25","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Inspetores de Tráfego",{"$f":"AO31*$Y$25","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Inspetores de Tráfego",625,140,140,266,429,508,548,548,556,556,556,556,556]
[null,"Chefe de Tráfego",{"$f":"'Plan2 R$ Pessoal'!F18","v":3314.57},{"$f":"'Plan2 R$ Pessoal'!H18/'Plan2 R$ Pessoal'!E18","v":16.572850000000003},0.41077441111111102,4699.4910925357381,613.48199999999997,1221.3731247208593,1221.3731247208593,2320.6089369696329,3742.6362178946333,4431.8396239871181,4780.8033739073635,4780.8033739073635,4850.5961238914124,4850.5961238914124,4850.5961238914124,4850.5961238914124,4850.5961238914124,{"$f":"SUM(H26:S26)","v":46752.418395564884},null,null,"Chefe de Tráfego",{"$f":"'Plan2 R$ Pessoal'!D18","v":1.6420361247947454E-3},2.0833333333333336E-2,{"$f":"Z31*$Y$26","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Chefe de Tráfego",{"$f":"AO31*$Y$26","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Chefe de Tráfego",625,140,140,266,429,508,548,548,556,556,556,556,556]
[null,"Instrutor",{"$f":"'Plan2 R$ Pessoal'!F19","v":1696.3700000000001},{"$f":"'Plan2 R$ Pessoal'!H19/'Plan2 R$ Pessoal'!E19","v":8.4818500000000014},0.41077441111111102,2405.1613647154381,613.48199999999997,693.94100338285932,693.94100338285932,1318.4879064274328,2126.4335032231902,2518.0144979892325,2716.283356098621,2716.283356098621,2755.9371277204982,2755.9371277204982,2755.9371277204982,2755.9371277204982,2755.9371277204982,26563.070265205311,null,null,"Instrutor",{"$f":"'Plan2 R$ Pessoal'!D19","v":1.6420361247947454E-3},2.0833333333333336E-2,{"$f":"Z31*$Y$27","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Instrutor",{"$f":"AO31*$Y$27","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Instrutor",625,140,140,266,429,508,548,548,556,556,556,556,556]
[null,"Programadores",{"$f":"'Plan2 R$ Pessoal'!F20","v":1372.73},{"$f":"'Plan2 R$ Pessoal'!H20/'Plan2 R$ Pessoal'!E20","v":6.8636499999999998},0.41077441111111102,1946.2954191513782,613.48199999999997,588.45457911525932,588.45457911525932,1118.0637003189927,1803.1929602889015,2135.2494727896551,2303.3793525368719,2303.3793525368719,2337.0053284863152,2337.0053284863152,2337.0053284863152,2337.0053284863152,2337.0053284863152,22525.200639133393,null,null,"Programadores",{"$f":"'Plan2 R$ Pessoal'!D20","v":1.6420361247947454E-3},2.0833333333333336E-2,{"$f":"Z31*$Y$28","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Programadores",{"$f":"AO31*$Y$28","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Programadores",625,140,140,266,429,508,548,548,556,556,556,556,556]
[null,"Escaladores",{"$f":"'Plan2 R$ Pessoal'!F21","v":1372.73},{"$f":"'Plan2 R$ Pessoal'!H21/'Plan2 R$ Pessoal'!E21","v":6.8636499999999998},0.41077441111111102,1946.2954191513782,613.48199999999997,1176.9091582305186,1176.9091582305186,2236.1274006379854,3606.3859205778031,4270.4989455793102,4606.7587050737438,4606.7587050737438,4674.0106569726304,4674.0106569726304,4674.0106569726304,4674.0106569726304,4674.0106569726304,45050.401278266785,null,null,"Escaladores",{"$f":"'Plan2 R$ Pessoal'!D21","v":3.2840722495894909E-3},4.1666666666666671E-2,{"$f":"Z31*$Y$29","v":3.2840722495894909E-3},3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,null,null,"Escaladores",{"$f":"AO31*$Y$29","v":3.2840722495894909E-3},3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,null,null,"Escaladores",625,140,140,266,429,508,548,548,556,556,556,556,556]
[null,"Auxiliares",{"$f":"'Plan2 R$ Pessoal'!F22","v":1026.5970199999999},{"$f":"'Plan2 R$ Pessoal'!H22/'Plan2 R$ Pessoal'!E22","v":5.1329851},0.41077441111111102,1455.5382903706159,613.48199999999997,951.27369672212217,951.27369672212217,1807.420023772032,2914.9743992413596,3451.7645566774145,3723.5570414551639,3723.5570414551639,3777.9155384107135,3777.9155384107135,3777.9155384107135,3777.9155384107135,3777.9155384107135,36413.398148098946,null,null,"Auxiliares",{"$f":"'Plan2 R$ Pessoal'!D22","v":3.2840722495894909E-3},4.1666666666666671E-2,{"$f":"Z31*$Y$30","v":3.2840722495894909E-3},3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,null,null,"Auxiliares",{"$f":"AO31*$Y$30","v":3.2840722495894909E-3},3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,null,null,"Auxiliares",625,{"$f":"BE$11","v":140},140,266,429,508,548,548,556,556,556,556,556]
[null,"Sub-total Cont.Oper.",null,null,null,"Totais...",613.48199999999997,{"$f":"SUM(H24:H30)","v":32532.214936862525},{"$f":"SUM(I24:I30)","v":32532.214936862525},61811.208380038792,99688.001485100147,118045.46562804401,{"$f":"SUM(M24:M30)","v":127340.38418143331},127340.38418143331,129199.36789211116,{"$f":"SUM(P24:P30)","v":129199.36789211116},129199.36789211116,{"$f":"SUM(R24:R30)","v":129199.36789211116},{"$f":"SUM(S24:S30)","v":129199.36789211116},1245286.7131903304,null,null,"Sub-total Cont.Oper.",{"$f":"SUM(X24:X30)","v":7.881773399014777E-2},1,{"$f":"'FU Resumo'!E6","v":7.881773399014777E-2},{"$f":"'FU Resumo'!E7","v":7.881773399014777E-2},{"$f":"'FU Resumo'!E8","v":7.881773399014777E-2},{"$f":"'FU Resumo'!E9","v":7.881773399014777E-2},{"$f":"'FU Resumo'!E10","v":7.881773399014777E-2},{"$f":"'FU Resumo'!E11","v":7.881773399014777E-2},{"$f":"'FU Resumo'!E12","v":7.881773399014777E-2},{"$f":"'FU Resumo'!E13","v":7.881773399014777E-2},{"$f":"'FU Resumo'!E14","v":7.881773399014777E-2},{"$f":"'FU Resumo'!E15","v":7.881773399014777E-2},{"$f":"'FU Resumo'!E16","v":7.881773399014777E-2},{"$f":"'FU Resumo'!E17","v":7.881773399014777E-2},null,null,"Sub-total Cont.Oper.",{"$f":"'FU Resumo'!$K6","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K7","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K8","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K9","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K10","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K11","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K12","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K13","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K14","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K15","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K16","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K17","v":7.881773399014777E-2},null,null,"Sub-total Cont.Oper.",625,140,140,266,429,508,548,548,556,556,556,556,556]
["Manutenção","1/2 Oficial Eletricista",{"$f":"'Plan2 R$ Pessoal'!F25","v":985.94783599999994},{"$f":"'Plan2 R$ Pessoal'!H25/'Plan2 R$ Pessoal'!E25","v":4.9297391800000003},{"$f":"E30","v":0.41077441111111102},{"$f":"((C32+D32)*(E32/100*100+1))","v":1397.9047276077699},613.48199999999997,{"$f":"($F32*Z32*BE32)+($G32*AO32*BE32)","v":4161.4897812574545},{"$f":"($F32*AA32*BF32)+($G32*AP32*BF32)","v":4161.4897812574545},{"$f":"($F32*AB32*BG32)+($G32*AQ32*BG32)","v":7906.8305843891631},{"$f":"($F32*AC32*BH32)+($G32*AR32*BH32)","v":12751.9936868532},{"$f":"($F32*AD32*BI32)+($G32*AS32*BI32)","v":15100.262920562764},{"$f":"($F32*AE32*BJ32)+($G32*AT32*BJ32)","v":16289.260000922035},{"$f":"($F32*AF32*BK32)+($G32*AU32*BK32)","v":16289.260000922035},{"$f":"($F32*AG32*BL32)+($G32*AV32*BL32)","v":16527.059416993892},{"$f":"($F32*AH32*BM32)+($G32*AW32*BM32)","v":16527.059416993892},{"$f":"($F32*AI32*BN32)+($G32*AX32*BN32)","v":16527.059416993892},{"$f":"($F32*AJ32*BO32)+($G32*AY32*BO32)","v":16527.059416993892},{"$f":"($F32*AK32*BP32)+($G32*AZ32*BP32)","v":16527.059416993892},159295.88384113359,null,"Manutenção","1/2 Oficial Eletricista",{"$f":"'Plan2 R$ Pessoal'!D25","v":1.4778325123152709E-2},{"$f":"X32/$X$52","v":3.333333333333334E-2},{"$f":"Z52*$Y$32","v":1.4778325123152707E-2},1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,null,"Manutenção","1/2 Oficial Eletricista",{"$f":"AO52*$Y$32","v":1.4778325123152707E-2},{"$f":"AP52*$Y$32","v":1.4778325123152707E-2},{"$f":"AQ52*$Y$32","v":1.4778325123152707E-2},1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,null,"Manutenção","1/2 Oficial Eletricista",625,140,140,266,429,508,548,548,556,556,556,556,556]
[null,"1/2 Oficial Funileiro",{"$f":"'Plan2 R$ Pessoal'!F26","v":985.94783599999994},{"$f":"'Plan2 R$ Pessoal'!H26/'Plan2 R$ Pessoal'!E26","v":4.9297391800000003},{"$f":"E32","v":0.41077441111111102},1397.9047276077699,613.48199999999997,4161.4897812574545,4161.4897812574545,7906.8305843891631,12751.9936868532,15100.262920562764,16289.260000922035,16289.260000922035,16527.059416993892,16527.059416993892,16527.059416993892,16527.059416993892,16527.059416993892,159295.88384113359,null,null,"1/2 Oficial Funileiro",{"$f":"'Plan2 R$ Pessoal'!D26","v":1.4778325123152709E-2},3.333333333333334E-2,{"$f":"Z52*$Y$33","v":1.4778325123152707E-2},1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,null,null,"1/2 Oficial Funileiro",{"$f":"AO52*$Y$33","v":1.4778325123152707E-2},{"$f":"AP52*$Y$33","v":1.4778325123152707E-2},{"$f":"AQ52*$Y$33","v":1.4778325123152707E-2},1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,null,null,"1/2 Oficial Funileiro",625,140,140,266,429,508,548,548,556,556,556,556,556]
[null,"Abastecedor",{"$f":"'Plan2 R$ Pessoal'!F27","v":1347.3026840000002},{"$f":"'Plan2 R$ Pessoal'!H27/'Plan2 R$ Pessoal'!E27","v":6.7365134200000014},0.41077441111111102,1910.2438513615621,613.48199999999997,10443.003522875428,10443.003522875428,19841.706693463311,32000.346509382558,37893.184211576547,40876.899503826673,40876.899503826673,41473.642562276698,41473.642562276698,41473.642562276698,41473.642562276698,41473.642562276698,399743.25627921004,null,null,"Abastecedor",{"$f":"'Plan2 R$ Pessoal'!D27","v":2.9556650246305417E-2},6.666666666666668E-2,{"$f":"Z52*$Y$34","v":2.9556650246305414E-2},2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,null,null,"Abastecedor",{"$f":"AO52*$Y$34","v":2.9556650246305414E-2},{"$f":"AP52*$Y$34","v":2.9556650246305414E-2},{"$f":"AQ52*$Y$34","v":2.9556650246305414E-2},2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,null,null,"Abastecedor",{"$f":"BD$11","v":625},140,140,266,429,508,548,548,556,556,556,556,556]
[null,"Auxiliar Almoxarife",{"$f":"'Plan2 R$ Pessoal'!F28","v":961.20016399999986},{"$f":"'Plan2 R$ Pessoal'!H28/'Plan2 R$ Pessoal'!E28","v":4.8060008199999995},0.41077441111111102,1362.8167783036381,613.48199999999997,5451.8586987686567,5451.8586987686567,10358.531527660449,16706.052726941096,19782.458706960555,21340.132620894456,21340.132620894456,21651.667403681236,21651.667403681236,21651.667403681236,21651.667403681236,21651.667403681236,208689.36261929449,null,null,"Auxiliar Almoxarife",{"$f":"'Plan2 R$ Pessoal'!D28","v":1.9704433497536946E-2},4.444444444444446E-2,{"$f":"Z52*$Y$35","v":1.9704433497536946E-2},1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,null,null,"Auxiliar Almoxarife",{"$f":"AO52*$Y$35","v":1.9704433497536946E-2},{"$f":"AP52*$Y$35","v":1.9704433497536946E-2},{"$f":"AQ52*$Y$35","v":1.9704433497536946E-2},1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,null,null,"Auxiliar Almoxarife",625,140,140,266,429,508,548,548,556,556,556,556,556]
[null,"Auxiliar Serv. Gerais",{"$f":"'Plan2 R$ Pessoal'!F29","v":811.75399999999991},{"$f":"'Plan2 R$ Pessoal'!H29/'Plan2 R$ Pessoal'!E29","v":4.0587699999999991},0.41077441111111102,1150.9277801736739,613.48199999999997,18252.514967313869,18252.514967313869,34679.778437896355,55930.920864126063,66230.554309967469,71445.558586342857,71445.558586342857,72488.559441617937,72488.559441617937,72488.559441617937,72488.559441617937,72488.559441617937,698680.19792739302,null,null,"Auxiliar Serv. Gerais",{"$f":"'Plan2 R$ Pessoal'!D29","v":7.3891625615763554E-2},0.16666666666666674,{"$f":"Z52*$Y$36","v":7.3891625615763554E-2},7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,null,null,"Auxiliar Serv. Gerais",{"$f":"AO52*$Y$36","v":7.3891625615763554E-2},{"$f":"AP52*$Y$36","v":7.3891625615763554E-2},{"$f":"AQ52*$Y$36","v":7.3891625615763554E-2},7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,null,null,"Auxiliar Serv. Gerais",625,140,140,266,429,508,548,548,556,556,556,556,556]
[null,"Borracheiro",{"$f":"'Plan2 R$ Pessoal'!F30","v":1328.8875679999999},{"$f":"'Plan2 R$ Pessoal'!H30/'Plan2 R$ Pessoal'!E30","v":6.6444378399999993},0.41077441111111102,1884.1343790589665,613.48199999999997,3444.9881090468498,3444.9881090468498,6545.477407189016,10556.427848436419,12500.385424255714,13484.667741126243,13484.667741126243,13681.524204500347,13681.524204500347,13681.524204500347,13681.524204500347,13681.524204500347,131869.22340272905,null,null,"Borracheiro",{"$f":"'Plan2 R$ Pessoal'!D30","v":9.852216748768473E-3},2.222222222222223E-2,{"$f":"Z52*$Y$37","v":9.852216748768473E-3},9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,null,null,"Borracheiro",{"$f":"AO52*$Y$37","v":9.852216748768473E-3},{"$f":"AP52*$Y$37","v":9.852216748768473E-3},{"$f":"AQ52*$Y$37","v":9.852216748768473E-3},9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,null,null,"Borracheiro",625,140,140,266,429,508,548,548,556,556,556,556,556]
[null,"Comprador/Almoxarife",{"$f":"'Plan2 R$ Pessoal'!F31","v":1443.3266720000001},{"$f":"'Plan2 R$ Pessoal'!H31/'Plan2 R$ Pessoal'!E31","v":7.2166333600000003},0.41077441111111102,2046.3893774104185,613.48199999999997,1834.3940533864952,1834.3940533864952,3485.3487014343414,5621.1074921629042,6656.2298508595695,7180.3424375414252,7180.3424375414252,7285.1649548777959,7285.1649548777959,7285.1649548777959,7285.1649548777959,7285.1649548777959,70217.983800701622,null,null,"Comprador/Almoxarife",{"$f":"'Plan2 R$ Pessoal'!D31","v":4.9261083743842365E-3},1.1111111111111115E-2,{"$f":"Z52*$Y$38","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Comprador/Almoxarife",{"$f":"AO52*$Y$38","v":4.9261083743842365E-3},{"$f":"AP52*$Y$38","v":4.9261083743842365E-3},{"$f":"AQ52*$Y$38","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Comprador/Almoxarife",625,140,140,266,429,508,548,548,556,556,556,556,556]
[null,"Controlador de Manut.",{"$f":"'Plan2 R$ Pessoal'!F32","v":2610.9766400000003},{"$f":"'Plan2 R$ Pessoal'!H32/'Plan2 R$ Pessoal'!E32","v":13.054883200000001},0.41077441111111102,3701.9165268794718,613.48199999999997,5952.2738301785812,5952.2738301785812,11309.320277339304,18239.467665332937,21598.250755219422,23298.900420984734,23298.900420984734,23639.030354137794,23639.030354137794,23639.030354137794,23639.030354137794,23639.030354137794,227844.53897090728,null,null,"Controlador de Manut.",{"$f":"'Plan2 R$ Pessoal'!D32","v":9.852216748768473E-3},2.222222222222223E-2,{"$f":"Z52*$Y$39","v":9.852216748768473E-3},9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,null,null,"Controlador de Manut.",{"$f":"AO52*$Y$39","v":9.852216748768473E-3},{"$f":"AP52*$Y$39","v":9.852216748768473E-3},{"$f":"AQ52*$Y$39","v":9.852216748768473E-3},9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,null,null,"Controlador de Manut.",{"$f":"BD38","v":625},{"$f":"BE38","v":140},{"$f":"BF38","v":140},{"$f":"BG38","v":266},{"$f":"BH38","v":429},{"$f":"BI38","v":508},{"$f":"BJ38","v":548},{"$f":"BK38","v":548},{"$f":"BL38","v":556},{"$f":"BM38","v":556},{"$f":"BN38","v":556},{"$f":"BO38","v":556},{"$f":"BP38","v":556}]
[null,"Eletricista (A e B)",{"$f":"'Plan2 R$ Pessoal'!F33","v":1683.7839999999999},{"$f":"'Plan2 R$ Pessoal'!H33/'Plan2 R$ Pessoal'!E33","v":8.41892},0.41077441111111102,2387.3165779435021,613.48199999999997,8278.0650426027642,8278.0650426027642,15728.323580945253,25366.356451975611,30037.550297444315,32402.711738187965,32402.711738187965,32875.744026336695,32875.744026336695,32875.744026336695,32875.744026336695,32875.744026336695,316872.50402363011,null,null,"Eletricista (A e B)",{"$f":"'Plan2 R$ Pessoal'!D33","v":1.9704433497536946E-2},4.444444444444446E-2,{"$f":"Z52*$Y$40","v":1.9704433497536946E-2},1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,null,null,"Eletricista (A e B)",{"$f":"AO52*$Y$40","v":1.9704433497536946E-2},{"$f":"AP52*$Y$40","v":1.9704433497536946E-2},{"$f":"AQ52*$Y$40","v":1.9704433497536946E-2},1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,null,null,"Eletricista (A e B)",625,140,140,266,429,508,548,548,556,556,556,556,556]
[null,"Eletrônico",{"$f":"'Plan2 R$ Pessoal'!F34","v":1683.7839999999999},{"$f":"'Plan2 R$ Pessoal'!H34/'Plan2 R$ Pessoal'!E34","v":8.41892},0.41077441111111102,2387.3165779435021,613.48199999999997,4139.0325213013821,4139.0325213013821,7864.1617904726263,12683.178225987805,15018.775148722158,16201.355869093983,16201.355869093983,16437.872013168348,16437.872013168348,16437.872013168348,16437.872013168348,16437.872013168348,158436.25201181506,null,null,"Eletrônico",{"$f":"'Plan2 R$ Pessoal'!D34","v":9.852216748768473E-3},2.222222222222223E-2,{"$f":"Z52*$Y$41","v":9.852216748768473E-3},9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,null,null,"Eletrônico",{"$f":"AO52*$Y$41","v":9.852216748768473E-3},{"$f":"AP52*$Y$41","v":9.852216748768473E-3},{"$f":"AQ52*$Y$41","v":9.852216748768473E-3},9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,null,null,"Eletrônico",625,140,140,266,429,508,548,548,556,556,556,556,556]
[null,"Funileiro (A e B)",{"$f":"'Plan2 R$ Pessoal'!F35","v":1477.9345759999999},{"$f":"'Plan2 R$ Pessoal'!H35/'Plan2 R$ Pessoal'!E35","v":7.38967288},0.41077441111111102,2095.4574425227352,613.48199999999997,7472.9363931661665,7472.9363931661665,14198.579147015716,22899.212233344893,27116.083483774375,29251.208167536137,29251.208167536137,29678.233104288487,29678.233104288487,29678.233104288487,29678.233104288487,29678.233104288487,286053.32950698206,null,null,"Funileiro (A e B)",{"$f":"'Plan2 R$ Pessoal'!D35","v":1.9704433497536946E-2},4.444444444444446E-2,{"$f":"Z52*$Y$42","v":1.9704433497536946E-2},1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,null,null,"Funileiro (A e B)",{"$f":"AO52*$Y$42","v":1.9704433497536946E-2},{"$f":"AP52*$Y$42","v":1.9704433497536946E-2},{"$f":"AQ52*$Y$42","v":1.9704433497536946E-2},1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,null,null,"Funileiro (A e B)",625,140,140,266,429,508,548,548,556,556,556,556,556]
[null,"Chefe de Manutenção",{"$f":"'Plan2 R$ Pessoal'!F36","v":3314.57},{"$f":"'Plan2 R$ Pessoal'!H36/'Plan2 R$ Pessoal'!E36","v":16.572850000000003},0.41077441111111102,4699.4910925357381,613.48199999999997,3664.1193741625775,3664.1193741625775,6961.8268109088976,11227.9086536839,13295.518871961354,14342.41012172209,14342.41012172209,14551.788371674238,14551.788371674238,14551.788371674238,14551.788371674238,14551.788371674238,140257.25518669467,null,null,"Chefe de Manutenção",{"$f":"'Plan2 R$ Pessoal'!D36","v":4.9261083743842365E-3},1.1111111111111115E-2,{"$f":"Z52*$Y$43","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Chefe de Manutenção",{"$f":"AO52*$Y$43","v":4.9261083743842365E-3},{"$f":"AP52*$Y$43","v":4.9261083743842365E-3},{"$f":"AQ52*$Y$43","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Chefe de Manutenção",625,140,140,266,429,508,548,548,556,556,556,556,556]
[null,"Lavador",{"$f":"'Plan2 R$ Pessoal'!F37","v":811.75399999999991},{"$f":"'Plan2 R$ Pessoal'!H37/'Plan2 R$ Pessoal'!E37","v":4.0587699999999991},0.41077441111111102,1150.9277801736739,613.48199999999997,7301.0059869255456,7301.0059869255456,13871.911375158536,22372.368345650422,26492.221723986979,28578.223434537136,28578.223434537136,28995.423776647167,28995.423776647167,28995.423776647167,28995.423776647167,28995.423776647167,279472.07917095715,null,null,"Lavador",{"$f":"'Plan2 R$ Pessoal'!D37","v":2.9556650246305417E-2},6.666666666666668E-2,{"$f":"Z52*$Y$44","v":2.9556650246305414E-2},2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,null,null,"Lavador",{"$f":"AO52*$Y$44","v":2.9556650246305414E-2},{"$f":"AP52*$Y$44","v":2.9556650246305414E-2},{"$f":"AQ52*$Y$44","v":2.9556650246305414E-2},2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,null,null,"Lavador",625,140,140,266,429,508,548,548,556,556,556,556,556]
[null,"Lubrificador",{"$f":"'Plan2 R$ Pessoal'!F38","v":1251.5052440000002},{"$f":"'Plan2 R$ Pessoal'!H38/'Plan2 R$ Pessoal'!E38","v":6.2575262200000017},0.41077441111111102,1774.4195314746003,613.48199999999997,6587.3145695851035,6587.3145695851035,12515.897682211698,20185.413931085783,23902.541438208806,25784.63131523312,25784.63131523312,26161.049290637984,26161.049290637984,26161.049290637984,26161.049290637984,26161.049290637984,252152.99127433266,null,null,"Lubrificador",{"$f":"'Plan2 R$ Pessoal'!D38","v":1.9704433497536946E-2},4.444444444444446E-2,{"$f":"Z52*$Y$45","v":1.9704433497536946E-2},1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,null,null,"Lubrificador",{"$f":"AO52*$Y$45","v":1.9704433497536946E-2},{"$f":"AP52*$Y$45","v":1.9704433497536946E-2},{"$f":"AQ52*$Y$45","v":1.9704433497536946E-2},1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,null,null,"Lubrificador",625,140,140,266,429,508,548,548,556,556,556,556,556]
[null,"Manobrista",{"$f":"'Plan2 R$ Pessoal'!F39","v":1662.7655320000001},{"$f":"'Plan2 R$ Pessoal'!H39/'Plan2 R$ Pessoal'!E39","v":8.3138276600000012},0.41077441111111102,2357.5159995442691,613.48199999999997,23904.581605528598,23904.581605528598,45418.705050504344,73250.46791979835,86739.481825775205,93569.362284497663,93569.362284497663,94935.338376242158,94935.338376242158,94935.338376242158,94935.338376242158,94935.338376242158,915033.23445734137,null,null,"Manobrista",{"$f":"'Plan2 R$ Pessoal'!D39","v":5.7471264367816091E-2},0.12962962962962968,{"$f":"Z52*$Y$46","v":5.7471264367816091E-2},5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,null,null,"Manobrista",{"$f":"AO52*$Y$46","v":5.7471264367816091E-2},{"$f":"AP52*$Y$46","v":5.7471264367816091E-2},{"$f":"AQ52*$Y$46","v":5.7471264367816091E-2},5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,null,null,"Manobrista",625,140,140,266,429,508,548,548,556,556,556,556,556]
[null,"Mecânico (A, B e C)",{"$f":"'Plan2 R$ Pessoal'!F40","v":1794.943552},{"$f":"'Plan2 R$ Pessoal'!H40/'Plan2 R$ Pessoal'!E40","v":8.974717759999999},0.41077441111111102,2544.921734713238,613.48199999999997,18151.745601800219,18151.745601800219,34488.31664342041,55622.13473694495,65864.90546938937,71051.118498475145,71051.118498475145,72088.3611042923,72088.3611042923,72088.3611042923,72088.3611042923,72088.3611042923,694822.89057176712,null,null,"Mecânico (A, B e C)",{"$f":"'Plan2 R$ Pessoal'!D40","v":4.1050903119868636E-2},9.2592592592592615E-2,{"$f":"Z52*$Y$47","v":4.1050903119868636E-2},4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,null,null,"Mecânico (A, B e C)",{"$f":"AO52*$Y$47","v":4.1050903119868636E-2},{"$f":"AP52*$Y$47","v":4.1050903119868636E-2},{"$f":"AQ52*$Y$47","v":4.1050903119868636E-2},4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,null,null,"Mecânico (A, B e C)",625,140,140,266,429,508,548,548,556,556,556,556,556]
[null,"Mecânico de Revisão",{"$f":"'Plan2 R$ Pessoal'!F41","v":1794.943552},{"$f":"'Plan2 R$ Pessoal'!H41/'Plan2 R$ Pessoal'!E41","v":8.974717759999999},0.41077441111111102,2544.921734713238,613.48199999999997,6534.6284166480773,6534.6284166480773,12415.793991631346,20023.968505300181,23711.365968980164,25578.402659451043,25578.402659451043,25951.809997545221,25951.809997545221,25951.809997545221,25951.809997545221,25951.809997545221,250136.24060583598,null,null,"Mecânico de Revisão",{"$f":"'Plan2 R$ Pessoal'!D41","v":1.4778325123152709E-2},3.333333333333334E-2,{"$f":"Z52*$Y$48","v":1.4778325123152707E-2},1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,null,null,"Mecânico de Revisão",{"$f":"AO52*$Y$48","v":1.4778325123152707E-2},{"$f":"AP52*$Y$48","v":1.4778325123152707E-2},{"$f":"AQ52*$Y$48","v":1.4778325123152707E-2},1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,null,null,"Mecânico de Revisão",625,140,140,266,429,508,548,548,556,556,556,556,556]
[null,"Mecânico Montador",{"$f":"'Plan2 R$ Pessoal'!F42","v":1794.943552},{"$f":"'Plan2 R$ Pessoal'!H42/'Plan2 R$ Pessoal'!E42","v":8.9747177600000008},0.41077441111111102,2544.921734713238,613.48199999999997,4356.4189444320527,4356.4189444320527,8277.1959944208993,13349.312336866788,15807.577312653448,17052.268439634034,17052.268439634034,17301.206665030153,17301.206665030153,17301.206665030153,17301.206665030153,17301.206665030153,166757.49373722408,null,null,"Mecânico Montador",{"$f":"'Plan2 R$ Pessoal'!D42","v":9.852216748768473E-3},2.222222222222223E-2,{"$f":"Z52*$Y$49","v":9.852216748768473E-3},9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,null,null,"Mecânico Montador",{"$f":"AO52*$Y$49","v":9.852216748768473E-3},{"$f":"AP52*$Y$49","v":9.852216748768473E-3},{"$f":"AQ52*$Y$49","v":9.852216748768473E-3},9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,null,null,"Mecânico Montador",625,140,140,266,429,508,548,548,556,556,556,556,556]
[null,"Moleiro",{"$f":"'Plan2 R$ Pessoal'!F43","v":1313.255756},{"$f":"'Plan2 R$ Pessoal'!H43/'Plan2 R$ Pessoal'!E43","v":6.5662787800000002},0.41077441111111102,1861.9711538882225,613.48199999999997,6828.8362865881991,6828.8362865881991,12974.788944517579,20925.505478188126,24778.920239905754,26730.016321788095,26730.016321788095,27120.235538164561,27120.235538164561,27120.235538164561,27120.235538164561,27120.235538164561,261398.09757018683,null,null,"Moleiro",{"$f":"'Plan2 R$ Pessoal'!D43","v":1.9704433497536946E-2},4.444444444444446E-2,{"$f":"Z52*$Y$50","v":1.9704433497536946E-2},1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,null,null,"Moleiro",{"$f":"AO52*$Y$50","v":1.9704433497536946E-2},{"$f":"AP52*$Y$50","v":1.9704433497536946E-2},{"$f":"AQ52*$Y$50","v":1.9704433497536946E-2},1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,null,null,"Moleiro",625,140,140,266,429,508,548,548,556,556,556,556,556]
[null,"Pintor",{"$f":"'Plan2 R$ Pessoal'!F44","v":1477.9345759999999},{"$f":"'Plan2 R$ Pessoal'!H44/'Plan2 R$ Pessoal'!E44","v":7.38967288},0.41077441111111102,2095.4574425227352,613.48199999999997,7472.9363931661665,7472.9363931661665,14198.579147015716,22899.212233344893,27116.083483774375,29251.208167536137,29251.208167536137,29678.233104288487,29678.233104288487,29678.233104288487,29678.233104288487,29678.233104288487,286053.32950698206,null,null,"Pintor",{"$f":"'Plan2 R$ Pessoal'!D44","v":1.9704433497536946E-2},4.444444444444446E-2,{"$f":"Z52*$Y$51","v":1.9704433497536946E-2},1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,null,null,"Pintor",{"$f":"AO52*$Y$51","v":1.9704433497536946E-2},1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,null,null,"Pintor",625,140,140,266,429,508,548,548,556,556,556,556,556]
[null,"Sub-total manutenção",null,null,null,null,null,{"$f":"SUM(H32:H51)","v":158393.63387999163},{"$f":"SUM(I32:I51)","v":158393.63387999163},300947.90437198407,485363.34953226015,574742.61436454114,619997.93833025289,619997.93833025289,629049.00312339526,629049.00312339526,629049.00312339526,629049.00312339526,629049.00312339526,6063082.0283062523,null,null,"Sub-total manutenção",{"$f":"SUM(X32:X51)","v":0.44334975369458113},1,{"$f":"'FU Resumo'!F6","v":0.44334975369458113},{"$f":"'FU Resumo'!F7","v":0.44334975369458113},{"$f":"'FU Resumo'!F8","v":0.44334975369458113},{"$f":"'FU Resumo'!F9","v":0.44334975369458113},{"$f":"'FU Resumo'!F10","v":0.44334975369458113},{"$f":"'FU Resumo'!F11","v":0.44334975369458113},{"$f":"'FU Resumo'!F12","v":0.44334975369458113},{"$f":"'FU Resumo'!F13","v":0.44334975369458113},{"$f":"'FU Resumo'!F14","v":0.44334975369458113},{"$f":"'FU Resumo'!F15","v":0.44334975369458113},{"$f":"'FU Resumo'!F16","v":0.44334975369458113},{"$f":"'FU Resumo'!F17","v":0.44334975369458113},null,null,"Sub-total manutenção",{"$f":"'FU Resumo'!$L6","v":0.44334975369458113},{"$f":"'FU Resumo'!$L7","v":0.44334975369458113},{"$f":"'FU Resumo'!$L8","v":0.44334975369458113},{"$f":"'FU Resumo'!$L9","v":0.44334975369458113},{"$f":"'FU Resumo'!$L10","v":0.44334975369458113},{"$f":"'FU Resumo'!$L11","v":0.44334975369458113},{"$f":"'FU Resumo'!$L12","v":0.44334975369458113},{"$f":"'FU Resumo'!$L13","v":0.44334975369458113},{"$f":"'FU Resumo'!$L14","v":0.44334975369458113},{"$f":"'FU Resumo'!$L15","v":0.44334975369458113},{"$f":"'FU Resumo'!$L16","v":0.44334975369458113},{"$f":"'FU Resumo'!$L17","v":0.44334975369458113},null,null,"Sub-total manutenção",625,140,140,266,429,508,548,548,556,556,556,556,556]
[null,null,null,null,null,"Total Geral Mensal Pessoal de Operação",null,{"$f":"H18+H31+H52","v":2197702.741782729},1998924.4686533192,3093423.2101170048,4516650.2867687047,5347406.2906014714,5569805.2192942584,5775071.930033871,5855066.2011382049,5976593.6967367241,6054017.2178898584,6013646.3876776323,6307248.5047274046,{"$f":"T18+T31+T52","v":58705556.15542119}]
[]
["Administração - Composição do Custo Unitário Por Função",null,null,null,null,null,{"$f":"G20","v":"Ano 1"},"Administração - Composição de Custo Total Mensal",null,null,null,null,null,null,null,null,null,null,null,"R$"]
["Funções","Cargo","Salário","Hs Extras","Enc.","R$ Total",{"$f":"G21","v":"Benefícios"},{"$f":"H3","v":"2013-07-01"},{"$f":"DATE(YEAR(H56),MONTH(H56)+1,DAY(H56))","v":"2013-08-01"},"2013-09-01","2013-10-01","2013-11-01","2013-12-01","2014-01-01","2014-02-01","2014-03-01","2014-04-01","2014-05-01","2014-06-01","Total",null,"Fator Utilização Mensal",null,{"$f":"X21","v":"Ano 1"},null,"FU FOLHA DE PAGAMENTO",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X56","v":"Ano 1"},"FU Benefícios","FU FÍSICO PARA CÁLCULOS DOS BENEFÍCIOS",null,null,null,null,null,null,null,null,null,null,null,null,"Frota Mensal",null,null,{"$f":"BE21","v":"Ano 1"}]
[null,null,"base","e Adic.","Soc.","Por",{"$f":"G22","v":"R$ por"},"R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","Durante o",null,"Funções","Cargo","FU",null,{"$f":"H56","v":"2013-07-01"},"2013-08-01","2013-09-01","2013-10-01","2013-11-01","2013-12-01","2014-01-01","2014-02-01","2014-03-01","2014-04-01","2014-05-01","2014-06-01",null,"Funções","Cargo",{"$f":"Z57","v":"2013-07-01"},"2013-08-01","2013-09-01","2013-10-01","2013-11-01","2013-12-01","2014-01-01","2014-02-01","2014-03-01","2014-04-01","2014-05-01","2014-06-01",null,"Funções","Cargo","Frota",{"$f":"Z57","v":"2013-07-01"},"2013-08-01","2013-09-01","2013-10-01","2013-11-01","2013-12-01","2014-01-01","2014-02-01","2014-03-01","2014-04-01","2014-05-01","2014-06-01"]
[null,null,"(R$/mês)","Not.","%","Função",{"$f":"G23","v":"mês"},null,null,null,null,null,null,null,null,null,null,null,null,{"$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","Gerente Adm. Financeiro",{"$f":"'Plan4 R$ Pessoal'!F8","v":4078.17},{"$f":"'Plan4 R$ Pessoal'!H8/'Plan4 R$ Pessoal'!E8","v":0},{"$f":"E51","v":0.41077441111111102},{"$f":"((C59+D59)*(E59/100*100+1))","v":5753.3778801609997},{"$f":"G51","v":613.48199999999997},{"$f":"($F59*Z59*BE59)+($G59*AO59*BE59)","v":1463.6459494622986},{"$f":"($F59*AA59*BF59)+($G59*AP59*BF59)","v":1463.6459494622986},{"$f":"($F59*AB59*BG59)+($G59*AQ59*BG59)","v":2780.9273039783675},{"$f":"($F59*AC59*BH59)+($G59*AR59*BH59)","v":4485.0293737094726},{"$f":"($F59*AD59*BI59)+($G59*AS59*BI59)","v":5310.9438737631981},{"$f":"($F59*AE59*BJ59)+($G59*AT59*BJ59)","v":5729.1284307524265},{"$f":"($F59*AF59*BK59)+($G59*AU59*BK59)","v":5729.1284307524265},{"$f":"($F59*AG59*BL59)+($G59*AV59*BL59)","v":5812.7653421502719},{"$f":"($F59*AH59*BM59)+($G59*AW59*BM59)","v":5812.7653421502719},{"$f":"($F59*AI59*BN59)+($G59*AX59*BN59)","v":5812.7653421502719},{"$f":"($F59*AJ59*BO59)+($G59*AY59*BO59)","v":5812.7653421502719},{"$f":"($F59*AK59*BP59)+($G59*AZ59*BP59)","v":5812.7653421502719},{"$f":"SUM(H59:S59)","v":56026.276022631835},null,"Administração",{"$f":"B59","v":"Gerente Adm. Financeiro"},{"$f":"'Plan4 R$ Pessoal'!D8","v":1.6420361247947454E-3},{"$f":"X59/$X$84","v":2.7027027027027035E-2},{"$f":"Z84*$Y$59","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,"Administração",{"$f":"W59","v":"Gerente Adm. Financeiro"},{"$f":"AO84*$Y$59","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,"Administração",{"$f":"W59","v":"Gerente Adm. Financeiro"},{"$f":"BD$11","v":625},140,140,266,429,508,548,548,556,556,556,556,556]
[null,"Gerente de Operação",{"$f":"'Plan4 R$ Pessoal'!F9","v":4078.17},{"$f":"'Plan4 R$ Pessoal'!H9/'Plan4 R$ Pessoal'!E9","v":0},{"$f":"E59","v":0.41077441111111102},5753.3778801609997,{"$f":"G59","v":613.48199999999997},1463.6459494622986,1463.6459494622986,2780.9273039783675,4485.0293737094726,5310.9438737631981,5729.1284307524265,5729.1284307524265,5812.7653421502719,5812.7653421502719,5812.7653421502719,5812.7653421502719,5812.7653421502719,56026.276022631835,null,null,"Gerente de Operação",{"$f":"'Plan4 R$ Pessoal'!D9","v":1.6420361247947454E-3},2.7027027027027035E-2,{"$f":"Z84*$Y$60","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Gerente de Operação",{"$f":"AO84*$Y$60","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Gerente de Operação",625,140,140,266,429,508,548,548,556,556,556,556,556]
[null,"Controle de Manutenção",{"$f":"'Plan4 R$ Pessoal'!F10","v":2578.17},{"$f":"'Plan4 R$ Pessoal'!H10/'Plan4 R$ Pessoal'!E10","v":0},0.41077441111111102,3637.2162634943329,613.48199999999997,977.1720145963983,977.1720145963983,1856.6268277331569,2994.334244727535,3545.738452964074,3824.9304571344737,3824.9304571344737,3880.7688579685532,3880.7688579685532,3880.7688579685532,3880.7688579685532,3880.7688579685532,37404.748758729278,null,null,"Controle de Manutenção",{"$f":"'Plan4 R$ Pessoal'!D10","v":1.6420361247947454E-3},2.7027027027027035E-2,{"$f":"Z84*$Y$61","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Controle de Manutenção",{"$f":"AO84*$Y$61","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Controle de Manutenção",625,140,140,266,429,508,548,548,556,556,556,556,556]
[null,"Auxiliar de Contabilidade",{"$f":"'Plan4 R$ Pessoal'!F11","v":978.17},{"$f":"'Plan4 R$ Pessoal'!H11/'Plan4 R$ Pessoal'!E11","v":0},0.41077441111111102,1379.9772057165553,613.48199999999997,458.26648407277133,458.26648407277133,870.70631973826551,1404.259440480135,1662.8526707783417,1793.7859519419908,1793.7859519419908,1819.9726081747203,1819.9726081747203,1819.9726081747203,1819.9726081747203,1819.9726081747203,17541.786343899872,null,null,"Auxiliar de Contabilidade",{"$f":"'Plan4 R$ Pessoal'!D11","v":1.6420361247947454E-3},2.7027027027027035E-2,{"$f":"Z84*$Y$62","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Auxiliar de Contabilidade",{"$f":"AO84*$Y$62","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Auxiliar de Contabilidade",625,140,140,266,429,508,548,548,556,556,556,556,556]
[null,"Assist. Adm./Financeiro",{"$f":"'Plan4 R$ Pessoal'!F12","v":878.17},{"$f":"'Plan4 R$ Pessoal'!H12/'Plan4 R$ Pessoal'!E12","v":0},0.41077441111111102,1238.8997646054443,613.48199999999997,1277.5046652451338,1277.5046652451338,2427.2588639657547,3914.6392956440177,4635.5169281752005,5000.5182611023811,5000.5182611023811,5073.5185276878174,5073.5185276878174,5073.5185276878174,5073.5185276878174,5073.5185276878174,48901.053578919091,null,null,"Assist. Adm./Financeiro",{"$f":"'Plan4 R$ Pessoal'!D12","v":4.9261083743842365E-3},8.1081081081081113E-2,{"$f":"Z84*$Y$63","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Assist. Adm./Financeiro",{"$f":"AO84*$Y$63","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Assist. Adm./Financeiro",625,140,140,266,429,508,548,548,556,556,556,556,556]
[null,"Contador",{"$f":"'Plan4 R$ Pessoal'!F13","v":2278.17},{"$f":"'Plan4 R$ Pessoal'!H13/'Plan4 R$ Pessoal'!E13","v":0},0.41077441111111102,3213.9839401609997,613.48199999999997,879.87722762321835,879.87722762321835,1671.7667324841148,2696.1952189311478,3192.6973688042494,3444.0908624108833,3444.0908624108833,3494.3695611322096,3494.3695611322096,3494.3695611322096,3494.3695611322096,3494.3695611322096,33680.443305948764,null,null,"Contador",{"$f":"'Plan4 R$ Pessoal'!D13","v":1.6420361247947454E-3},2.7027027027027035E-2,{"$f":"Z84*$Y$64","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Contador",{"$f":"AO84*$Y$64","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Contador",625,140,140,266,429,508,548,548,556,556,556,556,556]
[null,"Auxiliar Adm./Financ.",{"$f":"'Plan4 R$ Pessoal'!F14","v":798.17},{"$f":"'Plan4 R$ Pessoal'!H14/'Plan4 R$ Pessoal'!E14","v":0},0.41077441111111102,1126.0378117165553,613.48199999999997,1199.66883566659,1199.66883566659,2279.3707877665206,3676.1280750069077,4353.0840608473409,4695.8465853235093,4695.8465853235093,4764.3990902187425,4764.3990902187425,4764.3990902187425,4764.3990902187425,4764.3990902187425,45921.609216694684,null,null,"Auxiliar Adm./Financ.",{"$f":"'Plan4 R$ Pessoal'!D14","v":4.9261083743842365E-3},8.1081081081081113E-2,{"$f":"Z84*$Y$65","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Auxiliar Adm./Financ.",{"$f":"AO84*$Y$65","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Auxiliar Adm./Financ.",625,140,140,266,429,508,548,548,556,556,556,556,556]
[null,"Secretária Executiva",{"$f":"'Plan4 R$ Pessoal'!F15","v":1578.17},{"$f":"'Plan4 R$ Pessoal'!H15/'Plan4 R$ Pessoal'!E15","v":0},0.41077441111111102,2226.4418523832219,613.48199999999997,652.85605801913141,652.85605801913141,1240.4265102363497,2000.5374920729098,2368.9348390979912,2555.4651413891715,2555.4651413891715,2592.7712018474076,2592.7712018474076,2592.7712018474076,2592.7712018474076,2592.7712018474076,24990.397249460897,null,null,"Secretária Executiva",{"$f":"'Plan4 R$ Pessoal'!D15","v":1.6420361247947454E-3},2.7027027027027035E-2,{"$f":"Z84*$Y$66","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Secretária Executiva",{"$f":"AO84*$Y$66","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Secretária Executiva",625,140,140,266,429,508,548,548,556,556,556,556,556]
[null,"Telefonista",{"$f":"'Plan4 R$ Pessoal'!F16","v":798.17},{"$f":"'Plan4 R$ Pessoal'!H16/'Plan4 R$ Pessoal'!E16","v":0},0.41077441111111102,1126.0378117165553,613.48199999999997,799.77922377772654,799.77922377772654,1519.5805251776806,2450.7520500046048,2902.0560405648935,3130.5643902156726,3130.5643902156726,3176.2660601458283,3176.2660601458283,3176.2660601458283,3176.2660601458283,3176.2660601458283,30614.406144463115,null,null,"Telefonista",{"$f":"'Plan4 R$ Pessoal'!D16","v":3.2840722495894909E-3},5.4054054054054071E-2,{"$f":"Z84*$Y$67","v":3.2840722495894909E-3},3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,null,null,"Telefonista",{"$f":"AO84*$Y$67","v":3.2840722495894909E-3},3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,null,null,"Telefonista",625,140,140,266,429,508,548,548,556,556,556,556,556]
[null,"Aux de serviços gerais",{"$f":"'Plan4 R$ Pessoal'!F17","v":798.17},{"$f":"'Plan4 R$ Pessoal'!H17/'Plan4 R$ Pessoal'!E17","v":0},0.41077441111111102,1126.0378117165553,613.48199999999997,799.77922377772654,799.77922377772654,1519.5805251776806,2450.7520500046048,2902.0560405648935,3130.5643902156726,3130.5643902156726,3176.2660601458283,3176.2660601458283,3176.2660601458283,3176.2660601458283,3176.2660601458283,30614.406144463115,null,null,"Aux de serviços gerais",{"$f":"'Plan4 R$ Pessoal'!D17","v":3.2840722495894909E-3},5.4054054054054071E-2,{"$f":"Z84*$Y$68","v":3.2840722495894909E-3},3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,null,null,"Aux de serviços gerais",{"$f":"AO84*$Y$68","v":3.2840722495894909E-3},3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,null,null,"Aux de serviços gerais",625,140,140,266,429,508,548,548,556,556,556,556,556]
[null,"Enc.Depto.Pessoal",{"$f":"'Plan4 R$ Pessoal'!F18","v":3278.17},{"$f":"'Plan4 R$ Pessoal'!H18/'Plan4 R$ Pessoal'!E18","v":0},0.41077441111111102,4624.7583512721103,613.48199999999997,1204.1931842004851,1204.1931842004851,2287.9670499809217,3689.9919715857723,4369.5009826703317,4713.5561781561846,4713.5561781561846,4782.3672172533552,4782.3672172533552,4782.3672172533552,4782.3672172533552,4782.3672172533552,46094.794815217145,null,null,"Enc.Depto.Pessoal",{"$f":"'Plan4 R$ Pessoal'!D18","v":1.6420361247947454E-3},2.7027027027027035E-2,{"$f":"Z84*$Y$69","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Enc.Depto.Pessoal",{"$f":"AO84*$Y$69","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Enc.Depto.Pessoal",{"$f":"BD$11","v":625},140,140,266,429,508,548,548,556,556,556,556,556]
[null,"Auxiliar Administrativo",{"$f":"'Plan4 R$ Pessoal'!F19","v":848.17},{"$f":"'Plan4 R$ Pessoal'!H19/'Plan4 R$ Pessoal'!E19","v":0},0.41077441111111102,1196.5765322721109,613.48199999999997,832.21081943545323,832.21081943545323,1581.200556927361,2550.1317252700674,3019.7364019515016,3257.5109217902027,3257.5109217902027,3305.0658257579425,3305.0658257579425,3305.0658257579425,3305.0658257579425,3305.0658257579425,31855.84129538995,null,null,"Auxiliar Administrativo",{"$f":"'Plan4 R$ Pessoal'!D19","v":3.2840722495894909E-3},5.4054054054054071E-2,{"$f":"Z84*$Y$70","v":3.2840722495894909E-3},3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,null,null,"Auxiliar Administrativo",{"$f":"AO84*$Y$70","v":3.2840722495894909E-3},3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,null,null,"Auxiliar Administrativo",625,140,140,266,429,508,548,548,556,556,556,556,556]
[null,"Psicólogo",{"$f":"'Plan4 R$ Pessoal'!F20","v":3078.17},{"$f":"'Plan4 R$ Pessoal'!H20/'Plan4 R$ Pessoal'!E20","v":0},0.41077441111111102,4342.6034690498882,613.48199999999997,1139.3299928850317,1139.3299928850317,2164.7269864815603,3491.2326210548472,4134.1402598971144,4459.6631150071244,4459.6631150071244,4524.7676860291258,4524.7676860291258,4524.7676860291258,4524.7676860291258,4524.7676860291258,43611.924513363461,null,null,"Psicólogo",{"$f":"'Plan4 R$ Pessoal'!D20","v":1.6420361247947454E-3},2.7027027027027035E-2,{"$f":"Z84*$Y$71","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Psicólogo",{"$f":"AO84*$Y$71","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Psicólogo",625,140,140,266,429,508,548,548,556,556,556,556,556]
[null,"Auxiliar Administrativo",{"$f":"'Plan4 R$ Pessoal'!F21","v":778.17},{"$f":"'Plan4 R$ Pessoal'!H21/'Plan4 R$ Pessoal'!E21","v":0},0.41077441111111102,1097.8223234943332,613.48199999999997,393.40329275731796,393.40329275731796,747.46625623890418,1205.50008994921,1427.4919480051251,1539.8928887929303,1539.8928887929303,1562.3730769504914,1562.3730769504914,1562.3730769504914,1562.3730769504914,1562.3730769504914,15058.91604204619,null,null,"Auxiliar Administrativo",{"$f":"'Plan4 R$ Pessoal'!D21","v":1.6420361247947454E-3},2.7027027027027035E-2,{"$f":"Z84*$Y$72","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Auxiliar Administrativo",{"$f":"AO84*$Y$72","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Auxiliar Administrativo",625,140,140,266,429,508,548,548,556,556,556,556,556]
[null,"Assist.Recrut./Seleção",{"$f":"'Plan4 R$ Pessoal'!F22","v":1078.17},{"$f":"'Plan4 R$ Pessoal'!H22/'Plan4 R$ Pessoal'!E22","v":0},0.41077441111111102,1521.0546468276666,613.48199999999997,490.69807973049802,490.69807973049802,932.32635148794623,1503.6391157455973,1780.5330321649501,1920.7324835165209,1920.7324835165209,1948.772373786835,1948.772373786835,1948.772373786835,1948.772373786835,1948.772373786835,18783.221494826706,null,null,"Assist.Recrut./Seleção",{"$f":"'Plan4 R$ Pessoal'!D22","v":1.6420361247947454E-3},2.7027027027027035E-2,{"$f":"Z84*$Y$73","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Assist.Recrut./Seleção",{"$f":"AO84*$Y$73","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Assist.Recrut./Seleção",625,140,140,266,429,508,548,548,556,556,556,556,556]
[null,"Assist.Treinam./Capac.",{"$f":"'Plan4 R$ Pessoal'!F23","v":1078.17},{"$f":"'Plan4 R$ Pessoal'!H23/'Plan4 R$ Pessoal'!E23","v":0},0.41077441111111102,1521.0546468276666,613.48199999999997,490.69807973049802,490.69807973049802,932.32635148794623,1503.6391157455973,1780.5330321649501,1920.7324835165209,1920.7324835165209,1948.772373786835,1948.772373786835,1948.772373786835,1948.772373786835,1948.772373786835,18783.221494826706,null,null,"Assist.Treinam./Capac.",{"$f":"'Plan4 R$ Pessoal'!D23","v":1.6420361247947454E-3},2.7027027027027035E-2,{"$f":"Z84*$Y$74","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Assist.Treinam./Capac.",{"$f":"AO84*$Y$74","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Assist.Treinam./Capac.",625,140,140,266,429,508,548,548,556,556,556,556,556]
[null,"Assessor Jurídico",{"$f":"'Plan4 R$ Pessoal'!F24","v":1578.17},{"$f":"'Plan4 R$ Pessoal'!H24/'Plan4 R$ Pessoal'!E24","v":0},0.41077441111111102,2226.4418523832219,613.48199999999997,652.85605801913141,652.85605801913141,1240.4265102363497,2000.5374920729098,2368.9348390979912,2555.4651413891715,2555.4651413891715,2592.7712018474076,2592.7712018474076,2592.7712018474076,2592.7712018474076,2592.7712018474076,24990.397249460897,null,null,"Assessor Jurídico",{"$f":"'Plan4 R$ Pessoal'!D24","v":1.6420361247947454E-3},2.7027027027027035E-2,{"$f":"Z84*$Y$75","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Assessor Jurídico",{"$f":"AO84*$Y$75","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Assessor Jurídico",{"$f":"BD74","v":625},{"$f":"BE74","v":140},{"$f":"BF74","v":140},{"$f":"BG74","v":266},{"$f":"BH74","v":429},{"$f":"BI74","v":508},{"$f":"BJ74","v":548},{"$f":"BK74","v":548},{"$f":"BL74","v":556},{"$f":"BM74","v":556},{"$f":"BN74","v":556},{"$f":"BO74","v":556},{"$f":"BP74","v":556}]
[null,"Auxiliar de Compras",{"$f":"'Plan4 R$ Pessoal'!F25","v":778.17},{"$f":"'Plan4 R$ Pessoal'!H25/'Plan4 R$ Pessoal'!E25","v":0},0.41077441111111102,1097.8223234943332,613.48199999999997,393.40329275731796,393.40329275731796,747.46625623890418,1205.50008994921,1427.4919480051251,1539.8928887929303,1539.8928887929303,1562.3730769504914,1562.3730769504914,1562.3730769504914,1562.3730769504914,1562.3730769504914,15058.91604204619,null,null,"Auxiliar de Compras",{"$f":"'Plan4 R$ Pessoal'!D25","v":1.6420361247947454E-3},2.7027027027027035E-2,{"$f":"Z84*$Y$76","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Auxiliar de Compras",{"$f":"AO84*$Y$76","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Auxiliar de Compras",625,140,140,266,429,508,548,548,556,556,556,556,556]
[null,"Médico do Trabalho",{"$f":"'Plan4 R$ Pessoal'!F26","v":2778.17},{"$f":"'Plan4 R$ Pessoal'!H26/'Plan4 R$ Pessoal'!E26","v":0},0.41077441111111102,3919.371145716555,613.48199999999997,1042.0352059118518,1042.0352059118518,1979.8668912325181,3193.09359525846,3781.0991757372904,4078.823520283534,4078.823520283534,4138.3683891927831,4138.3683891927831,4138.3683891927831,4138.3683891927831,4138.3683891927831,39887.619060582962,null,null,"Médico do Trabalho",{"$f":"'Plan4 R$ Pessoal'!D26","v":1.6420361247947454E-3},2.7027027027027035E-2,{"$f":"Z84*$Y$77","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Médico do Trabalho",{"$f":"AO84*$Y$77","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Médico do Trabalho",625,140,140,266,429,508,548,548,556,556,556,556,556]
[null,"Eng. Seg. Trabalho",{"$f":"'Plan4 R$ Pessoal'!F27","v":2778.17},{"$f":"'Plan4 R$ Pessoal'!H27/'Plan4 R$ Pessoal'!E27","v":0},0.41077441111111102,3919.371145716555,613.48199999999997,1042.0352059118518,1042.0352059118518,1979.8668912325181,3193.09359525846,3781.0991757372904,4078.823520283534,4078.823520283534,4138.3683891927831,4138.3683891927831,4138.3683891927831,4138.3683891927831,4138.3683891927831,39887.619060582962,null,null,"Eng. Seg. Trabalho",{"$f":"'Plan4 R$ Pessoal'!D27","v":1.6420361247947454E-3},2.7027027027027035E-2,{"$f":"Z84*$Y$78","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Eng. Seg. Trabalho",{"$f":"AO84*$Y$78","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Eng. Seg. Trabalho",625,140,140,266,429,508,548,548,556,556,556,556,556]
[null,"Téc. Seg. do Trabalho",{"$f":"'Plan4 R$ Pessoal'!F28","v":2058.17},{"$f":"'Plan4 R$ Pessoal'!H28/'Plan4 R$ Pessoal'!E28","v":0},0.41077441111111102,2903.613569716555,613.48199999999997,808.52771717621943,808.52771717621943,1536.202662634817,2477.5599333471296,2933.8005737537105,3164.808492946916,3164.808492946916,3211.0100767855574,3211.0100767855574,3211.0100767855574,3211.0100767855574,3211.0100767855574,30949.285973909718,null,null,"Téc. Seg. do Trabalho",{"$f":"'Plan4 R$ Pessoal'!D28","v":1.6420361247947454E-3},2.7027027027027035E-2,{"$f":"Z84*$Y$79","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Téc. Seg. do Trabalho",{"$f":"AO84*$Y$79","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Téc. Seg. do Trabalho",625,140,140,266,429,508,548,548,556,556,556,556,556]
[null,"Auxiliar de CPD",{"$f":"'Plan4 R$ Pessoal'!F29","v":1278.17},{"$f":"'Plan4 R$ Pessoal'!H29/'Plan4 R$ Pessoal'!E29","v":0},0.41077441111111102,1803.2095290498887,613.48199999999997,555.56127104595134,555.56127104595134,1055.5664149873078,1702.3984662765224,2015.8937549381665,2174.6255466655812,2174.6255466655812,2206.371905011064,2206.371905011064,2206.371905011064,2206.371905011064,2206.371905011064,21266.091796680379,null,null,"Auxiliar de CPD",{"$f":"'Plan4 R$ Pessoal'!D29","v":1.6420361247947454E-3},2.7027027027027035E-2,{"$f":"Z84*$Y$80","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Auxiliar de CPD",{"$f":"AO84*$Y$80","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Auxiliar de CPD",625,140,140,266,429,508,548,548,556,556,556,556,556]
[null,"Técnico em Informática",{"$f":"'Plan4 R$ Pessoal'!F30","v":878.17},{"$f":"'Plan4 R$ Pessoal'!H30/'Plan4 R$ Pessoal'!E30","v":0},0.41077441111111102,1238.8997646054443,613.48199999999997,425.83488841504465,425.83488841504465,809.08628798858479,1304.8797652146725,1545.1723093917335,1666.8394203674604,1666.8394203674604,1691.1728425626059,1691.1728425626059,1691.1728425626059,1691.1728425626059,1691.1728425626059,16300.351192973032,null,null,"Técnico em Informática",{"$f":"'Plan4 R$ Pessoal'!D30","v":1.6420361247947454E-3},2.7027027027027035E-2,{"$f":"Z84*$Y$81","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Técnico em Informática",{"$f":"AO84*$Y$81","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Técnico em Informática",625,140,140,266,429,508,548,548,556,556,556,556,556]
[null,"Aux.Monitoramento",{"$f":"'Plan4 R$ Pessoal'!F31","v":808.17},{"$f":"'Plan4 R$ Pessoal'!H31/'Plan4 R$ Pessoal'!E31","v":0},0.41077441111111102,1140.1455558276664,613.48199999999997,1612.5310858185437,1612.5310858185437,3063.8090630552329,4941.2559701153941,5851.1842256844302,6311.9073930611567,6311.9073930611567,6404.0520265365021,6404.0520265365021,6404.0520265365021,6404.0520265365021,6404.0520265365021,61725.386349296983,null,null,"Aux.Monitoramento",{"$f":"'Plan4 R$ Pessoal'!D31","v":6.5681444991789817E-3},0.10810810810810814,{"$f":"Z84*$Y$82","v":6.5681444991789817E-3},6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,null,null,"Aux.Monitoramento",{"$f":"AO84*$Y$82","v":6.5681444991789817E-3},6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,null,null,"Aux.Monitoramento",625,140,140,266,429,508,548,548,556,556,556,556,556]
[null,"Porteiro",{"$f":"'Plan4 R$ Pessoal'!F32","v":878.17},{"$f":"'Plan4 R$ Pessoal'!H32/'Plan4 R$ Pessoal'!E32","v":0},0.41077441111111102,1238.8997646054443,613.48199999999997,1277.5046652451338,1277.5046652451338,2427.2588639657547,3914.6392956440177,4635.5169281752005,5000.5182611023811,5000.5182611023811,5073.5185276878174,5073.5185276878174,5073.5185276878174,5073.5185276878174,5073.5185276878174,48901.053578919091,null,null,"Porteiro",{"$f":"'Plan4 R$ Pessoal'!D32","v":4.9261083743842365E-3},8.1081081081081113E-2,{"$f":"Z84*$Y$83","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Porteiro",{"$f":"AO84*$Y$83","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Porteiro",625,140,140,266,429,508,548,548,556,556,556,556,556]
[null,"Totais.........................",null,null,null,null,null,{"$f":"SUM(H59:H83)","v":22333.018470743624},{"$f":"SUM(I59:I83)","v":22333.018470743624},42432.735094412885,68434.749456778678,81036.952736698295,87417.815156910758,{"$f":"SUM(N59:N83)","v":87417.815156910758},88693.987640953244,88693.987640953244,88693.987640953244,88693.987640953244,88693.987640953244,{"$f":"SUM(T59:T83)","v":854876.04274796485},null,null,"Totais.........................",{"$f":"SUM(X59:X83)","v":6.0755336617405564E-2},1,{"$f":"'FU Resumo'!G6","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!G7","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!G8","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!G9","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!G10","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!G11","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!G12","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!G13","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!G14","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!G15","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!G16","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!G17","v":6.0755336617405564E-2},null,null,"Totais.........................",{"$f":"'FU Resumo'!$M6","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M7","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M8","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M9","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M10","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M11","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M12","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M13","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M14","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M15","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M16","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M17","v":6.0755336617405564E-2},null,null,"Totais.........................",625,140,140,266,429,508,548,548,556,556,556,556,556]
["Planilha 2 - Demonstração do Custo com Pessoal",null,null,null,null,{"$f":"G86","v":"Ano 2"},null,null,null,null,{"$f":"F85","v":"Ano 2"},null,null,null,null,{"$f":"K85","v":"Ano 2"},null,null,null,null,{"$f":"P85","v":"Ano 2"},null,null,null,null,null,{"$f":"U85","v":"Ano 2"},null,null,null,null,{"$f":"AA85","v":"Ano 2"},null,null,null,null,{"$f":"AF85","v":"Ano 2"},null,null,null,{"$f":"AK85","v":"Ano 2"},null,null,null,null,{"$f":"AO85","v":"Ano 2"},null,null,null,null,{"$f":"AT85","v":"Ano 2"},null,null,null,null,null,{"$f":"AK85","v":"Ano 2"},null,null,null,null,{"$f":"BE85","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":"Z2","v":0},{"$f":"Z86","v":0},0,0,0,0,0,0,0,0,0,0]
["Funções","Cargo","Salário","Hs Extras","Enc.","R$ Total","Benefícios",{"$f":"DATE(YEAR(S3),MONTH(S3)+1,DAY(S3))","v":"2014-07-01"},{"$f":"DATE(YEAR(H87),MONTH(H87)+1,DAY(H87))","v":"2014-08-01"},"2014-09-01","2014-10-01","2014-11-01","2014-12-01","2015-01-01","2015-02-01","2015-03-01","2015-04-01","2015-05-01","2015-06-01","Total",null,"Fator Utilização Mensal",null,{"$f":"U85","v":"Ano 2"},"FU Cob.",{"$f":"Z3","v":0},{"$f":"Z87","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"X87","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,{"$f":"AK85","v":"Ano 2"}]
[null,null,"base","e Adic.","Soc.","Por","R$ por","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","Durante o",null,"Funções","Cargo","FU",null,{"$f":"H87","v":"2014-07-01"},"2014-08-01","2014-09-01","2014-10-01","2014-11-01","2014-12-01","2015-01-01","2015-02-01","2015-03-01","2015-04-01","2015-05-01","2015-06-01",null,"Funções","Cargo",{"$f":"Z88","v":"2014-07-01"},"2014-08-01","2014-09-01","2014-10-01","2014-11-01","2014-12-01","2015-01-01","2015-02-01","2015-03-01","2015-04-01","2015-05-01","2015-06-01",null,"Funções","Cargo","Frota",{"$f":"Z88","v":"2014-07-01"},"2014-08-01","2014-09-01","2014-10-01","2014-11-01","2014-12-01","2015-01-01","2015-02-01","2015-03-01","2015-04-01","2015-05-01","2015-06-01"]
[null,null,"(R$/mês)","Not.","%","Função","mês",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P85","v":"Ano 2"},null,null,null,"Licitação",null,"FU","FU","FU","FU","FU","FU","FU","FU","FU","FU","FU","FU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Licitação","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota"]
["Motorista","Miniônibus",{"$f":"C6","v":1584.595532},{"$f":"D6","v":79.537865960000019},{"$f":"E6","v":0.41077441111111102},{"$f":"((C90+D90)*(E90/100*100+1))","v":2347.7168145173509},{"$f":"G6","v":613.48199999999997},{"$f":"($F90*Z90*BE90)+($G90*AO90*BE90)","v":314560.94709108234},{"$f":"($F90*AA90*BF90)+($G90*AP90*BF90)","v":295706.88922444498},295310.0363730996,295310.0363730996,315019.54203010525,347017.10223187227,355088.95959081466,354671.6786288165,304977.37447849358,303332.37794930412,302746.20973644214,298614.87118157686,{"$f":"SUM(H90:S90)","v":3782356.024889152},null,"Motorista",{"$f":"B90","v":"Miniônibus"},{"$f":"X6","v":1.6913603571428575},{"$f":"X90/$X$95","v":1},{"$f":"Z95*$Y$90+Z86","v":2.1245513509524554},{"$f":"AA95*$Y$90+AA86","v":1.9972106416815689},1.9945302890527636,1.9945302890527636,2.1276487109593187,2.3437609155495553,2.3982784124455421,2.3954600879213501,2.059823696965799,2.0487133552952241,2.0447543626738014,2.0168512138908743,null,"Motorista",{"$f":"W90","v":"Miniônibus"},{"$f":"AO95*$Y$90","v":2.1245513509524554},1.9972106416815689,1.9945302890527636,1.9945302890527636,2.1276487109593187,2.3437609155495553,2.3982784124455421,2.3954600879213501,2.059823696965799,2.0487133552952241,2.0447543626738014,2.0168512138908743,null,"Motorista",{"$f":"W90","v":"Miniônibus"},{"$f":"BD6","v":54},{"$f":"Q.Frota!E23","v":50},{"$f":"Q.Frota!E24","v":50},{"$f":"Q.Frota!E25","v":50},{"$f":"Q.Frota!E26","v":50},{"$f":"Q.Frota!E27","v":50},{"$f":"Q.Frota!E28","v":50},{"$f":"Q.Frota!E29","v":50},{"$f":"Q.Frota!E30","v":50},{"$f":"Q.Frota!E31","v":50},{"$f":"Q.Frota!E32","v":50},{"$f":"Q.Frota!E33","v":50},{"$f":"Q.Frota!E34","v":50}]
[null,"Ônibus Básico",{"$f":"C90","v":1584.595532},{"$f":"D7","v":79.537865959999948},{"$f":"E90","v":0.41077441111111102},{"$f":"((C91+D91)*(E91/100*100+1))","v":2347.7168145173509},{"$f":"G90","v":613.48199999999997},{"$f":"($F91*Z91*BE91)+($G91*AO91*BE91)","v":2755553.8965178817},2590392.3496061382,2586915.9186283527,2586915.9186283527,2759571.1881837221,3039869.8155512009,3110579.2860155366,3106923.9047884331,2671601.8004316036,2657191.6308359038,2652056.7972912327,2615866.2715506135,{"$f":"SUM(H91:S91)","v":33133438.778028976},null,null,{"$f":"B91","v":"Ônibus Básico"},{"$f":"X7","v":1.6913603571428575},1,{"$f":"Z95*$Y$91+Z86","v":2.1245513509524554},1.9972106416815689,1.9945302890527636,1.9945302890527636,2.1276487109593187,2.3437609155495553,2.3982784124455421,2.3954600879213501,2.059823696965799,2.0487133552952241,2.0447543626738014,2.0168512138908743,null,null,"Ônibus Básico",{"$f":"AO95*$Y$91","v":2.1245513509524554},1.9972106416815689,1.9945302890527636,1.9945302890527636,2.1276487109593187,2.3437609155495553,2.3982784124455421,2.3954600879213501,2.059823696965799,2.0487133552952241,2.0447543626738014,2.0168512138908743,null,null,{"$f":"W91","v":"Ônibus Básico"},{"$f":"BD7","v":459},{"$f":"Q.Frota!H23","v":438},{"$f":"Q.Frota!H24","v":438},{"$f":"Q.Frota!H25","v":438},{"$f":"Q.Frota!H26","v":438},{"$f":"Q.Frota!H27","v":438},{"$f":"Q.Frota!H28","v":438},{"$f":"Q.Frota!H29","v":438},{"$f":"Q.Frota!H30","v":438},{"$f":"Q.Frota!H31","v":438},{"$f":"Q.Frota!H32","v":438},{"$f":"Q.Frota!H33","v":438},{"$f":"Q.Frota!H34","v":438}]
[null,"Padron",{"$f":"C91","v":1584.595532},{"$f":"D8","v":79.537865959999948},{"$f":"E91","v":0.41077441111111102},{"$f":"((C92+D92)*(E92/100*100+1))","v":2347.7168145173509},{"$f":"G91","v":613.48199999999997},{"$f":"($F92*Z92*BE92)+($G92*AO92*BE92)","v":226483.8819055793},212908.96024160038,212623.22618863173,212623.22618863173,226814.07026167578,249852.31360694801,255664.05090538657,255363.60861274792,219583.70962451538,218399.31212349894,217977.27101023833,215002.70725073534,{"$f":"SUM(H92:S92)","v":2723296.3379201889},null,null,{"$f":"B92","v":"Padron"},{"$f":"X8","v":1.6913603571428575},1,{"$f":"Z95*$Y$92+Z86","v":2.1245513509524554},{"$f":"AA95*$Y$92+AA86","v":1.9972106416815689},1.9945302890527636,1.9945302890527636,2.1276487109593187,2.3437609155495553,2.3982784124455421,2.3954600879213501,2.059823696965799,2.0487133552952241,2.0447543626738014,2.0168512138908743,null,null,"Padron",{"$f":"AO95*$Y$92","v":2.1245513509524554},1.9972106416815689,1.9945302890527636,1.9945302890527636,2.1276487109593187,2.3437609155495553,2.3982784124455421,2.3954600879213501,2.059823696965799,2.0487133552952241,2.0447543626738014,2.0168512138908743,null,null,{"$f":"W92","v":"Padron"},{"$f":"BD8","v":38},{"$f":"Q.Frota!K23","v":36},{"$f":"Q.Frota!K24","v":36},{"$f":"Q.Frota!K25","v":36},{"$f":"Q.Frota!K26","v":36},{"$f":"Q.Frota!K27","v":36},{"$f":"Q.Frota!K28","v":36},{"$f":"Q.Frota!K29","v":36},{"$f":"Q.Frota!K30","v":36},{"$f":"Q.Frota!K31","v":36},{"$f":"Q.Frota!K32","v":36},{"$f":"Q.Frota!K33","v":36},{"$f":"Q.Frota!K34","v":36}]
[null,"Articulado",{"$f":"C92*C102","v":1743.0550852000001},{"$f":"D9*C102","v":87.491652556000005},{"$f":"E92","v":0.41077441111111102},{"$f":"((C93+D93)*(E93/100*100+1))","v":2582.4884959690862},{"$f":"G92","v":613.48199999999997},{"$f":"($F92*Z93*BE93)+($G93*AO93*BE93)","v":69203.408360038113},{"$f":"($F92*AA93*BF93)+($G93*AP93*BF93)","v":65055.5156293779},{"$f":"($F93*AB93*BG93)+($G93*AQ93*BG93)","v":70119.059528422586},70119.059528422586,74798.927566139042,82396.498092720591,84313.097520250856,84214.017417949624,72414.493386407266,72023.901820435058,71884.720760704964,70903.766717901381,{"$f":"SUM(H93:S93)","v":887446.46632876992},null,null,{"$f":"B93","v":"Articulado"},{"$f":"X9","v":1.6913603571428575},1,{"$f":"Z95*$Y$93+Z86","v":2.1245513509524554},{"$f":"AA95*$Y$93+AA86","v":1.9972106416815689},1.9945302890527636,1.9945302890527636,2.1276487109593187,2.3437609155495553,2.3982784124455421,2.3954600879213501,2.059823696965799,2.0487133552952241,{"$f":"AJ95*$Y$93+AJ86","v":2.0447543626738014},{"$f":"AK95*$Y$93+AK86","v":2.0168512138908743},null,null,"Articulado",{"$f":"AO95*$Y$93","v":2.1245513509524554},1.9972106416815689,1.9945302890527636,1.9945302890527636,2.1276487109593187,2.3437609155495553,2.3982784124455421,2.3954600879213501,2.059823696965799,2.0487133552952241,2.0447543626738014,2.0168512138908743,null,null,{"$f":"W93","v":"Articulado"},{"$f":"BD9","v":12},{"$f":"Q.Frota!N23","v":11},{"$f":"Q.Frota!N24","v":11},{"$f":"Q.Frota!N25","v":11},{"$f":"Q.Frota!N26","v":11},{"$f":"Q.Frota!N27","v":11},{"$f":"Q.Frota!N28","v":11},{"$f":"Q.Frota!N29","v":11},{"$f":"Q.Frota!N30","v":11},{"$f":"Q.Frota!N31","v":11},{"$f":"Q.Frota!N32","v":11},{"$f":"Q.Frota!N33","v":11},{"$f":"Q.Frota!N34","v":11}]
[null,"Articulado BRT",{"$f":"C93","v":1743.0550852000001},{"$f":"D93","v":87.491652556000005},{"$f":"E93","v":0.41077441111111102},{"$f":"((C94+D94)*(E94/100*100+1))","v":2582.4884959690862},{"$f":"G93","v":613.48199999999997},{"$f":"($F92*Z94*BE94)+($G94*AO94*BE94)","v":333434.60391654732},{"$f":"($F92*AA94*BF94)+($G94*AP94*BF94)","v":313449.3025779117},337846.37772785424,337846.37772785424,373994.6378306952,411982.49046360294,421565.48760125425,421070.08708974818,362072.46693203633,360119.5091021753,359423.60380352481,354518.83358950692,{"$f":"SUM(H94:S94)","v":4387323.7783627119},null,null,{"$f":"B94","v":"Articulado BRT"},{"$f":"X10","v":1.6913603571428575},1,{"$f":"Z95*$Y$94+Z86","v":2.1245513509524554},1.9972106416815689,1.9945302890527636,1.9945302890527636,{"$f":"AD95*$Y$94+AD86","v":2.1276487109593187},2.3437609155495553,2.3982784124455421,2.3954600879213501,2.059823696965799,2.0487133552952241,2.0447543626738014,2.0168512138908743,null,null,"Articulado BRT",{"$f":"AO95*$Y$94","v":2.1245513509524554},1.9972106416815689,1.9945302890527636,1.9945302890527636,2.1276487109593187,2.3437609155495553,2.3982784124455421,2.3954600879213501,2.059823696965799,2.0487133552952241,2.0447543626738014,2.0168512138908743,null,null,{"$f":"W94","v":"Articulado BRT"},{"$f":"BD10","v":62},{"$f":"Q.Frota!Q23","v":53},{"$f":"Q.Frota!Q24","v":53},{"$f":"Q.Frota!Q25","v":53},{"$f":"Q.Frota!Q26","v":53},{"$f":"Q.Frota!Q27","v":55},{"$f":"Q.Frota!Q28","v":55},{"$f":"Q.Frota!Q29","v":55},{"$f":"Q.Frota!Q30","v":55},{"$f":"Q.Frota!Q31","v":55},{"$f":"Q.Frota!Q32","v":55},{"$f":"Q.Frota!Q33","v":55},{"$f":"Q.Frota!Q34","v":55}]
[null,"Totais........................",null,null,null,"Totais...",null,{"$f":"SUM(H90:H94)","v":3699236.7377911289},{"$f":"SUM(I90:I94)","v":3477513.0172794731},3502814.6184463608,3502814.6184463608,3750198.3658723375,4131118.2199463448,4227210.8816332426,4222243.2965376955,3630649.8448530566,3611066.7318313173,3604088.6026021428,3554906.4502903339,{"$f":"SUM(T90:T94)","v":44913861.385529801},null,null,"Totais........................",{"$f":"X94","v":1.6913603571428575},1,{"$f":"'FU Resumo'!$C18","v":2.1245513509524554},{"$f":"'FU Resumo'!$C19","v":1.9972106416815689},{"$f":"'FU Resumo'!$C20","v":1.9945302890527636},{"$f":"'FU Resumo'!$C21","v":1.9945302890527636},{"$f":"'FU Resumo'!$C22","v":2.1276487109593187},{"$f":"'FU Resumo'!$C23","v":2.3437609155495553},{"$f":"'FU Resumo'!$C24","v":2.3982784124455421},{"$f":"'FU Resumo'!$C25","v":2.3954600879213501},{"$f":"'FU Resumo'!$C26","v":2.059823696965799},{"$f":"'FU Resumo'!$C27","v":2.0487133552952241},{"$f":"'FU Resumo'!$C28","v":2.0447543626738014},{"$f":"'FU Resumo'!$C29","v":2.0168512138908743},null,null,"Totais........................",{"$f":"'FU Resumo'!$I18","v":2.1245513509524554},{"$f":"'FU Resumo'!$I19","v":1.9972106416815689},{"$f":"'FU Resumo'!$I20","v":1.9945302890527636},{"$f":"'FU Resumo'!$I21","v":1.9945302890527636},{"$f":"'FU Resumo'!$I22","v":2.1276487109593187},{"$f":"'FU Resumo'!$I23","v":2.3437609155495553},{"$f":"'FU Resumo'!$I24","v":2.3982784124455421},{"$f":"'FU Resumo'!$I25","v":2.3954600879213501},{"$f":"'FU Resumo'!$I26","v":2.059823696965799},{"$f":"'FU Resumo'!$I27","v":2.0487133552952241},{"$f":"'FU Resumo'!$I28","v":2.0447543626738014},{"$f":"'FU Resumo'!$I29","v":2.0168512138908743},null,null,"Totais........................",{"$f":"SUM(BD90:BD94)","v":625},588,588,588,588,590,590,590,590,590,590,590,590]
["Cobrador","Miniônibus",{"$f":"C12","v":865.73715199999992},{"$f":"D12","v":32},{"$f":"E94","v":0.41077441111111102},{"$f":"((C96+D96)*(E96/100*100+1))","v":1266.5046019453657},{"$f":"G94","v":613.48199999999997},{"$f":"($F96*Z96*BE96)+($G96*AO96*BE96)","v":199706.40374677716},187736.46238120279,187484.51102967066,187484.51102967066,199997.55351249239,220311.95596981837,225436.56415662103,225171.64353935031,193622.04763326366,192577.68295907785,192205.5403048041,189582.66301160454,{"$f":"SUM(H96:S96)","v":2401317.5392743535},null,"Cobrador",{"$f":"B96","v":"Miniônibus"},{"$f":"X12","v":1.6913603571428575},{"$f":"X96/X187","v":1},{"$f":"Z101*$Y$96+Z87","v":2.1245513509524554},1.9972106416815689,1.9945302890527636,1.9945302890527636,2.1276487109593187,2.3437609155495553,2.3982784124455421,2.3954600879213501,2.059823696965799,2.0487133552952241,2.0447543626738014,2.0168512138908743,null,"Cobrador","Miniônibus",{"$f":"AO101*$Y$96","v":2.1245513509524554},1.9972106416815689,1.9945302890527636,1.9945302890527636,2.1276487109593187,2.3437609155495553,2.3982784124455421,2.3954600879213501,2.059823696965799,2.0487133552952241,2.0447543626738014,2.0168512138908743,null,"Cobrador",{"$f":"W96","v":"Miniônibus"},{"$f":"BD90","v":54},50,{"$f":"BF90","v":50},50,50,50,50,50,50,50,50,50,{"$f":"BP90","v":50}]
[null,"Ônibus Básico",{"$f":"C96","v":865.73715199999992},{"$f":"D13","v":32},{"$f":"E96","v":0.41077441111111102},{"$f":"((C97+D97)*(E97/100*100+1))","v":1266.5046019453657},{"$f":"G96","v":613.48199999999997},1749428.0968217677,1644571.4104593364,1642364.316619915,1642364.316619915,1751978.5687694331,1929932.7342956089,1974824.3020120002,1972503.5974047086,1696129.1372673898,1686980.502721522,1683720.5330700839,1660744.1279816558,{"$f":"SUM(H97:S97)","v":21035541.644043338},null,null,{"$f":"B97","v":"Ônibus Básico"},{"$f":"X13","v":1.6913603571428575},{"$f":"X97/X187","v":1},{"$f":"Z101*$Y$97+Z87","v":2.1245513509524554},1.9972106416815689,1.9945302890527636,1.9945302890527636,2.1276487109593187,2.3437609155495553,2.3982784124455421,2.3954600879213501,2.059823696965799,2.0487133552952241,2.0447543626738014,2.0168512138908743,null,null,"Ônibus Básico",{"$f":"AO101*$Y$97","v":2.1245513509524554},1.9972106416815689,1.9945302890527636,1.9945302890527636,2.1276487109593187,2.3437609155495553,2.3982784124455421,2.3954600879213501,2.059823696965799,2.0487133552952241,2.0447543626738014,2.0168512138908743,null,null,{"$f":"W97","v":"Ônibus Básico"},459,438,{"$f":"BF91","v":438},438,438,438,438,438,438,438,438,438,438]
[null,"Padron",{"$f":"C97","v":865.73715199999992},{"$f":"D14","v":32},{"$f":"E97","v":0.41077441111111102},{"$f":"((C98+D98)*(E98/100*100+1))","v":1266.5046019453657},{"$f":"G97","v":613.48199999999997},{"$f":"($F98*Z98*BE98)+($G98*AO98*BE98)","v":143788.61069767954},135170.25291446602,134988.84794136288,134988.84794136288,143998.23852899449,158624.60829826922,162314.32619276713,162123.58334833221,139407.87429594982,138655.93173053605,138387.98901945894,136499.51736835527,{"$f":"SUM(H98:S98)","v":1728948.6282775346},null,null,{"$f":"B98","v":"Padron"},{"$f":"X14","v":1.6913603571428575},{"$f":"X98/X187","v":1},{"$f":"Z101*$Y$98+Z87","v":2.1245513509524554},1.9972106416815689,1.9945302890527636,1.9945302890527636,2.1276487109593187,2.3437609155495553,2.3982784124455421,2.3954600879213501,2.059823696965799,2.0487133552952241,2.0447543626738014,2.0168512138908743,null,null,"Padron",{"$f":"AO101*$Y$98","v":2.1245513509524554},1.9972106416815689,1.9945302890527636,1.9945302890527636,2.1276487109593187,2.3437609155495553,2.3982784124455421,2.3954600879213501,2.059823696965799,2.0487133552952241,2.0447543626738014,2.0168512138908743,null,null,{"$f":"W98","v":"Padron"},38,36,{"$f":"BF92","v":36},36,36,36,36,36,36,36,36,36,36]
[null,"Articulado",{"$f":"C98","v":865.73715199999992},{"$f":"D15","v":32},{"$f":"E98","v":0.41077441111111102},{"$f":"((C99+D99)*(E99/100*100+1))","v":1266.5046019453657},{"$f":"G98","v":613.48199999999997},43935.408824290971,41302.021723864615,41246.592426527546,41246.592426527546,43999.46177274832,48468.630313360045,49596.044114456628,49537.761578657068,42596.850479318004,42367.090250997127,42285.218867056901,41708.185862553,{"$f":"SUM(H99:S99)","v":528289.85864035774},null,null,{"$f":"B99","v":"Articulado"},{"$f":"X15","v":1.6913603571428575},{"$f":"X99/X187","v":1},{"$f":"Z101*$Y$99+Z87","v":2.1245513509524554},1.9972106416815689,1.9945302890527636,1.9945302890527636,2.1276487109593187,2.3437609155495553,2.3982784124455421,2.3954600879213501,2.059823696965799,2.0487133552952241,2.0447543626738014,2.0168512138908743,null,null,"Articulado",{"$f":"AO101*$Y$99","v":2.1245513509524554},1.9972106416815689,1.9945302890527636,1.9945302890527636,2.1276487109593187,2.3437609155495553,2.3982784124455421,2.3954600879213501,2.059823696965799,2.0487133552952241,2.0447543626738014,2.0168512138908743,null,null,{"$f":"W99","v":"Articulado"},12,11,{"$f":"BF93","v":11},11,11,11,11,11,11,11,11,11,11]
[null,"Articulado BRT",{"$f":"C99","v":865.73715199999992},{"$f":"D16","v":32},{"$f":"E99","v":0.41077441111111102},{"$f":"((C100+D100)*(E100/100*100+1))","v":1266.5046019453657},{"$f":"G99","v":613.48199999999997},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H100:S100)","v":0},null,null,{"$f":"B100","v":"Articulado BRT"},{"$f":"X16","v":1.6913603571428575},{"$f":"X100/X187","v":1},{"$f":"Z101*$Y$100+Z87","v":2.1245513509524554},1.9972106416815689,1.9945302890527636,1.9945302890527636,2.1276487109593187,2.3437609155495553,2.3982784124455421,2.3954600879213501,2.059823696965799,2.0487133552952241,2.0447543626738014,2.0168512138908743,null,null,"Articulado BRT",{"$f":"AO101*$Y$100","v":2.1245513509524554},1.9972106416815689,1.9945302890527636,1.9945302890527636,2.1276487109593187,2.3437609155495553,2.3982784124455421,2.3954600879213501,2.059823696965799,2.0487133552952241,2.0447543626738014,2.0168512138908743,null,null,{"$f":"W100","v":"Articulado BRT"},62,53,{"$f":"BF94","v":53},53,53,55,55,{"$f":"BK94","v":55},55,55,55,55,55]
[null,"Totais........................",null,null,null,"Totais...",null,{"$f":"SUM(H96:H100)","v":2136858.5200905153},{"$f":"SUM(I96:I100)","v":2008780.1474788697},2006084.2680174762,2006084.2680174762,2139973.8225836684,2357337.9288770566,2412171.2364758449,2409336.5858710487,2071755.9096759215,2060581.207662133,2056599.2812614038,2028534.4942241686,{"$f":"SUM(T96:T100)","v":25694097.670235582},null,null,"Totais........................",{"$f":"X100","v":1.6913603571428575},{"$f":"X101/X187","v":1},{"$f":"'FU Resumo'!D18","v":2.1245513509524554},{"$f":"'FU Resumo'!$D19","v":1.9972106416815689},{"$f":"'FU Resumo'!$D20","v":1.9945302890527636},{"$f":"'FU Resumo'!$D21","v":1.9945302890527636},{"$f":"'FU Resumo'!$D22","v":2.1276487109593187},{"$f":"'FU Resumo'!$D23","v":2.3437609155495553},{"$f":"'FU Resumo'!$D24","v":2.3982784124455421},{"$f":"'FU Resumo'!$D25","v":2.3954600879213501},{"$f":"'FU Resumo'!$D26","v":2.059823696965799},{"$f":"'FU Resumo'!$D27","v":2.0487133552952241},{"$f":"'FU Resumo'!$D28","v":2.0447543626738014},{"$f":"'FU Resumo'!$D29","v":2.0168512138908743},null,null,"Totais........................",{"$f":"'FU Resumo'!$J18","v":2.1245513509524554},{"$f":"'FU Resumo'!$J19","v":1.9972106416815689},{"$f":"'FU Resumo'!$J20","v":1.9945302890527636},{"$f":"'FU Resumo'!$J21","v":1.9945302890527636},{"$f":"'FU Resumo'!$J22","v":2.1276487109593187},{"$f":"'FU Resumo'!$J23","v":2.3437609155495553},{"$f":"'FU Resumo'!$J24","v":2.3982784124455421},{"$f":"'FU Resumo'!$J25","v":2.3954600879213501},{"$f":"'FU Resumo'!$J26","v":2.059823696965799},{"$f":"'FU Resumo'!$J27","v":2.0487133552952241},{"$f":"'FU Resumo'!$J28","v":2.0447543626738014},{"$f":"'FU Resumo'!$J29","v":2.0168512138908743},null,null,"Totais........................",{"$f":"SUM(BD96:BD100)","v":625},588,588,588,588,590,590,590,590,590,590,590,{"$f":"SUM(BP96:BP100)","v":590}]
[null,null,1.1000000000000001,null,null,"Total Mensal Mot./Cob.",null,{"$f":"H95+H101","v":5836095.2578816442},{"$f":"I95+I101","v":5486293.1647583432},5508898.8864638368,5508898.8864638368,5890172.1884560063,6488456.148823401,6639382.1181090875,6631579.8824087437,5702405.7545289779,5671647.9394934503,5660687.8838635469,5583440.9445145028,{"$f":"T95+T101","v":70607959.05576539}]
[]
["Controle Operacional - Composição do Custo Unitário Por Função",null,null,null,null,null,{"$f":"G86","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",{"$f":"G87","v":"Benefícios"},{"$f":"H87","v":"2014-07-01"},{"$f":"DATE(YEAR(H105),MONTH(H105)+1,DAY(H105))","v":"2014-08-01"},"2014-09-01","2014-10-01","2014-11-01","2014-12-01","2015-01-01","2015-02-01","2015-03-01","2015-04-01","2015-05-01","2015-06-01","Total",null,"Fator Utilização Mensal",null,{"$f":"U85","v":"Ano 2"},null,"FU FOLHA DE PAGAMENTO",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X105","v":"Ano 2"},"FU Benefícios","FU FÍSICO PARA CÁLCULOS DOS BENEFÍCIOS",null,null,null,null,null,null,null,null,null,null,null,null,"Frota Mensal",null,null,{"$f":"BE87","v":"Ano 2"}]
[null,null,"base","e Adic.","Soc.","Por",{"$f":"G88","v":"R$ por"},"R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","Durante o",null,"Funções","Cargo","FU",null,{"$f":"H105","v":"2014-07-01"},"2014-08-01","2014-09-01","2014-10-01","2014-11-01","2014-12-01","2015-01-01","2015-02-01","2015-03-01","2015-04-01","2015-05-01","2015-06-01",null,"Funções","Cargo",{"$f":"Z106","v":"2014-07-01"},"2014-08-01","2014-09-01","2014-10-01","2014-11-01","2014-12-01","2015-01-01","2015-02-01","2015-03-01","2015-04-01","2015-05-01","2015-06-01",null,"Funções","Cargo","Frota",{"$f":"Z106","v":"2014-07-01"},"2014-08-01","2014-09-01","2014-10-01","2014-11-01","2014-12-01","2015-01-01","2015-02-01","2015-03-01","2015-04-01","2015-05-01","2015-06-01"]
[null,null,"(R$/mês)","Not.","%","Função",{"$f":"G89","v":"mês"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T89","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","Fiscal",{"$f":"C24","v":1584.595532},7.9229776600000017,{"$f":"E100","v":0.41077441111111102},{"$f":"((C108+D108)*(E108/100*100+1))","v":2246.6843626491304},{"$f":"G100","v":613.48199999999997},{"$f":"($F108*Z108*BE108)+($G108*AO108*BE108)","v":104938.51758133361},104938.51758133361,104938.51758133361,104938.51758133361,105295.45131460346,105295.45131460346,105295.45131460346,105295.45131460346,105295.45131460346,105295.45131460346,105295.45131460346,105295.45131460346,{"$f":"SUM(H108:S108)","v":1262117.6808421621},null,"Controle Operacional",{"$f":"B108","v":"Fiscal"},{"$f":"X24","v":6.2397372742200329E-2},{"$f":"X108/$X$115","v":0.79166666666666685},{"$f":"Z115*$Y108","v":6.2397372742200335E-2},{"$f":"AA115*Y108","v":6.2397372742200335E-2},{"$f":"AB115*Y108","v":6.2397372742200335E-2},{"$f":"AC115*Y108","v":6.2397372742200335E-2},{"$f":"AD115*Y108","v":6.2397372742200335E-2},{"$f":"AE115*Y108","v":6.2397372742200335E-2},{"$f":"AF115*Y108","v":6.2397372742200335E-2},{"$f":"AG115*Y108","v":6.2397372742200335E-2},{"$f":"AH115*Y108","v":6.2397372742200335E-2},{"$f":"AI115*Y108","v":6.2397372742200335E-2},{"$f":"AJ115*Y108","v":6.2397372742200335E-2},{"$f":"AK115*Y108","v":6.2397372742200335E-2},null,"Controle Operacional",{"$f":"W108","v":"Fiscal"},{"$f":"AO115*$Y108","v":6.2397372742200335E-2},6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,null,"Controle Operacional",{"$f":"W108","v":"Fiscal"},{"$f":"BD$11","v":625},{"$f":"BE101","v":588},588,588,588,590,590,590,590,590,590,590,{"$f":"BP101","v":590}]
[null,"Inspetores de Tráfego",2548.3523,12.741761500000001,{"$f":"E108","v":0.41077441111111102},3613.1259664128256,{"$f":"G108","v":613.48199999999997},12242.588592368185,12242.588592368185,12242.588592368185,12242.588592368185,12284.230050165355,12284.230050165355,12284.230050165355,12284.230050165355,12284.230050165355,12284.230050165355,12284.230050165355,12284.230050165355,147244.19477079556,null,null,"Inspetores de Tráfego",4.9261083743842365E-3,6.2500000000000014E-2,{"$f":"Z115*$Y109","v":4.9261083743842365E-3},{"$f":"AA115*Y109","v":4.9261083743842365E-3},{"$f":"AB115*Y109","v":4.9261083743842365E-3},{"$f":"AC115*Y109","v":4.9261083743842365E-3},{"$f":"AD115*Y109","v":4.9261083743842365E-3},{"$f":"AE115*Y109","v":4.9261083743842365E-3},{"$f":"AF115*Y109","v":4.9261083743842365E-3},{"$f":"AG115*Y109","v":4.9261083743842365E-3},{"$f":"AH115*Y109","v":4.9261083743842365E-3},{"$f":"AI115*Y109","v":4.9261083743842365E-3},{"$f":"AJ115*Y109","v":4.9261083743842365E-3},{"$f":"AK115*Y109","v":4.9261083743842365E-3},null,null,"Inspetores de Tráfego",{"$f":"AO115*$Y109","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Inspetores de Tráfego",625,{"$f":"BE108","v":588},{"$f":"BF108","v":588},{"$f":"BG108","v":588},{"$f":"BH108","v":588},{"$f":"BI108","v":590},{"$f":"BJ108","v":590},{"$f":"BK108","v":590},{"$f":"BL108","v":590},{"$f":"BM108","v":590},{"$f":"BN108","v":590},{"$f":"BO108","v":590},{"$f":"BP108","v":590}]
[null,"Chefe de Tráfego",3314.57,16.572850000000003,0.41077441111111102,4699.4910925357381,613.48199999999997,5129.7671238276089,5129.7671238276089,5129.7671238276089,5129.7671238276089,5147.2153113236209,5147.2153113236209,5147.2153113236209,5147.2153113236209,5147.2153113236209,5147.2153113236209,5147.2153113236209,5147.2153113236209,61696.790985899395,null,null,"Chefe de Tráfego",1.6420361247947454E-3,2.0833333333333336E-2,{"$f":"Z115*$Y110","v":1.6420361247947454E-3},{"$f":"AA115*Y110","v":1.6420361247947454E-3},{"$f":"AB115*Y110","v":1.6420361247947454E-3},{"$f":"AC115*Y110","v":1.6420361247947454E-3},{"$f":"AD115*Y110","v":1.6420361247947454E-3},{"$f":"AE115*Y110","v":1.6420361247947454E-3},{"$f":"AF115*Y110","v":1.6420361247947454E-3},{"$f":"AG115*Y110","v":1.6420361247947454E-3},{"$f":"AH115*Y110","v":1.6420361247947454E-3},{"$f":"AI115*Y110","v":1.6420361247947454E-3},{"$f":"AJ115*Y110","v":1.6420361247947454E-3},{"$f":"AK115*Y110","v":1.6420361247947454E-3},null,null,"Chefe de Tráfego",{"$f":"AO115*$Y110","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Chefe de Tráfego",625,588,588,588,588,590,590,590,590,590,590,590,590]
[null,"Instrutor",1696.3700000000001,8.4818500000000014,0.41077441111111102,2405.1613647154381,613.48199999999997,2914.552214208009,2914.552214208009,2914.552214208009,2914.552214208009,2924.4656571134783,2924.4656571134783,2924.4656571134783,2924.4656571134783,2924.4656571134783,2924.4656571134783,2924.4656571134783,2924.4656571134783,35053.934113739851,null,null,"Instrutor",1.6420361247947454E-3,2.0833333333333336E-2,{"$f":"Z115*$Y111","v":1.6420361247947454E-3},{"$f":"AA115*Y111","v":1.6420361247947454E-3},{"$f":"AB115*Y111","v":1.6420361247947454E-3},{"$f":"AC115*Y111","v":1.6420361247947454E-3},{"$f":"AD115*Y111","v":1.6420361247947454E-3},{"$f":"AE115*Y111","v":1.6420361247947454E-3},{"$f":"AF115*Y111","v":1.6420361247947454E-3},{"$f":"AG115*Y111","v":1.6420361247947454E-3},{"$f":"AH115*Y111","v":1.6420361247947454E-3},{"$f":"AI115*Y111","v":1.6420361247947454E-3},{"$f":"AJ115*Y111","v":1.6420361247947454E-3},{"$f":"AK115*Y111","v":1.6420361247947454E-3},null,null,"Instrutor",{"$f":"AO115*$Y111","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Instrutor",625,588,588,588,588,590,590,590,590,590,590,590,590]
[null,"Programadores",1372.73,6.8636499999999998,0.41077441111111102,1946.2954191513782,613.48199999999997,2471.5092322840892,2471.5092322840892,2471.5092322840892,2471.5092322840892,2479.9157262714498,2479.9157262714498,2479.9157262714498,2479.9157262714498,2479.9157262714498,2479.9157262714498,2479.9157262714498,2479.9157262714498,29725.362739307962,null,null,"Programadores",1.6420361247947454E-3,2.0833333333333336E-2,{"$f":"Z115*$Y112","v":1.6420361247947454E-3},{"$f":"AA115*Y112","v":1.6420361247947454E-3},{"$f":"AB115*Y112","v":1.6420361247947454E-3},{"$f":"AC115*Y112","v":1.6420361247947454E-3},{"$f":"AD115*Y112","v":1.6420361247947454E-3},{"$f":"AE115*Y112","v":1.6420361247947454E-3},{"$f":"AF115*Y112","v":1.6420361247947454E-3},{"$f":"AG115*Y112","v":1.6420361247947454E-3},{"$f":"AH115*Y112","v":1.6420361247947454E-3},{"$f":"AI115*Y112","v":1.6420361247947454E-3},{"$f":"AJ115*Y112","v":1.6420361247947454E-3},{"$f":"AK115*Y112","v":1.6420361247947454E-3},null,null,"Programadores",{"$f":"AO115*$Y112","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Programadores",625,588,588,588,588,590,590,590,590,590,590,590,590]
[null,"Escaladores",1372.73,6.8636499999999998,0.41077441111111102,1946.2954191513782,613.48199999999997,4943.0184645681784,4943.0184645681784,4943.0184645681784,4943.0184645681784,4959.8314525428996,4959.8314525428996,4959.8314525428996,4959.8314525428996,4959.8314525428996,4959.8314525428996,4959.8314525428996,4959.8314525428996,59450.725478615925,null,null,"Escaladores",3.2840722495894909E-3,4.1666666666666671E-2,{"$f":"Z115*$Y113","v":3.2840722495894909E-3},{"$f":"AA115*Y113","v":3.2840722495894909E-3},{"$f":"AB115*Y113","v":3.2840722495894909E-3},{"$f":"AC115*Y113","v":3.2840722495894909E-3},{"$f":"AD115*Y113","v":3.2840722495894909E-3},{"$f":"AE115*Y113","v":3.2840722495894909E-3},{"$f":"AF115*Y113","v":3.2840722495894909E-3},{"$f":"AG115*Y113","v":3.2840722495894909E-3},{"$f":"AH115*Y113","v":3.2840722495894909E-3},{"$f":"AI115*Y113","v":3.2840722495894909E-3},{"$f":"AJ115*Y113","v":3.2840722495894909E-3},{"$f":"AK115*Y113","v":3.2840722495894909E-3},null,null,"Escaladores",{"$f":"AO115*$Y113","v":3.2840722495894909E-3},3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,null,null,"Escaladores",625,588,588,588,588,590,590,590,590,590,590,590,590]
[null,"Auxiliares",1026.5970199999999,5.1329851,0.41077441111111102,1455.5382903706159,613.48199999999997,3995.3495262329129,3995.3495262329129,3995.3495262329129,3995.3495262329129,4008.9391504718005,4008.9391504718005,4008.9391504718005,4008.9391504718005,4008.9391504718005,4008.9391504718005,4008.9391504718005,4008.9391504718005,48052.911308706054,null,null,"Auxiliares",3.2840722495894909E-3,4.1666666666666671E-2,{"$f":"Z115*$Y114","v":3.2840722495894909E-3},{"$f":"AA115*Y114","v":3.2840722495894909E-3},{"$f":"AB115*Y114","v":3.2840722495894909E-3},{"$f":"AC115*Y114","v":3.2840722495894909E-3},{"$f":"AD115*Y114","v":3.2840722495894909E-3},{"$f":"AE115*Y114","v":3.2840722495894909E-3},{"$f":"AF115*Y114","v":3.2840722495894909E-3},{"$f":"AG115*Y114","v":3.2840722495894909E-3},{"$f":"AH115*Y114","v":3.2840722495894909E-3},{"$f":"AI115*Y114","v":3.2840722495894909E-3},{"$f":"AJ115*Y114","v":3.2840722495894909E-3},{"$f":"AK115*Y114","v":3.2840722495894909E-3},null,null,"Auxiliares",{"$f":"AO115*$Y114","v":3.2840722495894909E-3},3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,null,null,"Auxiliares",625,588,588,588,588,590,590,590,590,590,590,590,590]
[null,"Sub-total Cont.Oper.",null,null,null,"Totais...",613.48199999999997,{"$f":"SUM(H108:H114)","v":136635.30273482262},136635.30273482262,136635.30273482262,136635.30273482262,137100.04866249204,137100.04866249204,137100.04866249204,137100.04866249204,137100.04866249204,137100.04866249204,137100.04866249204,137100.04866249204,1643341.6002392266,null,null,"Sub-total Cont.Oper.",{"$f":"SUM(X108:X114)","v":7.881773399014777E-2},1,{"$f":"'FU Resumo'!$E18","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E19","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E20","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E21","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E22","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E23","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E24","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E25","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E26","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E27","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E28","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E29","v":7.881773399014777E-2},null,null,"Sub-total Cont.Oper.",{"$f":"'FU Resumo'!$K18","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K19","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K20","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K21","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K22","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K23","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K24","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K25","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K26","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K27","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K28","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K29","v":7.881773399014777E-2},null,null,"Sub-total Cont.Oper.",625,588,588,588,588,590,590,590,590,590,590,590,590]
["Manutenção","1/2 Oficial Eletricista",{"$f":"C32","v":985.94783599999994},4.9297391800000003,{"$f":"E114","v":0.41077441111111102},{"$f":"((C116+D116)*(E116/100*100+1))","v":1397.9047276077699},613.48199999999997,{"$f":"($F116*Z116*BE116)+($G116*AO116*BE116)","v":17478.25708128131},{"$f":"($F116*AA116*BF116)+($G116*AP116*BF116)","v":17478.25708128131},{"$f":"($F116*AB116*BG116)+($G116*AQ116*BG116)","v":17478.25708128131},{"$f":"($F116*AC116*BH116)+($G116*AR116*BH116)","v":17478.25708128131},{"$f":"($F116*AD116*BI116)+($G116*AS116*BI116)","v":17537.706935299273},{"$f":"($F116*AE116*BJ116)+($G116*AT116*BJ116)","v":17537.706935299273},{"$f":"($F116*AF116*BK116)+($G116*AU116*BK116)","v":17537.706935299273},{"$f":"($F116*AG116*BL116)+($G116*AV116*BL116)","v":17537.706935299273},{"$f":"($F116*AH116*BM116)+($G116*AW116*BM116)","v":17537.706935299273},{"$f":"($F116*AI116*BN116)+($G116*AX116*BN116)","v":17537.706935299273},{"$f":"($F116*AJ116*BO116)+($G116*AY116*BO116)","v":17537.706935299273},{"$f":"($F116*AK116*BP116)+($G116*AZ116*BP116)","v":17537.706935299273},{"$f":"SUM(H116:S116)","v":210214.68380751941},null,"Manutenção","1/2 Oficial Eletricista",{"$f":"X32","v":1.4778325123152709E-2},{"$f":"X116/$X$136","v":3.333333333333334E-2},{"$f":"Z136*$Y116","v":1.4778325123152707E-2},1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,null,"Manutenção","1/2 Oficial Eletricista",{"$f":"AO136*$Y116","v":1.4778325123152707E-2},1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,null,"Manutenção","1/2 Oficial Eletricista",625,588,588,588,588,590,590,590,590,590,590,590,590]
[null,"1/2 Oficial Funileiro",985.94783599999994,4.9297391800000003,{"$f":"E116","v":0.41077441111111102},1397.9047276077699,613.48199999999997,17478.25708128131,17478.25708128131,17478.25708128131,17478.25708128131,17537.706935299273,17537.706935299273,17537.706935299273,17537.706935299273,17537.706935299273,17537.706935299273,17537.706935299273,17537.706935299273,210214.68380751941,null,null,"1/2 Oficial Funileiro",1.4778325123152709E-2,3.333333333333334E-2,{"$f":"Z136*$Y117","v":1.4778325123152707E-2},1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,null,null,"1/2 Oficial Funileiro",{"$f":"AO136*$Y117","v":1.4778325123152707E-2},1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,null,null,"1/2 Oficial Funileiro",625,588,588,588,588,590,590,590,590,590,590,590,590]
[null,"Abastecedor",1347.3026840000002,6.7365134200000014,0.41077441111111102,1910.2438513615621,613.48199999999997,43860.614796076792,43860.614796076792,43860.614796076792,43860.614796076792,44009.800560689298,44009.800560689298,44009.800560689298,44009.800560689298,44009.800560689298,44009.800560689298,44009.800560689298,44009.800560689298,527520.86366982153,null,null,"Abastecedor",2.9556650246305417E-2,6.666666666666668E-2,{"$f":"Z136*$Y118","v":2.9556650246305414E-2},2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,null,null,"Abastecedor",{"$f":"AO136*$Y118","v":2.9556650246305414E-2},2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,null,null,"Abastecedor",625,588,588,588,588,590,590,590,590,590,590,590,590]
[null,"Auxiliar Almoxarife",961.20016399999986,4.8060008199999995,0.41077441111111102,1362.8167783036381,613.48199999999997,22897.806534828356,22897.806534828356,22897.806534828356,22897.806534828356,22975.690230525055,22975.690230525055,22975.690230525055,22975.690230525055,22975.690230525055,22975.690230525055,22975.690230525055,22975.690230525055,275396.74798351381,null,null,"Auxiliar Almoxarife",1.9704433497536946E-2,4.444444444444446E-2,{"$f":"Z136*$Y119","v":1.9704433497536946E-2},1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,null,null,"Auxiliar Almoxarife",{"$f":"AO136*$Y119","v":1.9704433497536946E-2},1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,null,null,"Auxiliar Almoxarife",625,588,588,588,588,590,590,590,590,590,590,590,590]
[null,"Auxiliar Serv. Gerais",811.75399999999991,4.0587699999999991,0.41077441111111102,1150.9277801736739,613.48199999999997,76660.562862718245,76660.562862718245,76660.562862718245,76660.562862718245,76921.313076537015,76921.313076537015,76921.313076537015,76921.313076537015,76921.313076537015,76921.313076537015,76921.313076537015,76921.313076537015,922012.75606316887,null,null,"Auxiliar Serv. Gerais",7.3891625615763554E-2,0.16666666666666674,{"$f":"Z136*$Y120","v":7.3891625615763554E-2},7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,null,null,"Auxiliar Serv. Gerais",{"$f":"AO136*$Y120","v":7.3891625615763554E-2},7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,null,null,"Auxiliar Serv. Gerais",625,588,588,588,588,590,590,590,590,590,590,590,590]
[null,"Borracheiro",1328.8875679999999,6.6444378399999993,0.41077441111111102,1884.1343790589665,613.48199999999997,14468.950057996772,14468.950057996772,14468.950057996772,14468.950057996772,14518.164173840298,14518.164173840298,14518.164173840298,14518.164173840298,14518.164173840298,14518.164173840298,14518.164173840298,14518.164173840298,174021.11362270947,null,null,"Borracheiro",9.852216748768473E-3,2.222222222222223E-2,{"$f":"Z136*$Y121","v":9.852216748768473E-3},9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,null,null,"Borracheiro",{"$f":"AO136*$Y121","v":9.852216748768473E-3},9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,null,null,"Borracheiro",625,588,588,588,588,590,590,590,590,590,590,590,590]
[null,"Comprador/Almoxarife",1443.3266720000001,7.2166333600000003,0.41077441111111102,2046.3893774104185,613.48199999999997,7704.4550242232799,7704.4550242232799,7704.4550242232799,7704.4550242232799,7730.6606535573737,7730.6606535573737,7730.6606535573737,7730.6606535573737,7730.6606535573737,7730.6606535573737,7730.6606535573737,7730.6606535573737,92663.10532535208,null,null,"Comprador/Almoxarife",4.9261083743842365E-3,1.1111111111111115E-2,{"$f":"Z136*$Y122","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Comprador/Almoxarife",{"$f":"AO136*$Y122","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Comprador/Almoxarife",625,588,588,588,588,590,590,590,590,590,590,590,590]
[null,"Controlador de Manut.",2610.9766400000003,13.054883200000001,0.41077441111111102,3701.9165268794718,613.48199999999997,24999.550086750041,24999.550086750041,24999.550086750041,24999.550086750041,25084.582570038307,25084.582570038307,25084.582570038307,25084.582570038307,25084.582570038307,25084.582570038307,25084.582570038307,25084.582570038307,300674.8609073066,null,null,"Controlador de Manut.",9.852216748768473E-3,2.222222222222223E-2,{"$f":"Z136*$Y123","v":9.852216748768473E-3},9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,null,null,"Controlador de Manut.",{"$f":"AO136*$Y123","v":9.852216748768473E-3},9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,null,null,"Controlador de Manut.",{"$f":"BD122","v":625},588,588,588,588,590,590,590,590,590,590,590,590]
[null,"Eletricista (A e B)",1683.7839999999999,8.41892,0.41077441111111102,2387.3165779435021,613.48199999999997,34767.873178931608,34767.873178931608,34767.873178931608,34767.873178931608,34886.131250968792,34886.131250968792,34886.131250968792,34886.131250968792,34886.131250968792,34886.131250968792,34886.131250968792,34886.131250968792,418160.54272347671,null,null,"Eletricista (A e B)",1.9704433497536946E-2,4.444444444444446E-2,{"$f":"Z136*$Y124","v":1.9704433497536946E-2},1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,null,null,"Eletricista (A e B)",{"$f":"AO136*$Y124","v":1.9704433497536946E-2},1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,null,null,"Eletricista (A e B)",625,588,588,588,588,590,590,590,590,590,590,590,590]
[null,"Eletrônico",1683.7839999999999,8.41892,0.41077441111111102,2387.3165779435021,613.48199999999997,17383.936589465804,17383.936589465804,17383.936589465804,17383.936589465804,17443.065625484396,17443.065625484396,17443.065625484396,17443.065625484396,17443.065625484396,17443.065625484396,17443.065625484396,17443.065625484396,209080.27136173836,null,null,"Eletrônico",9.852216748768473E-3,2.222222222222223E-2,{"$f":"Z136*$Y125","v":9.852216748768473E-3},9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,null,null,"Eletrônico",{"$f":"AO136*$Y125","v":9.852216748768473E-3},9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,null,null,"Eletrônico",625,588,588,588,588,590,590,590,590,590,590,590,590]
[null,"Funileiro (A e B)",1477.9345759999999,7.38967288,0.41077441111111102,2095.4574425227352,613.48199999999997,31386.332851297899,31386.332851297899,31386.332851297899,31386.332851297899,31493.089085485983,31493.089085485983,31493.089085485983,31493.089085485983,31493.089085485983,31493.089085485983,31493.089085485983,31493.089085485983,377490.04408907943,null,null,"Funileiro (A e B)",1.9704433497536946E-2,4.444444444444446E-2,{"$f":"Z136*$Y126","v":1.9704433497536946E-2},1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,null,null,"Funileiro (A e B)",{"$f":"AO136*$Y126","v":1.9704433497536946E-2},1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,null,null,"Funileiro (A e B)",625,588,588,588,588,590,590,590,590,590,590,590,590]
[null,"Chefe de Manutenção",3314.57,16.572850000000003,0.41077441111111102,4699.4910925357381,613.48199999999997,15389.301371482827,15389.301371482827,15389.301371482827,15389.301371482827,15441.645933970864,15441.645933970864,15441.645933970864,15441.645933970864,15441.645933970864,15441.645933970864,15441.645933970864,15441.645933970864,185090.37295769824,null,null,"Chefe de Manutenção",4.9261083743842365E-3,1.1111111111111115E-2,{"$f":"Z136*$Y127","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Chefe de Manutenção",{"$f":"AO136*$Y127","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Chefe de Manutenção",625,588,588,588,588,590,590,590,590,590,590,590,590]
[null,"Lavador",811.75399999999991,4.0587699999999991,0.41077441111111102,1150.9277801736739,613.48199999999997,30664.225145087294,30664.225145087294,30664.225145087294,30664.225145087294,30768.525230614803,30768.525230614803,30768.525230614803,30768.525230614803,30768.525230614803,30768.525230614803,30768.525230614803,30768.525230614803,368805.10242526769,null,null,"Lavador",2.9556650246305417E-2,6.666666666666668E-2,{"$f":"Z136*$Y128","v":2.9556650246305414E-2},2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,null,null,"Lavador",{"$f":"AO136*$Y128","v":2.9556650246305414E-2},2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,null,null,"Lavador",625,588,588,588,588,590,590,590,590,590,590,590,590]
[null,"Lubrificador",1251.5052440000002,6.2575262200000017,0.41077441111111102,1774.4195314746003,613.48199999999997,27666.721192257435,27666.721192257435,27666.721192257435,27666.721192257435,27760.825686108648,27760.825686108648,27760.825686108648,27760.825686108648,27760.825686108648,27760.825686108648,27760.825686108648,27760.825686108648,332753.49025789893,null,null,"Lubrificador",1.9704433497536946E-2,4.444444444444446E-2,{"$f":"Z136*$Y129","v":1.9704433497536946E-2},1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,null,null,"Lubrificador",{"$f":"AO136*$Y129","v":1.9704433497536946E-2},1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,null,null,"Lubrificador",625,588,588,588,588,590,590,590,590,590,590,590,590]
[null,"Manobrista",1662.7655320000001,8.3138276600000012,0.41077441111111102,2357.5159995442691,613.48199999999997,100399.24274322012,100399.24274322012,100399.24274322012,100399.24274322012,100740.73676615625,100740.73676615625,100740.73676615625,100740.73676615625,100740.73676615625,100740.73676615625,100740.73676615625,100740.73676615625,1207522.8651021307,null,null,"Manobrista",5.7471264367816091E-2,0.12962962962962968,{"$f":"Z136*$Y130","v":5.7471264367816091E-2},5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,null,null,"Manobrista",{"$f":"AO136*$Y130","v":5.7471264367816091E-2},5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,null,null,"Manobrista",625,588,588,588,588,590,590,590,590,590,590,590,590]
[null,"Mecânico (A, B e C)",1794.943552,8.974717759999999,0.41077441111111102,2544.921734713238,613.48199999999997,76237.33152756092,76237.33152756092,76237.33152756092,76237.33152756092,76496.642179015209,76496.642179015209,76496.642179015209,76496.642179015209,76496.642179015209,76496.642179015209,76496.642179015209,76496.642179015209,916922.46354236535,null,null,"Mecânico (A, B e C)",4.1050903119868636E-2,9.2592592592592615E-2,{"$f":"Z136*$Y131","v":4.1050903119868636E-2},4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,null,null,"Mecânico (A, B e C)",{"$f":"AO136*$Y131","v":4.1050903119868636E-2},4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,null,null,"Mecânico (A, B e C)",625,588,588,588,588,590,590,590,590,590,590,590,590]
[null,"Mecânico de Revisão",1794.943552,8.974717759999999,0.41077441111111102,2544.921734713238,613.48199999999997,27445.439349921922,27445.439349921922,27445.439349921922,27445.439349921922,27538.791184445468,27538.791184445468,27538.791184445468,27538.791184445468,27538.791184445468,27538.791184445468,27538.791184445468,27538.791184445468,330092.08687525149,null,null,"Mecânico de Revisão",1.4778325123152709E-2,3.333333333333334E-2,{"$f":"Z136*$Y132","v":1.4778325123152707E-2},1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,null,null,"Mecânico de Revisão",{"$f":"AO136*$Y132","v":1.4778325123152707E-2},1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,null,null,"Mecânico de Revisão",625,588,588,588,588,590,590,590,590,590,590,590,590]
[null,"Mecânico Montador",1794.943552,8.9747177600000008,0.41077441111111102,2544.921734713238,613.48199999999997,18296.95956661462,18296.95956661462,18296.95956661462,18296.95956661462,18359.19412296365,18359.19412296365,18359.19412296365,18359.19412296365,18359.19412296365,18359.19412296365,18359.19412296365,18359.19412296365,220061.39125016762,null,null,"Mecânico Montador",9.852216748768473E-3,2.222222222222223E-2,{"$f":"Z136*$Y133","v":9.852216748768473E-3},9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,null,null,"Mecânico Montador",{"$f":"AO136*$Y133","v":9.852216748768473E-3},9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,null,null,"Mecânico Montador",625,588,588,588,588,590,590,590,590,590,590,590,590]
[null,"Moleiro",1313.255756,6.5662787800000002,0.41077441111111102,1861.9711538882225,613.48199999999997,28681.112403670435,28681.112403670435,28681.112403670435,28681.112403670435,28778.667207764556,28778.667207764556,28778.667207764556,28778.667207764556,28778.667207764556,28778.667207764556,28778.667207764556,28778.667207764556,344953.78727679822,null,null,"Moleiro",1.9704433497536946E-2,4.444444444444446E-2,{"$f":"Z136*$Y134","v":1.9704433497536946E-2},1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,null,null,"Moleiro",{"$f":"AO136*$Y134","v":1.9704433497536946E-2},1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,null,null,"Moleiro",625,588,588,588,588,590,590,590,590,590,590,590,590]
[null,"Pintor",1477.9345759999999,7.38967288,0.41077441111111102,2095.4574425227352,613.48199999999997,31386.332851297899,31386.332851297899,31386.332851297899,31386.332851297899,31493.089085485983,31493.089085485983,31493.089085485983,31493.089085485983,31493.089085485983,31493.089085485983,31493.089085485983,31493.089085485983,377490.04408907943,null,null,"Pintor",1.9704433497536946E-2,4.444444444444446E-2,{"$f":"Z136*$Y135","v":1.9704433497536946E-2},1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,null,null,"Pintor",{"$f":"AO136*$Y135","v":1.9704433497536946E-2},1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,null,null,"Pintor",625,588,588,588,588,590,590,590,590,590,590,590,590]
[null,"Sub-total manutenção",null,null,null,null,null,{"$f":"SUM(H116:H135)","v":665253.26229596487},665253.26229596487,665253.26229596487,665253.26229596487,667516.02849425061,667516.02849425061,667516.02849425061,667516.02849425061,667516.02849425061,667516.02849425061,667516.02849425061,667516.02849425061,8001141.2771378644,null,null,"Sub-total manutenção",{"$f":"SUM(X116:X135)","v":0.44334975369458113},1,{"$f":"'FU Resumo'!$F18","v":0.44334975369458113},{"$f":"'FU Resumo'!$F19","v":0.44334975369458113},{"$f":"'FU Resumo'!$F20","v":0.44334975369458113},{"$f":"'FU Resumo'!$F21","v":0.44334975369458113},{"$f":"'FU Resumo'!$F22","v":0.44334975369458113},{"$f":"'FU Resumo'!$F23","v":0.44334975369458113},{"$f":"'FU Resumo'!$F24","v":0.44334975369458113},{"$f":"'FU Resumo'!$F25","v":0.44334975369458113},{"$f":"'FU Resumo'!$F26","v":0.44334975369458113},{"$f":"'FU Resumo'!$F27","v":0.44334975369458113},{"$f":"'FU Resumo'!$F28","v":0.44334975369458113},{"$f":"'FU Resumo'!$F29","v":0.44334975369458113},null,null,"Sub-total manutenção",{"$f":"'FU Resumo'!$L18","v":0.44334975369458113},{"$f":"'FU Resumo'!$L19","v":0.44334975369458113},{"$f":"'FU Resumo'!$L20","v":0.44334975369458113},{"$f":"'FU Resumo'!$L21","v":0.44334975369458113},{"$f":"'FU Resumo'!$L22","v":0.44334975369458113},{"$f":"'FU Resumo'!$L23","v":0.44334975369458113},{"$f":"'FU Resumo'!$L24","v":0.44334975369458113},{"$f":"'FU Resumo'!$L25","v":0.44334975369458113},{"$f":"'FU Resumo'!$L26","v":0.44334975369458113},{"$f":"'FU Resumo'!$L27","v":0.44334975369458113},{"$f":"'FU Resumo'!$L28","v":0.44334975369458113},{"$f":"'FU Resumo'!$L29","v":0.44334975369458113},null,null,"Sub-total manutenção",625,588,588,588,588,590,590,590,590,590,590,590,590]
[null,null,null,null,null,"Total Geral Mensal Pessoal de Operação",null,{"$f":"H102+H115+H136","v":6637983.8229124323},6288181.7297891313,6310787.4514946248,6310787.4514946248,6694788.2656127494,7293072.225980144,7443998.1952658305,7436195.9595654868,6507021.8316857209,6476264.0166501934,6465303.9610202899,6388057.0216712458,80252441.933142483]
[]
["Administração - Composição do Custo Unitário Por Função",null,null,null,null,null,{"$f":"G104","v":"Ano 2"},"Administração - Composição de Custo Total Mensal",null,null,null,null,null,null,null,null,null,null,null,"R$"]
["Funções","Cargo","Salário","Hs Extras","Enc.","R$ Total",{"$f":"G105","v":"Benefícios"},{"$f":"H87","v":"2014-07-01"},{"$f":"DATE(YEAR(H140),MONTH(H140)+1,DAY(H140))","v":"2014-08-01"},"2014-09-01","2014-10-01","2014-11-01","2014-12-01","2015-01-01","2015-02-01","2015-03-01","2015-04-01","2015-05-01","2015-06-01","Total",null,"Fator Utilização Mensal",null,{"$f":"X105","v":"Ano 2"},null,"FU FOLHA DE PAGAMENTO",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X140","v":"Ano 2"},"FU Benefícios","FU FÍSICO PARA CÁLCULOS DOS BENEFÍCIOS",null,null,null,null,null,null,null,null,null,null,null,null,"Frota Mensal",null,null,{"$f":"BE105","v":"Ano 2"}]
[null,null,"base","e Adic.","Soc.","Por",{"$f":"G106","v":"R$ por"},"R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","Durante o",null,"Funções","Cargo","FU",null,{"$f":"H140","v":"2014-07-01"},"2014-08-01","2014-09-01","2014-10-01","2014-11-01","2014-12-01","2015-01-01","2015-02-01","2015-03-01","2015-04-01","2015-05-01","2015-06-01",null,"Funções","Cargo",{"$f":"Z141","v":"2014-07-01"},"2014-08-01","2014-09-01","2014-10-01","2014-11-01","2014-12-01","2015-01-01","2015-02-01","2015-03-01","2015-04-01","2015-05-01","2015-06-01",null,"Funções","Cargo","Frota",{"$f":"Z141","v":"2014-07-01"},"2014-08-01","2014-09-01","2014-10-01","2014-11-01","2014-12-01","2015-01-01","2015-02-01","2015-03-01","2015-04-01","2015-05-01","2015-06-01"]
[null,null,"(R$/mês)","Not.","%","Função",{"$f":"G107","v":"mês"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T107","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","Gerente Adm. Financeiro",{"$f":"C59","v":4078.17},0,{"$f":"E135","v":0.41077441111111102},{"$f":"((C143+D143)*(E143/100*100+1))","v":5753.3778801609997},{"$f":"G135","v":613.48199999999997},{"$f":"($F143*Z143*BE143)+($G143*AO143*BE143)","v":6147.3129877416541},{"$f":"($F143*AA143*BF143)+($G143*AP143*BF143)","v":6147.3129877416541},{"$f":"($F143*AB143*BG143)+($G143*AQ143*BG143)","v":6147.3129877416541},{"$f":"($F143*AC143*BH143)+($G143*AR143*BH143)","v":6147.3129877416541},{"$f":"($F143*AD143*BI143)+($G143*AS143*BI143)","v":6168.2222155911159},{"$f":"($F143*AE143*BJ143)+($G143*AT143*BJ143)","v":6168.2222155911159},{"$f":"($F143*AF143*BK143)+($G143*AU143*BK143)","v":6168.2222155911159},{"$f":"($F143*AG143*BL143)+($G143*AV143*BL143)","v":6168.2222155911159},{"$f":"($F143*AH143*BM143)+($G143*AW143*BM143)","v":6168.2222155911159},{"$f":"($F143*AI143*BN143)+($G143*AX143*BN143)","v":6168.2222155911159},{"$f":"($F143*AJ143*BO143)+($G143*AY143*BO143)","v":6168.2222155911159},{"$f":"($F143*AK143*BP143)+($G143*AZ143*BP143)","v":6168.2222155911159},{"$f":"SUM(H143:S143)","v":73935.029675695536},null,"Administração",{"$f":"B143","v":"Gerente Adm. Financeiro"},{"$f":"X59","v":1.6420361247947454E-3},{"$f":"X143/$X$168","v":2.7027027027027035E-2},{"$f":"$Y$143*Z168","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,"Administração",{"$f":"W143","v":"Gerente Adm. Financeiro"},{"$f":"$Y$143*AO168","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,"Administração",{"$f":"W143","v":"Gerente Adm. Financeiro"},{"$f":"BD$11","v":625},{"$f":"BE136","v":588},588,588,588,590,590,590,590,590,590,590,590]
[null,"Gerente de Operação",4078.17,0,{"$f":"E143","v":0.41077441111111102},5753.3778801609997,{"$f":"G143","v":613.48199999999997},6147.3129877416541,6147.3129877416541,6147.3129877416541,6147.3129877416541,6168.2222155911159,6168.2222155911159,6168.2222155911159,6168.2222155911159,6168.2222155911159,6168.2222155911159,6168.2222155911159,6168.2222155911159,73935.029675695536,null,null,"Gerente de Operação",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"$Y$144*Z168","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Gerente de Operação",{"$f":"$Y$144*AO168","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Gerente de Operação",625,{"$f":"BE143","v":588},{"$f":"BF143","v":588},{"$f":"BG143","v":588},{"$f":"BH143","v":588},{"$f":"BI143","v":590},{"$f":"BJ143","v":590},{"$f":"BK143","v":590},{"$f":"BL143","v":590},{"$f":"BM143","v":590},{"$f":"BN143","v":590},{"$f":"BO143","v":590},{"$f":"BP143","v":590}]
[null,"Controle de Manutenção",2578.17,0,0.41077441111111102,3637.2162634943329,613.48199999999997,4104.1224613048726,4104.1224613048726,4104.1224613048726,4104.1224613048726,4118.0820615133925,4118.0820615133925,4118.0820615133925,4118.0820615133925,4118.0820615133925,4118.0820615133925,4118.0820615133925,4118.0820615133925,49361.146337326631,null,null,"Controle de Manutenção",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"$Y$145*Z168","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Controle de Manutenção",{"$f":"$Y$145*AO168","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Controle de Manutenção",625,588,588,588,588,590,590,590,590,590,590,590,590]
[null,"Auxiliar de Contabilidade",978.17,0,0.41077441111111102,1379.9772057165553,613.48199999999997,1924.7192331056397,1924.7192331056397,1924.7192331056397,1924.7192331056397,1931.265897163822,1931.265897163822,1931.265897163822,1931.265897163822,1931.265897163822,1931.265897163822,1931.265897163822,1931.265897163822,23149.004109733141,null,null,"Auxiliar de Contabilidade",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"$Y$146*Z168","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Auxiliar de Contabilidade",{"$f":"$Y$146*AO168","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Auxiliar de Contabilidade",625,588,588,588,588,590,590,590,590,590,590,590,590]
[null,"Assist. Adm./Financeiro",878.17,0,0.41077441111111102,1238.8997646054443,613.48199999999997,5365.5195940295625,5365.5195940295625,5365.5195940295625,5365.5195940295625,5383.7696606759218,5383.7696606759218,5383.7696606759218,5383.7696606759218,5383.7696606759218,5383.7696606759218,5383.7696606759218,5383.7696606759218,64532.235661525614,null,null,"Assist. Adm./Financeiro",4.9261083743842365E-3,8.1081081081081113E-2,{"$f":"$Y$147*Z168","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Assist. Adm./Financeiro",{"$f":"$Y$147*AO168","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Assist. Adm./Financeiro",625,588,588,588,588,590,590,590,590,590,590,590,590]
[null,"Contador",2278.17,0,0.41077441111111102,3213.9839401609997,613.48199999999997,3695.4843560175168,3695.4843560175168,3695.4843560175168,3695.4843560175168,3708.0540306978482,3708.0540306978482,3708.0540306978482,3708.0540306978482,3708.0540306978482,3708.0540306978482,3708.0540306978482,3708.0540306978482,44446.369669652857,null,null,"Contador",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"$Y$148*Z168","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Contador",{"$f":"$Y$148*AO168","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Contador",625,588,588,588,588,590,590,590,590,590,590,590,590]
[null,"Auxiliar Adm./Financ.",798.17,0,0.41077441111111102,1126.0378117165553,613.48199999999997,5038.6091097996778,5038.6091097996778,5038.6091097996778,5038.6091097996778,5055.747236023486,5055.747236023486,5055.747236023486,5055.747236023486,5055.747236023486,5055.747236023486,5055.747236023486,5055.747236023486,60600.414327386577,null,null,"Auxiliar Adm./Financ.",4.9261083743842365E-3,8.1081081081081113E-2,{"$f":"$Y$149*Z168","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Auxiliar Adm./Financ.",{"$f":"$Y$149*AO168","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Auxiliar Adm./Financ.",625,588,588,588,588,590,590,590,590,590,590,590,590]
[null,"Secretária Executiva",1578.17,0,0.41077441111111102,2226.4418523832219,613.48199999999997,2741.9954436803519,2741.9954436803519,2741.9954436803519,2741.9954436803519,2751.3219587949106,2751.3219587949106,2751.3219587949106,2751.3219587949106,2751.3219587949106,2751.3219587949106,2751.3219587949106,2751.3219587949106,32978.557445080689,null,null,"Secretária Executiva",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"$Y$150*Z168","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Secretária Executiva",{"$f":"$Y$150*AO168","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Secretária Executiva",625,588,588,588,588,590,590,590,590,590,590,590,590]
[null,"Telefonista",798.17,0,0.41077441111111102,1126.0378117165553,613.48199999999997,3359.0727398664517,3359.0727398664517,3359.0727398664517,3359.0727398664517,3370.4981573489904,3370.4981573489904,3370.4981573489904,3370.4981573489904,3370.4981573489904,3370.4981573489904,3370.4981573489904,3370.4981573489904,40400.276218257735,null,null,"Telefonista",3.2840722495894909E-3,5.4054054054054071E-2,{"$f":"$Y$151*Z168","v":3.2840722495894909E-3},3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,{"$f":"$Y$151*AG168","v":3.2840722495894909E-3},3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,null,null,"Telefonista",{"$f":"$Y$151*AO168","v":3.2840722495894909E-3},3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,null,null,"Telefonista",625,588,588,588,588,590,590,590,590,590,590,590,590]
[null,"Aux de serviços gerais",798.17,0,0.41077441111111102,1126.0378117165553,613.48199999999997,3359.0727398664517,3359.0727398664517,3359.0727398664517,3359.0727398664517,3370.4981573489904,3370.4981573489904,3370.4981573489904,3370.4981573489904,3370.4981573489904,3370.4981573489904,3370.4981573489904,3370.4981573489904,40400.276218257735,null,null,"Aux de serviços gerais",3.2840722495894909E-3,5.4054054054054071E-2,{"$f":"$Y$152*Z168","v":3.2840722495894909E-3},3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,{"$f":"$Y$152*AG168","v":3.2840722495894909E-3},3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,null,null,"Aux de serviços gerais",{"$f":"$Y$152*AO168","v":3.2840722495894909E-3},3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,null,null,"Aux de serviços gerais",625,588,588,588,588,590,590,590,590,590,590,590,590]
[null,"Enc.Depto.Pessoal",3278.17,0,0.41077441111111102,4624.7583512721103,613.48199999999997,5057.6113736420375,5057.6113736420375,5057.6113736420375,5057.6113736420375,5074.8141334163302,5074.8141334163302,5074.8141334163302,5074.8141334163302,5074.8141334163302,5074.8141334163302,5074.8141334163302,5074.8141334163302,60828.958561898791,null,null,"Enc.Depto.Pessoal",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"$Y$153*Z168","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,{"$f":"$Y$153*AG168","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Enc.Depto.Pessoal",{"$f":"$Y$153*AO168","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Enc.Depto.Pessoal",625,588,588,588,588,590,590,590,590,590,590,590,590]
[null,"Auxiliar Administrativo",848.17,0,0.41077441111111102,1196.5765322721109,613.48199999999997,3495.2854416289038,3495.2854416289038,3495.2854416289038,3495.2854416289038,3507.1741676208385,3507.1741676208385,3507.1741676208385,3507.1741676208385,3507.1741676208385,3507.1741676208385,3507.1741676208385,3507.1741676208385,42038.535107482334,null,null,"Auxiliar Administrativo",3.2840722495894909E-3,5.4054054054054071E-2,{"$f":"$Y$154*Z168","v":3.2840722495894909E-3},3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,{"$f":"$Y$154*AG168","v":3.2840722495894909E-3},3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,null,null,"Auxiliar Administrativo",{"$f":"$Y$154*AO168","v":3.2840722495894909E-3},3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,null,null,"Auxiliar Administrativo",625,588,588,588,588,590,590,590,590,590,590,590,590]
[null,"Psicólogo",3078.17,0,0.41077441111111102,4342.6034690498882,613.48199999999997,4785.1859701171325,4785.1859701171325,4785.1859701171325,4785.1859701171325,4801.462112872633,4801.462112872633,4801.462112872633,4801.462112872633,4801.462112872633,4801.462112872633,4801.462112872633,4801.462112872633,57552.440783449609,null,null,"Psicólogo",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"$Y$155*Z168","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,{"$f":"$Y$155*AG168","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Psicólogo",{"$f":"$Y$155*AO168","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Psicólogo",625,588,588,588,588,590,590,590,590,590,590,590,590]
[null,"Auxiliar Administrativo",778.17,0,0.41077441111111102,1097.8223234943332,613.48199999999997,1652.2938295807355,1652.2938295807355,1652.2938295807355,1652.2938295807355,1657.9138766201254,1657.9138766201254,1657.9138766201254,1657.9138766201254,1657.9138766201254,1657.9138766201254,1657.9138766201254,1657.9138766201254,19872.486331283944,null,null,"Auxiliar Administrativo",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"$Y$156*Z168","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,{"$f":"$Y$156*AG168","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Auxiliar Administrativo",{"$f":"$Y$156*AO168","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Auxiliar Administrativo",625,588,588,588,588,590,590,590,590,590,590,590,590]
[null,"Assist.Recrut./Seleção",1078.17,0,0.41077441111111102,1521.0546468276666,613.48199999999997,2060.931934868092,2060.931934868092,2060.931934868092,2060.931934868092,2067.9419074356701,2067.9419074356701,2067.9419074356701,2067.9419074356701,2067.9419074356701,2067.9419074356701,2067.9419074356701,2067.9419074356701,24787.262998957729,null,null,"Assist.Recrut./Seleção",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"$Y$157*Z168","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,{"$f":"$Y$157*AK168","v":1.6420361247947454E-3},null,null,"Assist.Recrut./Seleção",{"$f":"$Y$157*AO168","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Assist.Recrut./Seleção",625,588,588,588,588,590,590,590,590,590,590,590,590]
[null,"Assist.Treinam./Capac.",1078.17,0,0.41077441111111102,1521.0546468276666,613.48199999999997,2060.931934868092,2060.931934868092,2060.931934868092,2060.931934868092,2067.9419074356701,2067.9419074356701,2067.9419074356701,2067.9419074356701,2067.9419074356701,2067.9419074356701,2067.9419074356701,2067.9419074356701,24787.262998957729,null,null,"Assist.Treinam./Capac.",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"$Y$158*Z168","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,{"$f":"$Y$158*AK168","v":1.6420361247947454E-3},null,null,"Assist.Treinam./Capac.",{"$f":"$Y$158*AO168","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Assist.Treinam./Capac.",625,588,588,588,588,590,590,590,590,590,590,590,590]
[null,"Assessor Jurídico",1578.17,0,0.41077441111111102,2226.4418523832219,613.48199999999997,2741.9954436803519,2741.9954436803519,2741.9954436803519,2741.9954436803519,2751.3219587949106,2751.3219587949106,2751.3219587949106,2751.3219587949106,2751.3219587949106,2751.3219587949106,2751.3219587949106,2751.3219587949106,32978.557445080689,null,null,"Assessor Jurídico",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"$Y$159*Z168","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,{"$f":"$Y$159*AK168","v":1.6420361247947454E-3},null,null,"Assessor Jurídico",{"$f":"$Y$159*AO168","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Assessor Jurídico",{"$f":"BD158","v":625},588,588,588,588,590,590,590,590,590,590,590,590]
[null,"Auxiliar de Compras",778.17,0,0.41077441111111102,1097.8223234943332,613.48199999999997,1652.2938295807355,1652.2938295807355,1652.2938295807355,1652.2938295807355,1657.9138766201254,1657.9138766201254,1657.9138766201254,1657.9138766201254,1657.9138766201254,1657.9138766201254,1657.9138766201254,1657.9138766201254,19872.486331283944,null,null,"Auxiliar de Compras",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"$Y$160*Z168","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Auxiliar de Compras",{"$f":"$Y$160*AO168","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Auxiliar de Compras",625,588,588,588,588,590,590,590,590,590,590,590,590]
[null,"Médico do Trabalho",2778.17,0,0.41077441111111102,3919.371145716555,613.48199999999997,4376.5478648297776,4376.5478648297776,4376.5478648297776,4376.5478648297776,4391.4340820570897,4391.4340820570897,4391.4340820570897,4391.4340820570897,4391.4340820570897,4391.4340820570897,4391.4340820570897,4391.4340820570897,52637.66411577582,null,null,"Médico do Trabalho",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"$Y$161*Z168","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Médico do Trabalho",{"$f":"$Y$161*AO168","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Médico do Trabalho",625,588,588,588,588,590,590,590,590,590,590,590,590]
[null,"Eng. Seg. Trabalho",2778.17,0,0.41077441111111102,3919.371145716555,613.48199999999997,4376.5478648297776,4376.5478648297776,4376.5478648297776,4376.5478648297776,4391.4340820570897,4391.4340820570897,4391.4340820570897,4391.4340820570897,4391.4340820570897,4391.4340820570897,4391.4340820570897,4391.4340820570897,52637.66411577582,null,null,"Eng. Seg. Trabalho",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"$Y$162*Z168","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Eng. Seg. Trabalho",{"$f":"$Y$162*AO168","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,{"$f":"$Y$162*AZ168","v":1.6420361247947454E-3},null,null,"Eng. Seg. Trabalho",625,588,588,588,588,590,590,590,590,590,590,590,590]
[null,"Téc. Seg. do Trabalho",2058.17,0,0.41077441111111102,2903.613569716555,613.48199999999997,3395.8164121401219,3395.8164121401219,3395.8164121401219,3395.8164121401219,3407.3668080997818,3407.3668080997818,3407.3668080997818,3407.3668080997818,3407.3668080997818,3407.3668080997818,3407.3668080997818,3407.3668080997818,40842.20011335874,null,null,"Téc. Seg. do Trabalho",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"$Y$163*Z168","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Téc. Seg. do Trabalho",{"$f":"$Y$163*AO168","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Téc. Seg. do Trabalho",625,588,588,588,588,590,590,590,590,590,590,590,590]
[null,"Auxiliar de CPD",1278.17,0,0.41077441111111102,1803.2095290498887,613.48199999999997,2333.3573383929961,2333.3573383929961,2333.3573383929961,2333.3573383929961,2341.2939279793668,2341.2939279793668,2341.2939279793668,2341.2939279793668,2341.2939279793668,2341.2939279793668,2341.2939279793668,2341.2939279793668,28063.780777406922,null,null,"Auxiliar de CPD",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"$Y$164*Z168","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Auxiliar de CPD",{"$f":"$Y$164*AO168","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Auxiliar de CPD",625,588,588,588,588,590,590,590,590,590,590,590,590]
[null,"Técnico em Informática",878.17,0,0.41077441111111102,1238.8997646054443,613.48199999999997,1788.5065313431876,1788.5065313431876,1788.5065313431876,1788.5065313431876,1794.5898868919739,1794.5898868919739,1794.5898868919739,1794.5898868919739,1794.5898868919739,1794.5898868919739,1794.5898868919739,1794.5898868919739,21510.745220508543,null,null,"Técnico em Informática",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"$Y$165*Z168","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Técnico em Informática",{"$f":"$Y$165*AO168","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Técnico em Informática",625,588,588,588,588,590,590,590,590,590,590,590,590]
[null,"Aux.Monitoramento",808.17,0,0.41077441111111102,1140.1455558276664,613.48199999999997,6772.6305604378831,6772.6305604378831,6772.6305604378831,6772.6305604378831,6795.6667188067204,6795.6667188067204,6795.6667188067204,6795.6667188067204,6795.6667188067204,6795.6667188067204,6795.6667188067204,6795.6667188067204,81455.85599220531,null,null,"Aux.Monitoramento",6.5681444991789817E-3,0.10810810810810814,{"$f":"$Y$166*Z168","v":6.5681444991789817E-3},6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,null,null,"Aux.Monitoramento",{"$f":"$Y$166*AO168","v":6.5681444991789817E-3},6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,null,null,"Aux.Monitoramento",625,588,588,588,588,590,590,590,590,590,590,590,590]
[null,"Porteiro",878.17,0,0.41077441111111102,1238.8997646054443,613.48199999999997,5365.5195940295625,5365.5195940295625,5365.5195940295625,5365.5195940295625,5383.7696606759218,5383.7696606759218,5383.7696606759218,5383.7696606759218,5383.7696606759218,5383.7696606759218,5383.7696606759218,5383.7696606759218,64532.235661525614,null,null,"Porteiro",4.9261083743842365E-3,8.1081081081081113E-2,{"$f":"$Y$167*Z168","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Porteiro",{"$f":"$Y$167*AO168","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Porteiro",625,588,588,588,588,590,590,590,590,590,590,590,590]
[null,"Totais.........................",null,null,null,null,null,{"$f":"SUM(H143:H167)","v":93798.677577123221},{"$f":"SUM(I143:I167)","v":93798.677577123221},93798.677577123221,93798.677577123221,94117.720698133882,94117.720698133882,94117.720698133882,94117.720698133882,94117.720698133882,94117.720698133882,94117.720698133882,94117.720698133882,{"$f":"SUM(T143:T167)","v":1128136.4758935636},null,null,"Totais.........................",{"$f":"SUM(X143:X167)","v":6.0755336617405564E-2},1,{"$f":"'FU Resumo'!$G18","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G19","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G20","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G21","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G22","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G23","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G24","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G25","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G26","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G27","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G28","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G29","v":6.0755336617405564E-2},null,null,"Totais.........................",{"$f":"'FU Resumo'!$M18","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M19","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M20","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M21","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M22","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M23","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M24","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M25","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M26","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M27","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M28","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M29","v":6.0755336617405564E-2},null,null,"Totais.........................",625,588,588,588,588,590,590,590,590,590,590,590,590]
[null,null,null,null,null,"Outros",null,null,null,null,null,null,null,null,null,null,136050.24791849669,146815.26952126547,90347.86021545736,{"$f":"SUM(H169:S169)","v":373213.37765521952}]
[null,null,null,null,null,"Total Geral Administração",null,{"$f":"H168+H169","v":93798.677577123221},{"$f":"I168+I169","v":93798.677577123221},{"$f":"J168+J169","v":93798.677577123221},{"$f":"K168+K169","v":93798.677577123221},94117.720698133882,94117.720698133882,94117.720698133882,94117.720698133882,94117.720698133882,230167.96861663059,240932.99021939933,184465.58091359126,{"$f":"T168+T169","v":1501349.8535487831}]
["Planilha 2 - Demonstração do Custo com Pessoal",null,null,null,null,{"$f":"G172","v":"Ano 3"},null,null,null,null,{"$f":"F171","v":"Ano 3"},null,null,null,null,{"$f":"K171","v":"Ano 3"},null,null,null,null,{"$f":"P171","v":"Ano 3"},null,null,null,null,null,{"$f":"U171","v":"Ano 3"},null,null,null,null,{"$f":"AA171","v":"Ano 3"},null,null,null,null,{"$f":"AF171","v":"Ano 3"},null,null,null,{"$f":"AK171","v":"Ano 3"},null,null,null,null,{"$f":"AO171","v":"Ano 3"},null,null,null,null,{"$f":"AT171","v":"Ano 3"},null,null,null,null,null,{"$f":"AK171","v":"Ano 3"},null,null,null,null,{"$f":"BE171","v":"Ano 3"}]
["Motoristas e Cobradores - Composição do Custo Unitário Por Função",null,null,null,null,null,"Ano 3","Motoristas e Cobradores - Composição de Custo Total Mensal",null,null,null,null,null,null,null,null,null,null,null,"R$",null,null,null,"FU Lei Motorista Salário","FU Mot.",{"$f":"Z86","v":0},{"$f":"Z172","v":0},0,0,0,0,0,0,0,0,0,0]
["Funções","Cargo","Salário","Hs Extras","Enc.","R$ Total","Benefícios",{"$f":"DATE(YEAR(S87),MONTH(S87)+1,DAY(S87))","v":"2015-07-01"},{"$f":"DATE(YEAR(H173),MONTH(H173)+1,DAY(H173))","v":"2015-08-01"},"2015-09-01","2015-10-01","2015-11-01","2015-12-01","2016-01-01","2016-02-01","2016-03-01","2016-04-01","2016-05-01","2016-06-01","Total",null,"Fator Utilização Mensal",null,{"$f":"U171","v":"Ano 3"},"FU Cob.",{"$f":"Z87","v":0},{"$f":"Z173","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"X173","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,{"$f":"AK171","v":"Ano 3"}]
[null,null,"base","e Adic.","Soc.","Por","R$ por","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","Durante o",null,"Funções","Cargo","FU",null,{"$f":"H173","v":"2015-07-01"},"2015-08-01","2015-09-01","2015-10-01","2015-11-01","2015-12-01","2016-01-01","2016-02-01","2016-03-01","2016-04-01","2016-05-01","2016-06-01",null,"Funções","Cargo",{"$f":"Z174","v":"2015-07-01"},"2015-08-01","2015-09-01","2015-10-01","2015-11-01","2015-12-01","2016-01-01","2016-02-01","2016-03-01","2016-04-01","2016-05-01","2016-06-01",null,"Funções","Cargo","Frota",{"$f":"Z174","v":"2015-07-01"},"2015-08-01","2015-09-01","2015-10-01","2015-11-01","2015-12-01","2016-01-01","2016-02-01","2016-03-01","2016-04-01","2016-05-01","2016-06-01"]
[null,null,"(R$/mês)","Not.","%","Função","mês",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P171","v":"Ano 3"},null,null,null,"Licitação",null,"FU","FU","FU","FU","FU","FU","FU","FU","FU","FU","FU","FU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Licitação","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota"]
["Motorista","Miniônibus",{"$f":"C90","v":1584.595532},{"$f":"D90","v":79.537865960000019},{"$f":"E90","v":0.41077441111111102},{"$f":"((C176+D176)*(E176/100*100+1))","v":2347.7168145173509},{"$f":"G90","v":613.48199999999997},{"$f":"($F176*Z176*BE176)+($G176*AO176*BE176)","v":306573.25751282746},314081.39049195417,331209.43345787923,332619.31405481749,337855.9808295425,346511.82702173071,348001.59771176742,320138.71815115504,327960.98174794199,331292.91329059255,334088.58469179337,345598.81249170896,{"$f":"SUM(H176:S176)","v":3975932.8114537108},null,"Motorista",{"$f":"B176","v":"Miniônibus"},{"$f":"X90","v":1.6913603571428575},{"$f":"X176/X181","v":1},{"$f":"Z181*$Y176+Z172","v":2.0300022794546986},{"$f":"AA181*Y176+AA172","v":2.0797180543586413},{"$f":"AB181*Y176+AB172","v":2.1931329247407105},{"$f":"AC181*Y176+AC172","v":2.202468575373655},{"$f":"AD181*Y176+AD172","v":2.2371436333864749},{"$f":"AE181*Y176+AE172","v":2.2944590941129084},{"$f":"AF181*Y176+AF172","v":2.304323744151775},{"$f":"AG181*Y176+AG172","v":2.1198271919114084},{"$f":"AH181*Y176+AH172","v":2.1716230108318126},{"$f":"AI181*Y176+AI172","v":2.1936856939289666},{"$f":"AJ181*Y176+AJ172","v":2.2121974824753194},{"$f":"AK181*Y176+AK172","v":2.2884134866383499},null,"Motorista",{"$f":"W176","v":"Miniônibus"},{"$f":"AO181*$Y176","v":2.0300022794546986},2.0797180543586413,2.1931329247407105,2.202468575373655,2.2371436333864749,2.2944590941129084,2.304323744151775,2.1198271919114084,2.1716230108318126,2.1936856939289666,2.2121974824753194,2.2884134866383499,null,"Motorista",{"$f":"W176","v":"Miniônibus"},{"$f":"BD90","v":54},{"$f":"Q.Frota!E40","v":51},{"$f":"BE176","v":51},51,51,51,51,51,51,51,51,51,51]
[null,"Ônibus Básico",{"$f":"C176","v":1584.595532},{"$f":"D91","v":79.537865959999948},{"$f":"E176","v":0.41077441111111102},{"$f":"((C177+D177)*(E177/100*100+1))","v":2347.7168145173509},{"$f":"G176","v":613.48199999999997},2626912.0300608939,2691246.42441145,2838010.2435508482,2850090.9851363772,2894962.0318139233,2969130.7531077708,2981896.0431380849,2743149.4084716621,2810175.4710558946,2838725.5511370376,2862680.6178492885,2961307.4717426826,{"$f":"SUM(H177:S177)","v":34068287.031475909},null,null,{"$f":"B177","v":"Ônibus Básico"},{"$f":"X91","v":1.6913603571428575},{"$f":"X177/X181","v":1},{"$f":"Z181*$Y177+Z172","v":2.0300022794546986},{"$f":"AA181*Y177+AA172","v":2.0797180543586413},{"$f":"AB181*Y177+AB172","v":2.1931329247407105},{"$f":"AC181*Y177+AC172","v":2.202468575373655},{"$f":"AD181*Y177+AD172","v":2.2371436333864749},{"$f":"AE181*Y177+AE172","v":2.2944590941129084},{"$f":"AF181*Y177+AF172","v":2.304323744151775},{"$f":"AG181*Y177+AG172","v":2.1198271919114084},{"$f":"AH181*Y177+AH172","v":2.1716230108318126},{"$f":"AI181*Y177+AI172","v":2.1936856939289666},{"$f":"AJ181*Y177+AJ172","v":2.2121974824753194},{"$f":"AK181*Y177+AK172","v":2.2884134866383499},null,null,"Ônibus Básico",{"$f":"AO181*$Y177","v":2.0300022794546986},2.0797180543586413,2.1931329247407105,2.202468575373655,2.2371436333864749,2.2944590941129084,2.304323744151775,2.1198271919114084,2.1716230108318126,2.1936856939289666,2.2121974824753194,2.2884134866383499,null,null,{"$f":"W177","v":"Ônibus Básico"},{"$f":"BD91","v":459},{"$f":"Q.Frota!H40","v":437},{"$f":"BE177","v":437},437,437,437,437,437,437,437,437,437,437]
[null,"Padron",{"$f":"C177","v":1584.595532},{"$f":"D92","v":79.537865959999948},{"$f":"E177","v":0.41077441111111102},{"$f":"((C178+D178)*(E178/100*100+1))","v":2347.7168145173509},{"$f":"G177","v":613.48199999999997},216404.65236199586,221704.51093549706,233794.89420556184,234790.1040386947,238486.57470320645,244596.58378004516,245648.18662007109,225980.27163610948,231501.8694691355,233853.82114630062,235827.2362530306,243952.10293532399,{"$f":"SUM(H178:S178)","v":2806540.8080849727},null,null,{"$f":"B178","v":"Padron"},{"$f":"X92","v":1.6913603571428575},{"$f":"X178/X181","v":1},{"$f":"Z181*$Y178+Z172","v":2.0300022794546986},{"$f":"AA181*Y178+AA172","v":2.0797180543586413},{"$f":"AB181*Y178+AB172","v":2.1931329247407105},{"$f":"AC181*Y178+AC172","v":2.202468575373655},{"$f":"AD181*Y178+AD172","v":2.2371436333864749},{"$f":"AE181*Y178+AE172","v":2.2944590941129084},{"$f":"AF181*Y178+AF172","v":2.304323744151775},{"$f":"AG181*Y178+AG172","v":2.1198271919114084},{"$f":"AH181*Y178+AH172","v":2.1716230108318126},{"$f":"AI181*Y178+AI172","v":2.1936856939289666},{"$f":"AJ181*Y178+AJ172","v":2.2121974824753194},{"$f":"AK181*Y178+AK172","v":2.2884134866383499},null,null,"Padron",{"$f":"AO181*$Y178","v":2.0300022794546986},2.0797180543586413,2.1931329247407105,2.202468575373655,2.2371436333864749,2.2944590941129084,2.304323744151775,2.1198271919114084,2.1716230108318126,2.1936856939289666,2.2121974824753194,2.2884134866383499,null,null,{"$f":"W178","v":"Padron"},{"$f":"BD92","v":38},{"$f":"Q.Frota!K40","v":36},{"$f":"BE178","v":36},36,36,36,36,36,36,36,36,36,36]
[null,"Articulado",{"$f":"C93","v":1743.0550852000001},{"$f":"D93","v":87.491652556000005},{"$f":"E178","v":0.41077441111111102},{"$f":"((C179+D179)*(E179/100*100+1))","v":2582.4884959690862},{"$f":"G178","v":613.48199999999997},71366.101310759303,73113.892958308948,77101.069333306703,77429.270437125931,78648.295523030814,80663.259258920938,81010.057694170988,74523.95678092046,76344.873780846319,77120.50230749094,77771.296737730314,80450.721844613043,{"$f":"SUM(H179:S179)","v":925543.29796722473},null,null,{"$f":"B179","v":"Articulado"},{"$f":"X93","v":1.6913603571428575},{"$f":"X179/X181","v":1},{"$f":"Z181*$Y179+Z172","v":2.0300022794546986},{"$f":"AA181*Y179+AA172","v":2.0797180543586413},{"$f":"AB181*Y179+AB172","v":2.1931329247407105},{"$f":"AC181*Y179+AC172","v":2.202468575373655},{"$f":"AD181*Y179+AD172","v":2.2371436333864749},{"$f":"AE181*Y179+AE172","v":2.2944590941129084},{"$f":"AF181*Y179+AF172","v":2.304323744151775},{"$f":"AG181*Y179+AG172","v":2.1198271919114084},{"$f":"AH181*Y179+AH172","v":2.1716230108318126},{"$f":"AI181*Y179+AI172","v":2.1936856939289666},{"$f":"AJ181*Y179+AJ172","v":2.2121974824753194},{"$f":"AK181*Y179+AK172","v":2.2884134866383499},null,null,"Articulado",{"$f":"AO181*$Y179","v":2.0300022794546986},2.0797180543586413,2.1931329247407105,2.202468575373655,2.2371436333864749,2.2944590941129084,2.304323744151775,2.1198271919114084,2.1716230108318126,2.1936856939289666,2.2121974824753194,2.2884134866383499,null,null,{"$f":"W179","v":"Articulado"},{"$f":"BD93","v":12},{"$f":"Q.Frota!N40","v":11},{"$f":"BE179","v":11},11,11,11,11,11,11,11,11,11,11]
[null,"Articulado BRT",{"$f":"C179","v":1743.0550852000001},{"$f":"D94","v":87.491652556000005},{"$f":"E179","v":0.41077441111111102},{"$f":"((C180+D180)*(E180/100*100+1))","v":2582.4884959690862},{"$f":"G179","v":613.48199999999997},382781.81612134533,392156.33495820255,413542.09915137233,415302.4505264028,421840.85780534713,432648.3905705759,434508.49126873532,399719.40455220977,409486.14118817577,413646.33055836044,417136.95522964443,431508.41716656089,{"$f":"SUM(H180:S180)","v":4964277.6890969323},null,null,{"$f":"B180","v":"Articulado BRT"},{"$f":"X94","v":1.6913603571428575},{"$f":"X180/X181","v":1},{"$f":"Z181*$Y180+Z172","v":2.0300022794546986},{"$f":"AA181*Y180+AA172","v":2.0797180543586413},{"$f":"AB181*Y180+AB172","v":2.1931329247407105},{"$f":"AC181*Y180+AC172","v":2.202468575373655},{"$f":"AD181*Y180+AD172","v":2.2371436333864749},{"$f":"AE181*Y180+AE172","v":2.2944590941129084},{"$f":"AF181*Y180+AF172","v":2.304323744151775},{"$f":"AG181*Y180+AG172","v":2.1198271919114084},{"$f":"AH181*Y180+AH172","v":2.1716230108318126},{"$f":"AI181*Y180+AI172","v":2.1936856939289666},{"$f":"AJ181*Y180+AJ172","v":2.2121974824753194},{"$f":"AK181*Y180+AK172","v":2.2884134866383499},null,null,"Articulado BRT",{"$f":"AO181*$Y180","v":2.0300022794546986},2.0797180543586413,2.1931329247407105,2.202468575373655,2.2371436333864749,2.2944590941129084,2.304323744151775,2.1198271919114084,2.1716230108318126,2.1936856939289666,2.2121974824753194,2.2884134866383499,null,null,{"$f":"W180","v":"Articulado BRT"},{"$f":"BD94","v":62},{"$f":"Q.Frota!Q40","v":59},{"$f":"BE180","v":59},59,59,59,59,59,59,59,59,59,59]
[null,"Totais........................",null,null,null,"Totais...",null,{"$f":"SUM(H176:H180)","v":3604037.857367822},{"$f":"SUM(I176:I180)","v":3692302.5537554128},3893657.7396989684,3910232.1241934183,3971793.7406750498,4073550.8137390432,4091064.37643283,3763511.7595920563,3855469.3372419942,3894639.1184397819,3927504.690761487,4062817.5261808895,{"$f":"SUM(T176:T180)","v":46740581.638078749},null,null,"Totais........................",{"$f":"X180","v":1.6913603571428575},{"$f":"X181/X181","v":1},{"$f":"'FU Resumo'!$C30","v":2.0300022794546986},{"$f":"'FU Resumo'!$C31","v":2.0797180543586413},{"$f":"'FU Resumo'!$C32","v":2.1931329247407105},{"$f":"'FU Resumo'!$C33","v":2.202468575373655},{"$f":"'FU Resumo'!$C34","v":2.2371436333864749},{"$f":"'FU Resumo'!$C35","v":2.2944590941129084},{"$f":"'FU Resumo'!$C36","v":2.304323744151775},{"$f":"'FU Resumo'!$C37","v":2.1198271919114084},{"$f":"'FU Resumo'!$C38","v":2.1716230108318126},{"$f":"'FU Resumo'!$C39","v":2.1936856939289666},{"$f":"'FU Resumo'!$C40","v":2.2121974824753194},{"$f":"'FU Resumo'!$C41","v":2.2884134866383499},null,null,"Totais........................",{"$f":"'FU Resumo'!$I30","v":2.0300022794546986},{"$f":"'FU Resumo'!$I31","v":2.0797180543586413},{"$f":"'FU Resumo'!$I32","v":2.1931329247407105},{"$f":"'FU Resumo'!$I33","v":2.202468575373655},{"$f":"'FU Resumo'!$I34","v":2.2371436333864749},{"$f":"'FU Resumo'!$I35","v":2.2944590941129084},{"$f":"'FU Resumo'!$I36","v":2.304323744151775},{"$f":"'FU Resumo'!$I37","v":2.1198271919114084},{"$f":"'FU Resumo'!$I38","v":2.1716230108318126},{"$f":"'FU Resumo'!$I39","v":2.1936856939289666},{"$f":"'FU Resumo'!$I40","v":2.2121974824753194},{"$f":"'FU Resumo'!$I41","v":2.2884134866383499},null,null,"Totais........................",{"$f":"SUM(BD176:BD180)","v":625},{"$f":"SUM(BE176:BE180)","v":594},{"$f":"SUM(BF176:BF180)","v":594},{"$f":"SUM(BG176:BG180)","v":594},594,594,594,594,594,594,594,594,594]
["Cobrador","Miniônibus",{"$f":"C96","v":865.73715199999992},{"$f":"D96","v":32},{"$f":"E180","v":0.41077441111111102},{"$f":"((C182+D182)*(E182/100*100+1))","v":1266.5046019453657},{"$f":"G180","v":613.48199999999997},{"$f":"($F182*Z182*BE182)+($G182*AO182*BE182)","v":194635.23145196267},199401.94597892463,210276.08625468728,211171.1820583166,214495.80292709137,219991.17013784242,220936.98604304582,203247.5826808787,208213.73040684324,210329.08538674965,212103.98302345426,219411.52142415007,{"$f":"SUM(H182:S182)","v":2524214.3077739463},null,"Cobrador",{"$f":"B182","v":"Miniônibus"},{"$f":"X96","v":1.6913603571428575},{"$f":"X182/X187","v":1},{"$f":"Z187*$Y182+Z173","v":2.0300022794546986},2.0797180543586413,2.1931329247407105,2.202468575373655,2.2371436333864749,2.2944590941129084,2.304323744151775,2.1198271919114084,2.1716230108318126,2.1936856939289666,2.2121974824753194,2.2884134866383499,null,"Cobrador","Miniônibus",{"$f":"AO187*$Y182","v":2.0300022794546986},2.0797180543586413,2.1931329247407105,2.202468575373655,2.2371436333864749,2.2944590941129084,2.304323744151775,2.1198271919114084,2.1716230108318126,2.1936856939289666,2.2121974824753194,2.2884134866383499,null,"Cobrador",{"$f":"W182","v":"Miniônibus"},{"$f":"BD176","v":54},51,{"$f":"BF176","v":51},51,51,51,51,51,51,51,51,51,51]
[null,"Ônibus Básico",{"$f":"C182","v":865.73715199999992},{"$f":"D97","v":32},{"$f":"E182","v":0.41077441111111102},{"$f":"((C183+D183)*(E183/100*100+1))","v":1266.5046019453657},{"$f":"G182","v":613.48199999999997},1667756.7871472095,1708600.9880939228,1801777.4449666343,1809447.1874408694,1837934.6250811552,1885022.3794164145,1893126.723545314,1741552.816304784,1784105.886035108,1802231.5747845019,1817440.0113970495,1880055.5855363447,{"$f":"SUM(H183:S183)","v":21629052.009749312},null,null,{"$f":"B183","v":"Ônibus Básico"},{"$f":"X97","v":1.6913603571428575},{"$f":"X183/X187","v":1},{"$f":"Z187*$Y183+Z173","v":2.0300022794546986},2.0797180543586413,2.1931329247407105,2.202468575373655,2.2371436333864749,2.2944590941129084,2.304323744151775,2.1198271919114084,2.1716230108318126,2.1936856939289666,2.2121974824753194,2.2884134866383499,null,null,"Ônibus Básico",{"$f":"AO187*$Y183","v":2.0300022794546986},2.0797180543586413,2.1931329247407105,2.202468575373655,2.2371436333864749,2.2944590941129084,2.304323744151775,2.1198271919114084,2.1716230108318126,2.1936856939289666,2.2121974824753194,2.2884134866383499,null,null,{"$f":"W183","v":"Ônibus Básico"},459,437,{"$f":"BF177","v":437},437,437,437,437,437,437,437,437,437,437]
[null,"Padron",{"$f":"C183","v":865.73715199999992},{"$f":"D98","v":32},{"$f":"E183","v":0.41077441111111102},{"$f":"((C184+D184)*(E184/100*100+1))","v":1266.5046019453657},{"$f":"G183","v":613.48199999999997},137389.57514256187,140754.31480865268,148430.17853272043,149062.01086469408,151408.80206618211,155287.88480318288,155955.51955979702,143468.88189238496,146974.3979342423,148467.58968476448,149720.45860479126,154878.72100528242,{"$f":"SUM(H184:S184)","v":1781798.3348992565},null,null,{"$f":"B184","v":"Padron"},{"$f":"X98","v":1.6913603571428575},{"$f":"X184/X187","v":1},{"$f":"Z187*$Y184+Z173","v":2.0300022794546986},2.0797180543586413,2.1931329247407105,2.202468575373655,2.2371436333864749,2.2944590941129084,2.304323744151775,2.1198271919114084,2.1716230108318126,2.1936856939289666,2.2121974824753194,2.2884134866383499,null,null,"Padron",{"$f":"AO187*$Y184","v":2.0300022794546986},2.0797180543586413,2.1931329247407105,2.202468575373655,2.2371436333864749,2.2944590941129084,2.304323744151775,2.1198271919114084,2.1716230108318126,2.1936856939289666,2.2121974824753194,2.2884134866383499,null,null,{"$f":"W184","v":"Padron"},38,36,{"$f":"BF178","v":36},36,36,36,36,36,36,36,36,36,36]
[null,"Articulado",{"$f":"C184","v":865.73715199999992},{"$f":"D99","v":32},{"$f":"E184","v":0.41077441111111102},{"$f":"((C185+D185)*(E185/100*100+1))","v":1266.5046019453657},{"$f":"G184","v":613.48199999999997},41980.147960227245,43008.262858199421,45353.665662775689,45546.725541989857,46263.800631333426,47449.075912083659,47653.075421049092,43837.713911562067,44908.843813240703,45365.096848122477,45747.917907019553,47324.053640502956,{"$f":"SUM(H185:S185)","v":544438.38010810618},null,null,{"$f":"B185","v":"Articulado"},{"$f":"X99","v":1.6913603571428575},{"$f":"X185/X187","v":1},{"$f":"Z187*$Y185+Z173","v":2.0300022794546986},2.0797180543586413,2.1931329247407105,2.202468575373655,2.2371436333864749,2.2944590941129084,2.304323744151775,2.1198271919114084,2.1716230108318126,2.1936856939289666,2.2121974824753194,2.2884134866383499,null,null,"Articulado",{"$f":"AO187*$Y185","v":2.0300022794546986},2.0797180543586413,2.1931329247407105,2.202468575373655,2.2371436333864749,2.2944590941129084,2.304323744151775,2.1198271919114084,2.1716230108318126,2.1936856939289666,2.2121974824753194,2.2884134866383499,null,null,{"$f":"W185","v":"Articulado"},12,11,{"$f":"BF179","v":11},11,11,11,11,11,11,11,11,11,11]
[null,"Articulado BRT",{"$f":"C185","v":865.73715199999992},{"$f":"D100","v":32},{"$f":"E185","v":0.41077441111111102},{"$f":"((C186+D186)*(E186/100*100+1))","v":1266.5046019453657},{"$f":"G185","v":613.48199999999997},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H186:S186)","v":0},null,null,{"$f":"B186","v":"Articulado BRT"},{"$f":"X100","v":1.6913603571428575},{"$f":"X186/X187","v":1},{"$f":"Z187*$Y186+Z173","v":2.0300022794546986},2.0797180543586413,2.1931329247407105,2.202468575373655,2.2371436333864749,2.2944590941129084,2.304323744151775,2.1198271919114084,2.1716230108318126,2.1936856939289666,2.2121974824753194,2.2884134866383499,null,null,"Articulado BRT",{"$f":"AO187*$Y186","v":2.0300022794546986},2.0797180543586413,2.1931329247407105,2.202468575373655,2.2371436333864749,2.2944590941129084,2.304323744151775,2.1198271919114084,2.1716230108318126,2.1936856939289666,2.2121974824753194,2.2884134866383499,null,null,{"$f":"W186","v":"Articulado BRT"},62,59,{"$f":"BF180","v":59},{"$f":"BG180","v":59},{"$f":"BH180","v":59},{"$f":"BI180","v":59},{"$f":"BJ180","v":59},{"$f":"BK180","v":59},59,59,59,59,59]
[null,"Totais........................",null,null,null,"Totais...",null,{"$f":"SUM(H182:H186)","v":2041761.7417019613},{"$f":"SUM(I182:I186)","v":2091765.5117396996},2205837.3754168176,2215227.10590587,2250103.0307057626,2307750.5102695231,2317672.3045692062,2132106.9947896097,2184202.8581894338,2206393.3467041384,2225012.3709323145,2301669.8816062799,{"$f":"SUM(T182:T186)","v":26479503.032530624},null,null,"Totais........................",{"$f":"X186","v":1.6913603571428575},{"$f":"X187/X187","v":1},{"$f":"'FU Resumo'!$D30","v":2.0300022794546986},{"$f":"'FU Resumo'!$D31","v":2.0797180543586413},{"$f":"'FU Resumo'!$D32","v":2.1931329247407105},{"$f":"'FU Resumo'!$D33","v":2.202468575373655},{"$f":"'FU Resumo'!$D34","v":2.2371436333864749},{"$f":"'FU Resumo'!$D35","v":2.2944590941129084},{"$f":"'FU Resumo'!$D36","v":2.304323744151775},{"$f":"'FU Resumo'!$D37","v":2.1198271919114084},{"$f":"'FU Resumo'!$D38","v":2.1716230108318126},{"$f":"'FU Resumo'!$D39","v":2.1936856939289666},{"$f":"'FU Resumo'!$D40","v":2.2121974824753194},{"$f":"'FU Resumo'!$D41","v":2.2884134866383499},null,null,"Totais........................",{"$f":"'FU Resumo'!$J30","v":2.0300022794546986},{"$f":"'FU Resumo'!$J31","v":2.0797180543586413},{"$f":"'FU Resumo'!$J32","v":2.1931329247407105},{"$f":"'FU Resumo'!$J33","v":2.202468575373655},{"$f":"'FU Resumo'!$J34","v":2.2371436333864749},{"$f":"'FU Resumo'!$J35","v":2.2944590941129084},{"$f":"'FU Resumo'!$J36","v":2.304323744151775},{"$f":"'FU Resumo'!$J37","v":2.1198271919114084},{"$f":"'FU Resumo'!$J38","v":2.1716230108318126},{"$f":"'FU Resumo'!$J39","v":2.1936856939289666},{"$f":"'FU Resumo'!$J40","v":2.2121974824753194},{"$f":"'FU Resumo'!$J41","v":2.2884134866383499},null,null,"Totais........................",{"$f":"SUM(BD182:BD186)","v":625},594,594,594,594,594,594,594,594,594,594,594,{"$f":"SUM(BP182:BP186)","v":594}]
[null,null,null,null,null,"Total Mensal Mot./Cob.",null,{"$f":"H181+H187","v":5645799.5990697835},{"$f":"I181+I187","v":5784068.0654951129},6099495.115115786,6125459.2300992887,6221896.7713808119,6381301.3240085663,6408736.6810020357,5895618.754381666,6039672.195431428,6101032.4651439209,6152517.0616938015,6364487.4077871693,{"$f":"T181+T187","v":73220084.67060937}]
[]
["Controle Operacional - Composição do Custo Unitário Por Função",null,null,null,null,null,{"$f":"G172","v":"Ano 3"},"Controle Operacional - Composição de Custo Total Mensal",null,null,null,null,null,null,null,null,null,null,null,"R$"]
["Funções","Cargo","Salário","Hs Extras","Enc.","R$ Total",{"$f":"G173","v":"Benefícios"},{"$f":"H173","v":"2015-07-01"},{"$f":"DATE(YEAR(H191),MONTH(H191)+1,DAY(H191))","v":"2015-08-01"},"2015-09-01","2015-10-01","2015-11-01","2015-12-01","2016-01-01","2016-02-01","2016-03-01","2016-04-01","2016-05-01","2016-06-01","Total",null,"Fator Utilização Mensal",null,{"$f":"U171","v":"Ano 3"},null,"FU FOLHA DE PAGAMENTO",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X191","v":"Ano 3"},"FU Benefícios","FU FÍSICO PARA CÁLCULOS DOS BENEFÍCIOS",null,null,null,null,null,null,null,null,null,null,null,null,"Frota Mensal",null,null,{"$f":"BE173","v":"Ano 3"}]
[null,null,"base","e Adic.","Soc.","Por",{"$f":"G174","v":"R$ por"},"R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","Durante o",null,"Funções","Cargo","FU",null,{"$f":"H191","v":"2015-07-01"},"2015-08-01","2015-09-01","2015-10-01","2015-11-01","2015-12-01","2016-01-01","2016-02-01","2016-03-01","2016-04-01","2016-05-01","2016-06-01",null,"Funções","Cargo",{"$f":"Z192","v":"2015-07-01"},"2015-08-01","2015-09-01","2015-10-01","2015-11-01","2015-12-01","2016-01-01","2016-02-01","2016-03-01","2016-04-01","2016-05-01","2016-06-01",null,"Funções","Cargo","Frota",{"$f":"Z192","v":"2015-07-01"},"2015-08-01","2015-09-01","2015-10-01","2015-11-01","2015-12-01","2016-01-01","2016-02-01","2016-03-01","2016-04-01","2016-05-01","2016-06-01"]
[null,null,"(R$/mês)","Not.","%","Função",{"$f":"G175","v":"mês"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T175","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","Fiscal",{"$f":"C108","v":1584.595532},7.9229776600000017,{"$f":"E186","v":0.41077441111111102},{"$f":"((C194+D194)*(E194/100*100+1))","v":2246.6843626491304},{"$f":"G186","v":613.48199999999997},{"$f":"($F194*Z194*BE194)+($G194*AO194*BE194)","v":106009.31878114314},106009.31878114314,106009.31878114314,106009.31878114314,106009.31878114314,106009.31878114314,106009.31878114314,106009.31878114314,106009.31878114314,106009.31878114314,106009.31878114314,106009.31878114314,{"$f":"SUM(H194:S194)","v":1272111.8253737176},null,"Controle Operacional",{"$f":"B194","v":"Fiscal"},{"$f":"X108","v":6.2397372742200329E-2},{"$f":"X194/X201","v":0.79166666666666685},{"$f":"Z201*$Y194","v":6.2397372742200335E-2},6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,null,"Controle Operacional",{"$f":"W194","v":"Fiscal"},{"$f":"AO201*$Y194","v":6.2397372742200335E-2},6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,null,"Controle Operacional",{"$f":"W194","v":"Fiscal"},{"$f":"BD$11","v":625},{"$f":"BE187","v":594},594,594,594,594,594,594,594,594,594,594,594]
[null,"Inspetores de Tráfego",2548.3523,12.741761500000001,{"$f":"E194","v":0.41077441111111102},3613.1259664128256,{"$f":"G194","v":613.48199999999997},12367.512965759699,12367.512965759699,12367.512965759699,12367.512965759699,12367.512965759699,12367.512965759699,12367.512965759699,12367.512965759699,12367.512965759699,12367.512965759699,12367.512965759699,12367.512965759699,148410.15558911639,null,null,"Inspetores de Tráfego",4.9261083743842365E-3,{"$f":"X195/X201","v":6.2500000000000014E-2},{"$f":"Z201*$Y195","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Inspetores de Tráfego",{"$f":"AO201*$Y195","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Inspetores de Tráfego",625,{"$f":"BE194","v":594},{"$f":"BF194","v":594},{"$f":"BG194","v":594},{"$f":"BH194","v":594},{"$f":"BI194","v":594},{"$f":"BJ194","v":594},{"$f":"BK194","v":594},{"$f":"BL194","v":594},{"$f":"BM194","v":594},{"$f":"BN194","v":594},{"$f":"BO194","v":594},{"$f":"BP194","v":594}]
[null,"Chefe de Tráfego",3314.57,16.572850000000003,0.41077441111111102,4699.4910925357381,613.48199999999997,5182.1116863156458,5182.1116863156458,5182.1116863156458,5182.1116863156458,5182.1116863156458,5182.1116863156458,5182.1116863156458,5182.1116863156458,5182.1116863156458,5182.1116863156458,5182.1116863156458,5182.1116863156458,62185.340235787764,null,null,"Chefe de Tráfego",1.6420361247947454E-3,{"$f":"X196/X201","v":2.0833333333333336E-2},{"$f":"Z201*$Y196","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Chefe de Tráfego",{"$f":"AO201*$Y196","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Chefe de Tráfego",625,594,594,594,594,594,594,594,594,594,594,594,594]
[null,"Instrutor",1696.3700000000001,8.4818500000000014,0.41077441111111102,2405.1613647154381,613.48199999999997,2944.2925429244174,2944.2925429244174,2944.2925429244174,2944.2925429244174,2944.2925429244174,2944.2925429244174,2944.2925429244174,2944.2925429244174,2944.2925429244174,2944.2925429244174,2944.2925429244174,2944.2925429244174,35331.51051509301,null,null,"Instrutor",1.6420361247947454E-3,{"$f":"X197/X201","v":2.0833333333333336E-2},{"$f":"Z201*$Y197","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Instrutor",{"$f":"AO201*$Y197","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Instrutor",625,594,594,594,594,594,594,594,594,594,594,594,594]
[null,"Programadores",1372.73,6.8636499999999998,0.41077441111111102,1946.2954191513782,613.48199999999997,2496.7287142461714,2496.7287142461714,2496.7287142461714,2496.7287142461714,2496.7287142461714,2496.7287142461714,2496.7287142461714,2496.7287142461714,2496.7287142461714,2496.7287142461714,2496.7287142461714,2496.7287142461714,29960.744570954059,null,null,"Programadores",1.6420361247947454E-3,{"$f":"X198/X201","v":2.0833333333333336E-2},{"$f":"Z201*$Y198","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Programadores",{"$f":"AO201*$Y198","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Programadores",625,594,594,594,594,594,594,594,594,594,594,594,594]
[null,"Escaladores",1372.73,6.8636499999999998,0.41077441111111102,1946.2954191513782,613.48199999999997,4993.4574284923428,4993.4574284923428,4993.4574284923428,4993.4574284923428,4993.4574284923428,4993.4574284923428,4993.4574284923428,4993.4574284923428,4993.4574284923428,4993.4574284923428,4993.4574284923428,4993.4574284923428,59921.489141908118,null,null,"Escaladores",3.2840722495894909E-3,{"$f":"X199/X201","v":4.1666666666666671E-2},{"$f":"Z201*$Y199","v":3.2840722495894909E-3},3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,null,null,"Escaladores",{"$f":"AO201*$Y199","v":3.2840722495894909E-3},3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,null,null,"Escaladores",625,594,594,594,594,594,594,594,594,594,594,594,594]
[null,"Auxiliares",1026.5970199999999,5.1329851,0.41077441111111102,1455.5382903706159,613.48199999999997,4036.1183989495757,4036.1183989495757,4036.1183989495757,4036.1183989495757,4036.1183989495757,4036.1183989495757,4036.1183989495757,4036.1183989495757,4036.1183989495757,4036.1183989495757,4036.1183989495757,4036.1183989495757,48433.420787394913,null,null,"Auxiliares",3.2840722495894909E-3,{"$f":"X200/X201","v":4.1666666666666671E-2},{"$f":"Z201*$Y200","v":3.2840722495894909E-3},3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,null,null,"Auxiliares",{"$f":"AO201*$Y200","v":3.2840722495894909E-3},3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,null,null,"Auxiliares",625,594,594,594,594,594,594,594,594,594,594,594,594]
[null,"Sub-total Cont.Oper.",null,null,null,"Totais...",613.48199999999997,{"$f":"SUM(H194:H200)","v":138029.54051783099},138029.54051783099,138029.54051783099,138029.54051783099,138029.54051783099,138029.54051783099,138029.54051783099,138029.54051783099,138029.54051783099,138029.54051783099,138029.54051783099,138029.54051783099,1656354.4862139716,null,null,"Sub-total Cont.Oper.",{"$f":"SUM(X194:X200)","v":7.881773399014777E-2},{"$f":"X201/X201","v":1},{"$f":"'FU Resumo'!$E30","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E31","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E32","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E33","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E34","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E35","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E36","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E37","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E38","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E39","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E40","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E41","v":7.881773399014777E-2},null,null,"Sub-total Cont.Oper.",{"$f":"'FU Resumo'!$K30","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K31","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K32","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K33","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K34","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K35","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K36","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K37","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K38","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K39","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K40","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K41","v":7.881773399014777E-2},null,null,"Sub-total Cont.Oper.",625,594,594,594,594,594,594,594,594,594,594,594,594]
["Manutenção","1/2 Oficial Eletricista",{"$f":"C116","v":985.94783599999994},4.9297391800000003,{"$f":"E200","v":0.41077441111111102},{"$f":"((C202+D202)*(E202/100*100+1))","v":1397.9047276077699},613.48199999999997,{"$f":"($F202*Z202*BE202)+($G202*AO202*BE202)","v":17656.606643335199},{"$f":"($F202*AA202*BF202)+($G202*AP202*BF202)","v":17656.606643335199},{"$f":"($F202*AB202*BG202)+($G202*AQ202*BG202)","v":17656.606643335199},{"$f":"($F202*AC202*BH202)+($G202*AR202*BH202)","v":17656.606643335199},{"$f":"($F202*AD202*BI202)+($G202*AS202*BI202)","v":17656.606643335199},{"$f":"($F202*AE202*BJ202)+($G202*AT202*BJ202)","v":17656.606643335199},{"$f":"($F202*AF202*BK202)+($G202*AU202*BK202)","v":17656.606643335199},{"$f":"($F202*AG202*BL202)+($G202*AV202*BL202)","v":17656.606643335199},{"$f":"($F202*AH202*BM202)+($G202*AW202*BM202)","v":17656.606643335199},{"$f":"($F202*AI202*BN202)+($G202*AX202*BN202)","v":17656.606643335199},{"$f":"($F202*AJ202*BO202)+($G202*AY202*BO202)","v":17656.606643335199},{"$f":"($F202*AK202*BP202)+($G202*AZ202*BP202)","v":17656.606643335199},{"$f":"SUM(H202:S202)","v":211879.27972002237},null,"Manutenção","1/2 Oficial Eletricista",{"$f":"X116","v":1.4778325123152709E-2},{"$f":"X202/X222","v":3.333333333333334E-2},{"$f":"Z222*$Y202","v":1.4778325123152707E-2},1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,null,"Manutenção","1/2 Oficial Eletricista",{"$f":"AO222*$Y202","v":1.4778325123152707E-2},1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,null,"Manutenção","1/2 Oficial Eletricista",625,594,594,594,594,594,594,594,594,594,594,594,594]
[null,"1/2 Oficial Funileiro",985.94783599999994,4.9297391800000003,{"$f":"E202","v":0.41077441111111102},1397.9047276077699,613.48199999999997,17656.606643335199,17656.606643335199,17656.606643335199,17656.606643335199,17656.606643335199,17656.606643335199,17656.606643335199,17656.606643335199,17656.606643335199,17656.606643335199,17656.606643335199,17656.606643335199,211879.27972002237,null,null,"1/2 Oficial Funileiro",1.4778325123152709E-2,{"$f":"X203/X222","v":3.333333333333334E-2},{"$f":"Z222*$Y203","v":1.4778325123152707E-2},1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,null,null,"1/2 Oficial Funileiro",{"$f":"AO222*$Y203","v":1.4778325123152707E-2},1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,null,null,"1/2 Oficial Funileiro",625,594,594,594,594,594,594,594,594,594,594,594,594]
[null,"Abastecedor",1347.3026840000002,6.7365134200000014,0.41077441111111102,1910.2438513615621,613.48199999999997,44308.172089914311,44308.172089914311,44308.172089914311,44308.172089914311,44308.172089914311,44308.172089914311,44308.172089914311,44308.172089914311,44308.172089914311,44308.172089914311,44308.172089914311,44308.172089914311,531698.06507897179,null,null,"Abastecedor",2.9556650246305417E-2,{"$f":"X204/X222","v":6.666666666666668E-2},{"$f":"Z222*$Y204","v":2.9556650246305414E-2},2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,null,null,"Abastecedor",{"$f":"AO222*$Y204","v":2.9556650246305414E-2},2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,null,null,"Abastecedor",625,594,594,594,594,594,594,594,594,594,594,594,594]
[null,"Auxiliar Almoxarife",961.20016399999986,4.8060008199999995,0.41077441111111102,1362.8167783036381,613.48199999999997,23131.457621918446,23131.457621918446,23131.457621918446,23131.457621918446,23131.457621918446,23131.457621918446,23131.457621918446,23131.457621918446,23131.457621918446,23131.457621918446,23131.457621918446,23131.457621918446,277577.49146302132,null,null,"Auxiliar Almoxarife",1.9704433497536946E-2,{"$f":"X205/X222","v":4.444444444444446E-2},{"$f":"Z222*$Y205","v":1.9704433497536946E-2},1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,null,null,"Auxiliar Almoxarife",{"$f":"AO222*$Y205","v":1.9704433497536946E-2},1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,null,null,"Auxiliar Almoxarife",625,594,594,594,594,594,594,594,594,594,594,594,594]
[null,"Auxiliar Serv. Gerais",811.75399999999991,4.0587699999999991,0.41077441111111102,1150.9277801736739,613.48199999999997,77442.813504174555,77442.813504174555,77442.813504174555,77442.813504174555,77442.813504174555,77442.813504174555,77442.813504174555,77442.813504174555,77442.813504174555,77442.813504174555,77442.813504174555,77442.813504174555,929313.7620500949,null,null,"Auxiliar Serv. Gerais",7.3891625615763554E-2,{"$f":"X206/X222","v":0.16666666666666674},{"$f":"Z222*$Y206","v":7.3891625615763554E-2},7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,null,null,"Auxiliar Serv. Gerais",{"$f":"AO222*$Y206","v":7.3891625615763554E-2},7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,null,null,"Auxiliar Serv. Gerais",625,594,594,594,594,594,594,594,594,594,594,594,594]
[null,"Borracheiro",1328.8875679999999,6.6444378399999993,0.41077441111111102,1884.1343790589665,613.48199999999997,14616.59240552735,14616.59240552735,14616.59240552735,14616.59240552735,14616.59240552735,14616.59240552735,14616.59240552735,14616.59240552735,14616.59240552735,14616.59240552735,14616.59240552735,14616.59240552735,175399.10886632826,null,null,"Borracheiro",9.852216748768473E-3,{"$f":"X207/X222","v":2.222222222222223E-2},{"$f":"Z222*$Y207","v":9.852216748768473E-3},9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,null,null,"Borracheiro",{"$f":"AO222*$Y207","v":9.852216748768473E-3},9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,null,null,"Borracheiro",625,594,594,594,594,594,594,594,594,594,594,594,594]
[null,"Comprador/Almoxarife",1443.3266720000001,7.2166333600000003,0.41077441111111102,2046.3893774104185,613.48199999999997,7783.0719122255596,7783.0719122255596,7783.0719122255596,7783.0719122255596,7783.0719122255596,7783.0719122255596,7783.0719122255596,7783.0719122255596,7783.0719122255596,7783.0719122255596,7783.0719122255596,7783.0719122255596,93396.862946706708,null,null,"Comprador/Almoxarife",4.9261083743842365E-3,{"$f":"X208/X222","v":1.1111111111111115E-2},{"$f":"Z222*$Y208","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Comprador/Almoxarife",{"$f":"AO222*$Y208","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Comprador/Almoxarife",625,594,594,594,594,594,594,594,594,594,594,594,594]
[null,"Controlador de Manut.",2610.9766400000003,13.054883200000001,0.41077441111111102,3701.9165268794718,613.48199999999997,25254.647536614837,25254.647536614837,25254.647536614837,25254.647536614837,25254.647536614837,25254.647536614837,25254.647536614837,25254.647536614837,25254.647536614837,25254.647536614837,25254.647536614837,25254.647536614837,303055.7704393781,null,null,"Controlador de Manut.",9.852216748768473E-3,{"$f":"X209/X222","v":2.222222222222223E-2},{"$f":"Z222*$Y209","v":9.852216748768473E-3},9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,null,null,"Controlador de Manut.",{"$f":"AO222*$Y209","v":9.852216748768473E-3},9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,null,null,"Controlador de Manut.",{"$f":"BD208","v":625},594,594,594,594,594,594,594,594,594,594,594,594]
[null,"Eletricista (A e B)",1683.7839999999999,8.41892,0.41077441111111102,2387.3165779435021,613.48199999999997,35122.647395043154,35122.647395043154,35122.647395043154,35122.647395043154,35122.647395043154,35122.647395043154,35122.647395043154,35122.647395043154,35122.647395043154,35122.647395043154,35122.647395043154,35122.647395043154,421471.76874051796,null,null,"Eletricista (A e B)",1.9704433497536946E-2,{"$f":"X210/X222","v":4.444444444444446E-2},{"$f":"Z222*$Y210","v":1.9704433497536946E-2},1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,null,null,"Eletricista (A e B)",{"$f":"AO222*$Y210","v":1.9704433497536946E-2},1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,null,null,"Eletricista (A e B)",625,594,594,594,594,594,594,594,594,594,594,594,594]
[null,"Eletrônico",1683.7839999999999,8.41892,0.41077441111111102,2387.3165779435021,613.48199999999997,17561.323697521577,17561.323697521577,17561.323697521577,17561.323697521577,17561.323697521577,17561.323697521577,17561.323697521577,17561.323697521577,17561.323697521577,17561.323697521577,17561.323697521577,17561.323697521577,210735.88437025898,null,null,"Eletrônico",9.852216748768473E-3,{"$f":"X211/X222","v":2.222222222222223E-2},{"$f":"Z222*$Y211","v":9.852216748768473E-3},9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,null,null,"Eletrônico",{"$f":"AO222*$Y211","v":9.852216748768473E-3},9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,null,null,"Eletrônico",625,594,594,594,594,594,594,594,594,594,594,594,594]
[null,"Funileiro (A e B)",1477.9345759999999,7.38967288,0.41077441111111102,2095.4574425227352,613.48199999999997,31706.601553862161,31706.601553862161,31706.601553862161,31706.601553862161,31706.601553862161,31706.601553862161,31706.601553862161,31706.601553862161,31706.601553862161,31706.601553862161,31706.601553862161,31706.601553862161,380479.21864634595,null,null,"Funileiro (A e B)",1.9704433497536946E-2,{"$f":"X212/X222","v":4.444444444444446E-2},{"$f":"Z222*$Y212","v":1.9704433497536946E-2},1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,null,null,"Funileiro (A e B)",{"$f":"AO222*$Y212","v":1.9704433497536946E-2},1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,null,null,"Funileiro (A e B)",625,594,594,594,594,594,594,594,594,594,594,594,594]
[null,"Chefe de Manutenção",3314.57,16.572850000000003,0.41077441111111102,4699.4910925357381,613.48199999999997,15546.335058946937,15546.335058946937,15546.335058946937,15546.335058946937,15546.335058946937,15546.335058946937,15546.335058946937,15546.335058946937,15546.335058946937,15546.335058946937,15546.335058946937,15546.335058946937,186556.02070736326,null,null,"Chefe de Manutenção",4.9261083743842365E-3,{"$f":"X213/X222","v":1.1111111111111115E-2},{"$f":"Z222*$Y213","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Chefe de Manutenção",{"$f":"AO222*$Y213","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Chefe de Manutenção",625,594,594,594,594,594,594,594,594,594,594,594,594]
[null,"Lavador",811.75399999999991,4.0587699999999991,0.41077441111111102,1150.9277801736739,613.48199999999997,30977.125401669815,30977.125401669815,30977.125401669815,30977.125401669815,30977.125401669815,30977.125401669815,30977.125401669815,30977.125401669815,30977.125401669815,30977.125401669815,30977.125401669815,30977.125401669815,371725.50482003781,null,null,"Lavador",2.9556650246305417E-2,{"$f":"X214/X222","v":6.666666666666668E-2},{"$f":"Z222*$Y214","v":2.9556650246305414E-2},2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,null,null,"Lavador",{"$f":"AO222*$Y214","v":2.9556650246305414E-2},2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,null,null,"Lavador",625,594,594,594,594,594,594,594,594,594,594,594,594]
[null,"Lubrificador",1251.5052440000002,6.2575262200000017,0.41077441111111102,1774.4195314746003,613.48199999999997,27949.034673811082,27949.034673811082,27949.034673811082,27949.034673811082,27949.034673811082,27949.034673811082,27949.034673811082,27949.034673811082,27949.034673811082,27949.034673811082,27949.034673811082,27949.034673811082,335388.41608573298,null,null,"Lubrificador",1.9704433497536946E-2,{"$f":"X215/X222","v":4.444444444444446E-2},{"$f":"Z222*$Y215","v":1.9704433497536946E-2},1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,null,null,"Lubrificador",{"$f":"AO222*$Y215","v":1.9704433497536946E-2},1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,null,null,"Lubrificador",625,594,594,594,594,594,594,594,594,594,594,594,594]
[null,"Manobrista",1662.7655320000001,8.3138276600000012,0.41077441111111102,2357.5159995442691,613.48199999999997,101423.72481202849,101423.72481202849,101423.72481202849,101423.72481202849,101423.72481202849,101423.72481202849,101423.72481202849,101423.72481202849,101423.72481202849,101423.72481202849,101423.72481202849,101423.72481202849,1217084.6977443418,null,null,"Manobrista",5.7471264367816091E-2,{"$f":"X216/X222","v":0.12962962962962968},{"$f":"Z222*$Y216","v":5.7471264367816091E-2},5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,null,null,"Manobrista",{"$f":"AO222*$Y216","v":5.7471264367816091E-2},5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,null,null,"Manobrista",625,594,594,594,594,594,594,594,594,594,594,594,594]
[null,"Mecânico (A, B e C)",1794.943552,8.974717759999999,0.41077441111111102,2544.921734713238,613.48199999999997,77015.263481923786,77015.263481923786,77015.263481923786,77015.263481923786,77015.263481923786,77015.263481923786,77015.263481923786,77015.263481923786,77015.263481923786,77015.263481923786,77015.263481923786,77015.263481923786,924183.16178308567,null,null,"Mecânico (A, B e C)",4.1050903119868636E-2,{"$f":"X217/X222","v":9.2592592592592615E-2},{"$f":"Z222*$Y217","v":4.1050903119868636E-2},4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,null,null,"Mecânico (A, B e C)",{"$f":"AO222*$Y217","v":4.1050903119868636E-2},4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,null,null,"Mecânico (A, B e C)",625,594,594,594,594,594,594,594,594,594,594,594,594]
[null,"Mecânico de Revisão",1794.943552,8.974717759999999,0.41077441111111102,2544.921734713238,613.48199999999997,27725.494853492557,27725.494853492557,27725.494853492557,27725.494853492557,27725.494853492557,27725.494853492557,27725.494853492557,27725.494853492557,27725.494853492557,27725.494853492557,27725.494853492557,27725.494853492557,332705.93824191066,null,null,"Mecânico de Revisão",1.4778325123152709E-2,{"$f":"X218/X222","v":3.333333333333334E-2},{"$f":"Z222*$Y218","v":1.4778325123152707E-2},1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,null,null,"Mecânico de Revisão",{"$f":"AO222*$Y218","v":1.4778325123152707E-2},1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,null,null,"Mecânico de Revisão",625,594,594,594,594,594,594,594,594,594,594,594,594]
[null,"Mecânico Montador",1794.943552,8.9747177600000008,0.41077441111111102,2544.921734713238,613.48199999999997,18483.663235661708,18483.663235661708,18483.663235661708,18483.663235661708,18483.663235661708,18483.663235661708,18483.663235661708,18483.663235661708,18483.663235661708,18483.663235661708,18483.663235661708,18483.663235661708,221803.95882794054,null,null,"Mecânico Montador",9.852216748768473E-3,{"$f":"X219/X222","v":2.222222222222223E-2},{"$f":"Z222*$Y219","v":9.852216748768473E-3},9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,null,null,"Mecânico Montador",{"$f":"AO222*$Y219","v":9.852216748768473E-3},9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,null,null,"Mecânico Montador",625,594,594,594,594,594,594,594,594,594,594,594,594]
[null,"Moleiro",1313.255756,6.5662787800000002,0.41077441111111102,1861.9711538882225,613.48199999999997,28973.776815952788,28973.776815952788,28973.776815952788,28973.776815952788,28973.776815952788,28973.776815952788,28973.776815952788,28973.776815952788,28973.776815952788,28973.776815952788,28973.776815952788,28973.776815952788,347685.32179143344,null,null,"Moleiro",1.9704433497536946E-2,{"$f":"X220/X222","v":4.444444444444446E-2},{"$f":"Z222*$Y220","v":1.9704433497536946E-2},1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,null,null,"Moleiro",{"$f":"AO222*$Y220","v":1.9704433497536946E-2},1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,null,null,"Moleiro",625,594,594,594,594,594,594,594,594,594,594,594,594]
[null,"Pintor",1477.9345759999999,7.38967288,0.41077441111111102,2095.4574425227352,613.48199999999997,31706.601553862161,31706.601553862161,31706.601553862161,31706.601553862161,31706.601553862161,31706.601553862161,31706.601553862161,31706.601553862161,31706.601553862161,31706.601553862161,31706.601553862161,31706.601553862161,380479.21864634595,null,null,"Pintor",1.9704433497536946E-2,{"$f":"X221/X222","v":4.444444444444446E-2},{"$f":"Z222*$Y221","v":1.9704433497536946E-2},1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,null,null,"Pintor",{"$f":"AO222*$Y221","v":1.9704433497536946E-2},1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,null,null,"Pintor",625,594,594,594,594,594,594,594,594,594,594,594,594]
[null,"Sub-total manutenção",null,null,null,null,null,{"$f":"SUM(H202:H221)","v":672041.56089082162},672041.56089082162,672041.56089082162,672041.56089082162,672041.56089082162,672041.56089082162,672041.56089082162,672041.56089082162,672041.56089082162,672041.56089082162,672041.56089082162,672041.56089082162,8064498.7306898618,null,null,"Sub-total manutenção",{"$f":"SUM(X202:X221)","v":0.44334975369458113},{"$f":"X222/X222","v":1},{"$f":"'FU Resumo'!$F30","v":0.44334975369458113},{"$f":"'FU Resumo'!$F31","v":0.44334975369458113},{"$f":"'FU Resumo'!$F32","v":0.44334975369458113},{"$f":"'FU Resumo'!$F33","v":0.44334975369458113},{"$f":"'FU Resumo'!$F34","v":0.44334975369458113},{"$f":"'FU Resumo'!$F35","v":0.44334975369458113},{"$f":"'FU Resumo'!$F36","v":0.44334975369458113},{"$f":"'FU Resumo'!$F37","v":0.44334975369458113},{"$f":"'FU Resumo'!$F38","v":0.44334975369458113},{"$f":"'FU Resumo'!$F39","v":0.44334975369458113},{"$f":"'FU Resumo'!$F40","v":0.44334975369458113},{"$f":"'FU Resumo'!$F41","v":0.44334975369458113},null,null,"Sub-total manutenção",{"$f":"'FU Resumo'!$L30","v":0.44334975369458113},{"$f":"'FU Resumo'!$L31","v":0.44334975369458113},{"$f":"'FU Resumo'!$L32","v":0.44334975369458113},{"$f":"'FU Resumo'!$L33","v":0.44334975369458113},{"$f":"'FU Resumo'!$L34","v":0.44334975369458113},{"$f":"'FU Resumo'!$L35","v":0.44334975369458113},{"$f":"'FU Resumo'!$L36","v":0.44334975369458113},{"$f":"'FU Resumo'!$L37","v":0.44334975369458113},{"$f":"'FU Resumo'!$L38","v":0.44334975369458113},{"$f":"'FU Resumo'!$L39","v":0.44334975369458113},{"$f":"'FU Resumo'!$L40","v":0.44334975369458113},{"$f":"'FU Resumo'!$L41","v":0.44334975369458113},null,null,"Sub-total manutenção",625,594,594,594,594,594,594,594,594,594,594,594,594]
[null,null,null,null,null,"Total Geral Mensal Pessoal de Operação",null,{"$f":"H188+H201+H222","v":6455870.7004784364},6594139.1669037659,6909566.2165244389,6935530.3315079417,7031967.8727894649,7191372.4254172193,7218807.7824106887,6705689.8557903189,6849743.296840081,6911103.5665525738,6962588.1631024545,7174558.5091958223,82940937.887513205]
[]
["Administração - Composição do Custo Unitário Por Função",null,null,null,null,null,{"$f":"G190","v":"Ano 3"},"Administração - Composição de Custo Total Mensal",null,null,null,null,null,null,null,null,null,null,null,"R$"]
["Funções","Cargo","Salário","Hs Extras","Enc.","R$ Total",{"$f":"G191","v":"Benefícios"},{"$f":"H173","v":"2015-07-01"},{"$f":"DATE(YEAR(H226),MONTH(H226)+1,DAY(H226))","v":"2015-08-01"},"2015-09-01","2015-10-01","2015-11-01","2015-12-01","2016-01-01","2016-02-01","2016-03-01","2016-04-01","2016-05-01","2016-06-01","Total",null,"Fator Utilização Mensal",null,{"$f":"X191","v":"Ano 3"},null,"FU FOLHA DE PAGAMENTO",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X226","v":"Ano 3"},"FU Benefícios","FU FÍSICO PARA CÁLCULOS DOS BENEFÍCIOS",null,null,null,null,null,null,null,null,null,null,null,null,"Frota Mensal",null,null,{"$f":"BE191","v":"Ano 3"}]
[null,null,"base","e Adic.","Soc.","Por",{"$f":"G192","v":"R$ por"},"R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","Durante o",null,"Funções","Cargo","FU",null,{"$f":"H226","v":"2015-07-01"},"2015-08-01","2015-09-01","2015-10-01","2015-11-01","2015-12-01","2016-01-01","2016-02-01","2016-03-01","2016-04-01","2016-05-01","2016-06-01",null,"Funções","Cargo",{"$f":"Z227","v":"2015-07-01"},"2015-08-01","2015-09-01","2015-10-01","2015-11-01","2015-12-01","2016-01-01","2016-02-01","2016-03-01","2016-04-01","2016-05-01","2016-06-01",null,"Funções","Cargo","Frota",{"$f":"Z227","v":"2015-07-01"},"2015-08-01","2015-09-01","2015-10-01","2015-11-01","2015-12-01","2016-01-01","2016-02-01","2016-03-01","2016-04-01","2016-05-01","2016-06-01"]
[null,null,"(R$/mês)","Not.","%","Função",{"$f":"G193","v":"mês"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T193","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","Gerente Adm. Financeiro",{"$f":"C143","v":4078.17},0,{"$f":"E221","v":0.41077441111111102},{"$f":"((C229+D229)*(E229/100*100+1))","v":5753.3778801609997},{"$f":"G221","v":613.48199999999997},{"$f":"($F229*Z229*BE229)+($G229*AO229*BE229)","v":6210.0406712900394},{"$f":"($F229*AA229*BF229)+($G229*AP229*BF229)","v":6210.0406712900394},{"$f":"($F229*AB229*BG229)+($G229*AQ229*BG229)","v":6210.0406712900394},{"$f":"($F229*AC229*BH229)+($G229*AR229*BH229)","v":6210.0406712900394},{"$f":"($F229*AD229*BI229)+($G229*AS229*BI229)","v":6210.0406712900394},{"$f":"($F229*AE229*BJ229)+($G229*AT229*BJ229)","v":6210.0406712900394},{"$f":"($F229*AF229*BK229)+($G229*AU229*BK229)","v":6210.0406712900394},{"$f":"($F229*AG229*BL229)+($G229*AV229*BL229)","v":6210.0406712900394},{"$f":"($F229*AH229*BM229)+($G229*AW229*BM229)","v":6210.0406712900394},{"$f":"($F229*AI229*BN229)+($G229*AX229*BN229)","v":6210.0406712900394},{"$f":"($F229*AJ229*BO229)+($G229*AY229*BO229)","v":6210.0406712900394},{"$f":"($F229*AK229*BP229)+($G229*AZ229*BP229)","v":6210.0406712900394},{"$f":"SUM(H229:S229)","v":74520.488055480469},null,"Administração",{"$f":"B229","v":"Gerente Adm. Financeiro"},{"$f":"X143","v":1.6420361247947454E-3},{"$f":"X229/X254","v":2.7027027027027035E-2},{"$f":"$Y229*Z254","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,"Administração",{"$f":"W229","v":"Gerente Adm. Financeiro"},{"$f":"$Y229*AO254","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,"Administração",{"$f":"W229","v":"Gerente Adm. Financeiro"},{"$f":"BD$11","v":625},{"$f":"BE222","v":594},594,594,594,594,594,594,594,594,594,594,594]
[null,"Gerente de Operação",4078.17,0,{"$f":"E229","v":0.41077441111111102},5753.3778801609997,{"$f":"G229","v":613.48199999999997},6210.0406712900394,6210.0406712900394,6210.0406712900394,6210.0406712900394,6210.0406712900394,6210.0406712900394,6210.0406712900394,6210.0406712900394,6210.0406712900394,6210.0406712900394,6210.0406712900394,6210.0406712900394,74520.488055480469,null,null,"Gerente de Operação",1.6420361247947454E-3,{"$f":"X230/X254","v":2.7027027027027035E-2},{"$f":"$Y230*Z254","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Gerente de Operação",{"$f":"$Y230*AO254","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Gerente de Operação",625,{"$f":"BE229","v":594},{"$f":"BF229","v":594},{"$f":"BG229","v":594},{"$f":"BH229","v":594},{"$f":"BI229","v":594},{"$f":"BJ229","v":594},{"$f":"BK229","v":594},{"$f":"BL229","v":594},{"$f":"BM229","v":594},{"$f":"BN229","v":594},{"$f":"BO229","v":594},{"$f":"BP229","v":594}]
[null,"Controle de Manutenção",2578.17,0,0.41077441111111102,3637.2162634943329,613.48199999999997,4146.0012619304334,4146.0012619304334,4146.0012619304334,4146.0012619304334,4146.0012619304334,4146.0012619304334,4146.0012619304334,4146.0012619304334,4146.0012619304334,4146.0012619304334,4146.0012619304334,4146.0012619304334,49752.015143165198,null,null,"Controle de Manutenção",1.6420361247947454E-3,{"$f":"X231/X254","v":2.7027027027027035E-2},{"$f":"$Y231*Z254","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Controle de Manutenção",{"$f":"$Y231*AO254","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Controle de Manutenção",625,594,594,594,594,594,594,594,594,594,594,594,594]
[null,"Auxiliar de Contabilidade",978.17,0,0.41077441111111102,1379.9772057165553,613.48199999999997,1944.3592252801868,1944.3592252801868,1944.3592252801868,1944.3592252801868,1944.3592252801868,1944.3592252801868,1944.3592252801868,1944.3592252801868,1944.3592252801868,1944.3592252801868,1944.3592252801868,1944.3592252801868,23332.31070336224,null,null,"Auxiliar de Contabilidade",1.6420361247947454E-3,{"$f":"X232/X254","v":2.7027027027027035E-2},{"$f":"$Y232*Z254","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Auxiliar de Contabilidade",{"$f":"$Y232*AO254","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Auxiliar de Contabilidade",625,594,594,594,594,594,594,594,594,594,594,594,594]
[null,"Assist. Adm./Financeiro",878.17,0,0.41077441111111102,1238.8997646054443,613.48199999999997,5420.2697939686404,5420.2697939686404,5420.2697939686404,5420.2697939686404,5420.2697939686404,5420.2697939686404,5420.2697939686404,5420.2697939686404,5420.2697939686404,5420.2697939686404,5420.2697939686404,5420.2697939686404,65043.237527623685,null,null,"Assist. Adm./Financeiro",4.9261083743842365E-3,{"$f":"X233/X254","v":8.1081081081081113E-2},{"$f":"$Y233*Z254","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Assist. Adm./Financeiro",{"$f":"$Y233*AO254","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Assist. Adm./Financeiro",625,594,594,594,594,594,594,594,594,594,594,594,594]
[null,"Contador",2278.17,0,0.41077441111111102,3213.9839401609997,613.48199999999997,3733.193380058512,3733.193380058512,3733.193380058512,3733.193380058512,3733.193380058512,3733.193380058512,3733.193380058512,3733.193380058512,3733.193380058512,3733.193380058512,3733.193380058512,3733.193380058512,44798.32056070213,null,null,"Contador",1.6420361247947454E-3,{"$f":"X234/X254","v":2.7027027027027035E-2},{"$f":"$Y234*Z254","v":1.6420361247947454E-3},{"$f":"$Y234*AA254","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Contador",{"$f":"$Y234*AO254","v":1.6420361247947454E-3},{"$f":"$Y234*AP254","v":1.6420361247947454E-3},{"$f":"$Y234*AQ254","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Contador",625,594,594,594,594,594,594,594,594,594,594,594,594]
[null,"Auxiliar Adm./Financ.",798.17,0,0.41077441111111102,1126.0378117165553,613.48199999999997,5090.0234884711026,5090.0234884711026,5090.0234884711026,5090.0234884711026,5090.0234884711026,5090.0234884711026,5090.0234884711026,5090.0234884711026,5090.0234884711026,5090.0234884711026,5090.0234884711026,5090.0234884711026,61080.281861653231,null,null,"Auxiliar Adm./Financ.",4.9261083743842365E-3,{"$f":"X235/X254","v":8.1081081081081113E-2},{"$f":"$Y235*Z254","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Auxiliar Adm./Financ.",{"$f":"$Y235*AO254","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Auxiliar Adm./Financ.",625,594,594,594,594,594,594,594,594,594,594,594,594]
[null,"Secretária Executiva",1578.17,0,0.41077441111111102,2226.4418523832219,613.48199999999997,2769.9749890240291,2769.9749890240291,2769.9749890240291,2769.9749890240291,2769.9749890240291,2769.9749890240291,2769.9749890240291,2769.9749890240291,2769.9749890240291,2769.9749890240291,2769.9749890240291,2769.9749890240291,33239.699868288342,null,null,"Secretária Executiva",1.6420361247947454E-3,{"$f":"X236/X254","v":2.7027027027027035E-2},{"$f":"$Y236*Z254","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Secretária Executiva",{"$f":"$Y236*AO254","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Secretária Executiva",625,594,594,594,594,594,594,594,594,594,594,594,594]
[null,"Telefonista",798.17,0,0.41077441111111102,1126.0378117165553,613.48199999999997,3393.3489923140687,3393.3489923140687,3393.3489923140687,3393.3489923140687,3393.3489923140687,3393.3489923140687,3393.3489923140687,3393.3489923140687,3393.3489923140687,3393.3489923140687,3393.3489923140687,3393.3489923140687,40720.187907768821,null,null,"Telefonista",3.2840722495894909E-3,{"$f":"X237/X254","v":5.4054054054054071E-2},{"$f":"$Y237*Z254","v":3.2840722495894909E-3},3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,{"$f":"$Y237*AK254","v":3.2840722495894909E-3},null,null,"Telefonista",{"$f":"$Y237*AO254","v":3.2840722495894909E-3},3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,{"$f":"$Y237*AZ254","v":3.2840722495894909E-3},null,null,"Telefonista",625,594,594,594,594,594,594,594,594,594,594,594,594]
[null,"Aux de serviços gerais",798.17,0,0.41077441111111102,1126.0378117165553,613.48199999999997,3393.3489923140687,3393.3489923140687,3393.3489923140687,3393.3489923140687,3393.3489923140687,3393.3489923140687,3393.3489923140687,3393.3489923140687,3393.3489923140687,3393.3489923140687,3393.3489923140687,3393.3489923140687,40720.187907768821,null,null,"Aux de serviços gerais",3.2840722495894909E-3,{"$f":"X238/X254","v":5.4054054054054071E-2},{"$f":"$Y238*Z254","v":3.2840722495894909E-3},3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,null,null,"Aux de serviços gerais",{"$f":"$Y238*AO254","v":3.2840722495894909E-3},3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,null,null,"Aux de serviços gerais",625,594,594,594,594,594,594,594,594,594,594,594,594]
[null,"Enc.Depto.Pessoal",3278.17,0,0.41077441111111102,4624.7583512721103,613.48199999999997,5109.2196529649154,5109.2196529649154,5109.2196529649154,5109.2196529649154,5109.2196529649154,5109.2196529649154,5109.2196529649154,5109.2196529649154,5109.2196529649154,5109.2196529649154,5109.2196529649154,5109.2196529649154,61310.635835578985,null,null,"Enc.Depto.Pessoal",1.6420361247947454E-3,{"$f":"X239/X254","v":2.7027027027027035E-2},{"$f":"$Y239*Z254","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Enc.Depto.Pessoal",{"$f":"$Y239*AO254","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Enc.Depto.Pessoal",625,594,594,594,594,594,594,594,594,594,594,594,594]
[null,"Auxiliar Administrativo",848.17,0,0.41077441111111102,1196.5765322721109,613.48199999999997,3530.9516196047089,3530.9516196047089,3530.9516196047089,3530.9516196047089,3530.9516196047089,3530.9516196047089,3530.9516196047089,3530.9516196047089,3530.9516196047089,3530.9516196047089,3530.9516196047089,3530.9516196047089,42371.41943525651,null,null,"Auxiliar Administrativo",3.2840722495894909E-3,{"$f":"X240/X254","v":5.4054054054054071E-2},{"$f":"$Y240*Z254","v":3.2840722495894909E-3},3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,null,null,"Auxiliar Administrativo",{"$f":"$Y240*AO254","v":3.2840722495894909E-3},3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,null,null,"Auxiliar Administrativo",625,594,594,594,594,594,594,594,594,594,594,594,594]
[null,"Psicólogo",3078.17,0,0.41077441111111102,4342.6034690498882,613.48199999999997,4834.0143983836351,4834.0143983836351,4834.0143983836351,4834.0143983836351,4834.0143983836351,4834.0143983836351,4834.0143983836351,4834.0143983836351,4834.0143983836351,4834.0143983836351,4834.0143983836351,4834.0143983836351,58008.172780603607,null,null,"Psicólogo",1.6420361247947454E-3,{"$f":"X241/X254","v":2.7027027027027035E-2},{"$f":"$Y241*Z254","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Psicólogo",{"$f":"$Y241*AO254","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Psicólogo",625,594,594,594,594,594,594,594,594,594,594,594,594]
[null,"Auxiliar Administrativo",778.17,0,0.41077441111111102,1097.8223234943332,613.48199999999997,1669.1539706989061,1669.1539706989061,1669.1539706989061,1669.1539706989061,1669.1539706989061,1669.1539706989061,1669.1539706989061,1669.1539706989061,1669.1539706989061,1669.1539706989061,1669.1539706989061,1669.1539706989061,20029.847648386873,null,null,"Auxiliar Administrativo",1.6420361247947454E-3,{"$f":"X242/X254","v":2.7027027027027035E-2},{"$f":"$Y242*Z254","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Auxiliar Administrativo",{"$f":"$Y242*AO254","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Auxiliar Administrativo",625,594,594,594,594,594,594,594,594,594,594,594,594]
[null,"Assist.Recrut./Seleção",1078.17,0,0.41077441111111102,1521.0546468276666,613.48199999999997,2081.9618525708274,2081.9618525708274,2081.9618525708274,2081.9618525708274,2081.9618525708274,2081.9618525708274,2081.9618525708274,2081.9618525708274,2081.9618525708274,2081.9618525708274,2081.9618525708274,2081.9618525708274,24983.542230849936,null,null,"Assist.Recrut./Seleção",1.6420361247947454E-3,{"$f":"X243/X254","v":2.7027027027027035E-2},{"$f":"$Y243*Z254","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Assist.Recrut./Seleção",{"$f":"$Y243*AO254","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Assist.Recrut./Seleção",625,594,594,594,594,594,594,594,594,594,594,594,594]
[null,"Assist.Treinam./Capac.",1078.17,0,0.41077441111111102,1521.0546468276666,613.48199999999997,2081.9618525708274,2081.9618525708274,2081.9618525708274,2081.9618525708274,2081.9618525708274,2081.9618525708274,2081.9618525708274,2081.9618525708274,2081.9618525708274,2081.9618525708274,2081.9618525708274,2081.9618525708274,24983.542230849936,null,null,"Assist.Treinam./Capac.",1.6420361247947454E-3,{"$f":"X244/X254","v":2.7027027027027035E-2},{"$f":"$Y244*Z254","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Assist.Treinam./Capac.",{"$f":"$Y244*AO254","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Assist.Treinam./Capac.",625,594,594,594,594,594,594,594,594,594,594,594,594]
[null,"Assessor Jurídico",1578.17,0,0.41077441111111102,2226.4418523832219,613.48199999999997,2769.9749890240291,2769.9749890240291,2769.9749890240291,2769.9749890240291,2769.9749890240291,2769.9749890240291,2769.9749890240291,2769.9749890240291,2769.9749890240291,2769.9749890240291,2769.9749890240291,2769.9749890240291,33239.699868288342,null,null,"Assessor Jurídico",1.6420361247947454E-3,{"$f":"X245/X254","v":2.7027027027027035E-2},{"$f":"$Y245*Z254","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Assessor Jurídico",{"$f":"$Y245*AO254","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Assessor Jurídico",{"$f":"BD244","v":625},594,594,594,594,594,594,594,594,594,594,594,594]
[null,"Auxiliar de Compras",778.17,0,0.41077441111111102,1097.8223234943332,613.48199999999997,1669.1539706989061,1669.1539706989061,1669.1539706989061,1669.1539706989061,1669.1539706989061,1669.1539706989061,1669.1539706989061,1669.1539706989061,1669.1539706989061,1669.1539706989061,1669.1539706989061,1669.1539706989061,20029.847648386873,null,null,"Auxiliar de Compras",1.6420361247947454E-3,{"$f":"X246/X254","v":2.7027027027027035E-2},{"$f":"$Y246*Z254","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Auxiliar de Compras",{"$f":"$Y246*AO254","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Auxiliar de Compras",625,594,594,594,594,594,594,594,594,594,594,594,594]
[null,"Médico do Trabalho",2778.17,0,0.41077441111111102,3919.371145716555,613.48199999999997,4421.2065165117137,4421.2065165117137,4421.2065165117137,4421.2065165117137,4421.2065165117137,4421.2065165117137,4421.2065165117137,4421.2065165117137,4421.2065165117137,4421.2065165117137,4421.2065165117137,4421.2065165117137,53054.478198140576,null,null,"Médico do Trabalho",1.6420361247947454E-3,{"$f":"X247/X254","v":2.7027027027027035E-2},{"$f":"$Y247*Z254","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Médico do Trabalho",{"$f":"$Y247*AO254","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Médico do Trabalho",625,594,594,594,594,594,594,594,594,594,594,594,594]
[null,"Eng. Seg. Trabalho",2778.17,0,0.41077441111111102,3919.371145716555,613.48199999999997,4421.2065165117137,4421.2065165117137,4421.2065165117137,4421.2065165117137,4421.2065165117137,4421.2065165117137,4421.2065165117137,4421.2065165117137,4421.2065165117137,4421.2065165117137,4421.2065165117137,4421.2065165117137,53054.478198140576,null,null,"Eng. Seg. Trabalho",1.6420361247947454E-3,{"$f":"X248/X254","v":2.7027027027027035E-2},{"$f":"$Y248*Z254","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Eng. Seg. Trabalho",{"$f":"$Y248*AO254","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Eng. Seg. Trabalho",625,594,594,594,594,594,594,594,594,594,594,594,594]
[null,"Téc. Seg. do Trabalho",2058.17,0,0.41077441111111102,2903.613569716555,613.48199999999997,3430.4676000191025,3430.4676000191025,3430.4676000191025,3430.4676000191025,3430.4676000191025,3430.4676000191025,3430.4676000191025,3430.4676000191025,3430.4676000191025,3430.4676000191025,3430.4676000191025,3430.4676000191025,41165.611200229228,null,null,"Téc. Seg. do Trabalho",1.6420361247947454E-3,{"$f":"X249/X254","v":2.7027027027027035E-2},{"$f":"$Y249*Z254","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Téc. Seg. do Trabalho",{"$f":"$Y249*AO254","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Téc. Seg. do Trabalho",625,594,594,594,594,594,594,594,594,594,594,594,594]
[null,"Auxiliar de CPD",1278.17,0,0.41077441111111102,1803.2095290498887,613.48199999999997,2357.1671071521082,2357.1671071521082,2357.1671071521082,2357.1671071521082,2357.1671071521082,2357.1671071521082,2357.1671071521082,2357.1671071521082,2357.1671071521082,2357.1671071521082,2357.1671071521082,2357.1671071521082,28286.0052858253,null,null,"Auxiliar de CPD",1.6420361247947454E-3,{"$f":"X250/X254","v":2.7027027027027035E-2},{"$f":"$Y250*Z254","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Auxiliar de CPD",{"$f":"$Y250*AO254","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Auxiliar de CPD",625,594,594,594,594,594,594,594,594,594,594,594,594]
[null,"Técnico em Informática",878.17,0,0.41077441111111102,1238.8997646054443,613.48199999999997,1806.7565979895467,1806.7565979895467,1806.7565979895467,1806.7565979895467,1806.7565979895467,1806.7565979895467,1806.7565979895467,1806.7565979895467,1806.7565979895467,1806.7565979895467,1806.7565979895467,1806.7565979895467,21681.079175874562,null,null,"Técnico em Informática",1.6420361247947454E-3,{"$f":"X251/X254","v":2.7027027027027035E-2},{"$f":"$Y251*Z254","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Técnico em Informática",{"$f":"$Y251*AO254","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Técnico em Informática",625,594,594,594,594,594,594,594,594,594,594,594,594]
[null,"Aux.Monitoramento",808.17,0,0.41077441111111102,1140.1455558276664,613.48199999999997,6841.7390355443931,6841.7390355443931,6841.7390355443931,6841.7390355443931,6841.7390355443931,6841.7390355443931,6841.7390355443931,6841.7390355443931,6841.7390355443931,6841.7390355443931,6841.7390355443931,6841.7390355443931,82100.868426532717,null,null,"Aux.Monitoramento",6.5681444991789817E-3,{"$f":"X252/X254","v":0.10810810810810814},{"$f":"$Y252*Z254","v":6.5681444991789817E-3},6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,null,null,"Aux.Monitoramento",{"$f":"$Y252*AO254","v":6.5681444991789817E-3},6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,null,null,"Aux.Monitoramento",625,594,594,594,594,594,594,594,594,594,594,594,594]
[null,"Porteiro",878.17,0,0.41077441111111102,1238.8997646054443,613.48199999999997,5420.2697939686404,5420.2697939686404,5420.2697939686404,5420.2697939686404,5420.2697939686404,5420.2697939686404,5420.2697939686404,5420.2697939686404,5420.2697939686404,5420.2697939686404,5420.2697939686404,5420.2697939686404,65043.237527623685,null,null,"Porteiro",4.9261083743842365E-3,{"$f":"X253/X254","v":8.1081081081081113E-2},{"$f":"$Y253*Z254","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Porteiro",{"$f":"$Y253*AO254","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Porteiro",625,594,594,594,594,594,594,594,594,594,594,594,594]
[null,"Totais.........................",null,null,null,null,null,{"$f":"SUM(H229:H253)","v":94755.806940155075},{"$f":"SUM(I229:I253)","v":94755.806940155075},94755.806940155075,94755.806940155075,94755.806940155075,94755.806940155075,94755.806940155075,94755.806940155075,94755.806940155075,94755.806940155075,94755.806940155075,94755.806940155075,{"$f":"SUM(T229:T253)","v":1137069.6832818615},null,null,"Totais.........................",{"$f":"SUM(X229:X253)","v":6.0755336617405564E-2},{"$f":"X254/X254","v":1},{"$f":"'FU Resumo'!$G30","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G31","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G32","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G33","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G34","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G35","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G36","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G37","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G38","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G39","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G40","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G41","v":6.0755336617405564E-2},null,null,"Totais.........................",{"$f":"'FU Resumo'!$M30","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M31","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M32","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M33","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M34","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M35","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M36","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M37","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M38","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M39","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M40","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M41","v":6.0755336617405564E-2},null,null,"Totais.........................",625,594,594,594,594,594,594,594,594,594,594,594,594]
[null,null,null,null,null,"Outros",null,90262.020198883722,90347.86021545736,82206.366411634779,82206.366411634779,82206.366411634779,82206.366411634779,94043.345258801943,82287.928111078596,82287.928111078596,82287.928111078596,35266.251443170033,35266.251443170033,{"$f":"SUM(H255:S255)","v":920874.97853925789}]
[null,null,null,null,null,"Total Geral Administração",null,{"$f":"H254+H255","v":185017.8271390388},{"$f":"I254+I255","v":185103.66715561243},{"$f":"J254+J255","v":176962.17335178985},{"$f":"K254+K255","v":176962.17335178985},176962.17335178985,176962.17335178985,188799.15219895702,177043.73505123367,177043.73505123367,177043.73505123367,130022.05838332511,130022.05838332511,{"$f":"T254+T255","v":2057944.6618211195}]
["Planilha 2 - Demonstração do Custo com Pessoal",null,null,null,null,{"$f":"G258","v":"Ano 4"},null,null,null,null,{"$f":"F257","v":"Ano 4"},null,null,null,null,{"$f":"K257","v":"Ano 4"},null,null,null,null,{"$f":"P257","v":"Ano 4"},null,null,null,null,null,{"$f":"U257","v":"Ano 4"},null,null,null,null,{"$f":"AA257","v":"Ano 4"},null,null,null,null,{"$f":"AF257","v":"Ano 4"},null,null,null,{"$f":"AK257","v":"Ano 4"},null,null,null,null,{"$f":"AO257","v":"Ano 4"},null,null,null,null,{"$f":"AT257","v":"Ano 4"},null,null,null,null,null,{"$f":"AK257","v":"Ano 4"},null,null,null,null,{"$f":"BE257","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":"Z172","v":0},{"$f":"Z258","v":0},0,0,0,0,0,0,0,0,0,0]
["Funções","Cargo","Salário","Hs Extras","Enc.","R$ Total","Benefícios",{"$f":"DATE(YEAR(S173),MONTH(S173)+1,DAY(S173))","v":"2016-07-01"},{"$f":"DATE(YEAR(H259),MONTH(H259)+1,DAY(H259))","v":"2016-08-01"},"2016-09-01","2016-10-01","2016-11-01","2016-12-01","2017-01-01","2017-02-01","2017-03-01","2017-04-01","2017-05-01","2017-06-01","Total",null,"Fator Utilização Mensal",null,{"$f":"U257","v":"Ano 4"},"FU Cob.",{"$f":"Z173","v":0},{"$f":"Z259","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"X259","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,{"$f":"AK257","v":"Ano 4"}]
[null,null,"base","e Adic.","Soc.","Por","R$ por","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","Durante o",null,"Funções","Cargo","FU",null,{"$f":"H259","v":"2016-07-01"},"2016-08-01","2016-09-01","2016-10-01","2016-11-01","2016-12-01","2017-01-01","2017-02-01","2017-03-01","2017-04-01","2017-05-01","2017-06-01",null,"Funções","Cargo",{"$f":"Z260","v":"2016-07-01"},"2016-08-01","2016-09-01","2016-10-01","2016-11-01","2016-12-01","2017-01-01","2017-02-01","2017-03-01","2017-04-01","2017-05-01","2017-06-01",null,"Funções","Cargo","Frota",{"$f":"Z260","v":"2016-07-01"},"2016-08-01","2016-09-01","2016-10-01","2016-11-01","2016-12-01","2017-01-01","2017-02-01","2017-03-01","2017-04-01","2017-05-01","2017-06-01"]
[null,null,"(R$/mês)","Not.","%","Função","mês",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P257","v":"Ano 4"},null,null,null,"Licitação",null,"FU","FU","FU","FU","FU","FU","FU","FU","FU","FU","FU","FU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Licitação","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota"]
["Motorista","Miniônibus",{"$f":"C176","v":1584.595532},{"$f":"D176","v":79.537865960000019},{"$f":"E176","v":0.41077441111111102},{"$f":"((C262+D262)*(E262/100*100+1))","v":2347.7168145173509},{"$f":"G176","v":613.48199999999997},{"$f":"($F262*Z262*BE262)+($G262*AO262*BE262)","v":345425.4041430871},356507.74313350965,350911.88175727066,353168.15841051063,371264.56887605856,376908.27546299016,402512.31817809708,415509.33511718368,416975.01742107852,412798.03825457039,412753.00891567837,412687.25374409091,{"$f":"SUM(H262:S262)","v":4627421.0034141261},null,"Motorista",{"$f":"B262","v":"Miniônibus"},{"$f":"X176","v":1.6913603571428575},{"$f":"X262/X267","v":1},{"$f":"Z267*$Y262+Z258","v":2.2872652477285547},2.3606479478204117,2.3235944505863868,2.3385345885042086,2.4583615910061245,2.4957318995874767,2.6652713613676604,2.7513322729634906,2.7610374195963097,2.7333791779804653,2.7330810121804383,2.7326456084231392,null,"Motorista",{"$f":"W262","v":"Miniônibus"},{"$f":"AO267*$Y262","v":2.2872652477285547},2.3606479478204117,2.3235944505863868,2.3385345885042086,2.4583615910061245,2.4957318995874767,2.6652713613676604,2.7513322729634906,2.7610374195963097,2.7333791779804653,2.7330810121804383,2.7326456084231392,{"$f":"BA267*$Y262+BA258","v":0},"Motorista",{"$f":"W262","v":"Miniônibus"},{"$f":"BD176","v":54},51,51,51,51,51,51,51,51,51,51,51,51]
[null,"Ônibus Básico",{"$f":"C262","v":1584.595532},{"$f":"D177","v":79.537865959999948},{"$f":"E262","v":0.41077441111111102},{"$f":"((C263+D263)*(E263/100*100+1))","v":2347.7168145173509},{"$f":"G262","v":613.48199999999997},2959821.6002064524,3054782.0343008568,3006833.1829005349,3026166.3769684928,3181227.7764477963,3229586.595633857,3448978.0988985966,3560344.6950237108,3572903.5806472804,3537112.6022989661,3536726.7626696364,3536163.3311013281,{"$f":"SUM(H263:S263)","v":39650646.637097515},null,null,{"$f":"B263","v":"Ônibus Básico"},{"$f":"X177","v":1.6913603571428575},{"$f":"X263/X267","v":1},{"$f":"Z267*$Y263+Z258","v":2.2872652477285547},2.3606479478204117,2.3235944505863868,2.3385345885042086,2.4583615910061245,2.4957318995874767,2.6652713613676604,2.7513322729634906,2.7610374195963097,2.7333791779804653,2.7330810121804383,2.7326456084231392,null,null,"Ônibus Básico",{"$f":"AO267*$Y263","v":2.2872652477285547},2.3606479478204117,2.3235944505863868,2.3385345885042086,2.4583615910061245,2.4957318995874767,2.6652713613676604,2.7513322729634906,2.7610374195963097,2.7333791779804653,2.7330810121804383,2.7326456084231392,{"$f":"BA267*$Y263+BA258","v":0},null,{"$f":"W263","v":"Ônibus Básico"},{"$f":"BD177","v":459},437,437,437,437,437,437,437,437,437,437,437,437]
[null,"Padron",{"$f":"C263","v":1584.595532},{"$f":"D178","v":79.537865959999948},{"$f":"E263","v":0.41077441111111102},{"$f":"((C264+D264)*(E264/100*100+1))","v":2347.7168145173509},{"$f":"G263","v":613.48199999999997},243829.69704217915,251652.5245648303,247702.50476983812,249295.1706427134,262069.1074419237,266052.9003268166,284126.34224336263,293300.70714154141,294335.30641487893,291386.85053263797,291355.06511694944,291308.6497017112,{"$f":"SUM(H264:S264)","v":3266414.8259393829},null,null,{"$f":"B264","v":"Padron"},{"$f":"X178","v":1.6913603571428575},{"$f":"X264/X267","v":1},{"$f":"Z267*$Y264+Z258","v":2.2872652477285547},2.3606479478204117,2.3235944505863868,2.3385345885042086,2.4583615910061245,2.4957318995874767,2.6652713613676604,2.7513322729634906,2.7610374195963097,2.7333791779804653,2.7330810121804383,2.7326456084231392,null,null,"Padron",{"$f":"AO267*$Y264","v":2.2872652477285547},2.3606479478204117,2.3235944505863868,2.3385345885042086,2.4583615910061245,2.4957318995874767,2.6652713613676604,2.7513322729634906,2.7610374195963097,2.7333791779804653,2.7330810121804383,2.7326456084231392,{"$f":"BA267*$Y264+BA258","v":0},null,{"$f":"W264","v":"Padron"},{"$f":"BD178","v":38},36,36,36,36,36,36,36,36,36,36,36,36]
[null,"Articulado",{"$f":"C179","v":1743.0550852000001},{"$f":"D179","v":87.491652556000005},{"$f":"E264","v":0.41077441111111102},{"$f":"((C265+D265)*(E265/100*100+1))","v":2582.4884959690862},{"$f":"G264","v":613.48199999999997},80410.354730154722,82990.173118644074,81687.532395387505,82212.763035289245,86425.362246071149,87739.140686235041,93699.41498150643,96724.944458987695,97066.135444260668,96093.791278339806,96083.30905824207,96068.002145058301,{"$f":"SUM(H265:S265)","v":1077200.9235781766},null,null,{"$f":"B265","v":"Articulado"},{"$f":"X179","v":1.6913603571428575},{"$f":"X265/X267","v":1},{"$f":"Z267*$Y265+Z258","v":2.2872652477285547},2.3606479478204117,2.3235944505863868,2.3385345885042086,2.4583615910061245,2.4957318995874767,2.6652713613676604,2.7513322729634906,2.7610374195963097,2.7333791779804653,2.7330810121804383,2.7326456084231392,null,null,"Articulado",{"$f":"AO267*$Y265","v":2.2872652477285547},2.3606479478204117,2.3235944505863868,2.3385345885042086,2.4583615910061245,2.4957318995874767,2.6652713613676604,2.7513322729634906,2.7610374195963097,2.7333791779804653,2.7330810121804383,2.7326456084231392,{"$f":"BA267*$Y265+BA258","v":0},null,{"$f":"W265","v":"Articulado"},{"$f":"BD179","v":12},11,11,11,11,11,11,11,11,11,11,11,11]
[null,"Articulado BRT",{"$f":"C265","v":1743.0550852000001},{"$f":"D180","v":87.491652556000005},{"$f":"E265","v":0.41077441111111102},{"$f":"((C266+D266)*(E266/100*100+1))","v":2582.4884959690862},{"$f":"G265","v":613.48199999999997},431291.90264355711,445129.1103636364,438142.21921162389,440959.36537109682,463554.21568347258,470600.84549889696,502569.58944626176,518797.42937093397,520627.45374648902,515412.15322018624,515355.93040329847,515273.82968713087,{"$f":"SUM(H266:S266)","v":5777714.0446465844},null,null,{"$f":"B266","v":"Articulado BRT"},{"$f":"X180","v":1.6913603571428575},{"$f":"X266/X267","v":1},{"$f":"Z267*$Y266+Z258","v":2.2872652477285547},2.3606479478204117,2.3235944505863868,2.3385345885042086,2.4583615910061245,2.4957318995874767,2.6652713613676604,2.7513322729634906,2.7610374195963097,2.7333791779804653,2.7330810121804383,2.7326456084231392,null,null,"Articulado BRT",{"$f":"AO267*$Y266","v":2.2872652477285547},2.3606479478204117,2.3235944505863868,2.3385345885042086,2.4583615910061245,2.4957318995874767,2.6652713613676604,2.7513322729634906,2.7610374195963097,2.7333791779804653,2.7330810121804383,2.7326456084231392,{"$f":"BA267*$Y266+BA258","v":0},null,{"$f":"W266","v":"Articulado BRT"},{"$f":"BD180","v":62},59,59,59,59,59,59,59,59,59,59,59,59]
[null,"Totais........................",null,null,null,"Totais...",null,{"$f":"SUM(H262:H266)","v":4060778.9587654308},{"$f":"SUM(I262:I266)","v":4191061.585481477},4125277.321034655,4151801.8344281027,4364541.030695322,4430887.7576087955,4731885.7637478244,4884677.111112358,4901907.4936739886,4852803.4355847007,4852274.0761638051,4851501.0663793189,{"$f":"SUM(T262:T266)","v":54399397.434675775},null,null,"Totais........................",{"$f":"X266","v":1.6913603571428575},{"$f":"X267/X267","v":1},{"$f":"'FU Resumo'!$C42","v":2.2872652477285547},{"$f":"'FU Resumo'!$C43","v":2.3606479478204117},{"$f":"'FU Resumo'!$C44","v":2.3235944505863868},{"$f":"'FU Resumo'!$C45","v":2.3385345885042086},{"$f":"'FU Resumo'!$C46","v":2.4583615910061245},{"$f":"'FU Resumo'!$C47","v":2.4957318995874767},{"$f":"'FU Resumo'!$C48","v":2.6652713613676604},{"$f":"'FU Resumo'!$C49","v":2.7513322729634906},{"$f":"'FU Resumo'!$C50","v":2.7610374195963097},{"$f":"'FU Resumo'!$C51","v":2.7333791779804653},{"$f":"'FU Resumo'!$C52","v":2.7330810121804383},{"$f":"'FU Resumo'!$C53","v":2.7326456084231392},null,null,"Totais........................",{"$f":"'FU Resumo'!$I42","v":2.2872652477285547},{"$f":"'FU Resumo'!$I43","v":2.3606479478204117},{"$f":"'FU Resumo'!$I44","v":2.3235944505863868},{"$f":"'FU Resumo'!$I45","v":2.3385345885042086},{"$f":"'FU Resumo'!$I46","v":2.4583615910061245},{"$f":"'FU Resumo'!$I47","v":2.4957318995874767},{"$f":"'FU Resumo'!$I48","v":2.6652713613676604},{"$f":"'FU Resumo'!$I49","v":2.7513322729634906},{"$f":"'FU Resumo'!$I50","v":2.7610374195963097},{"$f":"'FU Resumo'!$I51","v":2.7333791779804653},{"$f":"'FU Resumo'!$I52","v":2.7330810121804383},{"$f":"'FU Resumo'!$I53","v":2.7326456084231392},null,null,"Totais........................",{"$f":"SUM(BD262:BD266)","v":625},{"$f":"SUM(BE262:BE266)","v":594},{"$f":"SUM(BF262:BF266)","v":594},594,594,594,594,594,594,594,594,594,594]
["Cobrador","Miniônibus",{"$f":"C182","v":865.73715199999992},{"$f":"D182","v":32},{"$f":"E266","v":0.41077441111111102},{"$f":"((C268+D268)*(E268/100*100+1))","v":1266.5046019453657},{"$f":"G266","v":613.48199999999997},{"$f":"($F268*Z268*BE268)+($G268*AO268*BE268)","v":219301.42906207149},226337.31220442202,222784.64820830754,224217.09842326026,235706.02954525896,239289.06919687777,255544.3969459142,263795.85834423389,264726.38117185421,262074.52786462533,262045.93993145565,262004.19371671753,{"$f":"SUM(H268:S268)","v":2937826.8846149985},null,"Cobrador",{"$f":"B268","v":"Miniônibus"},{"$f":"X182","v":1.6913603571428575},{"$f":"X268/X273","v":1},{"$f":"Z273*$Y268+Z259","v":2.2872652477285547},2.3606479478204117,2.3235944505863868,2.3385345885042086,2.4583615910061245,2.4957318995874767,2.6652713613676604,2.7513322729634906,2.7610374195963097,2.7333791779804653,2.7330810121804383,2.7326456084231392,null,"Cobrador","Miniônibus",{"$f":"AO273*$Y268","v":2.2872652477285547},2.3606479478204117,2.3235944505863868,2.3385345885042086,2.4583615910061245,2.4957318995874767,2.6652713613676604,2.7513322729634906,2.7610374195963097,2.7333791779804653,2.7330810121804383,2.7326456084231392,null,"Cobrador",{"$f":"W268","v":"Miniônibus"},{"$f":"BD262","v":54},51,{"$f":"BF262","v":51},51,51,51,51,51,51,51,51,51,51]
[null,"Ônibus Básico",{"$f":"C268","v":865.73715199999992},{"$f":"D183","v":32},{"$f":"E268","v":0.41077441111111102},{"$f":"((C269+D269)*(E269/100*100+1))","v":1266.5046019453657},{"$f":"G268","v":613.48199999999997},1879112.2451004947,1939400.1065359297,1908958.6522947135,1921232.7845287204,2019677.1551231013,2050378.8870399133,2189664.7346149907,2260368.4332633372,2268341.736707849,2245618.9936635541,2245374.0343146296,2245016.3265530504,{"$f":"SUM(H269:S269)","v":25173144.08974028},null,null,{"$f":"B269","v":"Ônibus Básico"},{"$f":"X183","v":1.6913603571428575},{"$f":"X269/X273","v":1},{"$f":"Z273*$Y269+Z259","v":2.2872652477285547},2.3606479478204117,2.3235944505863868,2.3385345885042086,2.4583615910061245,2.4957318995874767,2.6652713613676604,2.7513322729634906,2.7610374195963097,2.7333791779804653,2.7330810121804383,2.7326456084231392,null,null,"Ônibus Básico",{"$f":"AO273*$Y269","v":2.2872652477285547},2.3606479478204117,2.3235944505863868,2.3385345885042086,2.4583615910061245,2.4957318995874767,2.6652713613676604,2.7513322729634906,2.7610374195963097,2.7333791779804653,2.7330810121804383,2.7326456084231392,null,null,{"$f":"W269","v":"Ônibus Básico"},459,437,{"$f":"BF263","v":437},437,437,437,437,437,437,437,437,437,437]
[null,"Padron",{"$f":"C269","v":865.73715199999992},{"$f":"D184","v":32},{"$f":"E269","v":0.41077441111111102},{"$f":"((C270+D270)*(E270/100*100+1))","v":1266.5046019453657},{"$f":"G269","v":613.48199999999997},154801.0087496975,159767.51449723908,157259.75167645238,158270.89300465432,166380.72673782986,168909.93119779608,180384.28019711594,186208.8411841651,186865.68082719122,184993.78437502965,184973.6046574981,184944.13674121237,{"$f":"SUM(H270:S270)","v":2073760.1538458813},null,null,{"$f":"B270","v":"Padron"},{"$f":"X184","v":1.6913603571428575},{"$f":"X270/X273","v":1},{"$f":"Z273*$Y270+Z259","v":2.2872652477285547},2.3606479478204117,2.3235944505863868,2.3385345885042086,2.4583615910061245,2.4957318995874767,2.6652713613676604,2.7513322729634906,2.7610374195963097,2.7333791779804653,2.7330810121804383,2.7326456084231392,null,null,"Padron",{"$f":"AO273*$Y270","v":2.2872652477285547},2.3606479478204117,2.3235944505863868,2.3385345885042086,2.4583615910061245,2.4957318995874767,2.6652713613676604,2.7513322729634906,2.7610374195963097,2.7333791779804653,2.7330810121804383,2.7326456084231392,null,null,{"$f":"W270","v":"Padron"},38,36,{"$f":"BF264","v":36},36,36,36,36,36,36,36,36,36,36]
[null,"Articulado",{"$f":"C270","v":865.73715199999992},{"$f":"D185","v":32},{"$f":"E270","v":0.41077441111111102},{"$f":"((C271+D271)*(E271/100*100+1))","v":1266.5046019453657},{"$f":"G270","v":613.48199999999997},47300.308229074239,48817.851651934165,48051.590790027112,48360.550640311041,50838.555392114678,51611.367865993241,55117.41894911875,56897.145917383779,57097.846919419542,56525.878559036835,56519.712534235536,56510.708448703779,{"$f":"SUM(H271:S271)","v":633648.93589735264},null,null,{"$f":"B271","v":"Articulado"},{"$f":"X185","v":1.6913603571428575},{"$f":"X271/X273","v":1},{"$f":"Z273*$Y271+Z259","v":2.2872652477285547},2.3606479478204117,2.3235944505863868,2.3385345885042086,2.4583615910061245,2.4957318995874767,2.6652713613676604,2.7513322729634906,2.7610374195963097,2.7333791779804653,2.7330810121804383,2.7326456084231392,null,null,"Articulado",{"$f":"AO273*$Y271","v":2.2872652477285547},2.3606479478204117,2.3235944505863868,2.3385345885042086,2.4583615910061245,2.4957318995874767,2.6652713613676604,2.7513322729634906,2.7610374195963097,2.7333791779804653,2.7330810121804383,2.7326456084231392,null,null,{"$f":"W271","v":"Articulado"},12,11,{"$f":"BF265","v":11},11,11,11,11,11,11,11,11,11,11]
[null,"Articulado BRT",{"$f":"C271","v":865.73715199999992},{"$f":"D186","v":32},{"$f":"E271","v":0.41077441111111102},{"$f":"((C272+D272)*(E272/100*100+1))","v":1266.5046019453657},{"$f":"G271","v":613.48199999999997},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H272:S272)","v":0},null,null,{"$f":"B272","v":"Articulado BRT"},{"$f":"X186","v":1.6913603571428575},{"$f":"X272/X273","v":1},{"$f":"Z273*$Y272+Z259","v":2.2872652477285547},2.3606479478204117,2.3235944505863868,2.3385345885042086,2.4583615910061245,2.4957318995874767,2.6652713613676604,2.7513322729634906,2.7610374195963097,2.7333791779804653,2.7330810121804383,2.7326456084231392,null,null,"Articulado BRT",{"$f":"AO273*$Y272","v":2.2872652477285547},2.3606479478204117,2.3235944505863868,2.3385345885042086,2.4583615910061245,2.4957318995874767,2.6652713613676604,2.7513322729634906,2.7610374195963097,2.7333791779804653,2.7330810121804383,2.7326456084231392,null,null,{"$f":"W272","v":"Articulado BRT"},62,59,{"$f":"BF266","v":59},{"$f":"BG266","v":59},{"$f":"BH266","v":59},{"$f":"BI266","v":59},{"$f":"BJ266","v":59},{"$f":"BK266","v":59},59,59,59,59,59]
[null,"Totais........................",null,null,null,"Totais...",null,{"$f":"SUM(H268:H272)","v":2300514.9911413379},{"$f":"SUM(I268:I272)","v":2374322.7848895248},2337054.6429695007,2352081.326596946,2472602.4667983046,2510189.2553005801,2680710.8307071398,2767270.2787091201,2777031.645626314,2749213.1844622456,2748913.2914378187,2748475.3654596843,{"$f":"SUM(T268:T272)","v":30818380.064098515},null,null,"Totais........................",{"$f":"X272","v":1.6913603571428575},{"$f":"X273/X273","v":1},{"$f":"'FU Resumo'!$D42","v":2.2872652477285547},{"$f":"'FU Resumo'!$D43","v":2.3606479478204117},{"$f":"'FU Resumo'!$D44","v":2.3235944505863868},{"$f":"'FU Resumo'!$D45","v":2.3385345885042086},{"$f":"'FU Resumo'!$D46","v":2.4583615910061245},{"$f":"'FU Resumo'!$D47","v":2.4957318995874767},{"$f":"'FU Resumo'!$D48","v":2.6652713613676604},{"$f":"'FU Resumo'!$D49","v":2.7513322729634906},{"$f":"'FU Resumo'!$D50","v":2.7610374195963097},{"$f":"'FU Resumo'!$D51","v":2.7333791779804653},{"$f":"'FU Resumo'!$D52","v":2.7330810121804383},{"$f":"'FU Resumo'!$D53","v":2.7326456084231392},null,null,"Totais........................",{"$f":"'FU Resumo'!$J42","v":2.2872652477285547},{"$f":"'FU Resumo'!$J43","v":2.3606479478204117},{"$f":"'FU Resumo'!$J44","v":2.3235944505863868},{"$f":"'FU Resumo'!$J45","v":2.3385345885042086},{"$f":"'FU Resumo'!$J46","v":2.4583615910061245},{"$f":"'FU Resumo'!$J47","v":2.4957318995874767},{"$f":"'FU Resumo'!$J48","v":2.6652713613676604},{"$f":"'FU Resumo'!$J49","v":2.7513322729634906},{"$f":"'FU Resumo'!$J50","v":2.7610374195963097},{"$f":"'FU Resumo'!$J51","v":2.7333791779804653},{"$f":"'FU Resumo'!$J52","v":2.7330810121804383},{"$f":"'FU Resumo'!$J53","v":2.7326456084231392},null,null,"Totais........................",{"$f":"SUM(BD268:BD272)","v":625},594,594,594,594,594,594,594,594,594,594,594,{"$f":"SUM(BP268:BP272)","v":594}]
[null,null,null,null,null,"Total Mensal Mot./Cob.",null,{"$f":"H267+H273","v":6361293.9499067683},{"$f":"I267+I273","v":6565384.3703710018},6462331.9640041552,6503883.1610250492,6837143.4974936265,6941077.0129093751,7412596.5944549646,7651947.3898214782,7678939.1393003026,7602016.6200469462,7601187.3676016238,7599976.4318390032,{"$f":"T267+T273","v":85217777.49877429}]
[]
["Controle Operacional - Composição do Custo Unitário Por Função",null,null,null,null,null,{"$f":"G258","v":"Ano 4"},"Controle Operacional - Composição de Custo Total Mensal",null,null,null,null,null,null,null,null,null,null,null,"R$"]
["Funções","Cargo","Salário","Hs Extras","Enc.","R$ Total",{"$f":"G259","v":"Benefícios"},{"$f":"H259","v":"2016-07-01"},{"$f":"DATE(YEAR(H277),MONTH(H277)+1,DAY(H277))","v":"2016-08-01"},"2016-09-01","2016-10-01","2016-11-01","2016-12-01","2017-01-01","2017-02-01","2017-03-01","2017-04-01","2017-05-01","2017-06-01","Total",null,"Fator Utilização Mensal",null,{"$f":"U257","v":"Ano 4"},null,"FU FOLHA DE PAGAMENTO",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X277","v":"Ano 4"},"FU Benefícios","FU FÍSICO PARA CÁLCULOS DOS BENEFÍCIOS",null,null,null,null,null,null,null,null,null,null,null,null,"Frota Mensal",null,null,{"$f":"BE259","v":"Ano 4"}]
[null,null,"base","e Adic.","Soc.","Por",{"$f":"G260","v":"R$ por"},"R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","Durante o",null,"Funções","Cargo","FU",null,{"$f":"H277","v":"2016-07-01"},"2016-08-01","2016-09-01","2016-10-01","2016-11-01","2016-12-01","2017-01-01","2017-02-01","2017-03-01","2017-04-01","2017-05-01","2017-06-01",null,"Funções","Cargo",{"$f":"Z278","v":"2016-07-01"},"2016-08-01","2016-09-01","2016-10-01","2016-11-01","2016-12-01","2017-01-01","2017-02-01","2017-03-01","2017-04-01","2017-05-01","2017-06-01",null,"Funções","Cargo","Frota",{"$f":"Z278","v":"2016-07-01"},"2016-08-01","2016-09-01","2016-10-01","2016-11-01","2016-12-01","2017-01-01","2017-02-01","2017-03-01","2017-04-01","2017-05-01","2017-06-01"]
[null,null,"(R$/mês)","Not.","%","Função",{"$f":"G261","v":"mês"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T261","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","Fiscal",{"$f":"C194","v":1584.595532},7.9229776600000017,{"$f":"E272","v":0.41077441111111102},{"$f":"((C280+D280)*(E280/100*100+1))","v":2246.6843626491304},{"$f":"G272","v":613.48199999999997},{"$f":"($F280*Z280*BE280)+($G280*AO280*BE280)","v":106009.31878114314},106009.31878114314,106009.31878114314,106009.31878114314,106009.31878114314,106009.31878114314,106009.31878114314,106009.31878114314,106009.31878114314,106009.31878114314,106009.31878114314,106009.31878114314,{"$f":"SUM(H280:S280)","v":1272111.8253737176},null,"Controle Operacional",{"$f":"B280","v":"Fiscal"},{"$f":"X194","v":6.2397372742200329E-2},{"$f":"X280/X287","v":0.79166666666666685},{"$f":"Z287*Y280","v":6.2397372742200335E-2},{"$f":"AA287*Y280","v":6.2397372742200335E-2},{"$f":"AB287*Y280","v":6.2397372742200335E-2},{"$f":"AC287*Y280","v":6.2397372742200335E-2},{"$f":"AD287*Y280","v":6.2397372742200335E-2},{"$f":"AE287*Y280","v":6.2397372742200335E-2},{"$f":"AF287*Y280","v":6.2397372742200335E-2},{"$f":"AG287*Y280","v":6.2397372742200335E-2},{"$f":"AH287*Y280","v":6.2397372742200335E-2},{"$f":"AI287*Y280","v":6.2397372742200335E-2},{"$f":"AJ287*Y280","v":6.2397372742200335E-2},{"$f":"AK287*Y280","v":6.2397372742200335E-2},null,"Controle Operacional",{"$f":"W280","v":"Fiscal"},{"$f":"AO287*$Y280","v":6.2397372742200335E-2},6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,null,"Controle Operacional",{"$f":"W280","v":"Fiscal"},{"$f":"BD$11","v":625},{"$f":"BE273","v":594},594,594,594,594,594,594,594,594,594,594,594]
[null,"Inspetores de Tráfego",2548.3523,12.741761500000001,{"$f":"E280","v":0.41077441111111102},3613.1259664128256,{"$f":"G280","v":613.48199999999997},12367.512965759699,12367.512965759699,12367.512965759699,12367.512965759699,12367.512965759699,12367.512965759699,12367.512965759699,12367.512965759699,12367.512965759699,12367.512965759699,12367.512965759699,12367.512965759699,148410.15558911639,null,null,"Inspetores de Tráfego",4.9261083743842365E-3,{"$f":"X281/X287","v":6.2500000000000014E-2},{"$f":"Z287*Y281","v":4.9261083743842365E-3},{"$f":"AA287*Y281","v":4.9261083743842365E-3},{"$f":"AB287*Y281","v":4.9261083743842365E-3},{"$f":"AC287*Y281","v":4.9261083743842365E-3},{"$f":"AD287*Y281","v":4.9261083743842365E-3},{"$f":"AE287*Y281","v":4.9261083743842365E-3},{"$f":"AF287*Y281","v":4.9261083743842365E-3},{"$f":"AG287*Y281","v":4.9261083743842365E-3},{"$f":"AH287*Y281","v":4.9261083743842365E-3},{"$f":"AI287*Y281","v":4.9261083743842365E-3},{"$f":"AJ287*Y281","v":4.9261083743842365E-3},{"$f":"AK287*Y281","v":4.9261083743842365E-3},null,null,"Inspetores de Tráfego",{"$f":"AO287*$Y281","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Inspetores de Tráfego",625,{"$f":"BE280","v":594},{"$f":"BF280","v":594},{"$f":"BG280","v":594},{"$f":"BH280","v":594},{"$f":"BI280","v":594},{"$f":"BJ280","v":594},{"$f":"BK280","v":594},{"$f":"BL280","v":594},{"$f":"BM280","v":594},{"$f":"BN280","v":594},{"$f":"BO280","v":594},{"$f":"BP280","v":594}]
[null,"Chefe de Tráfego",3314.57,16.572850000000003,0.41077441111111102,4699.4910925357381,613.48199999999997,5182.1116863156458,5182.1116863156458,5182.1116863156458,5182.1116863156458,5182.1116863156458,5182.1116863156458,5182.1116863156458,5182.1116863156458,5182.1116863156458,5182.1116863156458,5182.1116863156458,5182.1116863156458,62185.340235787764,null,null,"Chefe de Tráfego",1.6420361247947454E-3,{"$f":"X282/X287","v":2.0833333333333336E-2},{"$f":"Z287*Y282","v":1.6420361247947454E-3},{"$f":"AA287*Y282","v":1.6420361247947454E-3},{"$f":"AB287*Y282","v":1.6420361247947454E-3},{"$f":"AC287*Y282","v":1.6420361247947454E-3},{"$f":"AD287*Y282","v":1.6420361247947454E-3},{"$f":"AE287*Y282","v":1.6420361247947454E-3},{"$f":"AF287*Y282","v":1.6420361247947454E-3},{"$f":"AG287*Y282","v":1.6420361247947454E-3},{"$f":"AH287*Y282","v":1.6420361247947454E-3},{"$f":"AI287*Y282","v":1.6420361247947454E-3},{"$f":"AJ287*Y282","v":1.6420361247947454E-3},{"$f":"AK287*Y282","v":1.6420361247947454E-3},null,null,"Chefe de Tráfego",{"$f":"AO287*$Y282","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Chefe de Tráfego",625,594,594,594,594,594,594,594,594,594,594,594,594]
[null,"Instrutor",1696.3700000000001,8.4818500000000014,0.41077441111111102,2405.1613647154381,613.48199999999997,2944.2925429244174,2944.2925429244174,2944.2925429244174,2944.2925429244174,2944.2925429244174,2944.2925429244174,2944.2925429244174,2944.2925429244174,2944.2925429244174,2944.2925429244174,2944.2925429244174,2944.2925429244174,35331.51051509301,null,null,"Instrutor",1.6420361247947454E-3,{"$f":"X283/X287","v":2.0833333333333336E-2},{"$f":"Z287*Y283","v":1.6420361247947454E-3},{"$f":"AA287*Y283","v":1.6420361247947454E-3},{"$f":"AB287*Y283","v":1.6420361247947454E-3},{"$f":"AC287*Y283","v":1.6420361247947454E-3},{"$f":"AD287*Y283","v":1.6420361247947454E-3},{"$f":"AE287*Y283","v":1.6420361247947454E-3},{"$f":"AF287*Y283","v":1.6420361247947454E-3},{"$f":"AG287*Y283","v":1.6420361247947454E-3},{"$f":"AH287*Y283","v":1.6420361247947454E-3},{"$f":"AI287*Y283","v":1.6420361247947454E-3},{"$f":"AJ287*Y283","v":1.6420361247947454E-3},{"$f":"AK287*Y283","v":1.6420361247947454E-3},null,null,"Instrutor",{"$f":"AO287*$Y283","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Instrutor",625,594,594,594,594,594,594,594,594,594,594,594,594]
[null,"Programadores",1372.73,6.8636499999999998,0.41077441111111102,1946.2954191513782,613.48199999999997,2496.7287142461714,2496.7287142461714,2496.7287142461714,2496.7287142461714,2496.7287142461714,2496.7287142461714,2496.7287142461714,2496.7287142461714,2496.7287142461714,2496.7287142461714,2496.7287142461714,2496.7287142461714,29960.744570954059,null,null,"Programadores",1.6420361247947454E-3,{"$f":"X284/X287","v":2.0833333333333336E-2},{"$f":"Z287*Y284","v":1.6420361247947454E-3},{"$f":"AA287*Y284","v":1.6420361247947454E-3},{"$f":"AB287*Y284","v":1.6420361247947454E-3},{"$f":"AC287*Y284","v":1.6420361247947454E-3},{"$f":"AD287*Y284","v":1.6420361247947454E-3},{"$f":"AE287*Y284","v":1.6420361247947454E-3},{"$f":"AF287*Y284","v":1.6420361247947454E-3},{"$f":"AG287*Y284","v":1.6420361247947454E-3},{"$f":"AH287*Y284","v":1.6420361247947454E-3},{"$f":"AI287*Y284","v":1.6420361247947454E-3},{"$f":"AJ287*Y284","v":1.6420361247947454E-3},{"$f":"AK287*Y284","v":1.6420361247947454E-3},null,null,"Programadores",{"$f":"AO287*$Y284","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Programadores",625,594,594,594,594,594,594,594,594,594,594,594,594]
[null,"Escaladores",1372.73,6.8636499999999998,0.41077441111111102,1946.2954191513782,613.48199999999997,4993.4574284923428,4993.4574284923428,4993.4574284923428,4993.4574284923428,4993.4574284923428,4993.4574284923428,4993.4574284923428,4993.4574284923428,4993.4574284923428,4993.4574284923428,4993.4574284923428,4993.4574284923428,59921.489141908118,null,null,"Escaladores",3.2840722495894909E-3,{"$f":"X285/X287","v":4.1666666666666671E-2},{"$f":"Z287*Y285","v":3.2840722495894909E-3},{"$f":"AA287*Y285","v":3.2840722495894909E-3},{"$f":"AB287*Y285","v":3.2840722495894909E-3},{"$f":"AC287*Y285","v":3.2840722495894909E-3},{"$f":"AD287*Y285","v":3.2840722495894909E-3},{"$f":"AE287*Y285","v":3.2840722495894909E-3},{"$f":"AF287*Y285","v":3.2840722495894909E-3},{"$f":"AG287*Y285","v":3.2840722495894909E-3},{"$f":"AH287*Y285","v":3.2840722495894909E-3},{"$f":"AI287*Y285","v":3.2840722495894909E-3},{"$f":"AJ287*Y285","v":3.2840722495894909E-3},{"$f":"AK287*Y285","v":3.2840722495894909E-3},null,null,"Escaladores",{"$f":"AO287*$Y285","v":3.2840722495894909E-3},3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,null,null,"Escaladores",625,594,594,594,594,594,594,594,594,594,594,594,594]
[null,"Auxiliares",1026.5970199999999,5.1329851,0.41077441111111102,1455.5382903706159,613.48199999999997,4036.1183989495757,4036.1183989495757,4036.1183989495757,4036.1183989495757,4036.1183989495757,4036.1183989495757,4036.1183989495757,4036.1183989495757,4036.1183989495757,4036.1183989495757,4036.1183989495757,4036.1183989495757,48433.420787394913,null,null,"Auxiliares",3.2840722495894909E-3,{"$f":"X286/X287","v":4.1666666666666671E-2},{"$f":"Z287*Y286","v":3.2840722495894909E-3},{"$f":"AA287*Y286","v":3.2840722495894909E-3},{"$f":"AB287*Y286","v":3.2840722495894909E-3},{"$f":"AC287*Y286","v":3.2840722495894909E-3},{"$f":"AD287*Y286","v":3.2840722495894909E-3},{"$f":"AE287*Y286","v":3.2840722495894909E-3},{"$f":"AF287*Y286","v":3.2840722495894909E-3},{"$f":"AG287*Y286","v":3.2840722495894909E-3},{"$f":"AH287*Y286","v":3.2840722495894909E-3},{"$f":"AI287*Y286","v":3.2840722495894909E-3},{"$f":"AJ287*Y286","v":3.2840722495894909E-3},{"$f":"AK287*Y286","v":3.2840722495894909E-3},null,null,"Auxiliares",{"$f":"AO287*$Y286","v":3.2840722495894909E-3},3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,null,null,"Auxiliares",625,594,594,594,594,594,594,594,594,594,594,594,594]
[null,"Sub-total Cont.Oper.",null,null,null,"Totais...",613.48199999999997,{"$f":"SUM(H280:H286)","v":138029.54051783099},138029.54051783099,138029.54051783099,138029.54051783099,138029.54051783099,138029.54051783099,138029.54051783099,138029.54051783099,138029.54051783099,138029.54051783099,138029.54051783099,138029.54051783099,1656354.4862139716,null,null,"Sub-total Cont.Oper.",{"$f":"SUM(X280:X286)","v":7.881773399014777E-2},{"$f":"X287/X287","v":1},{"$f":"'FU Resumo'!$E42","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E43","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E44","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E45","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E46","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E47","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E48","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E49","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E50","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E51","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E52","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E53","v":7.881773399014777E-2},null,null,"Sub-total Cont.Oper.",{"$f":"'FU Resumo'!$K42","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K43","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K44","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K45","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K46","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K47","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K48","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K49","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K50","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K51","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K52","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K53","v":7.881773399014777E-2},null,null,"Sub-total Cont.Oper.",625,594,594,594,594,594,594,594,594,594,594,594,594]
["Manutenção","1/2 Oficial Eletricista",{"$f":"C202","v":985.94783599999994},4.9297391800000003,{"$f":"E286","v":0.41077441111111102},{"$f":"((C288+D288)*(E288/100*100+1))","v":1397.9047276077699},613.48199999999997,{"$f":"($F288*Z288*BE288)+($G288*AO288*BE288)","v":17656.606643335199},{"$f":"($F288*AA288*BF288)+($G288*AP288*BF288)","v":17656.606643335199},{"$f":"($F288*AB288*BG288)+($G288*AQ288*BG288)","v":17656.606643335199},{"$f":"($F288*AC288*BH288)+($G288*AR288*BH288)","v":17656.606643335199},{"$f":"($F288*AD288*BI288)+($G288*AS288*BI288)","v":17656.606643335199},{"$f":"($F288*AE288*BJ288)+($G288*AT288*BJ288)","v":17656.606643335199},{"$f":"($F288*AF288*BK288)+($G288*AU288*BK288)","v":17656.606643335199},{"$f":"($F288*AG288*BL288)+($G288*AV288*BL288)","v":17656.606643335199},{"$f":"($F288*AH288*BM288)+($G288*AW288*BM288)","v":17656.606643335199},{"$f":"($F288*AI288*BN288)+($G288*AX288*BN288)","v":17656.606643335199},{"$f":"($F288*AJ288*BO288)+($G288*AY288*BO288)","v":17656.606643335199},{"$f":"($F288*AK288*BP288)+($G288*AZ288*BP288)","v":17656.606643335199},{"$f":"SUM(H288:S288)","v":211879.27972002237},null,"Manutenção","1/2 Oficial Eletricista",{"$f":"X202","v":1.4778325123152709E-2},{"$f":"X288/X308","v":3.333333333333334E-2},{"$f":"Z308*Y288","v":1.4778325123152707E-2},{"$f":"AA308*Y288","v":1.4778325123152707E-2},{"$f":"AB308*Y288","v":1.4778325123152707E-2},{"$f":"AC308*Y288","v":1.4778325123152707E-2},{"$f":"AD308*Y288","v":1.4778325123152707E-2},{"$f":"AE308*Y288","v":1.4778325123152707E-2},{"$f":"AF308*Y288","v":1.4778325123152707E-2},{"$f":"AG308*Y288","v":1.4778325123152707E-2},{"$f":"AH308*Y288","v":1.4778325123152707E-2},{"$f":"AI308*Y288","v":1.4778325123152707E-2},{"$f":"AJ308*Y288","v":1.4778325123152707E-2},{"$f":"AK308*Y288","v":1.4778325123152707E-2},null,"Manutenção","1/2 Oficial Eletricista",{"$f":"AO308*$Y288","v":1.4778325123152707E-2},1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,null,"Manutenção","1/2 Oficial Eletricista",625,594,594,594,594,594,594,594,594,594,594,594,594]
[null,"1/2 Oficial Funileiro",985.94783599999994,4.9297391800000003,{"$f":"E288","v":0.41077441111111102},1397.9047276077699,613.48199999999997,17656.606643335199,17656.606643335199,17656.606643335199,17656.606643335199,17656.606643335199,17656.606643335199,17656.606643335199,17656.606643335199,17656.606643335199,17656.606643335199,17656.606643335199,17656.606643335199,211879.27972002237,null,null,"1/2 Oficial Funileiro",1.4778325123152709E-2,{"$f":"X289/X308","v":3.333333333333334E-2},{"$f":"Z308*Y289","v":1.4778325123152707E-2},{"$f":"AA308*Y289","v":1.4778325123152707E-2},{"$f":"AB308*Y289","v":1.4778325123152707E-2},{"$f":"AC308*Y289","v":1.4778325123152707E-2},{"$f":"AD308*Y289","v":1.4778325123152707E-2},{"$f":"AE308*Y289","v":1.4778325123152707E-2},{"$f":"AF308*Y289","v":1.4778325123152707E-2},{"$f":"AG308*Y289","v":1.4778325123152707E-2},{"$f":"AH308*Y289","v":1.4778325123152707E-2},{"$f":"AI308*Y289","v":1.4778325123152707E-2},{"$f":"AJ308*Y289","v":1.4778325123152707E-2},{"$f":"AK308*Y289","v":1.4778325123152707E-2},null,null,"1/2 Oficial Funileiro",{"$f":"AO308*$Y289","v":1.4778325123152707E-2},1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,null,null,"1/2 Oficial Funileiro",625,594,594,594,594,594,594,594,594,594,594,594,594]
[null,"Abastecedor",1347.3026840000002,6.7365134200000014,0.41077441111111102,1910.2438513615621,613.48199999999997,44308.172089914311,44308.172089914311,44308.172089914311,44308.172089914311,44308.172089914311,44308.172089914311,44308.172089914311,44308.172089914311,44308.172089914311,44308.172089914311,44308.172089914311,44308.172089914311,531698.06507897179,null,null,"Abastecedor",2.9556650246305417E-2,{"$f":"X290/X308","v":6.666666666666668E-2},{"$f":"Z308*Y290","v":2.9556650246305414E-2},{"$f":"AA308*Y290","v":2.9556650246305414E-2},{"$f":"AB308*Y290","v":2.9556650246305414E-2},{"$f":"AC308*Y290","v":2.9556650246305414E-2},{"$f":"AD308*Y290","v":2.9556650246305414E-2},{"$f":"AE308*Y290","v":2.9556650246305414E-2},{"$f":"AF308*Y290","v":2.9556650246305414E-2},{"$f":"AG308*Y290","v":2.9556650246305414E-2},{"$f":"AH308*Y290","v":2.9556650246305414E-2},{"$f":"AI308*Y290","v":2.9556650246305414E-2},{"$f":"AJ308*Y290","v":2.9556650246305414E-2},{"$f":"AK308*Y290","v":2.9556650246305414E-2},null,null,"Abastecedor",{"$f":"AO308*$Y290","v":2.9556650246305414E-2},2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,null,null,"Abastecedor",625,594,594,594,594,594,594,594,594,594,594,594,594]
[null,"Auxiliar Almoxarife",961.20016399999986,4.8060008199999995,0.41077441111111102,1362.8167783036381,613.48199999999997,23131.457621918446,23131.457621918446,23131.457621918446,23131.457621918446,23131.457621918446,23131.457621918446,23131.457621918446,23131.457621918446,23131.457621918446,23131.457621918446,23131.457621918446,23131.457621918446,277577.49146302132,null,null,"Auxiliar Almoxarife",1.9704433497536946E-2,{"$f":"X291/X308","v":4.444444444444446E-2},{"$f":"Z308*Y291","v":1.9704433497536946E-2},{"$f":"AA308*Y291","v":1.9704433497536946E-2},{"$f":"AB308*Y291","v":1.9704433497536946E-2},{"$f":"AC308*Y291","v":1.9704433497536946E-2},{"$f":"AD308*Y291","v":1.9704433497536946E-2},{"$f":"AE308*Y291","v":1.9704433497536946E-2},{"$f":"AF308*Y291","v":1.9704433497536946E-2},{"$f":"AG308*Y291","v":1.9704433497536946E-2},{"$f":"AH308*Y291","v":1.9704433497536946E-2},{"$f":"AI308*Y291","v":1.9704433497536946E-2},{"$f":"AJ308*Y291","v":1.9704433497536946E-2},{"$f":"AK308*Y291","v":1.9704433497536946E-2},null,null,"Auxiliar Almoxarife",{"$f":"AO308*$Y291","v":1.9704433497536946E-2},1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,null,null,"Auxiliar Almoxarife",625,594,594,594,594,594,594,594,594,594,594,594,594]
[null,"Auxiliar Serv. Gerais",811.75399999999991,4.0587699999999991,0.41077441111111102,1150.9277801736739,613.48199999999997,77442.813504174555,77442.813504174555,77442.813504174555,77442.813504174555,77442.813504174555,77442.813504174555,77442.813504174555,77442.813504174555,77442.813504174555,77442.813504174555,77442.813504174555,77442.813504174555,929313.7620500949,null,null,"Auxiliar Serv. Gerais",7.3891625615763554E-2,{"$f":"X292/X308","v":0.16666666666666674},{"$f":"Z308*Y292","v":7.3891625615763554E-2},{"$f":"AA308*Y292","v":7.3891625615763554E-2},{"$f":"AB308*Y292","v":7.3891625615763554E-2},{"$f":"AC308*Y292","v":7.3891625615763554E-2},{"$f":"AD308*Y292","v":7.3891625615763554E-2},{"$f":"AE308*Y292","v":7.3891625615763554E-2},{"$f":"AF308*Y292","v":7.3891625615763554E-2},{"$f":"AG308*Y292","v":7.3891625615763554E-2},{"$f":"AH308*Y292","v":7.3891625615763554E-2},{"$f":"AI308*Y292","v":7.3891625615763554E-2},{"$f":"AJ308*Y292","v":7.3891625615763554E-2},{"$f":"AK308*Y292","v":7.3891625615763554E-2},null,null,"Auxiliar Serv. Gerais",{"$f":"AO308*$Y292","v":7.3891625615763554E-2},7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,null,null,"Auxiliar Serv. Gerais",625,594,594,594,594,594,594,594,594,594,594,594,594]
[null,"Borracheiro",1328.8875679999999,6.6444378399999993,0.41077441111111102,1884.1343790589665,613.48199999999997,14616.59240552735,14616.59240552735,14616.59240552735,14616.59240552735,14616.59240552735,14616.59240552735,14616.59240552735,14616.59240552735,14616.59240552735,14616.59240552735,14616.59240552735,14616.59240552735,175399.10886632826,null,null,"Borracheiro",9.852216748768473E-3,{"$f":"X293/X308","v":2.222222222222223E-2},{"$f":"Z308*Y293","v":9.852216748768473E-3},{"$f":"AA308*Y293","v":9.852216748768473E-3},{"$f":"AB308*Y293","v":9.852216748768473E-3},{"$f":"AC308*Y293","v":9.852216748768473E-3},{"$f":"AD308*Y293","v":9.852216748768473E-3},{"$f":"AE308*Y293","v":9.852216748768473E-3},{"$f":"AF308*Y293","v":9.852216748768473E-3},{"$f":"AG308*Y293","v":9.852216748768473E-3},{"$f":"AH308*Y293","v":9.852216748768473E-3},{"$f":"AI308*Y293","v":9.852216748768473E-3},{"$f":"AJ308*Y293","v":9.852216748768473E-3},{"$f":"AK308*Y293","v":9.852216748768473E-3},null,null,"Borracheiro",{"$f":"AO308*$Y293","v":9.852216748768473E-3},9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,null,null,"Borracheiro",625,594,594,594,594,594,594,594,594,594,594,594,594]
[null,"Comprador/Almoxarife",1443.3266720000001,7.2166333600000003,0.41077441111111102,2046.3893774104185,613.48199999999997,7783.0719122255596,7783.0719122255596,7783.0719122255596,7783.0719122255596,7783.0719122255596,7783.0719122255596,7783.0719122255596,7783.0719122255596,7783.0719122255596,7783.0719122255596,7783.0719122255596,7783.0719122255596,93396.862946706708,null,null,"Comprador/Almoxarife",4.9261083743842365E-3,{"$f":"X294/X308","v":1.1111111111111115E-2},{"$f":"Z308*Y294","v":4.9261083743842365E-3},{"$f":"AA308*Y294","v":4.9261083743842365E-3},{"$f":"AB308*Y294","v":4.9261083743842365E-3},{"$f":"AC308*Y294","v":4.9261083743842365E-3},{"$f":"AD308*Y294","v":4.9261083743842365E-3},{"$f":"AE308*Y294","v":4.9261083743842365E-3},{"$f":"AF308*Y294","v":4.9261083743842365E-3},{"$f":"AG308*Y294","v":4.9261083743842365E-3},{"$f":"AH308*Y294","v":4.9261083743842365E-3},{"$f":"AI308*Y294","v":4.9261083743842365E-3},{"$f":"AJ308*Y294","v":4.9261083743842365E-3},{"$f":"AK308*Y294","v":4.9261083743842365E-3},null,null,"Comprador/Almoxarife",{"$f":"AO308*$Y294","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Comprador/Almoxarife",625,594,594,594,594,594,594,594,594,594,594,594,594]
[null,"Controlador de Manut.",2610.9766400000003,13.054883200000001,0.41077441111111102,3701.9165268794718,613.48199999999997,25254.647536614837,25254.647536614837,25254.647536614837,25254.647536614837,25254.647536614837,25254.647536614837,25254.647536614837,25254.647536614837,25254.647536614837,25254.647536614837,25254.647536614837,25254.647536614837,303055.7704393781,null,null,"Controlador de Manut.",9.852216748768473E-3,{"$f":"X295/X308","v":2.222222222222223E-2},{"$f":"Z308*Y295","v":9.852216748768473E-3},{"$f":"AA308*Y295","v":9.852216748768473E-3},{"$f":"AB308*Y295","v":9.852216748768473E-3},{"$f":"AC308*Y295","v":9.852216748768473E-3},{"$f":"AD308*Y295","v":9.852216748768473E-3},{"$f":"AE308*Y295","v":9.852216748768473E-3},{"$f":"AF308*Y295","v":9.852216748768473E-3},{"$f":"AG308*Y295","v":9.852216748768473E-3},{"$f":"AH308*Y295","v":9.852216748768473E-3},{"$f":"AI308*Y295","v":9.852216748768473E-3},{"$f":"AJ308*Y295","v":9.852216748768473E-3},{"$f":"AK308*Y295","v":9.852216748768473E-3},null,null,"Controlador de Manut.",{"$f":"AO308*$Y295","v":9.852216748768473E-3},9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,null,null,"Controlador de Manut.",{"$f":"BD294","v":625},594,594,594,594,594,594,594,594,594,594,594,594]
[null,"Eletricista (A e B)",1683.7839999999999,8.41892,0.41077441111111102,2387.3165779435021,613.48199999999997,35122.647395043154,35122.647395043154,35122.647395043154,35122.647395043154,35122.647395043154,35122.647395043154,35122.647395043154,35122.647395043154,35122.647395043154,35122.647395043154,35122.647395043154,35122.647395043154,421471.76874051796,null,null,"Eletricista (A e B)",1.9704433497536946E-2,{"$f":"X296/X308","v":4.444444444444446E-2},{"$f":"Z308*Y296","v":1.9704433497536946E-2},{"$f":"AA308*Y296","v":1.9704433497536946E-2},{"$f":"AB308*Y296","v":1.9704433497536946E-2},{"$f":"AC308*Y296","v":1.9704433497536946E-2},{"$f":"AD308*Y296","v":1.9704433497536946E-2},{"$f":"AE308*Y296","v":1.9704433497536946E-2},{"$f":"AF308*Y296","v":1.9704433497536946E-2},{"$f":"AG308*Y296","v":1.9704433497536946E-2},{"$f":"AH308*Y296","v":1.9704433497536946E-2},{"$f":"AI308*Y296","v":1.9704433497536946E-2},{"$f":"AJ308*Y296","v":1.9704433497536946E-2},{"$f":"AK308*Y296","v":1.9704433497536946E-2},null,null,"Eletricista (A e B)",{"$f":"AO308*$Y296","v":1.9704433497536946E-2},1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,null,null,"Eletricista (A e B)",625,594,594,594,594,594,594,594,594,594,594,594,594]
[null,"Eletrônico",1683.7839999999999,8.41892,0.41077441111111102,2387.3165779435021,613.48199999999997,17561.323697521577,17561.323697521577,17561.323697521577,17561.323697521577,17561.323697521577,17561.323697521577,17561.323697521577,17561.323697521577,17561.323697521577,17561.323697521577,17561.323697521577,17561.323697521577,210735.88437025898,null,null,"Eletrônico",9.852216748768473E-3,{"$f":"X297/X308","v":2.222222222222223E-2},{"$f":"Z308*Y297","v":9.852216748768473E-3},{"$f":"AA308*Y297","v":9.852216748768473E-3},{"$f":"AB308*Y297","v":9.852216748768473E-3},{"$f":"AC308*Y297","v":9.852216748768473E-3},{"$f":"AD308*Y297","v":9.852216748768473E-3},{"$f":"AE308*Y297","v":9.852216748768473E-3},{"$f":"AF308*Y297","v":9.852216748768473E-3},{"$f":"AG308*Y297","v":9.852216748768473E-3},{"$f":"AH308*Y297","v":9.852216748768473E-3},{"$f":"AI308*Y297","v":9.852216748768473E-3},{"$f":"AJ308*Y297","v":9.852216748768473E-3},{"$f":"AK308*Y297","v":9.852216748768473E-3},null,null,"Eletrônico",{"$f":"AO308*$Y297","v":9.852216748768473E-3},9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,null,null,"Eletrônico",625,594,594,594,594,594,594,594,594,594,594,594,594]
[null,"Funileiro (A e B)",1477.9345759999999,7.38967288,0.41077441111111102,2095.4574425227352,613.48199999999997,31706.601553862161,31706.601553862161,31706.601553862161,31706.601553862161,31706.601553862161,31706.601553862161,31706.601553862161,31706.601553862161,31706.601553862161,31706.601553862161,31706.601553862161,31706.601553862161,380479.21864634595,null,null,"Funileiro (A e B)",1.9704433497536946E-2,{"$f":"X298/X308","v":4.444444444444446E-2},{"$f":"Z308*Y298","v":1.9704433497536946E-2},{"$f":"AA308*Y298","v":1.9704433497536946E-2},{"$f":"AB308*Y298","v":1.9704433497536946E-2},{"$f":"AC308*Y298","v":1.9704433497536946E-2},{"$f":"AD308*Y298","v":1.9704433497536946E-2},{"$f":"AE308*Y298","v":1.9704433497536946E-2},{"$f":"AF308*Y298","v":1.9704433497536946E-2},{"$f":"AG308*Y298","v":1.9704433497536946E-2},{"$f":"AH308*Y298","v":1.9704433497536946E-2},{"$f":"AI308*Y298","v":1.9704433497536946E-2},{"$f":"AJ308*Y298","v":1.9704433497536946E-2},{"$f":"AK308*Y298","v":1.9704433497536946E-2},null,null,"Funileiro (A e B)",{"$f":"AO308*$Y298","v":1.9704433497536946E-2},1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,null,null,"Funileiro (A e B)",625,594,594,594,594,594,594,594,594,594,594,594,594]
[null,"Chefe de Manutenção",3314.57,16.572850000000003,0.41077441111111102,4699.4910925357381,613.48199999999997,15546.335058946937,15546.335058946937,15546.335058946937,15546.335058946937,15546.335058946937,15546.335058946937,15546.335058946937,15546.335058946937,15546.335058946937,15546.335058946937,15546.335058946937,15546.335058946937,186556.02070736326,null,null,"Chefe de Manutenção",4.9261083743842365E-3,{"$f":"X299/X308","v":1.1111111111111115E-2},{"$f":"Z308*Y299","v":4.9261083743842365E-3},{"$f":"AA308*Y299","v":4.9261083743842365E-3},{"$f":"AB308*Y299","v":4.9261083743842365E-3},{"$f":"AC308*Y299","v":4.9261083743842365E-3},{"$f":"AD308*Y299","v":4.9261083743842365E-3},{"$f":"AE308*Y299","v":4.9261083743842365E-3},{"$f":"AF308*Y299","v":4.9261083743842365E-3},{"$f":"AG308*Y299","v":4.9261083743842365E-3},{"$f":"AH308*Y299","v":4.9261083743842365E-3},{"$f":"AI308*Y299","v":4.9261083743842365E-3},{"$f":"AJ308*Y299","v":4.9261083743842365E-3},{"$f":"AK308*Y299","v":4.9261083743842365E-3},null,null,"Chefe de Manutenção",{"$f":"AO308*$Y299","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Chefe de Manutenção",625,594,594,594,594,594,594,594,594,594,594,594,594]
[null,"Lavador",811.75399999999991,4.0587699999999991,0.41077441111111102,1150.9277801736739,613.48199999999997,30977.125401669815,30977.125401669815,30977.125401669815,30977.125401669815,30977.125401669815,30977.125401669815,30977.125401669815,30977.125401669815,30977.125401669815,30977.125401669815,30977.125401669815,30977.125401669815,371725.50482003781,null,null,"Lavador",2.9556650246305417E-2,{"$f":"X300/X308","v":6.666666666666668E-2},{"$f":"Z308*Y300","v":2.9556650246305414E-2},{"$f":"AA308*Y300","v":2.9556650246305414E-2},{"$f":"AB308*Y300","v":2.9556650246305414E-2},{"$f":"AC308*Y300","v":2.9556650246305414E-2},{"$f":"AD308*Y300","v":2.9556650246305414E-2},{"$f":"AE308*Y300","v":2.9556650246305414E-2},{"$f":"AF308*Y300","v":2.9556650246305414E-2},{"$f":"AG308*Y300","v":2.9556650246305414E-2},{"$f":"AH308*Y300","v":2.9556650246305414E-2},{"$f":"AI308*Y300","v":2.9556650246305414E-2},{"$f":"AJ308*Y300","v":2.9556650246305414E-2},{"$f":"AK308*Y300","v":2.9556650246305414E-2},null,null,"Lavador",{"$f":"AO308*$Y300","v":2.9556650246305414E-2},2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,null,null,"Lavador",625,594,594,594,594,594,594,594,594,594,594,594,594]
[null,"Lubrificador",1251.5052440000002,6.2575262200000017,0.41077441111111102,1774.4195314746003,613.48199999999997,27949.034673811082,27949.034673811082,27949.034673811082,27949.034673811082,27949.034673811082,27949.034673811082,27949.034673811082,27949.034673811082,27949.034673811082,27949.034673811082,27949.034673811082,27949.034673811082,335388.41608573298,null,null,"Lubrificador",1.9704433497536946E-2,{"$f":"X301/X308","v":4.444444444444446E-2},{"$f":"Z308*Y301","v":1.9704433497536946E-2},{"$f":"AA308*Y301","v":1.9704433497536946E-2},{"$f":"AB308*Y301","v":1.9704433497536946E-2},{"$f":"AC308*Y301","v":1.9704433497536946E-2},{"$f":"AD308*Y301","v":1.9704433497536946E-2},{"$f":"AE308*Y301","v":1.9704433497536946E-2},{"$f":"AF308*Y301","v":1.9704433497536946E-2},{"$f":"AG308*Y301","v":1.9704433497536946E-2},{"$f":"AH308*Y301","v":1.9704433497536946E-2},{"$f":"AI308*Y301","v":1.9704433497536946E-2},{"$f":"AJ308*Y301","v":1.9704433497536946E-2},{"$f":"AK308*Y301","v":1.9704433497536946E-2},null,null,"Lubrificador",{"$f":"AO308*$Y301","v":1.9704433497536946E-2},1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,null,null,"Lubrificador",625,594,594,594,594,594,594,594,594,594,594,594,594]
[null,"Manobrista",1662.7655320000001,8.3138276600000012,0.41077441111111102,2357.5159995442691,613.48199999999997,101423.72481202849,101423.72481202849,101423.72481202849,101423.72481202849,101423.72481202849,101423.72481202849,101423.72481202849,101423.72481202849,101423.72481202849,101423.72481202849,101423.72481202849,101423.72481202849,1217084.6977443418,null,null,"Manobrista",5.7471264367816091E-2,{"$f":"X302/X308","v":0.12962962962962968},{"$f":"Z308*Y302","v":5.7471264367816091E-2},{"$f":"AA308*Y302","v":5.7471264367816091E-2},{"$f":"AB308*Y302","v":5.7471264367816091E-2},{"$f":"AC308*Y302","v":5.7471264367816091E-2},{"$f":"AD308*Y302","v":5.7471264367816091E-2},{"$f":"AE308*Y302","v":5.7471264367816091E-2},{"$f":"AF308*Y302","v":5.7471264367816091E-2},{"$f":"AG308*Y302","v":5.7471264367816091E-2},{"$f":"AH308*Y302","v":5.7471264367816091E-2},{"$f":"AI308*Y302","v":5.7471264367816091E-2},{"$f":"AJ308*Y302","v":5.7471264367816091E-2},{"$f":"AK308*Y302","v":5.7471264367816091E-2},null,null,"Manobrista",{"$f":"AO308*$Y302","v":5.7471264367816091E-2},5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,null,null,"Manobrista",625,594,594,594,594,594,594,594,594,594,594,594,594]
[null,"Mecânico (A, B e C)",1794.943552,8.974717759999999,0.41077441111111102,2544.921734713238,613.48199999999997,77015.263481923786,77015.263481923786,77015.263481923786,77015.263481923786,77015.263481923786,77015.263481923786,77015.263481923786,77015.263481923786,77015.263481923786,77015.263481923786,77015.263481923786,77015.263481923786,924183.16178308567,null,null,"Mecânico (A, B e C)",4.1050903119868636E-2,{"$f":"X303/X308","v":9.2592592592592615E-2},{"$f":"Z308*Y303","v":4.1050903119868636E-2},{"$f":"AA308*Y303","v":4.1050903119868636E-2},{"$f":"AB308*Y303","v":4.1050903119868636E-2},{"$f":"AC308*Y303","v":4.1050903119868636E-2},{"$f":"AD308*Y303","v":4.1050903119868636E-2},{"$f":"AE308*Y303","v":4.1050903119868636E-2},{"$f":"AF308*Y303","v":4.1050903119868636E-2},{"$f":"AG308*Y303","v":4.1050903119868636E-2},{"$f":"AH308*Y303","v":4.1050903119868636E-2},{"$f":"AI308*Y303","v":4.1050903119868636E-2},{"$f":"AJ308*Y303","v":4.1050903119868636E-2},{"$f":"AK308*Y303","v":4.1050903119868636E-2},null,null,"Mecânico (A, B e C)",{"$f":"AO308*$Y303","v":4.1050903119868636E-2},4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,null,null,"Mecânico (A, B e C)",625,594,594,594,594,594,594,594,594,594,594,594,594]
[null,"Mecânico de Revisão",1794.943552,8.974717759999999,0.41077441111111102,2544.921734713238,613.48199999999997,27725.494853492557,27725.494853492557,27725.494853492557,27725.494853492557,27725.494853492557,27725.494853492557,27725.494853492557,27725.494853492557,27725.494853492557,27725.494853492557,27725.494853492557,27725.494853492557,332705.93824191066,null,null,"Mecânico de Revisão",1.4778325123152709E-2,{"$f":"X304/X308","v":3.333333333333334E-2},{"$f":"Z308*Y304","v":1.4778325123152707E-2},{"$f":"AA308*Y304","v":1.4778325123152707E-2},{"$f":"AB308*Y304","v":1.4778325123152707E-2},{"$f":"AC308*Y304","v":1.4778325123152707E-2},{"$f":"AD308*Y304","v":1.4778325123152707E-2},{"$f":"AE308*Y304","v":1.4778325123152707E-2},{"$f":"AF308*Y304","v":1.4778325123152707E-2},{"$f":"AG308*Y304","v":1.4778325123152707E-2},{"$f":"AH308*Y304","v":1.4778325123152707E-2},{"$f":"AI308*Y304","v":1.4778325123152707E-2},{"$f":"AJ308*Y304","v":1.4778325123152707E-2},{"$f":"AK308*Y304","v":1.4778325123152707E-2},null,null,"Mecânico de Revisão",{"$f":"AO308*$Y304","v":1.4778325123152707E-2},1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,null,null,"Mecânico de Revisão",625,594,594,594,594,594,594,594,594,594,594,594,594]
[null,"Mecânico Montador",1794.943552,8.9747177600000008,0.41077441111111102,2544.921734713238,613.48199999999997,18483.663235661708,18483.663235661708,18483.663235661708,18483.663235661708,18483.663235661708,18483.663235661708,18483.663235661708,18483.663235661708,18483.663235661708,18483.663235661708,18483.663235661708,18483.663235661708,221803.95882794054,null,null,"Mecânico Montador",9.852216748768473E-3,{"$f":"X305/X308","v":2.222222222222223E-2},{"$f":"Z308*Y305","v":9.852216748768473E-3},{"$f":"AA308*Y305","v":9.852216748768473E-3},{"$f":"AB308*Y305","v":9.852216748768473E-3},{"$f":"AC308*Y305","v":9.852216748768473E-3},{"$f":"AD308*Y305","v":9.852216748768473E-3},{"$f":"AE308*Y305","v":9.852216748768473E-3},{"$f":"AF308*Y305","v":9.852216748768473E-3},{"$f":"AG308*Y305","v":9.852216748768473E-3},{"$f":"AH308*Y305","v":9.852216748768473E-3},{"$f":"AI308*Y305","v":9.852216748768473E-3},{"$f":"AJ308*Y305","v":9.852216748768473E-3},{"$f":"AK308*Y305","v":9.852216748768473E-3},null,null,"Mecânico Montador",{"$f":"AO308*$Y305","v":9.852216748768473E-3},9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,null,null,"Mecânico Montador",625,594,594,594,594,594,594,594,594,594,594,594,594]
[null,"Moleiro",1313.255756,6.5662787800000002,0.41077441111111102,1861.9711538882225,613.48199999999997,28973.776815952788,28973.776815952788,28973.776815952788,28973.776815952788,28973.776815952788,28973.776815952788,28973.776815952788,28973.776815952788,28973.776815952788,28973.776815952788,28973.776815952788,28973.776815952788,347685.32179143344,null,null,"Moleiro",1.9704433497536946E-2,{"$f":"X306/X308","v":4.444444444444446E-2},{"$f":"Z308*Y306","v":1.9704433497536946E-2},{"$f":"AA308*Y306","v":1.9704433497536946E-2},{"$f":"AB308*Y306","v":1.9704433497536946E-2},{"$f":"AC308*Y306","v":1.9704433497536946E-2},{"$f":"AD308*Y306","v":1.9704433497536946E-2},{"$f":"AE308*Y306","v":1.9704433497536946E-2},{"$f":"AF308*Y306","v":1.9704433497536946E-2},{"$f":"AG308*Y306","v":1.9704433497536946E-2},{"$f":"AH308*Y306","v":1.9704433497536946E-2},{"$f":"AI308*Y306","v":1.9704433497536946E-2},{"$f":"AJ308*Y306","v":1.9704433497536946E-2},{"$f":"AK308*Y306","v":1.9704433497536946E-2},null,null,"Moleiro",{"$f":"AO308*$Y306","v":1.9704433497536946E-2},1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,null,null,"Moleiro",625,594,594,594,594,594,594,594,594,594,594,594,594]
[null,"Pintor",1477.9345759999999,7.38967288,0.41077441111111102,2095.4574425227352,613.48199999999997,31706.601553862161,31706.601553862161,31706.601553862161,31706.601553862161,31706.601553862161,31706.601553862161,31706.601553862161,31706.601553862161,31706.601553862161,31706.601553862161,31706.601553862161,31706.601553862161,380479.21864634595,null,null,"Pintor",1.9704433497536946E-2,{"$f":"X307/X308","v":4.444444444444446E-2},{"$f":"Z308*Y307","v":1.9704433497536946E-2},{"$f":"AA308*Y307","v":1.9704433497536946E-2},{"$f":"AB308*Y307","v":1.9704433497536946E-2},{"$f":"AC308*Y307","v":1.9704433497536946E-2},{"$f":"AD308*Y307","v":1.9704433497536946E-2},{"$f":"AE308*Y307","v":1.9704433497536946E-2},{"$f":"AF308*Y307","v":1.9704433497536946E-2},{"$f":"AG308*Y307","v":1.9704433497536946E-2},{"$f":"AH308*Y307","v":1.9704433497536946E-2},{"$f":"AI308*Y307","v":1.9704433497536946E-2},{"$f":"AJ308*Y307","v":1.9704433497536946E-2},{"$f":"AK308*Y307","v":1.9704433497536946E-2},null,null,"Pintor",{"$f":"AO308*$Y307","v":1.9704433497536946E-2},1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,null,null,"Pintor",625,594,594,594,594,594,594,594,594,594,594,594,594]
[null,"Sub-total manutenção",null,null,null,null,null,{"$f":"SUM(H288:H307)","v":672041.56089082162},672041.56089082162,672041.56089082162,672041.56089082162,672041.56089082162,672041.56089082162,672041.56089082162,672041.56089082162,672041.56089082162,672041.56089082162,672041.56089082162,672041.56089082162,8064498.7306898618,null,null,"Sub-total manutenção",{"$f":"SUM(X288:X307)","v":0.44334975369458113},{"$f":"X308/X308","v":1},{"$f":"'FU Resumo'!$F42","v":0.44334975369458113},{"$f":"'FU Resumo'!$F43","v":0.44334975369458113},{"$f":"'FU Resumo'!$F44","v":0.44334975369458113},{"$f":"'FU Resumo'!$F45","v":0.44334975369458113},{"$f":"'FU Resumo'!$F46","v":0.44334975369458113},{"$f":"'FU Resumo'!$F47","v":0.44334975369458113},{"$f":"'FU Resumo'!$F48","v":0.44334975369458113},{"$f":"'FU Resumo'!$F49","v":0.44334975369458113},{"$f":"'FU Resumo'!$F50","v":0.44334975369458113},{"$f":"'FU Resumo'!$F51","v":0.44334975369458113},{"$f":"'FU Resumo'!$F52","v":0.44334975369458113},{"$f":"'FU Resumo'!$F53","v":0.44334975369458113},null,null,"Sub-total manutenção",{"$f":"'FU Resumo'!$L42","v":0.44334975369458113},{"$f":"'FU Resumo'!$L43","v":0.44334975369458113},{"$f":"'FU Resumo'!$L44","v":0.44334975369458113},{"$f":"'FU Resumo'!$L45","v":0.44334975369458113},{"$f":"'FU Resumo'!$L46","v":0.44334975369458113},{"$f":"'FU Resumo'!$L47","v":0.44334975369458113},{"$f":"'FU Resumo'!$L48","v":0.44334975369458113},{"$f":"'FU Resumo'!$L49","v":0.44334975369458113},{"$f":"'FU Resumo'!$L50","v":0.44334975369458113},{"$f":"'FU Resumo'!$L51","v":0.44334975369458113},{"$f":"'FU Resumo'!$L52","v":0.44334975369458113},{"$f":"'FU Resumo'!$L53","v":0.44334975369458113},null,null,"Sub-total manutenção",625,594,594,594,594,594,594,594,594,594,594,594,594]
[null,null,null,null,null,"Total Geral Mensal Pessoal de Operação",null,{"$f":"H274+H287+H308","v":7171365.0513154212},7375455.4717796547,7272403.0654128082,7313954.2624337021,7647214.5989022795,7751148.1143180281,8222667.6958636176,8462018.4912301302,8489010.2407089546,8412087.7214555983,8411258.4690102767,8410047.5332476553,94938630.715678126]
[]
["Administração - Composição do Custo Unitário Por Função",null,null,null,null,null,{"$f":"G276","v":"Ano 4"},"Administração - Composição de Custo Total Mensal",null,null,null,null,null,null,null,null,null,null,null,"R$"]
["Funções","Cargo","Salário","Hs Extras","Enc.","R$ Total",{"$f":"G277","v":"Benefícios"},{"$f":"H259","v":"2016-07-01"},{"$f":"DATE(YEAR(H312),MONTH(H312)+1,DAY(H312))","v":"2016-08-01"},"2016-09-01","2016-10-01","2016-11-01","2016-12-01","2017-01-01","2017-02-01","2017-03-01","2017-04-01","2017-05-01","2017-06-01","Total",null,"Fator Utilização Mensal",null,{"$f":"X277","v":"Ano 4"},null,"FU FOLHA DE PAGAMENTO",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X312","v":"Ano 4"},"FU Benefícios","FU FÍSICO PARA CÁLCULOS DOS BENEFÍCIOS",null,null,null,null,null,null,null,null,null,null,null,null,"Frota Mensal",null,null,{"$f":"BE277","v":"Ano 4"}]
[null,null,"base","e Adic.","Soc.","Por",{"$f":"G278","v":"R$ por"},"R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","Durante o",null,"Funções","Cargo","FU",null,{"$f":"H312","v":"2016-07-01"},"2016-08-01","2016-09-01","2016-10-01","2016-11-01","2016-12-01","2017-01-01","2017-02-01","2017-03-01","2017-04-01","2017-05-01","2017-06-01",null,"Funções","Cargo",{"$f":"Z313","v":"2016-07-01"},"2016-08-01","2016-09-01","2016-10-01","2016-11-01","2016-12-01","2017-01-01","2017-02-01","2017-03-01","2017-04-01","2017-05-01","2017-06-01",null,"Funções","Cargo","Frota",{"$f":"Z313","v":"2016-07-01"},"2016-08-01","2016-09-01","2016-10-01","2016-11-01","2016-12-01","2017-01-01","2017-02-01","2017-03-01","2017-04-01","2017-05-01","2017-06-01"]
[null,null,"(R$/mês)","Not.","%","Função",{"$f":"G279","v":"mês"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T279","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","Gerente Adm. Financeiro",{"$f":"C229","v":4078.17},0,{"$f":"E307","v":0.41077441111111102},{"$f":"((C315+D315)*(E315/100*100+1))","v":5753.3778801609997},{"$f":"G307","v":613.48199999999997},{"$f":"($F315*Z315*BE315)+($G315*AO315*BE315)","v":6210.0406712900394},{"$f":"($F315*AA315*BF315)+($G315*AP315*BF315)","v":6210.0406712900394},{"$f":"($F315*AB315*BG315)+($G315*AQ315*BG315)","v":6210.0406712900394},{"$f":"($F315*AC315*BH315)+($G315*AR315*BH315)","v":6210.0406712900394},{"$f":"($F315*AD315*BI315)+($G315*AS315*BI315)","v":6210.0406712900394},{"$f":"($F315*AE315*BJ315)+($G315*AT315*BJ315)","v":6210.0406712900394},{"$f":"($F315*AF315*BK315)+($G315*AU315*BK315)","v":6210.0406712900394},{"$f":"($F315*AG315*BL315)+($G315*AV315*BL315)","v":6210.0406712900394},{"$f":"($F315*AH315*BM315)+($G315*AW315*BM315)","v":6210.0406712900394},{"$f":"($F315*AI315*BN315)+($G315*AX315*BN315)","v":6210.0406712900394},{"$f":"($F315*AJ315*BO315)+($G315*AY315*BO315)","v":6210.0406712900394},{"$f":"($F315*AK315*BP315)+($G315*AZ315*BP315)","v":6210.0406712900394},{"$f":"SUM(H315:S315)","v":74520.488055480469},null,"Administração",{"$f":"B315","v":"Gerente Adm. Financeiro"},{"$f":"X229","v":1.6420361247947454E-3},{"$f":"X315/X340","v":2.7027027027027035E-2},{"$f":"$Y315*Z340","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,"Administração",{"$f":"W315","v":"Gerente Adm. Financeiro"},{"$f":"$Y315*AO340","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,"Administração",{"$f":"W315","v":"Gerente Adm. Financeiro"},{"$f":"BD$11","v":625},{"$f":"BE308","v":594},594,594,594,594,594,594,594,594,594,594,594]
[null,"Gerente de Operação",4078.17,0,{"$f":"E315","v":0.41077441111111102},5753.3778801609997,{"$f":"G315","v":613.48199999999997},6210.0406712900394,6210.0406712900394,6210.0406712900394,6210.0406712900394,6210.0406712900394,6210.0406712900394,6210.0406712900394,6210.0406712900394,6210.0406712900394,6210.0406712900394,6210.0406712900394,6210.0406712900394,74520.488055480469,null,null,"Gerente de Operação",1.6420361247947454E-3,{"$f":"X316/X340","v":2.7027027027027035E-2},{"$f":"$Y316*Z340","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Gerente de Operação",{"$f":"$Y316*AO340","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Gerente de Operação",625,{"$f":"BE315","v":594},{"$f":"BF315","v":594},{"$f":"BG315","v":594},{"$f":"BH315","v":594},{"$f":"BI315","v":594},{"$f":"BJ315","v":594},{"$f":"BK315","v":594},{"$f":"BL315","v":594},{"$f":"BM315","v":594},{"$f":"BN315","v":594},{"$f":"BO315","v":594},{"$f":"BP315","v":594}]
[null,"Controle de Manutenção",2578.17,0,0.41077441111111102,3637.2162634943329,613.48199999999997,4146.0012619304334,4146.0012619304334,4146.0012619304334,4146.0012619304334,4146.0012619304334,4146.0012619304334,4146.0012619304334,4146.0012619304334,4146.0012619304334,4146.0012619304334,4146.0012619304334,4146.0012619304334,49752.015143165198,null,null,"Controle de Manutenção",1.6420361247947454E-3,{"$f":"X317/X340","v":2.7027027027027035E-2},{"$f":"$Y317*Z340","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Controle de Manutenção",{"$f":"$Y317*AO340","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Controle de Manutenção",625,594,594,594,594,594,594,594,594,594,594,594,594]
[null,"Auxiliar de Contabilidade",978.17,0,0.41077441111111102,1379.9772057165553,613.48199999999997,1944.3592252801868,1944.3592252801868,1944.3592252801868,1944.3592252801868,1944.3592252801868,1944.3592252801868,1944.3592252801868,1944.3592252801868,1944.3592252801868,1944.3592252801868,1944.3592252801868,1944.3592252801868,23332.31070336224,null,null,"Auxiliar de Contabilidade",1.6420361247947454E-3,{"$f":"X318/X340","v":2.7027027027027035E-2},{"$f":"$Y318*Z340","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Auxiliar de Contabilidade",{"$f":"$Y318*AO340","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Auxiliar de Contabilidade",625,594,594,594,594,594,594,594,594,594,594,594,594]
[null,"Assist. Adm./Financeiro",878.17,0,0.41077441111111102,1238.8997646054443,613.48199999999997,5420.2697939686404,5420.2697939686404,5420.2697939686404,5420.2697939686404,5420.2697939686404,5420.2697939686404,5420.2697939686404,5420.2697939686404,5420.2697939686404,5420.2697939686404,5420.2697939686404,5420.2697939686404,65043.237527623685,null,null,"Assist. Adm./Financeiro",4.9261083743842365E-3,{"$f":"X319/X340","v":8.1081081081081113E-2},{"$f":"$Y319*Z340","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Assist. Adm./Financeiro",{"$f":"$Y319*AO340","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Assist. Adm./Financeiro",625,594,594,594,594,594,594,594,594,594,594,594,594]
[null,"Contador",2278.17,0,0.41077441111111102,3213.9839401609997,613.48199999999997,3733.193380058512,3733.193380058512,3733.193380058512,3733.193380058512,3733.193380058512,3733.193380058512,3733.193380058512,3733.193380058512,3733.193380058512,3733.193380058512,3733.193380058512,3733.193380058512,44798.32056070213,null,null,"Contador",1.6420361247947454E-3,{"$f":"X320/X340","v":2.7027027027027035E-2},{"$f":"$Y320*Z340","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Contador",{"$f":"$Y320*AO340","v":1.6420361247947454E-3},{"$f":"$Y320*AP340","v":1.6420361247947454E-3},{"$f":"$Y320*AQ340","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Contador",625,594,594,594,594,594,594,594,594,594,594,594,594]
[null,"Auxiliar Adm./Financ.",798.17,0,0.41077441111111102,1126.0378117165553,613.48199999999997,5090.0234884711026,5090.0234884711026,5090.0234884711026,5090.0234884711026,5090.0234884711026,5090.0234884711026,5090.0234884711026,5090.0234884711026,5090.0234884711026,5090.0234884711026,5090.0234884711026,5090.0234884711026,61080.281861653231,null,null,"Auxiliar Adm./Financ.",4.9261083743842365E-3,{"$f":"X321/X340","v":8.1081081081081113E-2},{"$f":"$Y321*Z340","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Auxiliar Adm./Financ.",{"$f":"$Y321*AO340","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Auxiliar Adm./Financ.",625,594,594,594,594,594,594,594,594,594,594,594,594]
[null,"Secretária Executiva",1578.17,0,0.41077441111111102,2226.4418523832219,613.48199999999997,2769.9749890240291,2769.9749890240291,2769.9749890240291,2769.9749890240291,2769.9749890240291,2769.9749890240291,2769.9749890240291,2769.9749890240291,2769.9749890240291,2769.9749890240291,2769.9749890240291,2769.9749890240291,33239.699868288342,null,null,"Secretária Executiva",1.6420361247947454E-3,{"$f":"X322/X340","v":2.7027027027027035E-2},{"$f":"$Y322*Z340","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,{"$f":"$Y322*AD340","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Secretária Executiva",{"$f":"$Y322*AO340","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Secretária Executiva",625,594,594,594,594,594,594,594,594,594,594,594,594]
[null,"Telefonista",798.17,0,0.41077441111111102,1126.0378117165553,613.48199999999997,3393.3489923140687,3393.3489923140687,3393.3489923140687,3393.3489923140687,3393.3489923140687,3393.3489923140687,3393.3489923140687,3393.3489923140687,3393.3489923140687,3393.3489923140687,3393.3489923140687,3393.3489923140687,40720.187907768821,null,null,"Telefonista",3.2840722495894909E-3,{"$f":"X323/X340","v":5.4054054054054071E-2},{"$f":"$Y323*Z340","v":3.2840722495894909E-3},{"$f":"$Y323*AA340","v":3.2840722495894909E-3},3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,null,null,"Telefonista",{"$f":"$Y323*AO340","v":3.2840722495894909E-3},3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,{"$f":"$Y323*AZ340","v":3.2840722495894909E-3},null,null,"Telefonista",625,594,594,594,594,594,594,594,594,594,594,594,594]
[null,"Aux de serviços gerais",798.17,0,0.41077441111111102,1126.0378117165553,613.48199999999997,3393.3489923140687,3393.3489923140687,3393.3489923140687,3393.3489923140687,3393.3489923140687,3393.3489923140687,3393.3489923140687,3393.3489923140687,3393.3489923140687,3393.3489923140687,3393.3489923140687,3393.3489923140687,40720.187907768821,null,null,"Aux de serviços gerais",3.2840722495894909E-3,{"$f":"X324/X340","v":5.4054054054054071E-2},{"$f":"$Y324*Z340","v":3.2840722495894909E-3},3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,null,null,"Aux de serviços gerais",{"$f":"$Y324*AO340","v":3.2840722495894909E-3},3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,null,null,"Aux de serviços gerais",625,594,594,594,594,594,594,594,594,594,594,594,594]
[null,"Enc.Depto.Pessoal",3278.17,0,0.41077441111111102,4624.7583512721103,613.48199999999997,5109.2196529649154,5109.2196529649154,5109.2196529649154,5109.2196529649154,5109.2196529649154,5109.2196529649154,5109.2196529649154,5109.2196529649154,5109.2196529649154,5109.2196529649154,5109.2196529649154,5109.2196529649154,61310.635835578985,null,null,"Enc.Depto.Pessoal",1.6420361247947454E-3,{"$f":"X325/X340","v":2.7027027027027035E-2},{"$f":"$Y325*Z340","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Enc.Depto.Pessoal",{"$f":"$Y325*AO340","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Enc.Depto.Pessoal",625,594,594,594,594,594,594,594,594,594,594,594,594]
[null,"Auxiliar Administrativo",848.17,0,0.41077441111111102,1196.5765322721109,613.48199999999997,3530.9516196047089,3530.9516196047089,3530.9516196047089,3530.9516196047089,3530.9516196047089,3530.9516196047089,3530.9516196047089,3530.9516196047089,3530.9516196047089,3530.9516196047089,3530.9516196047089,3530.9516196047089,42371.41943525651,null,null,"Auxiliar Administrativo",3.2840722495894909E-3,{"$f":"X326/X340","v":5.4054054054054071E-2},{"$f":"$Y326*Z340","v":3.2840722495894909E-3},3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,{"$f":"$Y326*AF340","v":3.2840722495894909E-3},3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,null,null,"Auxiliar Administrativo",{"$f":"$Y326*AO340","v":3.2840722495894909E-3},3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,null,null,"Auxiliar Administrativo",625,594,594,594,594,594,594,594,594,594,594,594,594]
[null,"Psicólogo",3078.17,0,0.41077441111111102,4342.6034690498882,613.48199999999997,4834.0143983836351,4834.0143983836351,4834.0143983836351,4834.0143983836351,4834.0143983836351,4834.0143983836351,4834.0143983836351,4834.0143983836351,4834.0143983836351,4834.0143983836351,4834.0143983836351,4834.0143983836351,58008.172780603607,null,null,"Psicólogo",1.6420361247947454E-3,{"$f":"X327/X340","v":2.7027027027027035E-2},{"$f":"$Y327*Z340","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,{"$f":"$Y327*AH340","v":1.6420361247947454E-3},1.6420361247947454E-3,{"$f":"$Y327*AJ340","v":1.6420361247947454E-3},1.6420361247947454E-3,null,null,"Psicólogo",{"$f":"$Y327*AO340","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Psicólogo",625,594,594,594,594,594,594,594,594,594,594,594,594]
[null,"Auxiliar Administrativo",778.17,0,0.41077441111111102,1097.8223234943332,613.48199999999997,1669.1539706989061,1669.1539706989061,1669.1539706989061,1669.1539706989061,1669.1539706989061,1669.1539706989061,1669.1539706989061,1669.1539706989061,1669.1539706989061,1669.1539706989061,1669.1539706989061,1669.1539706989061,20029.847648386873,null,null,"Auxiliar Administrativo",1.6420361247947454E-3,{"$f":"X328/X340","v":2.7027027027027035E-2},{"$f":"$Y328*Z340","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Auxiliar Administrativo",{"$f":"$Y328*AO340","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Auxiliar Administrativo",625,594,594,594,594,594,594,594,594,594,594,594,594]
[null,"Assist.Recrut./Seleção",1078.17,0,0.41077441111111102,1521.0546468276666,613.48199999999997,2081.9618525708274,2081.9618525708274,2081.9618525708274,2081.9618525708274,2081.9618525708274,2081.9618525708274,2081.9618525708274,2081.9618525708274,2081.9618525708274,2081.9618525708274,2081.9618525708274,2081.9618525708274,24983.542230849936,null,null,"Assist.Recrut./Seleção",1.6420361247947454E-3,{"$f":"X329/X340","v":2.7027027027027035E-2},{"$f":"$Y329*Z340","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,{"$f":"$Y329*AJ340","v":1.6420361247947454E-3},1.6420361247947454E-3,null,null,"Assist.Recrut./Seleção",{"$f":"$Y329*AO340","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Assist.Recrut./Seleção",625,594,594,594,594,594,594,594,594,594,594,594,594]
[null,"Assist.Treinam./Capac.",1078.17,0,0.41077441111111102,1521.0546468276666,613.48199999999997,2081.9618525708274,2081.9618525708274,2081.9618525708274,2081.9618525708274,2081.9618525708274,2081.9618525708274,2081.9618525708274,2081.9618525708274,2081.9618525708274,2081.9618525708274,2081.9618525708274,2081.9618525708274,24983.542230849936,null,null,"Assist.Treinam./Capac.",1.6420361247947454E-3,{"$f":"X330/X340","v":2.7027027027027035E-2},{"$f":"$Y330*Z340","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,{"$f":"$Y330*AJ340","v":1.6420361247947454E-3},1.6420361247947454E-3,null,null,"Assist.Treinam./Capac.",{"$f":"$Y330*AO340","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Assist.Treinam./Capac.",625,594,594,594,594,594,594,594,594,594,594,594,594]
[null,"Assessor Jurídico",1578.17,0,0.41077441111111102,2226.4418523832219,613.48199999999997,2769.9749890240291,2769.9749890240291,2769.9749890240291,2769.9749890240291,2769.9749890240291,2769.9749890240291,2769.9749890240291,2769.9749890240291,2769.9749890240291,2769.9749890240291,2769.9749890240291,2769.9749890240291,33239.699868288342,null,null,"Assessor Jurídico",1.6420361247947454E-3,{"$f":"X331/X340","v":2.7027027027027035E-2},{"$f":"$Y331*Z340","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,{"$f":"$Y331*AJ340","v":1.6420361247947454E-3},1.6420361247947454E-3,null,null,"Assessor Jurídico",{"$f":"$Y331*AO340","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Assessor Jurídico",{"$f":"BD330","v":625},594,594,594,594,594,594,594,594,594,594,594,594]
[null,"Auxiliar de Compras",778.17,0,0.41077441111111102,1097.8223234943332,613.48199999999997,1669.1539706989061,1669.1539706989061,1669.1539706989061,1669.1539706989061,1669.1539706989061,1669.1539706989061,1669.1539706989061,1669.1539706989061,1669.1539706989061,1669.1539706989061,1669.1539706989061,1669.1539706989061,20029.847648386873,null,null,"Auxiliar de Compras",1.6420361247947454E-3,{"$f":"X332/X340","v":2.7027027027027035E-2},{"$f":"$Y332*Z340","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,{"$f":"$Y332*AK340","v":1.6420361247947454E-3},null,null,"Auxiliar de Compras",{"$f":"$Y332*AO340","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Auxiliar de Compras",625,594,594,594,594,594,594,594,594,594,594,594,594]
[null,"Médico do Trabalho",2778.17,0,0.41077441111111102,3919.371145716555,613.48199999999997,4421.2065165117137,4421.2065165117137,4421.2065165117137,4421.2065165117137,4421.2065165117137,4421.2065165117137,4421.2065165117137,4421.2065165117137,4421.2065165117137,4421.2065165117137,4421.2065165117137,4421.2065165117137,53054.478198140576,null,null,"Médico do Trabalho",1.6420361247947454E-3,{"$f":"X333/X340","v":2.7027027027027035E-2},{"$f":"$Y333*Z340","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,{"$f":"$Y333*AK340","v":1.6420361247947454E-3},null,null,"Médico do Trabalho",{"$f":"$Y333*AO340","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Médico do Trabalho",625,594,594,594,594,594,594,594,594,594,594,594,594]
[null,"Eng. Seg. Trabalho",2778.17,0,0.41077441111111102,3919.371145716555,613.48199999999997,4421.2065165117137,4421.2065165117137,4421.2065165117137,4421.2065165117137,4421.2065165117137,4421.2065165117137,4421.2065165117137,4421.2065165117137,4421.2065165117137,4421.2065165117137,4421.2065165117137,4421.2065165117137,53054.478198140576,null,null,"Eng. Seg. Trabalho",1.6420361247947454E-3,{"$f":"X334/X340","v":2.7027027027027035E-2},{"$f":"$Y334*Z340","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,{"$f":"$Y334*AK340","v":1.6420361247947454E-3},null,null,"Eng. Seg. Trabalho",{"$f":"$Y334*AO340","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Eng. Seg. Trabalho",625,594,594,594,594,594,594,594,594,594,594,594,594]
[null,"Téc. Seg. do Trabalho",2058.17,0,0.41077441111111102,2903.613569716555,613.48199999999997,3430.4676000191025,3430.4676000191025,3430.4676000191025,3430.4676000191025,3430.4676000191025,3430.4676000191025,3430.4676000191025,3430.4676000191025,3430.4676000191025,3430.4676000191025,3430.4676000191025,3430.4676000191025,41165.611200229228,null,null,"Téc. Seg. do Trabalho",1.6420361247947454E-3,{"$f":"X335/X340","v":2.7027027027027035E-2},{"$f":"$Y335*Z340","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Téc. Seg. do Trabalho",{"$f":"$Y335*AO340","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Téc. Seg. do Trabalho",625,594,594,594,594,594,594,594,594,594,594,594,594]
[null,"Auxiliar de CPD",1278.17,0,0.41077441111111102,1803.2095290498887,613.48199999999997,2357.1671071521082,2357.1671071521082,2357.1671071521082,2357.1671071521082,2357.1671071521082,2357.1671071521082,2357.1671071521082,2357.1671071521082,2357.1671071521082,2357.1671071521082,2357.1671071521082,2357.1671071521082,28286.0052858253,null,null,"Auxiliar de CPD",1.6420361247947454E-3,{"$f":"X336/X340","v":2.7027027027027035E-2},{"$f":"$Y336*Z340","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Auxiliar de CPD",{"$f":"$Y336*AO340","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Auxiliar de CPD",625,594,594,594,594,594,594,594,594,594,594,594,594]
[null,"Técnico em Informática",878.17,0,0.41077441111111102,1238.8997646054443,613.48199999999997,1806.7565979895467,1806.7565979895467,1806.7565979895467,1806.7565979895467,1806.7565979895467,1806.7565979895467,1806.7565979895467,1806.7565979895467,1806.7565979895467,1806.7565979895467,1806.7565979895467,1806.7565979895467,21681.079175874562,null,null,"Técnico em Informática",1.6420361247947454E-3,{"$f":"X337/X340","v":2.7027027027027035E-2},{"$f":"$Y337*Z340","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Técnico em Informática",{"$f":"$Y337*AO340","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Técnico em Informática",625,594,594,594,594,594,594,594,594,594,594,594,594]
[null,"Aux.Monitoramento",808.17,0,0.41077441111111102,1140.1455558276664,613.48199999999997,6841.7390355443931,6841.7390355443931,6841.7390355443931,6841.7390355443931,6841.7390355443931,6841.7390355443931,6841.7390355443931,6841.7390355443931,6841.7390355443931,6841.7390355443931,6841.7390355443931,6841.7390355443931,82100.868426532717,null,null,"Aux.Monitoramento",6.5681444991789817E-3,{"$f":"X338/X340","v":0.10810810810810814},{"$f":"$Y338*Z340","v":6.5681444991789817E-3},6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,null,null,"Aux.Monitoramento",{"$f":"$Y338*AO340","v":6.5681444991789817E-3},6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,null,null,"Aux.Monitoramento",625,594,594,594,594,594,594,594,594,594,594,594,594]
[null,"Porteiro",878.17,0,0.41077441111111102,1238.8997646054443,613.48199999999997,5420.2697939686404,5420.2697939686404,5420.2697939686404,5420.2697939686404,5420.2697939686404,5420.2697939686404,5420.2697939686404,5420.2697939686404,5420.2697939686404,5420.2697939686404,5420.2697939686404,5420.2697939686404,65043.237527623685,null,null,"Porteiro",4.9261083743842365E-3,{"$f":"X339/X340","v":8.1081081081081113E-2},{"$f":"$Y339*Z340","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Porteiro",{"$f":"$Y339*AO340","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Porteiro",625,594,594,594,594,594,594,594,594,594,594,594,594]
[null,"Totais.........................",null,null,null,null,null,{"$f":"SUM(H315:H339)","v":94755.806940155075},{"$f":"SUM(I315:I339)","v":94755.806940155075},{"$f":"SUM(J315:J339)","v":94755.806940155075},94755.806940155075,94755.806940155075,94755.806940155075,94755.806940155075,94755.806940155075,94755.806940155075,94755.806940155075,94755.806940155075,94755.806940155075,{"$f":"SUM(T315:T339)","v":1137069.6832818615},null,null,"Totais.........................",{"$f":"SUM(X315:X339)","v":6.0755336617405564E-2},{"$f":"X340/X340","v":1},{"$f":"'FU Resumo'!$G42","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G43","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G44","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G45","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G46","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G47","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G48","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G49","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G50","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G51","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G52","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G53","v":6.0755336617405564E-2},null,null,"Totais.........................",{"$f":"'FU Resumo'!$M42","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M43","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M44","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M45","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M46","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M47","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M48","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M49","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M50","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M51","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M52","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M53","v":6.0755336617405564E-2},null,null,"Totais.........................",625,594,594,594,594,594,594,594,594,594,594,594,594]
[null,null,null,null,null,"Outros",null,35266.251443170033,35266.251443170033,32308.487654046592,32308.487654046592,32308.487654046592,32308.487654046592,35444.349237248709,35444.349237248709,35444.349237248709,35444.349237248709,35444.349237248709,35444.082851657338,{"$f":"SUM(H341:S341)","v":412432.28254042735}]
[null,null,null,null,null,"Total Geral Administração",null,{"$f":"H340+H341","v":130022.05838332511},{"$f":"I340+I341","v":130022.05838332511},{"$f":"J340+J341","v":127064.29459420167},{"$f":"K340+K341","v":127064.29459420167},127064.29459420167,127064.29459420167,130200.15617740378,130200.15617740378,130200.15617740378,130200.15617740378,130200.15617740378,130199.88979181241,{"$f":"T340+T341","v":1549501.9658222888}]
["Planilha 2 - Demonstração do Custo com Pessoal",null,null,null,null,{"$f":"G344","v":"Ano 5"},null,null,null,null,{"$f":"F343","v":"Ano 5"},null,null,null,null,{"$f":"K343","v":"Ano 5"},null,null,null,null,{"$f":"P343","v":"Ano 5"},null,null,null,null,null,{"$f":"U343","v":"Ano 5"},null,null,null,null,{"$f":"AA343","v":"Ano 5"},null,null,null,null,{"$f":"AF343","v":"Ano 5"},null,null,null,{"$f":"AK343","v":"Ano 5"},null,null,null,null,{"$f":"AO343","v":"Ano 5"},null,null,null,null,{"$f":"AT343","v":"Ano 5"},null,null,null,null,null,{"$f":"AK343","v":"Ano 5"},null,null,null,null,{"$f":"BE343","v":"Ano 5"}]
["Motoristas e Cobradores - Composição do Custo Unitário Por Função",null,null,null,null,null,"Ano 5","Motoristas e Cobradores - Composição de Custo Total Mensal",null,null,null,null,null,null,null,null,null,null,null,"R$",null,null,null,"FU Lei Motorista Salário","FU Mot.",{"$f":"Z258","v":0},{"$f":"Z344","v":0},0,0,0,0,0,0,0,0,0,0]
["Funções","Cargo","Salário","Hs Extras","Enc.","R$ Total","Benefícios",{"$f":"DATE(YEAR(S259),MONTH(S259)+1,DAY(S259))","v":"2017-07-01"},{"$f":"DATE(YEAR(H345),MONTH(H345)+1,DAY(H345))","v":"2017-08-01"},"2017-09-01","2017-10-01","2017-11-01","2017-12-01","2018-01-01","2018-02-01","2018-03-01","2018-04-01","2018-05-01","2018-06-01","Total",null,"Fator Utilização Mensal",null,{"$f":"U343","v":"Ano 5"},"FU Cob.",{"$f":"Z259","v":0},{"$f":"Z345","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"X345","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,{"$f":"AK343","v":"Ano 5"}]
[null,null,"base","e Adic.","Soc.","Por","R$ por","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","Durante o",null,"Funções","Cargo","FU",null,{"$f":"H345","v":"2017-07-01"},"2017-08-01","2017-09-01","2017-10-01","2017-11-01","2017-12-01","2018-01-01","2018-02-01","2018-03-01","2018-04-01","2018-05-01","2018-06-01",null,"Funções","Cargo",{"$f":"Z346","v":"2017-07-01"},"2017-08-01","2017-09-01","2017-10-01","2017-11-01","2017-12-01","2018-01-01","2018-02-01","2018-03-01","2018-04-01","2018-05-01","2018-06-01",null,"Funções","Cargo","Frota",{"$f":"Z346","v":"2017-07-01"},"2017-08-01","2017-09-01","2017-10-01","2017-11-01","2017-12-01","2018-01-01","2018-02-01","2018-03-01","2018-04-01","2018-05-01","2018-06-01"]
[null,null,"(R$/mês)","Not.","%","Função","mês",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P343","v":"Ano 5"},null,null,null,"Licitação",null,"FU","FU","FU","FU","FU","FU","FU","FU","FU","FU","FU","FU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Licitação","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota"]
["Motorista","Miniônibus",{"$f":"C262","v":1584.595532},{"$f":"D262","v":79.537865960000019},{"$f":"E262","v":0.41077441111111102},{"$f":"((C348+D348)*(E348/100*100+1))","v":2347.7168145173509},{"$f":"G262","v":613.48199999999997},{"$f":"($F348*Z348*BE348)+($G348*AO348*BE348)","v":397420.39375298034},386990.27414076019,382324.14235632977,383586.69431532739,385877.77708026313,385877.77708026313,371221.20204241358,383676.49238628487,384074.43646293459,380281.09860519966,379328.87289426796,380714.35217341152,{"$f":"SUM(H348:S348)","v":4601373.5132904351},null,"Motorista",{"$f":"B348","v":"Miniônibus"},{"$f":"X262","v":1.6913603571428575},{"$f":"X348/X353","v":1},{"$f":"Z353*Y348+Z344","v":2.6315547277850149},{"$f":"AA353*Y348+AA344","v":2.5624907567147202},{"$f":"AB353*Y348+AB344","v":2.5315935472337738},{"$f":"AC353*Y348+AC344","v":2.5399536480967395},{"$f":"AD353*Y348+AD344","v":2.5551242578001783},{"$f":"AE353*Y348+AE344","v":2.5551242578001783},{"$f":"AF353*Y348+AF344","v":2.4580744336334748},{"$f":"AG353*Y348+AG344","v":2.5405482540653526},{"$f":"AH353*Y348+AH344","v":2.543183276406336},{"$f":"AI353*Y348+AI344","v":2.5180653500731127},{"$f":"AJ353*Y348+AJ344","v":2.5117601022526439},{"$f":"AK353*Y348+AK344","v":2.5209341773745777},null,"Motorista",{"$f":"W348","v":"Miniônibus"},{"$f":"AO353*$Y348","v":2.6315547277850149},2.5624907567147202,2.5315935472337738,2.5399536480967395,2.5551242578001783,2.5551242578001783,2.4580744336334748,2.5405482540653526,2.543183276406336,2.5180653500731127,2.5117601022526439,2.5209341773745777,null,"Motorista",{"$f":"W348","v":"Miniônibus"},{"$f":"BD262","v":54},51,51,51,51,51,51,51,51,51,51,51,51]
[null,"Ônibus Básico",{"$f":"C348","v":1584.595532},{"$f":"D263","v":79.537865959999948},{"$f":"E348","v":0.41077441111111102},{"$f":"((C349+D349)*(E349/100*100+1))","v":2347.7168145173509},{"$f":"G348","v":613.48199999999997},3405347.2954912232,3315975.4862649455,3275993.1413669819,3286811.4787411382,3306442.913413235,3306442.913413235,3180856.1822065632,3287580.9249569899,3290990.7594961254,3258487.0605974952,3250327.7932312768,3262199.44901531,{"$f":"SUM(H349:S349)","v":39427455.398194522},null,null,{"$f":"B349","v":"Ônibus Básico"},{"$f":"X263","v":1.6913603571428575},{"$f":"X349/X353","v":1},{"$f":"Z353*Y349+Z344","v":2.6315547277850149},{"$f":"AA353*Y349+AA344","v":2.5624907567147202},{"$f":"AB353*Y349+AB344","v":2.5315935472337738},{"$f":"AC353*Y349+AC344","v":2.5399536480967395},{"$f":"AD353*Y349+AD344","v":2.5551242578001783},{"$f":"AE353*Y349+AE344","v":2.5551242578001783},{"$f":"AF353*Y349+AF344","v":2.4580744336334748},{"$f":"AG353*Y349+AG344","v":2.5405482540653526},{"$f":"AH353*Y349+AH344","v":2.543183276406336},{"$f":"AI353*Y349+AI344","v":2.5180653500731127},{"$f":"AJ353*Y349+AJ344","v":2.5117601022526439},{"$f":"AK353*Y349+AK344","v":2.5209341773745777},null,null,"Ônibus Básico",{"$f":"AO353*$Y349","v":2.6315547277850149},2.5624907567147202,2.5315935472337738,2.5399536480967395,2.5551242578001783,2.5551242578001783,2.4580744336334748,2.5405482540653526,2.543183276406336,2.5180653500731127,2.5117601022526439,2.5209341773745777,null,null,{"$f":"W349","v":"Ônibus Básico"},{"$f":"BD263","v":459},437,437,437,437,437,437,437,437,437,437,437,437]
[null,"Padron",{"$f":"C349","v":1584.595532},{"$f":"D264","v":79.537865959999948},{"$f":"E349","v":0.41077441111111102},{"$f":"((C350+D350)*(E350/100*100+1))","v":2347.7168145173509},{"$f":"G349","v":613.48199999999997},280532.04264916258,273169.60527583072,269875.86519270332,270767.07834023109,272384.31323312689,272384.31323312689,262038.49555935073,270830.4652138481,271111.36691501265,268433.71666249388,267761.5573371303,268739.54271064338,{"$f":"SUM(H350:S350)","v":3248028.3623226606},null,null,{"$f":"B350","v":"Padron"},{"$f":"X264","v":1.6913603571428575},{"$f":"X350/X353","v":1},{"$f":"Z353*Y350+Z344","v":2.6315547277850149},{"$f":"AA353*Y350+AA344","v":2.5624907567147202},{"$f":"AB353*Y350+AB344","v":2.5315935472337738},{"$f":"AC353*Y350+AC344","v":2.5399536480967395},{"$f":"AD353*Y350+AD344","v":2.5551242578001783},{"$f":"AE353*Y350+AE344","v":2.5551242578001783},{"$f":"AF353*Y350+AF344","v":2.4580744336334748},{"$f":"AG353*Y350+AG344","v":2.5405482540653526},{"$f":"AH353*Y350+AH344","v":2.543183276406336},{"$f":"AI353*Y350+AI344","v":2.5180653500731127},{"$f":"AJ353*Y350+AJ344","v":2.5117601022526439},{"$f":"AK353*Y350+AK344","v":2.5209341773745777},null,null,"Padron",{"$f":"AO353*$Y350","v":2.6315547277850149},2.5624907567147202,2.5315935472337738,2.5399536480967395,2.5551242578001783,2.5551242578001783,2.4580744336334748,2.5405482540653526,2.543183276406336,2.5180653500731127,2.5117601022526439,2.5209341773745777,null,null,{"$f":"W350","v":"Padron"},{"$f":"BD264","v":38},36,36,36,36,36,36,36,36,36,36,36,36]
[null,"Articulado",{"$f":"C265","v":1743.0550852000001},{"$f":"D265","v":87.491652556000005},{"$f":"E350","v":0.41077441111111102},{"$f":"((C351+D351)*(E351/100*100+1))","v":2582.4884959690862},{"$f":"G350","v":613.48199999999997},92514.08395381755,90086.093401191174,88999.881132193477,89293.786124908496,89827.119156107074,89827.119156107074,86415.267034673583,89314.689899365039,89407.325889603089,88524.288223313109,88302.622977269188,88625.14378486175,{"$f":"SUM(H351:S351)","v":1071137.4207334106},null,null,{"$f":"B351","v":"Articulado"},{"$f":"X265","v":1.6913603571428575},{"$f":"X351/X353","v":1},{"$f":"Z353*Y351+Z344","v":2.6315547277850149},{"$f":"AA353*Y351+AA344","v":2.5624907567147202},{"$f":"AB353*Y351+AB344","v":2.5315935472337738},{"$f":"AC353*Y351+AC344","v":2.5399536480967395},{"$f":"AD353*Y351+AD344","v":2.5551242578001783},{"$f":"AE353*Y351+AE344","v":2.5551242578001783},{"$f":"AF353*Y351+AF344","v":2.4580744336334748},{"$f":"AG353*Y351+AG344","v":2.5405482540653526},{"$f":"AH353*Y351+AH344","v":2.543183276406336},{"$f":"AI353*Y351+AI344","v":2.5180653500731127},{"$f":"AJ353*Y351+AJ344","v":2.5117601022526439},{"$f":"AK353*Y351+AK344","v":2.5209341773745777},null,null,"Articulado",{"$f":"AO353*$Y351","v":2.6315547277850149},2.5624907567147202,2.5315935472337738,2.5399536480967395,2.5551242578001783,2.5551242578001783,2.4580744336334748,2.5405482540653526,2.543183276406336,2.5180653500731127,2.5117601022526439,2.5209341773745777,null,null,{"$f":"W351","v":"Articulado"},{"$f":"BD265","v":12},11,11,11,11,11,11,11,11,11,11,11,11]
[null,"Articulado BRT",{"$f":"C351","v":1743.0550852000001},{"$f":"D266","v":87.491652556000005},{"$f":"E351","v":0.41077441111111102},{"$f":"((C352+D352)*(E352/100*100+1))","v":2582.4884959690862},{"$f":"G351","v":613.48199999999997},496211.9048432032,483189.04642457084,477362.99879994692,478939.39830632735,481800.00274639251,481800.00274639251,463500.0686405219,479051.5185511398,479548.38431696192,474812.09137958847,473623.15960535296,475353.04393698566,{"$f":"SUM(H352:S352)","v":5745191.6202973835},null,null,{"$f":"B352","v":"Articulado BRT"},{"$f":"X266","v":1.6913603571428575},{"$f":"X352/X353","v":1},{"$f":"Z353*Y352+Z344","v":2.6315547277850149},{"$f":"AA353*Y352+AA344","v":2.5624907567147202},{"$f":"AB353*Y352+AB344","v":2.5315935472337738},{"$f":"AC353*Y352+AC344","v":2.5399536480967395},{"$f":"AD353*Y352+AD344","v":2.5551242578001783},{"$f":"AE353*Y352+AE344","v":2.5551242578001783},{"$f":"AF353*Y352+AF344","v":2.4580744336334748},{"$f":"AG353*Y352+AG344","v":2.5405482540653526},{"$f":"AH353*Y352+AH344","v":2.543183276406336},{"$f":"AI353*Y352+AI344","v":2.5180653500731127},{"$f":"AJ353*Y352+AJ344","v":2.5117601022526439},{"$f":"AK353*Y352+AK344","v":2.5209341773745777},null,null,"Articulado BRT",{"$f":"AO353*$Y352","v":2.6315547277850149},2.5624907567147202,2.5315935472337738,2.5399536480967395,2.5551242578001783,2.5551242578001783,2.4580744336334748,2.5405482540653526,2.543183276406336,2.5180653500731127,2.5117601022526439,2.5209341773745777,null,null,{"$f":"W352","v":"Articulado BRT"},{"$f":"BD266","v":62},59,59,59,59,59,59,59,59,59,59,59,59]
[null,"Totais........................",null,null,null,"Totais...",null,{"$f":"SUM(H348:H352)","v":4672025.7206903864},{"$f":"SUM(I348:I352)","v":4549410.5055072987},4494556.0288481554,4509398.4358279323,4536332.1256291252,4536332.1256291252,4364031.215483523,4510454.0910076275,4515132.2730806377,4470538.255468091,4459344.0060452977,4475631.5316212121,{"$f":"SUM(T348:T352)","v":54093186.314838409},null,null,"Totais........................",{"$f":"X352","v":1.6913603571428575},{"$f":"X353/X353","v":1},{"$f":"'FU Resumo'!$C54","v":2.6315547277850149},{"$f":"'FU Resumo'!$C55","v":2.5624907567147202},{"$f":"'FU Resumo'!$C56","v":2.5315935472337738},{"$f":"'FU Resumo'!$C57","v":2.5399536480967395},{"$f":"'FU Resumo'!$C58","v":2.5551242578001783},{"$f":"'FU Resumo'!$C59","v":2.5551242578001783},{"$f":"'FU Resumo'!$C60","v":2.4580744336334748},{"$f":"'FU Resumo'!$C61","v":2.5405482540653526},{"$f":"'FU Resumo'!$C62","v":2.543183276406336},{"$f":"'FU Resumo'!$C63","v":2.5180653500731127},{"$f":"'FU Resumo'!$C64","v":2.5117601022526439},{"$f":"'FU Resumo'!$C65","v":2.5209341773745777},null,null,"Totais........................",{"$f":"'FU Resumo'!$I54","v":2.6315547277850149},{"$f":"'FU Resumo'!$I55","v":2.5624907567147202},{"$f":"'FU Resumo'!$I56","v":2.5315935472337738},{"$f":"'FU Resumo'!$I57","v":2.5399536480967395},{"$f":"'FU Resumo'!$I58","v":2.5551242578001783},{"$f":"'FU Resumo'!$I59","v":2.5551242578001783},{"$f":"'FU Resumo'!$I60","v":2.4580744336334748},{"$f":"'FU Resumo'!$I61","v":2.5405482540653526},{"$f":"'FU Resumo'!$I62","v":2.543183276406336},{"$f":"'FU Resumo'!$I63","v":2.5180653500731127},{"$f":"'FU Resumo'!$I64","v":2.5117601022526439},{"$f":"'FU Resumo'!$I65","v":2.5209341773745777},null,null,"Totais........................",{"$f":"SUM(BD348:BD352)","v":625},{"$f":"SUM(BE348:BE352)","v":594},{"$f":"SUM(BF348:BF352)","v":594},594,594,594,594,594,594,594,594,594,594]
["Cobrador","Miniônibus",{"$f":"C268","v":865.73715199999992},{"$f":"D268","v":32},{"$f":"E352","v":0.41077441111111102},{"$f":"((C354+D354)*(E354/100*100+1))","v":1266.5046019453657},{"$f":"G352","v":613.48199999999997},{"$f":"($F354*Z354*BE354)+($G354*AO354*BE354)","v":252311.66915661239},245689.86280185831,242727.45946891268,243529.02022719034,244983.56791946653,244983.56791946653,235678.49709258415,243586.03064116626,243838.67478270689,241430.38516897627,240825.84231633053,241705.44637036877,{"$f":"SUM(H354:S354)","v":2921290.0238656392},null,"Cobrador",{"$f":"B354","v":"Miniônibus"},{"$f":"X268","v":1.6913603571428575},{"$f":"X354/X359","v":1},{"$f":"Z359*$Y354+Z345","v":2.6315547277850149},2.5624907567147202,2.5315935472337738,2.5399536480967395,2.5551242578001783,2.5551242578001783,2.4580744336334748,2.5405482540653526,2.543183276406336,2.5180653500731127,2.5117601022526439,2.5209341773745777,null,"Cobrador","Miniônibus",{"$f":"AO359*$Y354","v":2.6315547277850149},2.5624907567147202,2.5315935472337738,2.5399536480967395,2.5551242578001783,2.5551242578001783,2.4580744336334748,2.5405482540653526,2.543183276406336,2.5180653500731127,2.5117601022526439,2.5209341773745777,null,"Cobrador",{"$f":"W354","v":"Miniônibus"},{"$f":"BD348","v":54},51,{"$f":"BF348","v":51},51,51,51,51,51,51,51,51,51,51]
[null,"Ônibus Básico",{"$f":"C354","v":865.73715199999992},{"$f":"D269","v":32},{"$f":"E354","v":0.41077441111111102},{"$f":"((C355+D355)*(E355/100*100+1))","v":1266.5046019453657},{"$f":"G354","v":613.48199999999997},2161964.6945380317,2105224.9028316094,2079841.1723120559,2086709.4478290624,2099172.9251138601,2099172.9251138601,2019441.239793319,2087197.9488272481,2089362.7623537825,2068727.0258596595,2063546.9233771849,2071083.9228206109,{"$f":"SUM(H355:S355)","v":25031445.890770286},null,null,{"$f":"B355","v":"Ônibus Básico"},{"$f":"X269","v":1.6913603571428575},{"$f":"X355/X359","v":1},{"$f":"Z359*$Y355+Z345","v":2.6315547277850149},2.5624907567147202,2.5315935472337738,2.5399536480967395,2.5551242578001783,2.5551242578001783,2.4580744336334748,2.5405482540653526,2.543183276406336,2.5180653500731127,2.5117601022526439,2.5209341773745777,null,null,"Ônibus Básico",{"$f":"AO359*$Y355","v":2.6315547277850149},2.5624907567147202,2.5315935472337738,2.5399536480967395,2.5551242578001783,2.5551242578001783,2.4580744336334748,2.5405482540653526,2.543183276406336,2.5180653500731127,2.5117601022526439,2.5209341773745777,null,null,{"$f":"W355","v":"Ônibus Básico"},459,437,{"$f":"BF349","v":437},437,437,437,437,437,437,437,437,437,437]
[null,"Padron",{"$f":"C355","v":865.73715199999992},{"$f":"D270","v":32},{"$f":"E355","v":0.41077441111111102},{"$f":"((C356+D356)*(E356/100*100+1))","v":1266.5046019453657},{"$f":"G355","v":613.48199999999997},{"$f":"($F356*Z356*BE356)+($G356*AO356*BE356)","v":178102.35469878523},{"$f":"($F356*AA356*BF356)+($G356*AP356*BF356)","v":173428.13844837056},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H356:S356)","v":351530.49314715579},null,null,{"$f":"B356","v":"Padron"},{"$f":"X270","v":1.6913603571428575},{"$f":"X356/X359","v":1},{"$f":"Z359*$Y356+Z345","v":2.6315547277850149},2.5624907567147202,2.5315935472337738,2.5399536480967395,2.5551242578001783,2.5551242578001783,2.4580744336334748,2.5405482540653526,2.543183276406336,2.5180653500731127,2.5117601022526439,2.5209341773745777,null,null,"Padron",{"$f":"AO359*$Y356","v":2.6315547277850149},2.5624907567147202,2.5315935472337738,2.5399536480967395,2.5551242578001783,2.5551242578001783,2.4580744336334748,2.5405482540653526,2.543183276406336,2.5180653500731127,2.5117601022526439,2.5209341773745777,null,null,{"$f":"W356","v":"Padron"},38,36,{"$f":"BF350","v":36},36,36,36,36,36,36,36,36,36,36]
[null,"Articulado",{"$f":"C356","v":865.73715199999992},{"$f":"D271","v":32},{"$f":"E356","v":0.41077441111111102},{"$f":"((C357+D357)*(E357/100*100+1))","v":1266.5046019453657},{"$f":"G356","v":613.48199999999997},54420.163935739925,52991.931192557677,52352.981454079214,52525.867107825368,52839.593080669249,52839.593080669249,50832.617019969126,52538.163471624095,52592.655345289721,52073.220330563505,51942.828734894807,52132.547256354046,{"$f":"SUM(H357:S357)","v":630082.16201023594},null,null,{"$f":"B357","v":"Articulado"},{"$f":"X271","v":1.6913603571428575},{"$f":"X357/X359","v":1},{"$f":"Z359*$Y357+Z345","v":2.6315547277850149},2.5624907567147202,2.5315935472337738,2.5399536480967395,2.5551242578001783,2.5551242578001783,2.4580744336334748,2.5405482540653526,2.543183276406336,2.5180653500731127,2.5117601022526439,2.5209341773745777,null,null,"Articulado",{"$f":"AO359*$Y357","v":2.6315547277850149},2.5624907567147202,2.5315935472337738,2.5399536480967395,2.5551242578001783,2.5551242578001783,2.4580744336334748,2.5405482540653526,2.543183276406336,2.5180653500731127,2.5117601022526439,2.5209341773745777,null,null,{"$f":"W357","v":"Articulado"},12,11,{"$f":"BF351","v":11},11,11,11,11,11,11,11,11,11,11]
[null,"Articulado BRT",{"$f":"C357","v":865.73715199999992},{"$f":"D272","v":32},{"$f":"E357","v":0.41077441111111102},{"$f":"((C358+D358)*(E358/100*100+1))","v":1266.5046019453657},{"$f":"G357","v":613.48199999999997},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H358:S358)","v":0},null,null,{"$f":"B358","v":"Articulado BRT"},{"$f":"X272","v":1.6913603571428575},{"$f":"X358/X359","v":1},{"$f":"Z359*$Y358+Z345","v":2.6315547277850149},2.5624907567147202,2.5315935472337738,2.5399536480967395,2.5551242578001783,2.5551242578001783,2.4580744336334748,2.5405482540653526,2.543183276406336,2.5180653500731127,2.5117601022526439,2.5209341773745777,null,null,"Articulado BRT",{"$f":"AO359*$Y358","v":2.6315547277850149},2.5624907567147202,2.5315935472337738,2.5399536480967395,2.5551242578001783,2.5551242578001783,2.4580744336334748,2.5405482540653526,2.543183276406336,2.5180653500731127,2.5117601022526439,2.5209341773745777,null,null,{"$f":"W358","v":"Articulado BRT"},62,59,{"$f":"BF352","v":59},{"$f":"BG352","v":59},{"$f":"BH352","v":59},{"$f":"BI352","v":59},{"$f":"BJ352","v":59},{"$f":"BK352","v":59},59,59,59,59,59]
[null,"Totais........................",null,null,null,"Totais...",null,{"$f":"SUM(H354:H358)","v":2646798.8823291692},{"$f":"SUM(I354:I358)","v":2577334.835274396},2374921.6132350476,2382764.335164078,2396996.0861139959,2396996.0861139959,2305952.3539058724,2383322.1429400388,2385794.0924817789,2362230.6313591991,2356315.5944284103,2364921.916447334,{"$f":"SUM(T354:T358)","v":28934348.569793321},null,null,"Totais........................",{"$f":"X358","v":1.6913603571428575},{"$f":"X359/X359","v":1},{"$f":"'FU Resumo'!$D54","v":2.6315547277850149},{"$f":"'FU Resumo'!$D55","v":2.5624907567147202},{"$f":"'FU Resumo'!$D56","v":2.5315935472337738},{"$f":"'FU Resumo'!$D57","v":2.5399536480967395},{"$f":"'FU Resumo'!$D58","v":2.5551242578001783},{"$f":"'FU Resumo'!$D59","v":2.5551242578001783},{"$f":"'FU Resumo'!$D60","v":2.4580744336334748},{"$f":"'FU Resumo'!$D61","v":2.5405482540653526},{"$f":"'FU Resumo'!$D62","v":2.543183276406336},{"$f":"'FU Resumo'!$D63","v":2.5180653500731127},{"$f":"'FU Resumo'!$D64","v":2.5117601022526439},{"$f":"'FU Resumo'!$D65","v":2.5209341773745777},null,null,"Totais........................",{"$f":"'FU Resumo'!$J54","v":2.6315547277850149},{"$f":"'FU Resumo'!$J55","v":2.5624907567147202},{"$f":"'FU Resumo'!$J56","v":2.5315935472337738},{"$f":"'FU Resumo'!$J57","v":2.5399536480967395},{"$f":"'FU Resumo'!$J58","v":2.5551242578001783},{"$f":"'FU Resumo'!$J59","v":2.5551242578001783},{"$f":"'FU Resumo'!$J60","v":2.4580744336334748},{"$f":"'FU Resumo'!$J61","v":2.5405482540653526},{"$f":"'FU Resumo'!$J62","v":2.543183276406336},{"$f":"'FU Resumo'!$J63","v":2.5180653500731127},{"$f":"'FU Resumo'!$J64","v":2.5117601022526439},{"$f":"'FU Resumo'!$J65","v":2.5209341773745777},null,null,"Totais........................",{"$f":"SUM(BD354:BD358)","v":625},594,594,594,594,594,594,594,594,594,594,594,{"$f":"SUM(BP354:BP358)","v":594}]
[null,null,null,null,null,"Total Mensal Mot./Cob.",null,{"$f":"H353+H359","v":7318824.603019556},{"$f":"I353+I359","v":7126745.3407816943},6869477.6420832034,6892162.7709920108,6933328.211743121,6933328.211743121,6669983.5693893954,6893776.2339476664,6900926.3655624166,6832768.8868272901,6815659.6004737075,6840553.4480685461,{"$f":"T353+T359","v":83027534.884631723}]
[]
["Controle Operacional - Composição do Custo Unitário Por Função",null,null,null,null,null,{"$f":"G344","v":"Ano 5"},"Controle Operacional - Composição de Custo Total Mensal",null,null,null,null,null,null,null,null,null,null,null,"R$"]
["Funções","Cargo","Salário","Hs Extras","Enc.","R$ Total",{"$f":"G345","v":"Benefícios"},{"$f":"H345","v":"2017-07-01"},{"$f":"DATE(YEAR(H363),MONTH(H363)+1,DAY(H363))","v":"2017-08-01"},"2017-09-01","2017-10-01","2017-11-01","2017-12-01","2018-01-01","2018-02-01","2018-03-01","2018-04-01","2018-05-01","2018-06-01","Total",null,"Fator Utilização Mensal",null,{"$f":"U343","v":"Ano 5"},null,"FU FOLHA DE PAGAMENTO",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X363","v":"Ano 5"},"FU Benefícios","FU FÍSICO PARA CÁLCULOS DOS BENEFÍCIOS",null,null,null,null,null,null,null,null,null,null,null,null,"Frota Mensal",null,null,{"$f":"BE345","v":"Ano 5"}]
[null,null,"base","e Adic.","Soc.","Por",{"$f":"G346","v":"R$ por"},"R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","Durante o",null,"Funções","Cargo","FU",null,{"$f":"H363","v":"2017-07-01"},"2017-08-01","2017-09-01","2017-10-01","2017-11-01","2017-12-01","2018-01-01","2018-02-01","2018-03-01","2018-04-01","2018-05-01","2018-06-01",null,"Funções","Cargo",{"$f":"Z364","v":"2017-07-01"},"2017-08-01","2017-09-01","2017-10-01","2017-11-01","2017-12-01","2018-01-01","2018-02-01","2018-03-01","2018-04-01","2018-05-01","2018-06-01",null,"Funções","Cargo","Frota",{"$f":"Z364","v":"2017-07-01"},"2017-08-01","2017-09-01","2017-10-01","2017-11-01","2017-12-01","2018-01-01","2018-02-01","2018-03-01","2018-04-01","2018-05-01","2018-06-01"]
[null,null,"(R$/mês)","Not.","%","Função",{"$f":"G347","v":"mês"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T347","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","Fiscal",{"$f":"C280","v":1584.595532},7.9229776600000017,{"$f":"E358","v":0.41077441111111102},{"$f":"((C366+D366)*(E366/100*100+1))","v":2246.6843626491304},{"$f":"G358","v":613.48199999999997},{"$f":"($F366*Z366*BE366)+($G366*AO366*BE366)","v":106009.31878114314},106009.31878114314,106009.31878114314,106009.31878114314,106009.31878114314,106009.31878114314,106009.31878114314,106009.31878114314,106009.31878114314,106009.31878114314,106009.31878114314,106009.31878114314,{"$f":"SUM(H366:S366)","v":1272111.8253737176},null,"Controle Operacional",{"$f":"B366","v":"Fiscal"},{"$f":"X280","v":6.2397372742200329E-2},{"$f":"X366/X373","v":0.79166666666666685},{"$f":"Z373*Y366","v":6.2397372742200335E-2},{"$f":"AA373*Y366","v":6.2397372742200335E-2},{"$f":"AB373*Y366","v":6.2397372742200335E-2},{"$f":"AC373*Y366","v":6.2397372742200335E-2},{"$f":"AD373*Y366","v":6.2397372742200335E-2},{"$f":"AE373*Y366","v":6.2397372742200335E-2},{"$f":"AF373*Y366","v":6.2397372742200335E-2},{"$f":"AG373*Y366","v":6.2397372742200335E-2},{"$f":"AH373*Y366","v":6.2397372742200335E-2},{"$f":"AI373*Y366","v":6.2397372742200335E-2},{"$f":"AJ373*Y366","v":6.2397372742200335E-2},{"$f":"AK373*Y366","v":6.2397372742200335E-2},null,"Controle Operacional",{"$f":"W366","v":"Fiscal"},{"$f":"AO373*$Y366","v":6.2397372742200335E-2},6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,null,"Controle Operacional",{"$f":"W366","v":"Fiscal"},{"$f":"BD$11","v":625},{"$f":"BE359","v":594},594,594,594,594,594,594,594,594,594,594,594]
[null,"Inspetores de Tráfego",2548.3523,12.741761500000001,{"$f":"E366","v":0.41077441111111102},3613.1259664128256,{"$f":"G366","v":613.48199999999997},12367.512965759699,12367.512965759699,12367.512965759699,12367.512965759699,12367.512965759699,12367.512965759699,12367.512965759699,12367.512965759699,12367.512965759699,12367.512965759699,12367.512965759699,12367.512965759699,148410.15558911639,null,null,"Inspetores de Tráfego",4.9261083743842365E-3,{"$f":"X367/X373","v":6.2500000000000014E-2},{"$f":"Z373*Y367","v":4.9261083743842365E-3},{"$f":"AA373*Y367","v":4.9261083743842365E-3},{"$f":"AB373*Y367","v":4.9261083743842365E-3},{"$f":"AC373*Y367","v":4.9261083743842365E-3},{"$f":"AD373*Y367","v":4.9261083743842365E-3},{"$f":"AE373*Y367","v":4.9261083743842365E-3},{"$f":"AF373*Y367","v":4.9261083743842365E-3},{"$f":"AG373*Y367","v":4.9261083743842365E-3},{"$f":"AH373*Y367","v":4.9261083743842365E-3},{"$f":"AI373*Y367","v":4.9261083743842365E-3},{"$f":"AJ373*Y367","v":4.9261083743842365E-3},{"$f":"AK373*Y367","v":4.9261083743842365E-3},null,null,"Inspetores de Tráfego",{"$f":"AO373*$Y367","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Inspetores de Tráfego",625,{"$f":"BE366","v":594},{"$f":"BF366","v":594},{"$f":"BG366","v":594},{"$f":"BH366","v":594},{"$f":"BI366","v":594},{"$f":"BJ366","v":594},{"$f":"BK366","v":594},{"$f":"BL366","v":594},{"$f":"BM366","v":594},{"$f":"BN366","v":594},{"$f":"BO366","v":594},{"$f":"BP366","v":594}]
[null,"Chefe de Tráfego",3314.57,16.572850000000003,0.41077441111111102,4699.4910925357381,613.48199999999997,5182.1116863156458,5182.1116863156458,5182.1116863156458,5182.1116863156458,5182.1116863156458,5182.1116863156458,5182.1116863156458,5182.1116863156458,5182.1116863156458,5182.1116863156458,5182.1116863156458,5182.1116863156458,62185.340235787764,null,null,"Chefe de Tráfego",1.6420361247947454E-3,{"$f":"X368/X373","v":2.0833333333333336E-2},{"$f":"Z373*Y368","v":1.6420361247947454E-3},{"$f":"AA373*Y368","v":1.6420361247947454E-3},{"$f":"AB373*Y368","v":1.6420361247947454E-3},{"$f":"AC373*Y368","v":1.6420361247947454E-3},{"$f":"AD373*Y368","v":1.6420361247947454E-3},{"$f":"AE373*Y368","v":1.6420361247947454E-3},{"$f":"AF373*Y368","v":1.6420361247947454E-3},{"$f":"AG373*Y368","v":1.6420361247947454E-3},{"$f":"AH373*Y368","v":1.6420361247947454E-3},{"$f":"AI373*Y368","v":1.6420361247947454E-3},{"$f":"AJ373*Y368","v":1.6420361247947454E-3},{"$f":"AK373*Y368","v":1.6420361247947454E-3},null,null,"Chefe de Tráfego",{"$f":"AO373*$Y368","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Chefe de Tráfego",625,594,594,594,594,594,594,594,594,594,594,594,594]
[null,"Instrutor",1696.3700000000001,8.4818500000000014,0.41077441111111102,2405.1613647154381,613.48199999999997,2944.2925429244174,2944.2925429244174,2944.2925429244174,2944.2925429244174,2944.2925429244174,2944.2925429244174,2944.2925429244174,2944.2925429244174,2944.2925429244174,2944.2925429244174,2944.2925429244174,2944.2925429244174,35331.51051509301,null,null,"Instrutor",1.6420361247947454E-3,{"$f":"X369/X373","v":2.0833333333333336E-2},{"$f":"Z373*Y369","v":1.6420361247947454E-3},{"$f":"AA373*Y369","v":1.6420361247947454E-3},{"$f":"AB373*Y369","v":1.6420361247947454E-3},{"$f":"AC373*Y369","v":1.6420361247947454E-3},{"$f":"AD373*Y369","v":1.6420361247947454E-3},{"$f":"AE373*Y369","v":1.6420361247947454E-3},{"$f":"AF373*Y369","v":1.6420361247947454E-3},{"$f":"AG373*Y369","v":1.6420361247947454E-3},{"$f":"AH373*Y369","v":1.6420361247947454E-3},{"$f":"AI373*Y369","v":1.6420361247947454E-3},{"$f":"AJ373*Y369","v":1.6420361247947454E-3},{"$f":"AK373*Y369","v":1.6420361247947454E-3},null,null,"Instrutor",{"$f":"AO373*$Y369","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Instrutor",625,594,594,594,594,594,594,594,594,594,594,594,594]
[null,"Programadores",1372.73,6.8636499999999998,0.41077441111111102,1946.2954191513782,613.48199999999997,2496.7287142461714,2496.7287142461714,2496.7287142461714,2496.7287142461714,2496.7287142461714,2496.7287142461714,2496.7287142461714,2496.7287142461714,2496.7287142461714,2496.7287142461714,2496.7287142461714,2496.7287142461714,29960.744570954059,null,null,"Programadores",1.6420361247947454E-3,{"$f":"X370/X373","v":2.0833333333333336E-2},{"$f":"Z373*Y370","v":1.6420361247947454E-3},{"$f":"AA373*Y370","v":1.6420361247947454E-3},{"$f":"AB373*Y370","v":1.6420361247947454E-3},{"$f":"AC373*Y370","v":1.6420361247947454E-3},{"$f":"AD373*Y370","v":1.6420361247947454E-3},{"$f":"AE373*Y370","v":1.6420361247947454E-3},{"$f":"AF373*Y370","v":1.6420361247947454E-3},{"$f":"AG373*Y370","v":1.6420361247947454E-3},{"$f":"AH373*Y370","v":1.6420361247947454E-3},{"$f":"AI373*Y370","v":1.6420361247947454E-3},{"$f":"AJ373*Y370","v":1.6420361247947454E-3},{"$f":"AK373*Y370","v":1.6420361247947454E-3},null,null,"Programadores",{"$f":"AO373*$Y370","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Programadores",625,594,594,594,594,594,594,594,594,594,594,594,594]
[null,"Escaladores",1372.73,6.8636499999999998,0.41077441111111102,1946.2954191513782,613.48199999999997,4993.4574284923428,4993.4574284923428,4993.4574284923428,4993.4574284923428,4993.4574284923428,4993.4574284923428,4993.4574284923428,4993.4574284923428,4993.4574284923428,4993.4574284923428,4993.4574284923428,4993.4574284923428,59921.489141908118,null,null,"Escaladores",3.2840722495894909E-3,{"$f":"X371/X373","v":4.1666666666666671E-2},{"$f":"Z373*Y371","v":3.2840722495894909E-3},{"$f":"AA373*Y371","v":3.2840722495894909E-3},{"$f":"AB373*Y371","v":3.2840722495894909E-3},{"$f":"AC373*Y371","v":3.2840722495894909E-3},{"$f":"AD373*Y371","v":3.2840722495894909E-3},{"$f":"AE373*Y371","v":3.2840722495894909E-3},{"$f":"AF373*Y371","v":3.2840722495894909E-3},{"$f":"AG373*Y371","v":3.2840722495894909E-3},{"$f":"AH373*Y371","v":3.2840722495894909E-3},{"$f":"AI373*Y371","v":3.2840722495894909E-3},{"$f":"AJ373*Y371","v":3.2840722495894909E-3},{"$f":"AK373*Y371","v":3.2840722495894909E-3},null,null,"Escaladores",{"$f":"AO373*$Y371","v":3.2840722495894909E-3},3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,null,null,"Escaladores",625,594,594,594,594,594,594,594,594,594,594,594,594]
[null,"Auxiliares",1026.5970199999999,5.1329851,0.41077441111111102,1455.5382903706159,613.48199999999997,4036.1183989495757,4036.1183989495757,4036.1183989495757,4036.1183989495757,4036.1183989495757,4036.1183989495757,4036.1183989495757,4036.1183989495757,4036.1183989495757,4036.1183989495757,4036.1183989495757,4036.1183989495757,48433.420787394913,null,null,"Auxiliares",3.2840722495894909E-3,{"$f":"X372/X373","v":4.1666666666666671E-2},{"$f":"Z373*Y372","v":3.2840722495894909E-3},{"$f":"AA373*Y372","v":3.2840722495894909E-3},{"$f":"AB373*Y372","v":3.2840722495894909E-3},{"$f":"AC373*Y372","v":3.2840722495894909E-3},{"$f":"AD373*Y372","v":3.2840722495894909E-3},{"$f":"AE373*Y372","v":3.2840722495894909E-3},{"$f":"AF373*Y372","v":3.2840722495894909E-3},{"$f":"AG373*Y372","v":3.2840722495894909E-3},{"$f":"AH373*Y372","v":3.2840722495894909E-3},{"$f":"AI373*Y372","v":3.2840722495894909E-3},{"$f":"AJ373*Y372","v":3.2840722495894909E-3},{"$f":"AK373*Y372","v":3.2840722495894909E-3},null,null,"Auxiliares",{"$f":"AO373*$Y372","v":3.2840722495894909E-3},3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,null,null,"Auxiliares",625,594,594,594,594,594,594,594,594,594,594,594,594]
[null,"Sub-total Cont.Oper.",null,null,null,"Totais...",613.48199999999997,{"$f":"SUM(H366:H372)","v":138029.54051783099},138029.54051783099,138029.54051783099,138029.54051783099,138029.54051783099,138029.54051783099,138029.54051783099,138029.54051783099,138029.54051783099,138029.54051783099,138029.54051783099,138029.54051783099,1656354.4862139716,null,null,"Sub-total Cont.Oper.",{"$f":"SUM(X366:X372)","v":7.881773399014777E-2},{"$f":"X373/X373","v":1},{"$f":"'FU Resumo'!$E54","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E55","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E56","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E57","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E58","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E59","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E60","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E61","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E62","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E63","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E64","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E65","v":7.881773399014777E-2},null,null,"Sub-total Cont.Oper.",{"$f":"'FU Resumo'!$K54","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K55","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K56","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K57","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K58","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K59","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K60","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K61","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K62","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K63","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K64","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K65","v":7.881773399014777E-2},null,null,"Sub-total Cont.Oper.",625,594,594,594,594,594,594,594,594,594,594,594,594]
["Manutenção","1/2 Oficial Eletricista",{"$f":"C288","v":985.94783599999994},4.9297391800000003,{"$f":"E372","v":0.41077441111111102},{"$f":"((C374+D374)*(E374/100*100+1))","v":1397.9047276077699},613.48199999999997,{"$f":"($F374*Z374*BE374)+($G374*AO374*BE374)","v":17656.606643335199},{"$f":"($F374*AA374*BF374)+($G374*AP374*BF374)","v":17656.606643335199},{"$f":"($F374*AB374*BG374)+($G374*AQ374*BG374)","v":17656.606643335199},{"$f":"($F374*AC374*BH374)+($G374*AR374*BH374)","v":17656.606643335199},{"$f":"($F374*AD374*BI374)+($G374*AS374*BI374)","v":17656.606643335199},{"$f":"($F374*AE374*BJ374)+($G374*AT374*BJ374)","v":17656.606643335199},{"$f":"($F374*AF374*BK374)+($G374*AU374*BK374)","v":17656.606643335199},{"$f":"($F374*AG374*BL374)+($G374*AV374*BL374)","v":17656.606643335199},{"$f":"($F374*AH374*BM374)+($G374*AW374*BM374)","v":17656.606643335199},{"$f":"($F374*AI374*BN374)+($G374*AX374*BN374)","v":17656.606643335199},{"$f":"($F374*AJ374*BO374)+($G374*AY374*BO374)","v":17656.606643335199},{"$f":"($F374*AK374*BP374)+($G374*AZ374*BP374)","v":17656.606643335199},{"$f":"SUM(H374:S374)","v":211879.27972002237},null,"Manutenção","1/2 Oficial Eletricista",{"$f":"X288","v":1.4778325123152709E-2},{"$f":"X374/X394","v":3.333333333333334E-2},{"$f":"Z394*Y374","v":1.4778325123152707E-2},{"$f":"AA394*Y374","v":1.4778325123152707E-2},{"$f":"AB394*Y374","v":1.4778325123152707E-2},{"$f":"AC394*Y374","v":1.4778325123152707E-2},{"$f":"AD394*Y374","v":1.4778325123152707E-2},{"$f":"AE394*Y374","v":1.4778325123152707E-2},{"$f":"AF394*Y374","v":1.4778325123152707E-2},{"$f":"AG394*Y374","v":1.4778325123152707E-2},{"$f":"AH394*Y374","v":1.4778325123152707E-2},{"$f":"AI394*Y374","v":1.4778325123152707E-2},{"$f":"AJ394*Y374","v":1.4778325123152707E-2},{"$f":"AK394*Y374","v":1.4778325123152707E-2},null,"Manutenção","1/2 Oficial Eletricista",{"$f":"AO394*$Y374","v":1.4778325123152707E-2},1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,null,"Manutenção","1/2 Oficial Eletricista",625,594,594,594,594,594,594,594,594,594,594,594,594]
[null,"1/2 Oficial Funileiro",985.94783599999994,4.9297391800000003,{"$f":"E374","v":0.41077441111111102},1397.9047276077699,613.48199999999997,17656.606643335199,17656.606643335199,17656.606643335199,17656.606643335199,17656.606643335199,17656.606643335199,17656.606643335199,17656.606643335199,17656.606643335199,17656.606643335199,17656.606643335199,17656.606643335199,211879.27972002237,null,null,"1/2 Oficial Funileiro",1.4778325123152709E-2,{"$f":"X375/X394","v":3.333333333333334E-2},{"$f":"Z394*Y375","v":1.4778325123152707E-2},{"$f":"AA394*Y375","v":1.4778325123152707E-2},{"$f":"AB394*Y375","v":1.4778325123152707E-2},{"$f":"AC394*Y375","v":1.4778325123152707E-2},{"$f":"AD394*Y375","v":1.4778325123152707E-2},{"$f":"AE394*Y375","v":1.4778325123152707E-2},{"$f":"AF394*Y375","v":1.4778325123152707E-2},{"$f":"AG394*Y375","v":1.4778325123152707E-2},{"$f":"AH394*Y375","v":1.4778325123152707E-2},{"$f":"AI394*Y375","v":1.4778325123152707E-2},{"$f":"AJ394*Y375","v":1.4778325123152707E-2},{"$f":"AK394*Y375","v":1.4778325123152707E-2},null,null,"1/2 Oficial Funileiro",{"$f":"AO394*$Y375","v":1.4778325123152707E-2},1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,null,null,"1/2 Oficial Funileiro",625,594,594,594,594,594,594,594,594,594,594,594,594]
[null,"Abastecedor",1347.3026840000002,6.7365134200000014,0.41077441111111102,1910.2438513615621,613.48199999999997,44308.172089914311,44308.172089914311,44308.172089914311,44308.172089914311,44308.172089914311,44308.172089914311,44308.172089914311,44308.172089914311,44308.172089914311,44308.172089914311,44308.172089914311,44308.172089914311,531698.06507897179,null,null,"Abastecedor",2.9556650246305417E-2,{"$f":"X376/X394","v":6.666666666666668E-2},{"$f":"Z394*Y376","v":2.9556650246305414E-2},{"$f":"AA394*Y376","v":2.9556650246305414E-2},{"$f":"AB394*Y376","v":2.9556650246305414E-2},{"$f":"AC394*Y376","v":2.9556650246305414E-2},{"$f":"AD394*Y376","v":2.9556650246305414E-2},{"$f":"AE394*Y376","v":2.9556650246305414E-2},{"$f":"AF394*Y376","v":2.9556650246305414E-2},{"$f":"AG394*Y376","v":2.9556650246305414E-2},{"$f":"AH394*Y376","v":2.9556650246305414E-2},{"$f":"AI394*Y376","v":2.9556650246305414E-2},{"$f":"AJ394*Y376","v":2.9556650246305414E-2},{"$f":"AK394*Y376","v":2.9556650246305414E-2},null,null,"Abastecedor",{"$f":"AO394*$Y376","v":2.9556650246305414E-2},2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,null,null,"Abastecedor",625,594,594,594,594,594,594,594,594,594,594,594,594]
[null,"Auxiliar Almoxarife",961.20016399999986,4.8060008199999995,0.41077441111111102,1362.8167783036381,613.48199999999997,23131.457621918446,23131.457621918446,23131.457621918446,23131.457621918446,23131.457621918446,23131.457621918446,23131.457621918446,23131.457621918446,23131.457621918446,23131.457621918446,23131.457621918446,23131.457621918446,277577.49146302132,null,null,"Auxiliar Almoxarife",1.9704433497536946E-2,{"$f":"X377/X394","v":4.444444444444446E-2},{"$f":"Z394*Y377","v":1.9704433497536946E-2},{"$f":"AA394*Y377","v":1.9704433497536946E-2},{"$f":"AB394*Y377","v":1.9704433497536946E-2},{"$f":"AC394*Y377","v":1.9704433497536946E-2},{"$f":"AD394*Y377","v":1.9704433497536946E-2},{"$f":"AE394*Y377","v":1.9704433497536946E-2},{"$f":"AF394*Y377","v":1.9704433497536946E-2},{"$f":"AG394*Y377","v":1.9704433497536946E-2},{"$f":"AH394*Y377","v":1.9704433497536946E-2},{"$f":"AI394*Y377","v":1.9704433497536946E-2},{"$f":"AJ394*Y377","v":1.9704433497536946E-2},{"$f":"AK394*Y377","v":1.9704433497536946E-2},null,null,"Auxiliar Almoxarife",{"$f":"AO394*$Y377","v":1.9704433497536946E-2},1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,null,null,"Auxiliar Almoxarife",625,594,594,594,594,594,594,594,594,594,594,594,594]
[null,"Auxiliar Serv. Gerais",811.75399999999991,4.0587699999999991,0.41077441111111102,1150.9277801736739,613.48199999999997,77442.813504174555,77442.813504174555,77442.813504174555,77442.813504174555,77442.813504174555,77442.813504174555,77442.813504174555,77442.813504174555,77442.813504174555,77442.813504174555,77442.813504174555,77442.813504174555,929313.7620500949,null,null,"Auxiliar Serv. Gerais",7.3891625615763554E-2,{"$f":"X378/X394","v":0.16666666666666674},{"$f":"Z394*Y378","v":7.3891625615763554E-2},{"$f":"AA394*Y378","v":7.3891625615763554E-2},{"$f":"AB394*Y378","v":7.3891625615763554E-2},{"$f":"AC394*Y378","v":7.3891625615763554E-2},{"$f":"AD394*Y378","v":7.3891625615763554E-2},{"$f":"AE394*Y378","v":7.3891625615763554E-2},{"$f":"AF394*Y378","v":7.3891625615763554E-2},{"$f":"AG394*Y378","v":7.3891625615763554E-2},{"$f":"AH394*Y378","v":7.3891625615763554E-2},{"$f":"AI394*Y378","v":7.3891625615763554E-2},{"$f":"AJ394*Y378","v":7.3891625615763554E-2},{"$f":"AK394*Y378","v":7.3891625615763554E-2},null,null,"Auxiliar Serv. Gerais",{"$f":"AO394*$Y378","v":7.3891625615763554E-2},7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,null,null,"Auxiliar Serv. Gerais",625,594,594,594,594,594,594,594,594,594,594,594,594]
[null,"Borracheiro",1328.8875679999999,6.6444378399999993,0.41077441111111102,1884.1343790589665,613.48199999999997,14616.59240552735,14616.59240552735,14616.59240552735,14616.59240552735,14616.59240552735,14616.59240552735,14616.59240552735,14616.59240552735,14616.59240552735,14616.59240552735,14616.59240552735,14616.59240552735,175399.10886632826,null,null,"Borracheiro",9.852216748768473E-3,{"$f":"X379/X394","v":2.222222222222223E-2},{"$f":"Z394*Y379","v":9.852216748768473E-3},{"$f":"AA394*Y379","v":9.852216748768473E-3},{"$f":"AB394*Y379","v":9.852216748768473E-3},{"$f":"AC394*Y379","v":9.852216748768473E-3},{"$f":"AD394*Y379","v":9.852216748768473E-3},{"$f":"AE394*Y379","v":9.852216748768473E-3},{"$f":"AF394*Y379","v":9.852216748768473E-3},{"$f":"AG394*Y379","v":9.852216748768473E-3},{"$f":"AH394*Y379","v":9.852216748768473E-3},{"$f":"AI394*Y379","v":9.852216748768473E-3},{"$f":"AJ394*Y379","v":9.852216748768473E-3},{"$f":"AK394*Y379","v":9.852216748768473E-3},null,null,"Borracheiro",{"$f":"AO394*$Y379","v":9.852216748768473E-3},9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,null,null,"Borracheiro",625,594,594,594,594,594,594,594,594,594,594,594,594]
[null,"Comprador/Almoxarife",1443.3266720000001,7.2166333600000003,0.41077441111111102,2046.3893774104185,613.48199999999997,7783.0719122255596,7783.0719122255596,7783.0719122255596,7783.0719122255596,7783.0719122255596,7783.0719122255596,7783.0719122255596,7783.0719122255596,7783.0719122255596,7783.0719122255596,7783.0719122255596,7783.0719122255596,93396.862946706708,null,null,"Comprador/Almoxarife",4.9261083743842365E-3,{"$f":"X380/X394","v":1.1111111111111115E-2},{"$f":"Z394*Y380","v":4.9261083743842365E-3},{"$f":"AA394*Y380","v":4.9261083743842365E-3},{"$f":"AB394*Y380","v":4.9261083743842365E-3},{"$f":"AC394*Y380","v":4.9261083743842365E-3},{"$f":"AD394*Y380","v":4.9261083743842365E-3},{"$f":"AE394*Y380","v":4.9261083743842365E-3},{"$f":"AF394*Y380","v":4.9261083743842365E-3},{"$f":"AG394*Y380","v":4.9261083743842365E-3},{"$f":"AH394*Y380","v":4.9261083743842365E-3},{"$f":"AI394*Y380","v":4.9261083743842365E-3},{"$f":"AJ394*Y380","v":4.9261083743842365E-3},{"$f":"AK394*Y380","v":4.9261083743842365E-3},null,null,"Comprador/Almoxarife",{"$f":"AO394*$Y380","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Comprador/Almoxarife",625,594,594,594,594,594,594,594,594,594,594,594,594]
[null,"Controlador de Manut.",2610.9766400000003,13.054883200000001,0.41077441111111102,3701.9165268794718,613.48199999999997,25254.647536614837,25254.647536614837,25254.647536614837,25254.647536614837,25254.647536614837,25254.647536614837,25254.647536614837,25254.647536614837,25254.647536614837,25254.647536614837,25254.647536614837,25254.647536614837,303055.7704393781,null,null,"Controlador de Manut.",9.852216748768473E-3,{"$f":"X381/X394","v":2.222222222222223E-2},{"$f":"Z394*Y381","v":9.852216748768473E-3},{"$f":"AA394*Y381","v":9.852216748768473E-3},{"$f":"AB394*Y381","v":9.852216748768473E-3},{"$f":"AC394*Y381","v":9.852216748768473E-3},{"$f":"AD394*Y381","v":9.852216748768473E-3},{"$f":"AE394*Y381","v":9.852216748768473E-3},{"$f":"AF394*Y381","v":9.852216748768473E-3},{"$f":"AG394*Y381","v":9.852216748768473E-3},{"$f":"AH394*Y381","v":9.852216748768473E-3},{"$f":"AI394*Y381","v":9.852216748768473E-3},{"$f":"AJ394*Y381","v":9.852216748768473E-3},{"$f":"AK394*Y381","v":9.852216748768473E-3},null,null,"Controlador de Manut.",{"$f":"AO394*$Y381","v":9.852216748768473E-3},9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,null,null,"Controlador de Manut.",{"$f":"BD380","v":625},594,594,594,594,594,594,594,594,594,594,594,594]
[null,"Eletricista (A e B)",1683.7839999999999,8.41892,0.41077441111111102,2387.3165779435021,613.48199999999997,35122.647395043154,35122.647395043154,35122.647395043154,35122.647395043154,35122.647395043154,35122.647395043154,35122.647395043154,35122.647395043154,35122.647395043154,35122.647395043154,35122.647395043154,35122.647395043154,421471.76874051796,null,null,"Eletricista (A e B)",1.9704433497536946E-2,{"$f":"X382/X394","v":4.444444444444446E-2},{"$f":"Z394*Y382","v":1.9704433497536946E-2},{"$f":"AA394*Y382","v":1.9704433497536946E-2},{"$f":"AB394*Y382","v":1.9704433497536946E-2},{"$f":"AC394*Y382","v":1.9704433497536946E-2},{"$f":"AD394*Y382","v":1.9704433497536946E-2},{"$f":"AE394*Y382","v":1.9704433497536946E-2},{"$f":"AF394*Y382","v":1.9704433497536946E-2},{"$f":"AG394*Y382","v":1.9704433497536946E-2},{"$f":"AH394*Y382","v":1.9704433497536946E-2},{"$f":"AI394*Y382","v":1.9704433497536946E-2},{"$f":"AJ394*Y382","v":1.9704433497536946E-2},{"$f":"AK394*Y382","v":1.9704433497536946E-2},null,null,"Eletricista (A e B)",{"$f":"AO394*$Y382","v":1.9704433497536946E-2},1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,null,null,"Eletricista (A e B)",625,594,594,594,594,594,594,594,594,594,594,594,594]
[null,"Eletrônico",1683.7839999999999,8.41892,0.41077441111111102,2387.3165779435021,613.48199999999997,17561.323697521577,17561.323697521577,17561.323697521577,17561.323697521577,17561.323697521577,17561.323697521577,17561.323697521577,17561.323697521577,17561.323697521577,17561.323697521577,17561.323697521577,17561.323697521577,210735.88437025898,null,null,"Eletrônico",9.852216748768473E-3,{"$f":"X383/X394","v":2.222222222222223E-2},{"$f":"Z394*Y383","v":9.852216748768473E-3},{"$f":"AA394*Y383","v":9.852216748768473E-3},{"$f":"AB394*Y383","v":9.852216748768473E-3},{"$f":"AC394*Y383","v":9.852216748768473E-3},{"$f":"AD394*Y383","v":9.852216748768473E-3},{"$f":"AE394*Y383","v":9.852216748768473E-3},{"$f":"AF394*Y383","v":9.852216748768473E-3},{"$f":"AG394*Y383","v":9.852216748768473E-3},{"$f":"AH394*Y383","v":9.852216748768473E-3},{"$f":"AI394*Y383","v":9.852216748768473E-3},{"$f":"AJ394*Y383","v":9.852216748768473E-3},{"$f":"AK394*Y383","v":9.852216748768473E-3},null,null,"Eletrônico",{"$f":"AO394*$Y383","v":9.852216748768473E-3},9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,null,null,"Eletrônico",625,594,594,594,594,594,594,594,594,594,594,594,594]
[null,"Funileiro (A e B)",1477.9345759999999,7.38967288,0.41077441111111102,2095.4574425227352,613.48199999999997,31706.601553862161,31706.601553862161,31706.601553862161,31706.601553862161,31706.601553862161,31706.601553862161,31706.601553862161,31706.601553862161,31706.601553862161,31706.601553862161,31706.601553862161,31706.601553862161,380479.21864634595,null,null,"Funileiro (A e B)",1.9704433497536946E-2,{"$f":"X384/X394","v":4.444444444444446E-2},{"$f":"Z394*Y384","v":1.9704433497536946E-2},{"$f":"AA394*Y384","v":1.9704433497536946E-2},{"$f":"AB394*Y384","v":1.9704433497536946E-2},{"$f":"AC394*Y384","v":1.9704433497536946E-2},{"$f":"AD394*Y384","v":1.9704433497536946E-2},{"$f":"AE394*Y384","v":1.9704433497536946E-2},{"$f":"AF394*Y384","v":1.9704433497536946E-2},{"$f":"AG394*Y384","v":1.9704433497536946E-2},{"$f":"AH394*Y384","v":1.9704433497536946E-2},{"$f":"AI394*Y384","v":1.9704433497536946E-2},{"$f":"AJ394*Y384","v":1.9704433497536946E-2},{"$f":"AK394*Y384","v":1.9704433497536946E-2},null,null,"Funileiro (A e B)",{"$f":"AO394*$Y384","v":1.9704433497536946E-2},1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,null,null,"Funileiro (A e B)",625,594,594,594,594,594,594,594,594,594,594,594,594]
[null,"Chefe de Manutenção",3314.57,16.572850000000003,0.41077441111111102,4699.4910925357381,613.48199999999997,15546.335058946937,15546.335058946937,15546.335058946937,15546.335058946937,15546.335058946937,15546.335058946937,15546.335058946937,15546.335058946937,15546.335058946937,15546.335058946937,15546.335058946937,15546.335058946937,186556.02070736326,null,null,"Chefe de Manutenção",4.9261083743842365E-3,{"$f":"X385/X394","v":1.1111111111111115E-2},{"$f":"Z394*Y385","v":4.9261083743842365E-3},{"$f":"AA394*Y385","v":4.9261083743842365E-3},{"$f":"AB394*Y385","v":4.9261083743842365E-3},{"$f":"AC394*Y385","v":4.9261083743842365E-3},{"$f":"AD394*Y385","v":4.9261083743842365E-3},{"$f":"AE394*Y385","v":4.9261083743842365E-3},{"$f":"AF394*Y385","v":4.9261083743842365E-3},{"$f":"AG394*Y385","v":4.9261083743842365E-3},{"$f":"AH394*Y385","v":4.9261083743842365E-3},{"$f":"AI394*Y385","v":4.9261083743842365E-3},{"$f":"AJ394*Y385","v":4.9261083743842365E-3},{"$f":"AK394*Y385","v":4.9261083743842365E-3},null,null,"Chefe de Manutenção",{"$f":"AO394*$Y385","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Chefe de Manutenção",625,594,594,594,594,594,594,594,594,594,594,594,594]
[null,"Lavador",811.75399999999991,4.0587699999999991,0.41077441111111102,1150.9277801736739,613.48199999999997,30977.125401669815,30977.125401669815,30977.125401669815,30977.125401669815,30977.125401669815,30977.125401669815,30977.125401669815,30977.125401669815,30977.125401669815,30977.125401669815,30977.125401669815,30977.125401669815,371725.50482003781,null,null,"Lavador",2.9556650246305417E-2,{"$f":"X386/X394","v":6.666666666666668E-2},{"$f":"Z394*Y386","v":2.9556650246305414E-2},{"$f":"AA394*Y386","v":2.9556650246305414E-2},{"$f":"AB394*Y386","v":2.9556650246305414E-2},{"$f":"AC394*Y386","v":2.9556650246305414E-2},{"$f":"AD394*Y386","v":2.9556650246305414E-2},{"$f":"AE394*Y386","v":2.9556650246305414E-2},{"$f":"AF394*Y386","v":2.9556650246305414E-2},{"$f":"AG394*Y386","v":2.9556650246305414E-2},{"$f":"AH394*Y386","v":2.9556650246305414E-2},{"$f":"AI394*Y386","v":2.9556650246305414E-2},{"$f":"AJ394*Y386","v":2.9556650246305414E-2},{"$f":"AK394*Y386","v":2.9556650246305414E-2},null,null,"Lavador",{"$f":"AO394*$Y386","v":2.9556650246305414E-2},2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,null,null,"Lavador",625,594,594,594,594,594,594,594,594,594,594,594,594]
[null,"Lubrificador",1251.5052440000002,6.2575262200000017,0.41077441111111102,1774.4195314746003,613.48199999999997,27949.034673811082,27949.034673811082,27949.034673811082,27949.034673811082,27949.034673811082,27949.034673811082,27949.034673811082,27949.034673811082,27949.034673811082,27949.034673811082,27949.034673811082,27949.034673811082,335388.41608573298,null,null,"Lubrificador",1.9704433497536946E-2,{"$f":"X387/X394","v":4.444444444444446E-2},{"$f":"Z394*Y387","v":1.9704433497536946E-2},{"$f":"AA394*Y387","v":1.9704433497536946E-2},{"$f":"AB394*Y387","v":1.9704433497536946E-2},{"$f":"AC394*Y387","v":1.9704433497536946E-2},{"$f":"AD394*Y387","v":1.9704433497536946E-2},{"$f":"AE394*Y387","v":1.9704433497536946E-2},{"$f":"AF394*Y387","v":1.9704433497536946E-2},{"$f":"AG394*Y387","v":1.9704433497536946E-2},{"$f":"AH394*Y387","v":1.9704433497536946E-2},{"$f":"AI394*Y387","v":1.9704433497536946E-2},{"$f":"AJ394*Y387","v":1.9704433497536946E-2},{"$f":"AK394*Y387","v":1.9704433497536946E-2},null,null,"Lubrificador",{"$f":"AO394*$Y387","v":1.9704433497536946E-2},1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,null,null,"Lubrificador",625,594,594,594,594,594,594,594,594,594,594,594,594]
[null,"Manobrista",1662.7655320000001,8.3138276600000012,0.41077441111111102,2357.5159995442691,613.48199999999997,101423.72481202849,101423.72481202849,101423.72481202849,101423.72481202849,101423.72481202849,101423.72481202849,101423.72481202849,101423.72481202849,101423.72481202849,101423.72481202849,101423.72481202849,101423.72481202849,1217084.6977443418,null,null,"Manobrista",5.7471264367816091E-2,{"$f":"X388/X394","v":0.12962962962962968},{"$f":"Z394*Y388","v":5.7471264367816091E-2},{"$f":"AA394*Y388","v":5.7471264367816091E-2},{"$f":"AB394*Y388","v":5.7471264367816091E-2},{"$f":"AC394*Y388","v":5.7471264367816091E-2},{"$f":"AD394*Y388","v":5.7471264367816091E-2},{"$f":"AE394*Y388","v":5.7471264367816091E-2},{"$f":"AF394*Y388","v":5.7471264367816091E-2},{"$f":"AG394*Y388","v":5.7471264367816091E-2},{"$f":"AH394*Y388","v":5.7471264367816091E-2},{"$f":"AI394*Y388","v":5.7471264367816091E-2},{"$f":"AJ394*Y388","v":5.7471264367816091E-2},{"$f":"AK394*Y388","v":5.7471264367816091E-2},null,null,"Manobrista",{"$f":"AO394*$Y388","v":5.7471264367816091E-2},5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,null,null,"Manobrista",625,594,594,594,594,594,594,594,594,594,594,594,594]
[null,"Mecânico (A, B e C)",1794.943552,8.974717759999999,0.41077441111111102,2544.921734713238,613.48199999999997,77015.263481923786,77015.263481923786,77015.263481923786,77015.263481923786,77015.263481923786,77015.263481923786,77015.263481923786,77015.263481923786,77015.263481923786,77015.263481923786,77015.263481923786,77015.263481923786,924183.16178308567,null,null,"Mecânico (A, B e C)",4.1050903119868636E-2,{"$f":"X389/X394","v":9.2592592592592615E-2},{"$f":"Z394*Y389","v":4.1050903119868636E-2},{"$f":"AA394*Y389","v":4.1050903119868636E-2},{"$f":"AB394*Y389","v":4.1050903119868636E-2},{"$f":"AC394*Y389","v":4.1050903119868636E-2},{"$f":"AD394*Y389","v":4.1050903119868636E-2},{"$f":"AE394*Y389","v":4.1050903119868636E-2},{"$f":"AF394*Y389","v":4.1050903119868636E-2},{"$f":"AG394*Y389","v":4.1050903119868636E-2},{"$f":"AH394*Y389","v":4.1050903119868636E-2},{"$f":"AI394*Y389","v":4.1050903119868636E-2},{"$f":"AJ394*Y389","v":4.1050903119868636E-2},{"$f":"AK394*Y389","v":4.1050903119868636E-2},null,null,"Mecânico (A, B e C)",{"$f":"AO394*$Y389","v":4.1050903119868636E-2},4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,null,null,"Mecânico (A, B e C)",625,594,594,594,594,594,594,594,594,594,594,594,594]
[null,"Mecânico de Revisão",1794.943552,8.974717759999999,0.41077441111111102,2544.921734713238,613.48199999999997,27725.494853492557,27725.494853492557,27725.494853492557,27725.494853492557,27725.494853492557,27725.494853492557,27725.494853492557,27725.494853492557,27725.494853492557,27725.494853492557,27725.494853492557,27725.494853492557,332705.93824191066,null,null,"Mecânico de Revisão",1.4778325123152709E-2,{"$f":"X390/X394","v":3.333333333333334E-2},{"$f":"Z394*Y390","v":1.4778325123152707E-2},{"$f":"AA394*Y390","v":1.4778325123152707E-2},{"$f":"AB394*Y390","v":1.4778325123152707E-2},{"$f":"AC394*Y390","v":1.4778325123152707E-2},{"$f":"AD394*Y390","v":1.4778325123152707E-2},{"$f":"AE394*Y390","v":1.4778325123152707E-2},{"$f":"AF394*Y390","v":1.4778325123152707E-2},{"$f":"AG394*Y390","v":1.4778325123152707E-2},{"$f":"AH394*Y390","v":1.4778325123152707E-2},{"$f":"AI394*Y390","v":1.4778325123152707E-2},{"$f":"AJ394*Y390","v":1.4778325123152707E-2},{"$f":"AK394*Y390","v":1.4778325123152707E-2},null,null,"Mecânico de Revisão",{"$f":"AO394*$Y390","v":1.4778325123152707E-2},1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,null,null,"Mecânico de Revisão",625,594,594,594,594,594,594,594,594,594,594,594,594]
[null,"Mecânico Montador",1794.943552,8.9747177600000008,0.41077441111111102,2544.921734713238,613.48199999999997,18483.663235661708,18483.663235661708,18483.663235661708,18483.663235661708,18483.663235661708,18483.663235661708,18483.663235661708,18483.663235661708,18483.663235661708,18483.663235661708,18483.663235661708,18483.663235661708,221803.95882794054,null,null,"Mecânico Montador",9.852216748768473E-3,{"$f":"X391/X394","v":2.222222222222223E-2},{"$f":"Z394*Y391","v":9.852216748768473E-3},{"$f":"AA394*Y391","v":9.852216748768473E-3},{"$f":"AB394*Y391","v":9.852216748768473E-3},{"$f":"AC394*Y391","v":9.852216748768473E-3},{"$f":"AD394*Y391","v":9.852216748768473E-3},{"$f":"AE394*Y391","v":9.852216748768473E-3},{"$f":"AF394*Y391","v":9.852216748768473E-3},{"$f":"AG394*Y391","v":9.852216748768473E-3},{"$f":"AH394*Y391","v":9.852216748768473E-3},{"$f":"AI394*Y391","v":9.852216748768473E-3},{"$f":"AJ394*Y391","v":9.852216748768473E-3},{"$f":"AK394*Y391","v":9.852216748768473E-3},null,null,"Mecânico Montador",{"$f":"AO394*$Y391","v":9.852216748768473E-3},9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,null,null,"Mecânico Montador",625,594,594,594,594,594,594,594,594,594,594,594,594]
[null,"Moleiro",1313.255756,6.5662787800000002,0.41077441111111102,1861.9711538882225,613.48199999999997,28973.776815952788,28973.776815952788,28973.776815952788,28973.776815952788,28973.776815952788,28973.776815952788,28973.776815952788,28973.776815952788,28973.776815952788,28973.776815952788,28973.776815952788,28973.776815952788,347685.32179143344,null,null,"Moleiro",1.9704433497536946E-2,{"$f":"X392/X394","v":4.444444444444446E-2},{"$f":"Z394*Y392","v":1.9704433497536946E-2},{"$f":"AA394*Y392","v":1.9704433497536946E-2},{"$f":"AB394*Y392","v":1.9704433497536946E-2},{"$f":"AC394*Y392","v":1.9704433497536946E-2},{"$f":"AD394*Y392","v":1.9704433497536946E-2},{"$f":"AE394*Y392","v":1.9704433497536946E-2},{"$f":"AF394*Y392","v":1.9704433497536946E-2},{"$f":"AG394*Y392","v":1.9704433497536946E-2},{"$f":"AH394*Y392","v":1.9704433497536946E-2},{"$f":"AI394*Y392","v":1.9704433497536946E-2},{"$f":"AJ394*Y392","v":1.9704433497536946E-2},{"$f":"AK394*Y392","v":1.9704433497536946E-2},null,null,"Moleiro",{"$f":"AO394*$Y392","v":1.9704433497536946E-2},1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,null,null,"Moleiro",625,594,594,594,594,594,594,594,594,594,594,594,594]
[null,"Pintor",1477.9345759999999,7.38967288,0.41077441111111102,2095.4574425227352,613.48199999999997,31706.601553862161,31706.601553862161,31706.601553862161,31706.601553862161,31706.601553862161,31706.601553862161,31706.601553862161,31706.601553862161,31706.601553862161,31706.601553862161,31706.601553862161,31706.601553862161,380479.21864634595,null,null,"Pintor",1.9704433497536946E-2,{"$f":"X393/X394","v":4.444444444444446E-2},{"$f":"Z394*Y393","v":1.9704433497536946E-2},{"$f":"AA394*Y393","v":1.9704433497536946E-2},{"$f":"AB394*Y393","v":1.9704433497536946E-2},{"$f":"AC394*Y393","v":1.9704433497536946E-2},{"$f":"AD394*Y393","v":1.9704433497536946E-2},{"$f":"AE394*Y393","v":1.9704433497536946E-2},{"$f":"AF394*Y393","v":1.9704433497536946E-2},{"$f":"AG394*Y393","v":1.9704433497536946E-2},{"$f":"AH394*Y393","v":1.9704433497536946E-2},{"$f":"AI394*Y393","v":1.9704433497536946E-2},{"$f":"AJ394*Y393","v":1.9704433497536946E-2},{"$f":"AK394*Y393","v":1.9704433497536946E-2},null,null,"Pintor",{"$f":"AO394*$Y393","v":1.9704433497536946E-2},1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,null,null,"Pintor",625,594,594,594,594,594,594,594,594,594,594,594,594]
[null,"Sub-total manutenção",null,null,null,null,null,{"$f":"SUM(H374:H393)","v":672041.56089082162},672041.56089082162,672041.56089082162,672041.56089082162,672041.56089082162,672041.56089082162,672041.56089082162,672041.56089082162,672041.56089082162,672041.56089082162,672041.56089082162,672041.56089082162,8064498.7306898618,null,null,"Sub-total manutenção",{"$f":"SUM(X374:X393)","v":0.44334975369458113},{"$f":"X394/X394","v":1},{"$f":"'FU Resumo'!$F54","v":0.44334975369458113},{"$f":"'FU Resumo'!$F55","v":0.44334975369458113},{"$f":"'FU Resumo'!$F56","v":0.44334975369458113},{"$f":"'FU Resumo'!$F57","v":0.44334975369458113},{"$f":"'FU Resumo'!$F58","v":0.44334975369458113},{"$f":"'FU Resumo'!$F59","v":0.44334975369458113},{"$f":"'FU Resumo'!$F60","v":0.44334975369458113},{"$f":"'FU Resumo'!$F61","v":0.44334975369458113},{"$f":"'FU Resumo'!$F62","v":0.44334975369458113},{"$f":"'FU Resumo'!$F63","v":0.44334975369458113},{"$f":"'FU Resumo'!$F64","v":0.44334975369458113},{"$f":"'FU Resumo'!$F65","v":0.44334975369458113},null,null,"Sub-total manutenção",{"$f":"'FU Resumo'!$L54","v":0.44334975369458113},{"$f":"'FU Resumo'!$L55","v":0.44334975369458113},{"$f":"'FU Resumo'!$L56","v":0.44334975369458113},{"$f":"'FU Resumo'!$L57","v":0.44334975369458113},{"$f":"'FU Resumo'!$L58","v":0.44334975369458113},{"$f":"'FU Resumo'!$L59","v":0.44334975369458113},{"$f":"'FU Resumo'!$L60","v":0.44334975369458113},{"$f":"'FU Resumo'!$L61","v":0.44334975369458113},{"$f":"'FU Resumo'!$L62","v":0.44334975369458113},{"$f":"'FU Resumo'!$L63","v":0.44334975369458113},{"$f":"'FU Resumo'!$L64","v":0.44334975369458113},{"$f":"'FU Resumo'!$L65","v":0.44334975369458113},null,null,"Sub-total manutenção",625,594,594,594,594,594,594,594,594,594,594,594,594]
[null,null,null,null,null,"Total Geral Mensal Pessoal de Operação",null,{"$f":"H360+H373+H394","v":8128895.704428209},7936816.4421903472,7679548.7434918564,7702233.8724006638,7743399.313151774,7743399.313151774,7480054.6707980484,7703847.3353563193,7710997.4669710696,7642839.988235943,7625730.7018823605,7650624.5494771991,92748388.101535559]
[]
["Administração - Composição do Custo Unitário Por Função",null,null,null,null,null,{"$f":"G362","v":"Ano 5"},"Administração - Composição de Custo Total Mensal",null,null,null,null,null,null,null,null,null,null,null,"R$"]
["Funções","Cargo","Salário","Hs Extras","Enc.","R$ Total",{"$f":"G363","v":"Benefícios"},{"$f":"H345","v":"2017-07-01"},{"$f":"DATE(YEAR(H398),MONTH(H398)+1,DAY(H398))","v":"2017-08-01"},"2017-09-01","2017-10-01","2017-11-01","2017-12-01","2018-01-01","2018-02-01","2018-03-01","2018-04-01","2018-05-01","2018-06-01","Total",null,"Fator Utilização Mensal",null,{"$f":"X363","v":"Ano 5"},null,"FU FOLHA DE PAGAMENTO",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X398","v":"Ano 5"},"FU Benefícios","FU FÍSICO PARA CÁLCULOS DOS BENEFÍCIOS",null,null,null,null,null,null,null,null,null,null,null,null,"Frota Mensal",null,null,{"$f":"BE363","v":"Ano 5"}]
[null,null,"base","e Adic.","Soc.","Por",{"$f":"G364","v":"R$ por"},"R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","Durante o",null,"Funções","Cargo","FU",null,{"$f":"H398","v":"2017-07-01"},"2017-08-01","2017-09-01","2017-10-01","2017-11-01","2017-12-01","2018-01-01","2018-02-01","2018-03-01","2018-04-01","2018-05-01","2018-06-01",null,"Funções","Cargo",{"$f":"Z399","v":"2017-07-01"},"2017-08-01","2017-09-01","2017-10-01","2017-11-01","2017-12-01","2018-01-01","2018-02-01","2018-03-01","2018-04-01","2018-05-01","2018-06-01",null,"Funções","Cargo","Frota",{"$f":"Z399","v":"2017-07-01"},"2017-08-01","2017-09-01","2017-10-01","2017-11-01","2017-12-01","2018-01-01","2018-02-01","2018-03-01","2018-04-01","2018-05-01","2018-06-01"]
[null,null,"(R$/mês)","Not.","%","Função",{"$f":"G365","v":"mês"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T365","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","Gerente Adm. Financeiro",{"$f":"C315","v":4078.17},0,{"$f":"E393","v":0.41077441111111102},{"$f":"((C401+D401)*(E401/100*100+1))","v":5753.3778801609997},{"$f":"G393","v":613.48199999999997},{"$f":"($F401*Z401*BE401)+($G401*AO401*BE401)","v":6210.0406712900394},{"$f":"($F401*AA401*BF401)+($G401*AP401*BF401)","v":6210.0406712900394},{"$f":"($F401*AB401*BG401)+($G401*AQ401*BG401)","v":6210.0406712900394},{"$f":"($F401*AC401*BH401)+($G401*AR401*BH401)","v":6210.0406712900394},{"$f":"($F401*AD401*BI401)+($G401*AS401*BI401)","v":6210.0406712900394},{"$f":"($F401*AE401*BJ401)+($G401*AT401*BJ401)","v":6210.0406712900394},{"$f":"($F401*AF401*BK401)+($G401*AU401*BK401)","v":6210.0406712900394},{"$f":"($F401*AG401*BL401)+($G401*AV401*BL401)","v":6210.0406712900394},{"$f":"($F401*AH401*BM401)+($G401*AW401*BM401)","v":6210.0406712900394},{"$f":"($F401*AI401*BN401)+($G401*AX401*BN401)","v":6210.0406712900394},{"$f":"($F401*AJ401*BO401)+($G401*AY401*BO401)","v":6210.0406712900394},{"$f":"($F401*AK401*BP401)+($G401*AZ401*BP401)","v":6210.0406712900394},{"$f":"SUM(H401:S401)","v":74520.488055480469},null,"Administração",{"$f":"B401","v":"Gerente Adm. Financeiro"},{"$f":"X315","v":1.6420361247947454E-3},{"$f":"X401/X426","v":2.7027027027027035E-2},{"$f":"$Y401*Z426","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,"Administração",{"$f":"W401","v":"Gerente Adm. Financeiro"},{"$f":"$Y401*AO426","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,"Administração",{"$f":"W401","v":"Gerente Adm. Financeiro"},{"$f":"BD$11","v":625},{"$f":"BE394","v":594},594,594,594,594,594,594,594,594,594,594,594]
[null,"Gerente de Operação",4078.17,0,{"$f":"E401","v":0.41077441111111102},5753.3778801609997,{"$f":"G401","v":613.48199999999997},6210.0406712900394,6210.0406712900394,6210.0406712900394,6210.0406712900394,6210.0406712900394,6210.0406712900394,6210.0406712900394,6210.0406712900394,6210.0406712900394,6210.0406712900394,6210.0406712900394,6210.0406712900394,74520.488055480469,null,null,"Gerente de Operação",1.6420361247947454E-3,{"$f":"X402/X426","v":2.7027027027027035E-2},{"$f":"$Y402*Z426","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Gerente de Operação",{"$f":"$Y402*AO426","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Gerente de Operação",625,{"$f":"BE401","v":594},{"$f":"BF401","v":594},{"$f":"BG401","v":594},{"$f":"BH401","v":594},{"$f":"BI401","v":594},{"$f":"BJ401","v":594},{"$f":"BK401","v":594},{"$f":"BL401","v":594},{"$f":"BM401","v":594},{"$f":"BN401","v":594},{"$f":"BO401","v":594},{"$f":"BP401","v":594}]
[null,"Controle de Manutenção",2578.17,0,0.41077441111111102,3637.2162634943329,613.48199999999997,4146.0012619304334,4146.0012619304334,4146.0012619304334,4146.0012619304334,4146.0012619304334,4146.0012619304334,4146.0012619304334,4146.0012619304334,4146.0012619304334,4146.0012619304334,4146.0012619304334,4146.0012619304334,49752.015143165198,null,null,"Controle de Manutenção",1.6420361247947454E-3,{"$f":"X403/X426","v":2.7027027027027035E-2},{"$f":"$Y403*Z426","v":1.6420361247947454E-3},{"$f":"$Y403*AA426","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Controle de Manutenção",{"$f":"$Y403*AO426","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Controle de Manutenção",625,594,594,594,594,594,594,594,594,594,594,594,594]
[null,"Auxiliar de Contabilidade",978.17,0,0.41077441111111102,1379.9772057165553,613.48199999999997,1944.3592252801868,1944.3592252801868,1944.3592252801868,1944.3592252801868,1944.3592252801868,1944.3592252801868,1944.3592252801868,1944.3592252801868,1944.3592252801868,1944.3592252801868,1944.3592252801868,1944.3592252801868,23332.31070336224,null,null,"Auxiliar de Contabilidade",1.6420361247947454E-3,{"$f":"X404/X426","v":2.7027027027027035E-2},{"$f":"$Y404*Z426","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Auxiliar de Contabilidade",{"$f":"$Y404*AO426","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Auxiliar de Contabilidade",625,594,594,594,594,594,594,594,594,594,594,594,594]
[null,"Assist. Adm./Financeiro",878.17,0,0.41077441111111102,1238.8997646054443,613.48199999999997,5420.2697939686404,5420.2697939686404,5420.2697939686404,5420.2697939686404,5420.2697939686404,5420.2697939686404,5420.2697939686404,5420.2697939686404,5420.2697939686404,5420.2697939686404,5420.2697939686404,5420.2697939686404,65043.237527623685,null,null,"Assist. Adm./Financeiro",4.9261083743842365E-3,{"$f":"X405/X426","v":8.1081081081081113E-2},{"$f":"$Y405*Z426","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Assist. Adm./Financeiro",{"$f":"$Y405*AO426","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Assist. Adm./Financeiro",625,594,594,594,594,594,594,594,594,594,594,594,594]
[null,"Contador",2278.17,0,0.41077441111111102,3213.9839401609997,613.48199999999997,3733.193380058512,3733.193380058512,3733.193380058512,3733.193380058512,3733.193380058512,3733.193380058512,3733.193380058512,3733.193380058512,3733.193380058512,3733.193380058512,3733.193380058512,3733.193380058512,44798.32056070213,null,null,"Contador",1.6420361247947454E-3,{"$f":"X406/X426","v":2.7027027027027035E-2},{"$f":"$Y406*Z426","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Contador",{"$f":"$Y406*AO426","v":1.6420361247947454E-3},{"$f":"$Y406*AP426","v":1.6420361247947454E-3},{"$f":"$Y406*AQ426","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Contador",625,594,594,594,594,594,594,594,594,594,594,594,594]
[null,"Auxiliar Adm./Financ.",798.17,0,0.41077441111111102,1126.0378117165553,613.48199999999997,5090.0234884711026,5090.0234884711026,5090.0234884711026,5090.0234884711026,5090.0234884711026,5090.0234884711026,5090.0234884711026,5090.0234884711026,5090.0234884711026,5090.0234884711026,5090.0234884711026,5090.0234884711026,61080.281861653231,null,null,"Auxiliar Adm./Financ.",4.9261083743842365E-3,{"$f":"X407/X426","v":8.1081081081081113E-2},{"$f":"$Y407*Z426","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Auxiliar Adm./Financ.",{"$f":"$Y407*AO426","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Auxiliar Adm./Financ.",625,594,594,594,594,594,594,594,594,594,594,594,594]
[null,"Secretária Executiva",1578.17,0,0.41077441111111102,2226.4418523832219,613.48199999999997,2769.9749890240291,2769.9749890240291,2769.9749890240291,2769.9749890240291,2769.9749890240291,2769.9749890240291,2769.9749890240291,2769.9749890240291,2769.9749890240291,2769.9749890240291,2769.9749890240291,2769.9749890240291,33239.699868288342,null,null,"Secretária Executiva",1.6420361247947454E-3,{"$f":"X408/X426","v":2.7027027027027035E-2},{"$f":"$Y408*Z426","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Secretária Executiva",{"$f":"$Y408*AO426","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Secretária Executiva",625,594,594,594,594,594,594,594,594,594,594,594,594]
[null,"Telefonista",798.17,0,0.41077441111111102,1126.0378117165553,613.48199999999997,3393.3489923140687,3393.3489923140687,3393.3489923140687,3393.3489923140687,3393.3489923140687,3393.3489923140687,3393.3489923140687,3393.3489923140687,3393.3489923140687,3393.3489923140687,3393.3489923140687,3393.3489923140687,40720.187907768821,null,null,"Telefonista",3.2840722495894909E-3,{"$f":"X409/X426","v":5.4054054054054071E-2},{"$f":"$Y409*Z426","v":3.2840722495894909E-3},3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,null,null,"Telefonista",{"$f":"$Y409*AO426","v":3.2840722495894909E-3},3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,{"$f":"$Y409*AZ426","v":3.2840722495894909E-3},null,null,"Telefonista",625,594,594,594,594,594,594,594,594,594,594,594,594]
[null,"Aux de serviços gerais",798.17,0,0.41077441111111102,1126.0378117165553,613.48199999999997,3393.3489923140687,3393.3489923140687,3393.3489923140687,3393.3489923140687,3393.3489923140687,3393.3489923140687,3393.3489923140687,3393.3489923140687,3393.3489923140687,3393.3489923140687,3393.3489923140687,3393.3489923140687,40720.187907768821,null,null,"Aux de serviços gerais",3.2840722495894909E-3,{"$f":"X410/X426","v":5.4054054054054071E-2},{"$f":"$Y410*Z426","v":3.2840722495894909E-3},3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,null,null,"Aux de serviços gerais",{"$f":"$Y410*AO426","v":3.2840722495894909E-3},3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,null,null,"Aux de serviços gerais",625,594,594,594,594,594,594,594,594,594,594,594,594]
[null,"Enc.Depto.Pessoal",3278.17,0,0.41077441111111102,4624.7583512721103,613.48199999999997,5109.2196529649154,5109.2196529649154,5109.2196529649154,5109.2196529649154,5109.2196529649154,5109.2196529649154,5109.2196529649154,5109.2196529649154,5109.2196529649154,5109.2196529649154,5109.2196529649154,5109.2196529649154,61310.635835578985,null,null,"Enc.Depto.Pessoal",1.6420361247947454E-3,{"$f":"X411/X426","v":2.7027027027027035E-2},{"$f":"$Y411*Z426","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Enc.Depto.Pessoal",{"$f":"$Y411*AO426","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Enc.Depto.Pessoal",625,594,594,594,594,594,594,594,594,594,594,594,594]
[null,"Auxiliar Administrativo",848.17,0,0.41077441111111102,1196.5765322721109,613.48199999999997,3530.9516196047089,3530.9516196047089,3530.9516196047089,3530.9516196047089,3530.9516196047089,3530.9516196047089,3530.9516196047089,3530.9516196047089,3530.9516196047089,3530.9516196047089,3530.9516196047089,3530.9516196047089,42371.41943525651,null,null,"Auxiliar Administrativo",3.2840722495894909E-3,{"$f":"X412/X426","v":5.4054054054054071E-2},{"$f":"$Y412*Z426","v":3.2840722495894909E-3},3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,null,null,"Auxiliar Administrativo",{"$f":"$Y412*AO426","v":3.2840722495894909E-3},3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,null,null,"Auxiliar Administrativo",625,594,594,594,594,594,594,594,594,594,594,594,594]
[null,"Psicólogo",3078.17,0,0.41077441111111102,4342.6034690498882,613.48199999999997,4834.0143983836351,4834.0143983836351,4834.0143983836351,4834.0143983836351,4834.0143983836351,4834.0143983836351,4834.0143983836351,4834.0143983836351,4834.0143983836351,4834.0143983836351,4834.0143983836351,4834.0143983836351,58008.172780603607,null,null,"Psicólogo",1.6420361247947454E-3,{"$f":"X413/X426","v":2.7027027027027035E-2},{"$f":"$Y413*Z426","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Psicólogo",{"$f":"$Y413*AO426","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Psicólogo",625,594,594,594,594,594,594,594,594,594,594,594,594]
[null,"Auxiliar Administrativo",778.17,0,0.41077441111111102,1097.8223234943332,613.48199999999997,1669.1539706989061,1669.1539706989061,1669.1539706989061,1669.1539706989061,1669.1539706989061,1669.1539706989061,1669.1539706989061,1669.1539706989061,1669.1539706989061,1669.1539706989061,1669.1539706989061,1669.1539706989061,20029.847648386873,null,null,"Auxiliar Administrativo",1.6420361247947454E-3,{"$f":"X414/X426","v":2.7027027027027035E-2},{"$f":"$Y414*Z426","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Auxiliar Administrativo",{"$f":"$Y414*AO426","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Auxiliar Administrativo",625,594,594,594,594,594,594,594,594,594,594,594,594]
[null,"Assist.Recrut./Seleção",1078.17,0,0.41077441111111102,1521.0546468276666,613.48199999999997,2081.9618525708274,2081.9618525708274,2081.9618525708274,2081.9618525708274,2081.9618525708274,2081.9618525708274,2081.9618525708274,2081.9618525708274,2081.9618525708274,2081.9618525708274,2081.9618525708274,2081.9618525708274,24983.542230849936,null,null,"Assist.Recrut./Seleção",1.6420361247947454E-3,{"$f":"X415/X426","v":2.7027027027027035E-2},{"$f":"$Y415*Z426","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Assist.Recrut./Seleção",{"$f":"$Y415*AO426","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Assist.Recrut./Seleção",625,594,594,594,594,594,594,594,594,594,594,594,594]
[null,"Assist.Treinam./Capac.",1078.17,0,0.41077441111111102,1521.0546468276666,613.48199999999997,2081.9618525708274,2081.9618525708274,2081.9618525708274,2081.9618525708274,2081.9618525708274,2081.9618525708274,2081.9618525708274,2081.9618525708274,2081.9618525708274,2081.9618525708274,2081.9618525708274,2081.9618525708274,24983.542230849936,null,null,"Assist.Treinam./Capac.",1.6420361247947454E-3,{"$f":"X416/X426","v":2.7027027027027035E-2},{"$f":"$Y416*Z426","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Assist.Treinam./Capac.",{"$f":"$Y416*AO426","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Assist.Treinam./Capac.",625,594,594,594,594,594,594,594,594,594,594,594,594]
[null,"Assessor Jurídico",1578.17,0,0.41077441111111102,2226.4418523832219,613.48199999999997,2769.9749890240291,2769.9749890240291,2769.9749890240291,2769.9749890240291,2769.9749890240291,2769.9749890240291,2769.9749890240291,2769.9749890240291,2769.9749890240291,2769.9749890240291,2769.9749890240291,2769.9749890240291,33239.699868288342,null,null,"Assessor Jurídico",1.6420361247947454E-3,{"$f":"X417/X426","v":2.7027027027027035E-2},{"$f":"$Y417*Z426","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Assessor Jurídico",{"$f":"$Y417*AO426","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Assessor Jurídico",{"$f":"BD416","v":625},594,594,594,594,594,594,594,594,594,594,594,594]
[null,"Auxiliar de Compras",778.17,0,0.41077441111111102,1097.8223234943332,613.48199999999997,1669.1539706989061,1669.1539706989061,1669.1539706989061,1669.1539706989061,1669.1539706989061,1669.1539706989061,1669.1539706989061,1669.1539706989061,1669.1539706989061,1669.1539706989061,1669.1539706989061,1669.1539706989061,20029.847648386873,null,null,"Auxiliar de Compras",1.6420361247947454E-3,{"$f":"X418/X426","v":2.7027027027027035E-2},{"$f":"$Y418*Z426","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Auxiliar de Compras",{"$f":"$Y418*AO426","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Auxiliar de Compras",625,594,594,594,594,594,594,594,594,594,594,594,594]
[null,"Médico do Trabalho",2778.17,0,0.41077441111111102,3919.371145716555,613.48199999999997,4421.2065165117137,4421.2065165117137,4421.2065165117137,4421.2065165117137,4421.2065165117137,4421.2065165117137,4421.2065165117137,4421.2065165117137,4421.2065165117137,4421.2065165117137,4421.2065165117137,4421.2065165117137,53054.478198140576,null,null,"Médico do Trabalho",1.6420361247947454E-3,{"$f":"X419/X426","v":2.7027027027027035E-2},{"$f":"$Y419*Z426","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Médico do Trabalho",{"$f":"$Y419*AO426","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Médico do Trabalho",625,594,594,594,594,594,594,594,594,594,594,594,594]
[null,"Eng. Seg. Trabalho",2778.17,0,0.41077441111111102,3919.371145716555,613.48199999999997,4421.2065165117137,4421.2065165117137,4421.2065165117137,4421.2065165117137,4421.2065165117137,4421.2065165117137,4421.2065165117137,4421.2065165117137,4421.2065165117137,4421.2065165117137,4421.2065165117137,4421.2065165117137,53054.478198140576,null,null,"Eng. Seg. Trabalho",1.6420361247947454E-3,{"$f":"X420/X426","v":2.7027027027027035E-2},{"$f":"$Y420*Z426","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Eng. Seg. Trabalho",{"$f":"$Y420*AO426","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Eng. Seg. Trabalho",625,594,594,594,594,594,594,594,594,594,594,594,594]
[null,"Téc. Seg. do Trabalho",2058.17,0,0.41077441111111102,2903.613569716555,613.48199999999997,3430.4676000191025,3430.4676000191025,3430.4676000191025,3430.4676000191025,3430.4676000191025,3430.4676000191025,3430.4676000191025,3430.4676000191025,3430.4676000191025,3430.4676000191025,3430.4676000191025,3430.4676000191025,41165.611200229228,null,null,"Téc. Seg. do Trabalho",1.6420361247947454E-3,{"$f":"X421/X426","v":2.7027027027027035E-2},{"$f":"$Y421*Z426","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Téc. Seg. do Trabalho",{"$f":"$Y421*AO426","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Téc. Seg. do Trabalho",625,594,594,594,594,594,594,594,594,594,594,594,594]
[null,"Auxiliar de CPD",1278.17,0,0.41077441111111102,1803.2095290498887,613.48199999999997,2357.1671071521082,2357.1671071521082,2357.1671071521082,2357.1671071521082,2357.1671071521082,2357.1671071521082,2357.1671071521082,2357.1671071521082,2357.1671071521082,2357.1671071521082,2357.1671071521082,2357.1671071521082,28286.0052858253,null,null,"Auxiliar de CPD",1.6420361247947454E-3,{"$f":"X422/X426","v":2.7027027027027035E-2},{"$f":"$Y422*Z426","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Auxiliar de CPD",{"$f":"$Y422*AO426","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Auxiliar de CPD",625,594,594,594,594,594,594,594,594,594,594,594,594]
[null,"Técnico em Informática",878.17,0,0.41077441111111102,1238.8997646054443,613.48199999999997,1806.7565979895467,1806.7565979895467,1806.7565979895467,1806.7565979895467,1806.7565979895467,1806.7565979895467,1806.7565979895467,1806.7565979895467,1806.7565979895467,1806.7565979895467,1806.7565979895467,1806.7565979895467,21681.079175874562,null,null,"Técnico em Informática",1.6420361247947454E-3,{"$f":"X423/X426","v":2.7027027027027035E-2},{"$f":"$Y423*Z426","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Técnico em Informática",{"$f":"$Y423*AO426","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Técnico em Informática",625,594,594,594,594,594,594,594,594,594,594,594,594]
[null,"Aux.Monitoramento",808.17,0,0.41077441111111102,1140.1455558276664,613.48199999999997,6841.7390355443931,6841.7390355443931,6841.7390355443931,6841.7390355443931,6841.7390355443931,6841.7390355443931,6841.7390355443931,6841.7390355443931,6841.7390355443931,6841.7390355443931,6841.7390355443931,6841.7390355443931,82100.868426532717,null,null,"Aux.Monitoramento",6.5681444991789817E-3,{"$f":"X424/X426","v":0.10810810810810814},{"$f":"$Y424*Z426","v":6.5681444991789817E-3},6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,null,null,"Aux.Monitoramento",{"$f":"$Y424*AO426","v":6.5681444991789817E-3},6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,null,null,"Aux.Monitoramento",625,594,594,594,594,594,594,594,594,594,594,594,594]
[null,"Porteiro",878.17,0,0.41077441111111102,1238.8997646054443,613.48199999999997,5420.2697939686404,5420.2697939686404,5420.2697939686404,5420.2697939686404,5420.2697939686404,5420.2697939686404,5420.2697939686404,5420.2697939686404,5420.2697939686404,5420.2697939686404,5420.2697939686404,5420.2697939686404,65043.237527623685,null,null,"Porteiro",4.9261083743842365E-3,{"$f":"X425/X426","v":8.1081081081081113E-2},{"$f":"$Y425*Z426","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,{"$f":"$Y425*AK426","v":4.9261083743842365E-3},null,null,"Porteiro",{"$f":"$Y425*AO426","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Porteiro",625,594,594,594,594,594,594,594,594,594,594,594,594]
[null,"Totais.........................",null,null,null,null,null,{"$f":"SUM(H401:H425)","v":94755.806940155075},{"$f":"SUM(I401:I425)","v":94755.806940155075},{"$f":"SUM(J401:J425)","v":94755.806940155075},94755.806940155075,94755.806940155075,94755.806940155075,94755.806940155075,94755.806940155075,94755.806940155075,94755.806940155075,94755.806940155075,94755.806940155075,{"$f":"SUM(T401:T425)","v":1137069.6832818615},null,null,"Totais.........................",{"$f":"SUM(X401:X425)","v":6.0755336617405564E-2},{"$f":"X426/X426","v":1},{"$f":"'FU Resumo'!$G54","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G55","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G56","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G57","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G58","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G59","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G60","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G61","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G62","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G63","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G64","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G65","v":6.0755336617405564E-2},null,null,"Totais.........................",{"$f":"'FU Resumo'!$M54","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M55","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M56","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M57","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M58","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M59","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M60","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M61","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M62","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M63","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M64","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M65","v":6.0755336617405564E-2},null,null,"Totais.........................",625,594,594,594,594,594,594,594,594,594,594,594,594]
[null,null,null,null,null,"Outros",null,35444.082851657338,35444.082851657338,95231.665166939507,95231.665166939507,96081.751484724067,94381.578849154932,95231.665166939507,96931.837802508657,96081.751484724067,95231.665166939507,96931.837802508657,96081.751484724067,{"$f":"SUM(H427:S427)","v":1028305.3352794171}]
[null,null,null,null,null,"Total Geral Administração",null,{"$f":"H426+H427","v":130199.88979181241},{"$f":"I426+I427","v":130199.88979181241},{"$f":"J426+J427","v":189987.4721070946},{"$f":"K426+K427","v":189987.4721070946},190837.55842487916,189137.38578931001,189987.4721070946,191687.64474266372,190837.55842487916,189987.4721070946,191687.64474266372,190837.55842487916,{"$f":"T426+T427","v":2165375.0185612785}]
["Planilha 2 - Demonstração do Custo com Pessoal",null,null,null,null,{"$f":"G430","v":"Ano 6"},null,null,null,null,{"$f":"F429","v":"Ano 6"},null,null,null,null,{"$f":"K429","v":"Ano 6"},null,null,null,null,{"$f":"P429","v":"Ano 6"},null,null,null,null,null,{"$f":"U429","v":"Ano 6"},null,null,null,null,{"$f":"AA429","v":"Ano 6"},null,null,null,null,{"$f":"AF429","v":"Ano 6"},null,null,null,{"$f":"AK429","v":"Ano 6"},null,null,null,null,{"$f":"AO429","v":"Ano 6"},null,null,null,null,{"$f":"AT429","v":"Ano 6"},null,null,null,null,null,{"$f":"AK429","v":"Ano 6"},null,null,null,null,{"$f":"BE429","v":"Ano 6"},null,null,null,null,null,null,{"$f":"BJ429","v":"Ano 6"},null,null,null,null,null,null,{"$f":"BQ429","v":"Ano 6"},null,null,null,null,null,null,{"$f":"BX429","v":"Ano 6"},null,null,null,null,null,null,{"$f":"CE429","v":"Ano 6"}]
["Motoristas e Cobradores - Composição do Custo Unitário Por Função",null,null,null,null,null,"Ano 6","Motoristas e Cobradores - Composição de Custo Total Mensal",null,null,null,null,null,null,null,null,null,null,null,"R$",null,null,null,"FU Lei Motorista Salário","FU Mot.",{"$f":"Z344","v":0},{"$f":"Z430","v":0},0,0,0,0,0,0,0,0,0,0]
["Funções","Cargo","Salário","Hs Extras","Enc.","R$ Total","Benefícios",{"$f":"DATE(YEAR(S345),MONTH(S345)+1,DAY(S345))","v":"2018-07-01"},{"$f":"DATE(YEAR(H431),MONTH(H431)+1,DAY(H431))","v":"2018-08-01"},"2018-09-01","2018-10-01","2018-11-01","2018-12-01","2019-01-01","2019-02-01","2019-03-01","2019-04-01","2019-05-01","2019-06-01","Total",null,"Fator Utilização Mensal",null,{"$f":"U429","v":"Ano 6"},"FU Cob.",{"$f":"Z345","v":0},{"$f":"Z431","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"X431","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,{"$f":"AK429","v":"Ano 6"},null,null,null,null,null,null,null,null,null,null,null,null,"Salário",{"$f":"H431","v":"2018-07-01"},{"$f":"DATE(YEAR(BS431),MONTH(BS431)+1,DAY(BS431))","v":"2018-08-01"},"2018-09-01","2018-10-01","2018-11-01","2018-12-01","2019-01-01","2019-02-01","2019-03-01","2019-04-01","2019-05-01","2019-06-01",null,{"$f":"BS431","v":"2018-07-01"},{"$f":"DATE(YEAR(CF431),MONTH(CF431)+1,DAY(CF431))","v":"2018-08-01"},"2018-09-01","2018-10-01","2018-11-01","2018-12-01","2019-01-01","2019-02-01","2019-03-01","2019-04-01","2019-05-01","2019-06-01"]
[null,null,"base","e Adic.","Soc.","Por","R$ por","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","Durante o",null,"Funções","Cargo","FU",null,{"$f":"H431","v":"2018-07-01"},"2018-08-01","2018-09-01","2018-10-01","2018-11-01","2018-12-01","2019-01-01","2019-02-01","2019-03-01","2019-04-01","2019-05-01","2019-06-01",null,"Funções","Cargo",{"$f":"Z432","v":"2018-07-01"},"2018-08-01","2018-09-01","2018-10-01","2018-11-01","2018-12-01","2019-01-01","2019-02-01","2019-03-01","2019-04-01","2019-05-01","2019-06-01",null,"Funções","Cargo","Frota",{"$f":"Z432","v":"2018-07-01"},"2018-08-01","2018-09-01","2018-10-01","2018-11-01","2018-12-01","2019-01-01","2019-02-01","2019-03-01","2019-04-01","2019-05-01","2019-06-01",null,"base","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$",null,"R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$"]
[null,null,"(R$/mês)","Not.","%","Função","mês",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P429","v":"Ano 6"},null,null,null,"Licitação",null,"FU","FU","FU","FU","FU","FU","FU","FU","FU","FU","FU","FU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Licitação","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota",null,"(R$/mês)"]
["Motorista","Miniônibus",{"$f":"C348","v":1584.595532},{"$f":"D348","v":79.537865960000019},{"$f":"E348","v":0.41077441111111102},null,{"$f":"G348","v":613.48199999999997},{"$f":"(CF434*Z434*BE434)+($G434*AO434*BE434)","v":367354.21153816959},368813.18801972311,369979.84622916463,370451.42474699952,372259.62179819675,372465.71195893496,355227.02058025205,366425.98420406342,366287.4328523415,367413.94695744466,369130.98918988352,367164.89634507615,{"$f":"SUM(H434:S434)","v":4412974.2744202502},null,"Motorista",{"$f":"B434","v":"Miniônibus"},{"$f":"X348","v":1.6913603571428575},{"$f":"X434/X439","v":1},{"$f":"Z439*Y434+Z430","v":2.4324688097055085},{"$f":"AA439*Y434+AA430","v":2.4421295531351621},{"$f":"AB439*Y434+AB430","v":2.4498546849477818},{"$f":"AC439*Y434+AC430","v":2.4529772843353248},{"$f":"AD439*Y434+AD430","v":2.4649504230409409},{"$f":"AE439*Y434+AE430","v":2.4663150674964487},{"$f":"AF439*Y434+AF430","v":2.3521675287403063},{"$f":"AG439*Y434+AG430","v":2.4263224692863385},{"$f":"AH439*Y434+AH430","v":2.4254050391030968},{"$f":"AI439*Y434+AI430","v":2.4328643531337786},{"$f":"AJ439*Y434+AJ430","v":2.4442339020437158},{"$f":"AK439*Y434+AK430","v":2.4312152422005249},null,"Motorista",{"$f":"W434","v":"Miniônibus"},{"$f":"AO439*$Y434","v":2.4324688097055085},2.4421295531351621,2.4498546849477818,2.4529772843353248,2.4649504230409409,2.4663150674964487,2.3521675287403063,2.4263224692863385,2.4254050391030968,2.4328643531337786,2.4442339020437158,2.4312152422005249,null,"Motorista",{"$f":"W434","v":"Miniônibus"},{"$f":"BD348","v":54},51,51,51,51,51,51,51,51,51,51,51,51,null,{"$f":"C434","v":1584.595532},{"$f":"$BR434*BS$446","v":1584.595532},{"$f":"$BR434*BT$446","v":1584.595532},1584.595532,1584.595532,1584.595532,1584.595532,{"$f":"$BR434*BY$446","v":1584.595532},1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,null,{"$f":"((BS434+$D434)*($E434/100*100+1))","v":2347.7168145173509},{"$f":"((BT434+$D434)*($E434/100*100+1))","v":2347.7168145173509},2347.7168145173509,2347.7168145173509,2347.7168145173509,2347.7168145173509,{"$f":"((BY434+$D434)*($E434/100*100+1))","v":2347.7168145173509},2347.7168145173509,2347.7168145173509,{"$f":"((CB434+$D434)*($E434/100*100+1))","v":2347.7168145173509},{"$f":"((CC434+$D434)*($E434/100*100+1))","v":2347.7168145173509},{"$f":"((CD434+$D434)*($E434/100*100+1))","v":2347.7168145173509}]
[null,"Ônibus Básico",{"$f":"C434","v":1584.595532},{"$f":"D349","v":79.537865959999948},{"$f":"E434","v":0.41077441111111102},null,{"$f":"G434","v":613.48199999999997},3147721.3812192176,3160222.8071493926,3170219.4667087244,3174260.2473419369,3189754.0142316073,3191519.9240402859,3043807.999873925,3139767.7470034449,3138580.5520877107,3148233.2317726137,3162945.9269799823,3146099.2098587896,{"$f":"SUM(H435:S435)","v":37813132.508267626},null,null,{"$f":"B435","v":"Ônibus Básico"},{"$f":"X349","v":1.6913603571428575},{"$f":"X435/X439","v":1},{"$f":"Z439*Y435+Z430","v":2.4324688097055085},{"$f":"AA439*Y435+AA430","v":2.4421295531351621},{"$f":"AB439*Y435+AB430","v":2.4498546849477818},{"$f":"AC439*Y435+AC430","v":2.4529772843353248},{"$f":"AD439*Y435+AD430","v":2.4649504230409409},{"$f":"AE439*Y435+AE430","v":2.4663150674964487},{"$f":"AF439*Y435+AF430","v":2.3521675287403063},{"$f":"AG439*Y435+AG430","v":2.4263224692863385},{"$f":"AH439*Y435+AH430","v":2.4254050391030968},{"$f":"AI439*Y435+AI430","v":2.4328643531337786},{"$f":"AJ439*Y435+AJ430","v":2.4442339020437158},{"$f":"AK439*Y435+AK430","v":2.4312152422005249},null,null,"Ônibus Básico",{"$f":"AO439*$Y435","v":2.4324688097055085},2.4421295531351621,2.4498546849477818,2.4529772843353248,2.4649504230409409,2.4663150674964487,2.3521675287403063,2.4263224692863385,2.4254050391030968,2.4328643531337786,2.4442339020437158,2.4312152422005249,null,null,{"$f":"W435","v":"Ônibus Básico"},{"$f":"BD349","v":459},437,437,437,437,437,437,437,437,437,437,437,437,null,{"$f":"C435","v":1584.595532},{"$f":"$BR435*BS$446","v":1584.595532},1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,{"$f":"$BR435*BY$446","v":1584.595532},1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,null,2347.7168145173509,2347.7168145173509,2347.7168145173509,2347.7168145173509,2347.7168145173509,2347.7168145173509,2347.7168145173509,2347.7168145173509,2347.7168145173509,2347.7168145173509,2347.7168145173509,2347.7168145173509]
[null,"Padron",{"$f":"C435","v":1584.595532},{"$f":"D350","v":79.537865959999948},{"$f":"E435","v":0.41077441111111102},null,{"$f":"G435","v":613.48199999999997},259308.85520341384,260338.72095509869,261162.24439705739,261495.12335082318,262771.49773990357,262916.97314748354,250748.48511547205,258653.63590875061,258555.834954594,259351.02138172562,260563.05119285895,259175.22094946553,{"$f":"SUM(H436:S436)","v":3115040.6642966466},null,null,{"$f":"B436","v":"Padron"},{"$f":"X350","v":1.6913603571428575},{"$f":"X436/X439","v":1},{"$f":"Z439*Y436+Z430","v":2.4324688097055085},{"$f":"AA439*Y436+AA430","v":2.4421295531351621},{"$f":"AB439*Y436+AB430","v":2.4498546849477818},{"$f":"AC439*Y436+AC430","v":2.4529772843353248},{"$f":"AD439*Y436+AD430","v":2.4649504230409409},{"$f":"AE439*Y436+AE430","v":2.4663150674964487},{"$f":"AF439*Y436+AF430","v":2.3521675287403063},{"$f":"AG439*Y436+AG430","v":2.4263224692863385},{"$f":"AH439*Y436+AH430","v":2.4254050391030968},{"$f":"AI439*Y436+AI430","v":2.4328643531337786},{"$f":"AJ439*Y436+AJ430","v":2.4442339020437158},{"$f":"AK439*Y436+AK430","v":2.4312152422005249},null,null,"Padron",{"$f":"AO439*$Y436","v":2.4324688097055085},2.4421295531351621,2.4498546849477818,2.4529772843353248,2.4649504230409409,2.4663150674964487,2.3521675287403063,2.4263224692863385,2.4254050391030968,2.4328643531337786,2.4442339020437158,2.4312152422005249,null,null,{"$f":"W436","v":"Padron"},{"$f":"BD350","v":38},36,36,36,36,36,36,36,36,36,36,36,36,null,{"$f":"C436","v":1584.595532},1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,null,2347.7168145173509,2347.7168145173509,2347.7168145173509,2347.7168145173509,2347.7168145173509,2347.7168145173509,2347.7168145173509,2347.7168145173509,2347.7168145173509,2347.7168145173509,2347.7168145173509,2347.7168145173509]
[null,"Articulado",{"$f":"C351","v":1743.0550852000001},{"$f":"D351","v":87.491652556000005},{"$f":"E436","v":0.41077441111111102},null,{"$f":"G436","v":613.48199999999997},85515.084030022321,85854.7139906956,86126.29621755227,86236.073308198771,86656.997086719013,86704.972084309207,82692.038257735898,85299.005281005986,85266.752403230712,85528.98962641519,85928.693797970205,85471.01401765534,{"$f":"SUM(H437:S437)","v":1027280.6301015106},null,null,{"$f":"B437","v":"Articulado"},{"$f":"X351","v":1.6913603571428575},{"$f":"X437/X439","v":1},{"$f":"Z439*Y437+Z430","v":2.4324688097055085},{"$f":"AA439*Y437+AA430","v":2.4421295531351621},{"$f":"AB439*Y437+AB430","v":2.4498546849477818},{"$f":"AC439*Y437+AC430","v":2.4529772843353248},{"$f":"AD439*Y437+AD430","v":2.4649504230409409},{"$f":"AE439*Y437+AE430","v":2.4663150674964487},{"$f":"AF439*Y437+AF430","v":2.3521675287403063},{"$f":"AG439*Y437+AG430","v":2.4263224692863385},{"$f":"AH439*Y437+AH430","v":2.4254050391030968},{"$f":"AI439*Y437+AI430","v":2.4328643531337786},{"$f":"AJ439*Y437+AJ430","v":2.4442339020437158},{"$f":"AK439*Y437+AK430","v":2.4312152422005249},null,null,"Articulado",{"$f":"AO439*$Y437","v":2.4324688097055085},2.4421295531351621,2.4498546849477818,2.4529772843353248,2.4649504230409409,2.4663150674964487,2.3521675287403063,2.4263224692863385,2.4254050391030968,2.4328643531337786,2.4442339020437158,2.4312152422005249,null,null,{"$f":"W437","v":"Articulado"},{"$f":"BD351","v":12},11,11,11,11,11,11,11,11,11,11,11,11,null,{"$f":"C437","v":1743.0550852000001},1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,null,2582.4884959690862,2582.4884959690862,2582.4884959690862,2582.4884959690862,2582.4884959690862,2582.4884959690862,2582.4884959690862,2582.4884959690862,2582.4884959690862,2582.4884959690862,2582.4884959690862,2582.4884959690862]
[null,"Articulado BRT",{"$f":"C437","v":1743.0550852000001},{"$f":"D352","v":87.491652556000005},{"$f":"E437","v":0.41077441111111102},null,{"$f":"G437","v":613.48199999999997},458671.81434284692,460493.46595009469,461950.13425778039,462538.93865306617,464796.62073785649,465053.94117947662,443530.02338240168,457512.84650721389,457339.85379914648,458746.39890531788,460890.26673456747,458435.43882196955,{"$f":"SUM(H438:S438)","v":5509959.7432717383},null,null,{"$f":"B438","v":"Articulado BRT"},{"$f":"X352","v":1.6913603571428575},{"$f":"X438/X439","v":1},{"$f":"Z439*Y438+Z430","v":2.4324688097055085},{"$f":"AA439*Y438+AA430","v":2.4421295531351621},{"$f":"AB439*Y438+AB430","v":2.4498546849477818},{"$f":"AC439*Y438+AC430","v":2.4529772843353248},{"$f":"AD439*Y438+AD430","v":2.4649504230409409},{"$f":"AE439*Y438+AE430","v":2.4663150674964487},{"$f":"AF439*Y438+AF430","v":2.3521675287403063},{"$f":"AG439*Y438+AG430","v":2.4263224692863385},{"$f":"AH439*Y438+AH430","v":2.4254050391030968},{"$f":"AI439*Y438+AI430","v":2.4328643531337786},{"$f":"AJ439*Y438+AJ430","v":2.4442339020437158},{"$f":"AK439*Y438+AK430","v":2.4312152422005249},null,null,"Articulado BRT",{"$f":"AO439*$Y438","v":2.4324688097055085},2.4421295531351621,2.4498546849477818,2.4529772843353248,2.4649504230409409,2.4663150674964487,2.3521675287403063,2.4263224692863385,2.4254050391030968,2.4328643531337786,2.4442339020437158,2.4312152422005249,null,null,{"$f":"W438","v":"Articulado BRT"},{"$f":"BD352","v":62},59,59,59,59,59,59,59,59,59,59,59,59,null,{"$f":"C438","v":1743.0550852000001},1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,null,2582.4884959690862,2582.4884959690862,2582.4884959690862,2582.4884959690862,2582.4884959690862,2582.4884959690862,2582.4884959690862,2582.4884959690862,2582.4884959690862,2582.4884959690862,2582.4884959690862,2582.4884959690862]
[null,"Totais........................",null,null,null,"Totais...",null,{"$f":"SUM(H434:H438)","v":4318571.3463336704},{"$f":"SUM(I434:I438)","v":4335722.8960650051},4349437.9878102792,4354981.8074010247,4376238.7515942836,4378661.5224104906,4176005.5672097867,4307659.2189044794,4306030.4260970233,4319273.5886435173,4339458.9278952628,4316345.7799929567,{"$f":"SUM(T434:T438)","v":51878387.82035777},null,null,"Totais........................",{"$f":"X438","v":1.6913603571428575},{"$f":"X439/X439","v":1},{"$f":"'FU Resumo'!$C66","v":2.4324688097055085},{"$f":"'FU Resumo'!$C67","v":2.4421295531351621},{"$f":"'FU Resumo'!$C68","v":2.4498546849477818},{"$f":"'FU Resumo'!$C69","v":2.4529772843353248},{"$f":"'FU Resumo'!$C70","v":2.4649504230409409},{"$f":"'FU Resumo'!$C71","v":2.4663150674964487},{"$f":"'FU Resumo'!$C72","v":2.3521675287403063},{"$f":"'FU Resumo'!$C73","v":2.4263224692863385},{"$f":"'FU Resumo'!$C74","v":2.4254050391030968},{"$f":"'FU Resumo'!$C75","v":2.4328643531337786},{"$f":"'FU Resumo'!$C76","v":2.4442339020437158},{"$f":"'FU Resumo'!$C77","v":2.4312152422005249},null,null,"Totais........................",{"$f":"'FU Resumo'!$I66","v":2.4324688097055085},{"$f":"'FU Resumo'!$I67","v":2.4421295531351621},{"$f":"'FU Resumo'!$I68","v":2.4498546849477818},{"$f":"'FU Resumo'!$I69","v":2.4529772843353248},{"$f":"'FU Resumo'!$I70","v":2.4649504230409409},{"$f":"'FU Resumo'!$I71","v":2.4663150674964487},{"$f":"'FU Resumo'!$I72","v":2.3521675287403063},{"$f":"'FU Resumo'!$I73","v":2.4263224692863385},{"$f":"'FU Resumo'!$I74","v":2.4254050391030968},{"$f":"'FU Resumo'!$I75","v":2.4328643531337786},{"$f":"'FU Resumo'!$I76","v":2.4442339020437158},{"$f":"'FU Resumo'!$I77","v":2.4312152422005249},null,null,"Totais........................",{"$f":"SUM(BD434:BD438)","v":625},{"$f":"SUM(BE434:BE438)","v":594},{"$f":"SUM(BF434:BF438)","v":594},594,594,594,594,594,594,594,594,594,594]
["Cobrador","Miniônibus",{"$f":"C354","v":865.73715199999992},{"$f":"D354","v":32},{"$f":"E438","v":0.41077441111111102},null,{"$f":"G438","v":613.48199999999997},{"$f":"(CF440*Z440*BE440)+($G440*AO440*BE440)","v":233223.44736671372},234149.71284555533,234890.39320516068,235189.78590076364,236337.76225860306,236468.60343653447,225524.21541769855,232634.14044712292,232546.17786803452,233261.37180034112,234351.47638100421,233103.25617089955,{"$f":"SUM(H440:S440)","v":2801680.3430984323},null,"Cobrador",{"$f":"B440","v":"Miniônibus"},{"$f":"X354","v":1.6913603571428575},{"$f":"X440/X445","v":1},{"$f":"Z445*$Y440+Z431","v":2.4324688097055085},2.4421295531351621,2.4498546849477818,2.4529772843353248,2.4649504230409409,2.4663150674964487,2.3521675287403063,2.4263224692863385,2.4254050391030968,2.4328643531337786,2.4442339020437158,2.4312152422005249,null,"Cobrador","Miniônibus",{"$f":"AO445*$Y440","v":2.4324688097055085},2.4421295531351621,2.4498546849477818,2.4529772843353248,2.4649504230409409,2.4663150674964487,2.3521675287403063,2.4263224692863385,2.4254050391030968,2.4328643531337786,2.4442339020437158,2.4312152422005249,null,"Cobrador",{"$f":"W440","v":"Miniônibus"},{"$f":"BD434","v":54},51,{"$f":"BF434","v":51},51,51,51,51,51,51,51,51,51,51,null,{"$f":"C440","v":865.73715199999992},{"$f":"$BR440*BS$446","v":865.73715199999992},865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,null,{"$f":"((BS440+$D440)*($E440/100*100+1))","v":1266.5046019453657},1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657]
[null,"Ônibus Básico",{"$f":"C440","v":865.73715199999992},{"$f":"D355","v":32},{"$f":"E440","v":0.41077441111111102},null,{"$f":"G440","v":613.48199999999997},1998404.8333187038,2006341.6571276016,2012688.2711893178,2015253.6556594847,2025090.2373923436,2026211.3667012858,1932432.9830889073,1993355.2818704457,1992601.5633006091,1998729.7936617462,2008070.4936960556,1997374.9597388844,{"$f":"SUM(H441:S441)","v":24006555.096745387},null,null,{"$f":"B441","v":"Ônibus Básico"},{"$f":"X355","v":1.6913603571428575},{"$f":"X441/X445","v":1},{"$f":"Z445*$Y441+Z431","v":2.4324688097055085},2.4421295531351621,2.4498546849477818,2.4529772843353248,2.4649504230409409,2.4663150674964487,2.3521675287403063,2.4263224692863385,2.4254050391030968,2.4328643531337786,2.4442339020437158,2.4312152422005249,null,null,"Ônibus Básico",{"$f":"AO445*$Y441","v":2.4324688097055085},2.4421295531351621,2.4498546849477818,2.4529772843353248,2.4649504230409409,2.4663150674964487,2.3521675287403063,2.4263224692863385,2.4254050391030968,2.4328643531337786,2.4442339020437158,2.4312152422005249,null,null,{"$f":"W441","v":"Ônibus Básico"},459,437,{"$f":"BF435","v":437},437,437,437,437,437,437,437,437,437,437,null,{"$f":"C441","v":865.73715199999992},865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,null,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657]
[null,"Padron",{"$f":"C441","v":865.73715199999992},{"$f":"D356","v":32},{"$f":"E441","v":0.41077441111111102},null,{"$f":"G441","v":613.48199999999997},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H442:S442)","v":0},null,null,{"$f":"B442","v":"Padron"},{"$f":"X356","v":1.6913603571428575},{"$f":"X442/X445","v":1},{"$f":"Z445*$Y442+Z431","v":2.4324688097055085},2.4421295531351621,2.4498546849477818,2.4529772843353248,2.4649504230409409,2.4663150674964487,2.3521675287403063,2.4263224692863385,2.4254050391030968,2.4328643531337786,2.4442339020437158,2.4312152422005249,null,null,"Padron",{"$f":"AO445*$Y442","v":2.4324688097055085},2.4421295531351621,2.4498546849477818,2.4529772843353248,2.4649504230409409,2.4663150674964487,2.3521675287403063,2.4263224692863385,2.4254050391030968,2.4328643531337786,2.4442339020437158,2.4312152422005249,null,null,{"$f":"W442","v":"Padron"},38,36,{"$f":"BF436","v":36},36,36,36,36,36,36,36,36,36,36,null,{"$f":"C442","v":865.73715199999992},865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,null,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657]
[null,"Articulado",{"$f":"C442","v":865.73715199999992},{"$f":"D357","v":32},{"$f":"E442","v":0.41077441111111102},null,{"$f":"G442","v":613.48199999999997},{"$f":"(CF443*Z443*BE443)+($G443*AO443*BE443)","v":50303.096490859818},50502.879241198207,50662.633828564067,50727.208723694115,50974.811467541833,51003.032113762347,48642.477835189886,50175.99107683044,50157.018755850579,50311.276270661809,50546.396866491101,50277.172899605786,{"$f":"SUM(H443:S443)","v":604283.99557024997},null,null,{"$f":"B443","v":"Articulado"},{"$f":"X357","v":1.6913603571428575},{"$f":"X443/X445","v":1},{"$f":"Z445*$Y443+Z431","v":2.4324688097055085},2.4421295531351621,2.4498546849477818,2.4529772843353248,2.4649504230409409,2.4663150674964487,2.3521675287403063,2.4263224692863385,2.4254050391030968,2.4328643531337786,{"$f":"AJ445*$Y443+AJ431","v":2.4442339020437158},2.4312152422005249,null,null,"Articulado",{"$f":"AO445*$Y443","v":2.4324688097055085},2.4421295531351621,2.4498546849477818,2.4529772843353248,2.4649504230409409,2.4663150674964487,2.3521675287403063,2.4263224692863385,2.4254050391030968,2.4328643531337786,2.4442339020437158,2.4312152422005249,null,null,{"$f":"W443","v":"Articulado"},12,11,{"$f":"BF437","v":11},11,11,11,11,11,11,11,11,11,11,null,{"$f":"C443","v":865.73715199999992},865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,null,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657]
[null,"Articulado BRT",{"$f":"C443","v":865.73715199999992},{"$f":"D358","v":32},{"$f":"E443","v":0.41077441111111102},null,{"$f":"G443","v":613.48199999999997},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H444:S444)","v":0},null,null,{"$f":"B444","v":"Articulado BRT"},{"$f":"X358","v":1.6913603571428575},{"$f":"X444/X445","v":1},{"$f":"Z445*$Y444+Z431","v":2.4324688097055085},2.4421295531351621,2.4498546849477818,2.4529772843353248,2.4649504230409409,2.4663150674964487,2.3521675287403063,2.4263224692863385,2.4254050391030968,2.4328643531337786,2.4442339020437158,2.4312152422005249,null,null,"Articulado BRT",{"$f":"AO445*$Y444","v":2.4324688097055085},2.4421295531351621,2.4498546849477818,2.4529772843353248,2.4649504230409409,2.4663150674964487,2.3521675287403063,2.4263224692863385,2.4254050391030968,2.4328643531337786,2.4442339020437158,2.4312152422005249,null,null,{"$f":"W444","v":"Articulado BRT"},62,59,{"$f":"BF438","v":59},{"$f":"BG438","v":59},{"$f":"BH438","v":59},{"$f":"BI438","v":59},{"$f":"BJ438","v":59},{"$f":"BK438","v":59},59,59,59,59,59,null,{"$f":"C444","v":865.73715199999992},{"$f":"$BR444*BS$446","v":865.73715199999992},865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,null,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657]
[null,"Totais........................",null,null,null,"Totais...",null,{"$f":"SUM(H440:H444)","v":2281931.3771762773},{"$f":"SUM(I440:I444)","v":2290994.2492143554},2298241.2982230424,2301170.6502839425,2312402.8111184887,2313683.0022515827,2206599.6763417958,2276165.413394399,2275304.7599244942,2282302.4417327493,2292968.3669435508,2280755.3888093894,{"$f":"SUM(T440:T444)","v":27412519.435414068},null,null,"Totais........................",{"$f":"X444","v":1.6913603571428575},{"$f":"X445/X445","v":1},{"$f":"'FU Resumo'!$D66","v":2.4324688097055085},{"$f":"'FU Resumo'!$D67","v":2.4421295531351621},{"$f":"'FU Resumo'!$D68","v":2.4498546849477818},{"$f":"'FU Resumo'!$D69","v":2.4529772843353248},{"$f":"'FU Resumo'!$D70","v":2.4649504230409409},{"$f":"'FU Resumo'!$D71","v":2.4663150674964487},{"$f":"'FU Resumo'!$D72","v":2.3521675287403063},{"$f":"'FU Resumo'!$D73","v":2.4263224692863385},{"$f":"'FU Resumo'!$D74","v":2.4254050391030968},{"$f":"'FU Resumo'!$D75","v":2.4328643531337786},{"$f":"'FU Resumo'!$D76","v":2.4442339020437158},{"$f":"'FU Resumo'!$D77","v":2.4312152422005249},null,null,"Totais........................",{"$f":"'FU Resumo'!$J66","v":2.4324688097055085},{"$f":"'FU Resumo'!$J67","v":2.4421295531351621},{"$f":"'FU Resumo'!$J68","v":2.4498546849477818},{"$f":"'FU Resumo'!$J69","v":2.4529772843353248},{"$f":"'FU Resumo'!$J70","v":2.4649504230409409},{"$f":"'FU Resumo'!$J71","v":2.4663150674964487},{"$f":"'FU Resumo'!$J72","v":2.3521675287403063},{"$f":"'FU Resumo'!$J73","v":2.4263224692863385},{"$f":"'FU Resumo'!$J74","v":2.4254050391030968},{"$f":"'FU Resumo'!$J75","v":2.4328643531337786},{"$f":"'FU Resumo'!$J76","v":2.4442339020437158},{"$f":"'FU Resumo'!$J77","v":2.4312152422005249},null,null,"Totais........................",{"$f":"SUM(BD440:BD444)","v":625},594,594,594,594,594,594,594,594,594,594,594,{"$f":"SUM(BP440:BP444)","v":594}]
[null,null,null,null,null,"Total Mensal Mot./Cob.",null,{"$f":"H439+H445","v":6600502.7235099478},{"$f":"I439+I445","v":6626717.1452793609},6647679.2860333212,6656152.4576849677,6688641.5627127718,6692344.5246620737,6382605.2435515821,6583824.6322988784,6581335.186021518,6601576.0303762667,6632427.2948388141,6597101.1688023461,{"$f":"T439+T445","v":79290907.255771846},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quinq.",1,{"$f":"BS446","v":1},1,1,1,1,1,1,1,1,1,1]
[]
["Controle Operacional - Composição do Custo Unitário Por Função",null,null,null,null,null,{"$f":"G430","v":"Ano 6"},"Controle Operacional - Composição de Custo Total Mensal",null,null,null,null,null,null,null,null,null,null,null,"R$"]
["Funções","Cargo","Salário","Hs Extras","Enc.","R$ Total",{"$f":"G431","v":"Benefícios"},{"$f":"H431","v":"2018-07-01"},{"$f":"DATE(YEAR(H449),MONTH(H449)+1,DAY(H449))","v":"2018-08-01"},"2018-09-01","2018-10-01","2018-11-01","2018-12-01","2019-01-01","2019-02-01","2019-03-01","2019-04-01","2019-05-01","2019-06-01","Total",null,"Fator Utilização Mensal",null,{"$f":"U429","v":"Ano 6"},null,"FU FOLHA DE PAGAMENTO",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X449","v":"Ano 6"},"FU Benefícios","FU FÍSICO PARA CÁLCULOS DOS BENEFÍCIOS",null,null,null,null,null,null,null,null,null,null,null,null,"Frota Mensal",null,null,{"$f":"BE431","v":"Ano 6"},null,null,null,null,null,null,null,null,null,null,null,null,"Salário",{"$f":"H449","v":"2018-07-01"},{"$f":"DATE(YEAR(BS449),MONTH(BS449)+1,DAY(BS449))","v":"2018-08-01"},"2018-09-01","2018-10-01","2018-11-01","2018-12-01","2019-01-01","2019-02-01","2019-03-01","2019-04-01","2019-05-01","2019-06-01",null,{"$f":"BS449","v":"2018-07-01"},{"$f":"DATE(YEAR(CF449),MONTH(CF449)+1,DAY(CF449))","v":"2018-08-01"},"2018-09-01","2018-10-01","2018-11-01","2018-12-01","2019-01-01","2019-02-01","2019-03-01","2019-04-01","2019-05-01","2019-06-01"]
[null,null,"base","e Adic.","Soc.","Por",{"$f":"G432","v":"R$ por"},"R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","Durante o",null,"Funções","Cargo","FU",null,{"$f":"H449","v":"2018-07-01"},"2018-08-01","2018-09-01","2018-10-01","2018-11-01","2018-12-01","2019-01-01","2019-02-01","2019-03-01","2019-04-01","2019-05-01","2019-06-01",null,"Funções","Cargo",{"$f":"Z450","v":"2018-07-01"},"2018-08-01","2018-09-01","2018-10-01","2018-11-01","2018-12-01","2019-01-01","2019-02-01","2019-03-01","2019-04-01","2019-05-01","2019-06-01",null,"Funções","Cargo","Frota",{"$f":"Z450","v":"2018-07-01"},"2018-08-01","2018-09-01","2018-10-01","2018-11-01","2018-12-01","2019-01-01","2019-02-01","2019-03-01","2019-04-01","2019-05-01","2019-06-01",null,"base","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$",null,"R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$"]
[null,null,"(R$/mês)","Not.","%","Função",{"$f":"G433","v":"mês"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T433","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",null,"(R$/mês)"]
["Controle Operacional","Fiscal",{"$f":"C366","v":1584.595532},7.9229776600000017,{"$f":"E444","v":0.41077441111111102},null,{"$f":"G444","v":613.48199999999997},{"$f":"(CF452*Z452*BE452)+($G452*AO452*BE452)","v":106009.31878114314},106009.31878114314,106009.31878114314,106009.31878114314,106009.31878114314,106009.31878114314,106009.31878114314,106009.31878114314,106009.31878114314,106009.31878114314,106009.31878114314,106009.31878114314,{"$f":"SUM(H452:S452)","v":1272111.8253737176},null,"Controle Operacional",{"$f":"B452","v":"Fiscal"},{"$f":"X366","v":6.2397372742200329E-2},{"$f":"X452/X459","v":0.79166666666666685},{"$f":"Z459*Y452","v":6.2397372742200335E-2},{"$f":"AA459*Y452","v":6.2397372742200335E-2},{"$f":"AB459*Y452","v":6.2397372742200335E-2},{"$f":"AC459*Y452","v":6.2397372742200335E-2},{"$f":"AD459*Y452","v":6.2397372742200335E-2},{"$f":"AE459*Y452","v":6.2397372742200335E-2},{"$f":"AF459*Y452","v":6.2397372742200335E-2},{"$f":"AG459*Y452","v":6.2397372742200335E-2},{"$f":"AH459*Y452","v":6.2397372742200335E-2},{"$f":"AI459*Y452","v":6.2397372742200335E-2},{"$f":"AJ459*Y452","v":6.2397372742200335E-2},{"$f":"AK459*Y452","v":6.2397372742200335E-2},null,"Controle Operacional",{"$f":"W452","v":"Fiscal"},{"$f":"AO459*$Y452","v":6.2397372742200335E-2},6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,null,"Controle Operacional",{"$f":"W452","v":"Fiscal"},{"$f":"BD$11","v":625},{"$f":"BE445","v":594},594,594,594,594,594,594,594,594,594,594,594,null,{"$f":"C452","v":1584.595532},{"$f":"$BR452*BS$446","v":1584.595532},1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,{"$f":"$BR452*CA$446","v":1584.595532},{"$f":"$BR452*CB$446","v":1584.595532},{"$f":"$BR452*CC$446","v":1584.595532},{"$f":"$BR452*CD$446","v":1584.595532},null,{"$f":"((BS452+$D452)*($E452/100*100+1))","v":2246.6843626491304},2246.6843626491304,2246.6843626491304,2246.6843626491304,2246.6843626491304,2246.6843626491304,2246.6843626491304,2246.6843626491304,2246.6843626491304,2246.6843626491304,2246.6843626491304,2246.6843626491304]
[null,"Inspetores de Tráfego",2548.3523,12.741761500000001,{"$f":"E452","v":0.41077441111111102},null,{"$f":"G452","v":613.48199999999997},12367.512965759699,12367.512965759699,12367.512965759699,12367.512965759699,12367.512965759699,12367.512965759699,12367.512965759699,12367.512965759699,12367.512965759699,12367.512965759699,12367.512965759699,12367.512965759699,148410.15558911639,null,null,"Inspetores de Tráfego",4.9261083743842365E-3,{"$f":"X453/X459","v":6.2500000000000014E-2},{"$f":"Z459*Y453","v":4.9261083743842365E-3},{"$f":"AA459*Y453","v":4.9261083743842365E-3},{"$f":"AB459*Y453","v":4.9261083743842365E-3},{"$f":"AC459*Y453","v":4.9261083743842365E-3},{"$f":"AD459*Y453","v":4.9261083743842365E-3},{"$f":"AE459*Y453","v":4.9261083743842365E-3},{"$f":"AF459*Y453","v":4.9261083743842365E-3},{"$f":"AG459*Y453","v":4.9261083743842365E-3},{"$f":"AH459*Y453","v":4.9261083743842365E-3},{"$f":"AI459*Y453","v":4.9261083743842365E-3},{"$f":"AJ459*Y453","v":4.9261083743842365E-3},{"$f":"AK459*Y453","v":4.9261083743842365E-3},null,null,"Inspetores de Tráfego",{"$f":"AO459*$Y453","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Inspetores de Tráfego",625,{"$f":"BE452","v":594},{"$f":"BF452","v":594},{"$f":"BG452","v":594},{"$f":"BH452","v":594},{"$f":"BI452","v":594},{"$f":"BJ452","v":594},{"$f":"BK452","v":594},{"$f":"BL452","v":594},{"$f":"BM452","v":594},{"$f":"BN452","v":594},{"$f":"BO452","v":594},{"$f":"BP452","v":594},null,2548.3523,2548.3523,2548.3523,2548.3523,2548.3523,2548.3523,2548.3523,2548.3523,2548.3523,2548.3523,2548.3523,2548.3523,2548.3523,null,3613.1259664128256,3613.1259664128256,3613.1259664128256,3613.1259664128256,3613.1259664128256,3613.1259664128256,3613.1259664128256,3613.1259664128256,3613.1259664128256,3613.1259664128256,3613.1259664128256,3613.1259664128256]
[null,"Chefe de Tráfego",3314.57,16.572850000000003,0.41077441111111102,null,613.48199999999997,5182.1116863156458,5182.1116863156458,5182.1116863156458,5182.1116863156458,5182.1116863156458,5182.1116863156458,5182.1116863156458,5182.1116863156458,5182.1116863156458,5182.1116863156458,5182.1116863156458,5182.1116863156458,62185.340235787764,null,null,"Chefe de Tráfego",1.6420361247947454E-3,{"$f":"X454/X459","v":2.0833333333333336E-2},{"$f":"Z459*Y454","v":1.6420361247947454E-3},{"$f":"AA459*Y454","v":1.6420361247947454E-3},{"$f":"AB459*Y454","v":1.6420361247947454E-3},{"$f":"AC459*Y454","v":1.6420361247947454E-3},{"$f":"AD459*Y454","v":1.6420361247947454E-3},{"$f":"AE459*Y454","v":1.6420361247947454E-3},{"$f":"AF459*Y454","v":1.6420361247947454E-3},{"$f":"AG459*Y454","v":1.6420361247947454E-3},{"$f":"AH459*Y454","v":1.6420361247947454E-3},{"$f":"AI459*Y454","v":1.6420361247947454E-3},{"$f":"AJ459*Y454","v":1.6420361247947454E-3},{"$f":"AK459*Y454","v":1.6420361247947454E-3},null,null,"Chefe de Tráfego",{"$f":"AO459*$Y454","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Chefe de Tráfego",625,594,594,594,594,594,594,594,594,594,594,594,594,null,3314.57,3314.57,3314.57,3314.57,3314.57,3314.57,3314.57,3314.57,3314.57,3314.57,3314.57,3314.57,3314.57,null,4699.4910925357381,4699.4910925357381,4699.4910925357381,4699.4910925357381,4699.4910925357381,4699.4910925357381,4699.4910925357381,4699.4910925357381,4699.4910925357381,4699.4910925357381,4699.4910925357381,4699.4910925357381]
[null,"Instrutor",1696.3700000000001,8.4818500000000014,0.41077441111111102,null,613.48199999999997,2944.2925429244174,2944.2925429244174,2944.2925429244174,2944.2925429244174,2944.2925429244174,2944.2925429244174,2944.2925429244174,2944.2925429244174,2944.2925429244174,2944.2925429244174,2944.2925429244174,2944.2925429244174,35331.51051509301,null,null,"Instrutor",1.6420361247947454E-3,{"$f":"X455/X459","v":2.0833333333333336E-2},{"$f":"Z459*Y455","v":1.6420361247947454E-3},{"$f":"AA459*Y455","v":1.6420361247947454E-3},{"$f":"AB459*Y455","v":1.6420361247947454E-3},{"$f":"AC459*Y455","v":1.6420361247947454E-3},{"$f":"AD459*Y455","v":1.6420361247947454E-3},{"$f":"AE459*Y455","v":1.6420361247947454E-3},{"$f":"AF459*Y455","v":1.6420361247947454E-3},{"$f":"AG459*Y455","v":1.6420361247947454E-3},{"$f":"AH459*Y455","v":1.6420361247947454E-3},{"$f":"AI459*Y455","v":1.6420361247947454E-3},{"$f":"AJ459*Y455","v":1.6420361247947454E-3},{"$f":"AK459*Y455","v":1.6420361247947454E-3},null,null,"Instrutor",{"$f":"AO459*$Y455","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Instrutor",625,594,594,594,594,594,594,594,594,594,594,594,594,null,1696.3700000000001,1696.3700000000001,1696.3700000000001,1696.3700000000001,1696.3700000000001,1696.3700000000001,1696.3700000000001,1696.3700000000001,1696.3700000000001,1696.3700000000001,1696.3700000000001,1696.3700000000001,1696.3700000000001,null,2405.1613647154381,2405.1613647154381,2405.1613647154381,2405.1613647154381,2405.1613647154381,2405.1613647154381,2405.1613647154381,2405.1613647154381,2405.1613647154381,2405.1613647154381,2405.1613647154381,2405.1613647154381]
[null,"Programadores",1372.73,6.8636499999999998,0.41077441111111102,null,613.48199999999997,2496.7287142461714,2496.7287142461714,2496.7287142461714,2496.7287142461714,2496.7287142461714,2496.7287142461714,2496.7287142461714,2496.7287142461714,2496.7287142461714,2496.7287142461714,2496.7287142461714,2496.7287142461714,29960.744570954059,null,null,"Programadores",1.6420361247947454E-3,{"$f":"X456/X459","v":2.0833333333333336E-2},{"$f":"Z459*Y456","v":1.6420361247947454E-3},{"$f":"AA459*Y456","v":1.6420361247947454E-3},{"$f":"AB459*Y456","v":1.6420361247947454E-3},{"$f":"AC459*Y456","v":1.6420361247947454E-3},{"$f":"AD459*Y456","v":1.6420361247947454E-3},{"$f":"AE459*Y456","v":1.6420361247947454E-3},{"$f":"AF459*Y456","v":1.6420361247947454E-3},{"$f":"AG459*Y456","v":1.6420361247947454E-3},{"$f":"AH459*Y456","v":1.6420361247947454E-3},{"$f":"AI459*Y456","v":1.6420361247947454E-3},{"$f":"AJ459*Y456","v":1.6420361247947454E-3},{"$f":"AK459*Y456","v":1.6420361247947454E-3},null,null,"Programadores",{"$f":"AO459*$Y456","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Programadores",625,594,594,594,594,594,594,594,594,594,594,594,594,null,1372.73,1372.73,1372.73,1372.73,1372.73,1372.73,1372.73,1372.73,1372.73,1372.73,1372.73,1372.73,1372.73,null,1946.2954191513782,1946.2954191513782,1946.2954191513782,1946.2954191513782,1946.2954191513782,1946.2954191513782,1946.2954191513782,1946.2954191513782,1946.2954191513782,1946.2954191513782,1946.2954191513782,1946.2954191513782]
[null,"Escaladores",1372.73,6.8636499999999998,0.41077441111111102,null,613.48199999999997,4993.4574284923428,4993.4574284923428,4993.4574284923428,4993.4574284923428,4993.4574284923428,4993.4574284923428,4993.4574284923428,4993.4574284923428,4993.4574284923428,4993.4574284923428,4993.4574284923428,4993.4574284923428,59921.489141908118,null,null,"Escaladores",3.2840722495894909E-3,{"$f":"X457/X459","v":4.1666666666666671E-2},{"$f":"Z459*Y457","v":3.2840722495894909E-3},{"$f":"AA459*Y457","v":3.2840722495894909E-3},{"$f":"AB459*Y457","v":3.2840722495894909E-3},{"$f":"AC459*Y457","v":3.2840722495894909E-3},{"$f":"AD459*Y457","v":3.2840722495894909E-3},{"$f":"AE459*Y457","v":3.2840722495894909E-3},{"$f":"AF459*Y457","v":3.2840722495894909E-3},{"$f":"AG459*Y457","v":3.2840722495894909E-3},{"$f":"AH459*Y457","v":3.2840722495894909E-3},{"$f":"AI459*Y457","v":3.2840722495894909E-3},{"$f":"AJ459*Y457","v":3.2840722495894909E-3},{"$f":"AK459*Y457","v":3.2840722495894909E-3},null,null,"Escaladores",{"$f":"AO459*$Y457","v":3.2840722495894909E-3},3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,null,null,"Escaladores",625,594,594,594,594,594,594,594,594,594,594,594,594,null,1372.73,1372.73,1372.73,1372.73,{"$f":"$BR457*BV$446","v":1372.73},1372.73,1372.73,1372.73,1372.73,1372.73,{"$f":"$BR457*CB$446","v":1372.73},{"$f":"$BR457*CC$446","v":1372.73},{"$f":"$BR457*CD$446","v":1372.73},null,{"$f":"((BS457+$D457)*($E457/100*100+1))","v":1946.2954191513782},1946.2954191513782,{"$f":"((BU457+$D457)*($E457/100*100+1))","v":1946.2954191513782},1946.2954191513782,1946.2954191513782,1946.2954191513782,1946.2954191513782,1946.2954191513782,1946.2954191513782,1946.2954191513782,1946.2954191513782,1946.2954191513782]
[null,"Auxiliares",1026.5970199999999,5.1329851,0.41077441111111102,null,613.48199999999997,4036.1183989495757,4036.1183989495757,4036.1183989495757,4036.1183989495757,4036.1183989495757,4036.1183989495757,4036.1183989495757,4036.1183989495757,4036.1183989495757,4036.1183989495757,4036.1183989495757,4036.1183989495757,48433.420787394913,null,null,"Auxiliares",3.2840722495894909E-3,{"$f":"X458/X459","v":4.1666666666666671E-2},{"$f":"Z459*Y458","v":3.2840722495894909E-3},{"$f":"AA459*Y458","v":3.2840722495894909E-3},{"$f":"AB459*Y458","v":3.2840722495894909E-3},{"$f":"AC459*Y458","v":3.2840722495894909E-3},{"$f":"AD459*Y458","v":3.2840722495894909E-3},{"$f":"AE459*Y458","v":3.2840722495894909E-3},{"$f":"AF459*Y458","v":3.2840722495894909E-3},{"$f":"AG459*Y458","v":3.2840722495894909E-3},{"$f":"AH459*Y458","v":3.2840722495894909E-3},{"$f":"AI459*Y458","v":3.2840722495894909E-3},{"$f":"AJ459*Y458","v":3.2840722495894909E-3},{"$f":"AK459*Y458","v":3.2840722495894909E-3},null,null,"Auxiliares",{"$f":"AO459*$Y458","v":3.2840722495894909E-3},3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,null,null,"Auxiliares",625,594,594,594,594,594,594,594,594,594,594,594,594,null,1026.5970199999999,1026.5970199999999,1026.5970199999999,1026.5970199999999,1026.5970199999999,1026.5970199999999,1026.5970199999999,1026.5970199999999,1026.5970199999999,1026.5970199999999,1026.5970199999999,1026.5970199999999,1026.5970199999999,null,1455.5382903706159,1455.5382903706159,1455.5382903706159,1455.5382903706159,1455.5382903706159,1455.5382903706159,1455.5382903706159,1455.5382903706159,1455.5382903706159,1455.5382903706159,1455.5382903706159,1455.5382903706159]
[null,"Sub-total Cont.Oper.",null,null,null,"Totais...",613.48199999999997,{"$f":"SUM(H452:H458)","v":138029.54051783099},138029.54051783099,138029.54051783099,138029.54051783099,138029.54051783099,138029.54051783099,138029.54051783099,138029.54051783099,138029.54051783099,138029.54051783099,138029.54051783099,138029.54051783099,1656354.4862139716,null,null,"Sub-total Cont.Oper.",{"$f":"SUM(X452:X458)","v":7.881773399014777E-2},{"$f":"X459/X459","v":1},{"$f":"'FU Resumo'!$E66","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E67","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E68","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E69","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E70","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E71","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E72","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E73","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E74","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E75","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E76","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E77","v":7.881773399014777E-2},null,null,"Sub-total Cont.Oper.",{"$f":"'FU Resumo'!$K66","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K67","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K68","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K69","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K70","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K71","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K72","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K73","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K74","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K75","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K76","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K77","v":7.881773399014777E-2},null,null,"Sub-total Cont.Oper.",625,594,594,594,594,594,594,594,594,594,594,594,594,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
["Manutenção","1/2 Oficial Eletricista",{"$f":"C374","v":985.94783599999994},4.9297391800000003,{"$f":"E458","v":0.41077441111111102},null,613.48199999999997,{"$f":"(CF460*Z460*BE460)+($G460*AO460*BE460)","v":17656.606643335199},17656.606643335199,17656.606643335199,17656.606643335199,17656.606643335199,17656.606643335199,17656.606643335199,17656.606643335199,17656.606643335199,17656.606643335199,17656.606643335199,17656.606643335199,{"$f":"SUM(H460:S460)","v":211879.27972002237},null,"Manutenção","1/2 Oficial Eletricista",{"$f":"X374","v":1.4778325123152709E-2},{"$f":"X460/X480","v":3.333333333333334E-2},{"$f":"Z480*Y460","v":1.4778325123152707E-2},{"$f":"AA480*Y460","v":1.4778325123152707E-2},{"$f":"AB480*Y460","v":1.4778325123152707E-2},{"$f":"AC480*Y460","v":1.4778325123152707E-2},{"$f":"AD480*Y460","v":1.4778325123152707E-2},{"$f":"AE480*Y460","v":1.4778325123152707E-2},{"$f":"AF480*Y460","v":1.4778325123152707E-2},{"$f":"AG480*Y460","v":1.4778325123152707E-2},{"$f":"AH480*Y460","v":1.4778325123152707E-2},{"$f":"AI480*Y460","v":1.4778325123152707E-2},{"$f":"AJ480*Y460","v":1.4778325123152707E-2},{"$f":"AK480*Y460","v":1.4778325123152707E-2},null,"Manutenção","1/2 Oficial Eletricista",{"$f":"AO480*$Y460","v":1.4778325123152707E-2},1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,null,"Manutenção","1/2 Oficial Eletricista",625,594,594,594,594,594,594,594,594,594,594,594,594,null,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,null,1397.9047276077699,1397.9047276077699,1397.9047276077699,1397.9047276077699,1397.9047276077699,1397.9047276077699,1397.9047276077699,1397.9047276077699,1397.9047276077699,1397.9047276077699,1397.9047276077699,1397.9047276077699]
[null,"1/2 Oficial Funileiro",985.94783599999994,4.9297391800000003,{"$f":"E460","v":0.41077441111111102},null,613.48199999999997,17656.606643335199,17656.606643335199,17656.606643335199,17656.606643335199,17656.606643335199,17656.606643335199,17656.606643335199,17656.606643335199,17656.606643335199,17656.606643335199,17656.606643335199,17656.606643335199,211879.27972002237,null,null,"1/2 Oficial Funileiro",1.4778325123152709E-2,{"$f":"X461/X480","v":3.333333333333334E-2},{"$f":"Z480*Y461","v":1.4778325123152707E-2},{"$f":"AA480*Y461","v":1.4778325123152707E-2},{"$f":"AB480*Y461","v":1.4778325123152707E-2},{"$f":"AC480*Y461","v":1.4778325123152707E-2},{"$f":"AD480*Y461","v":1.4778325123152707E-2},{"$f":"AE480*Y461","v":1.4778325123152707E-2},{"$f":"AF480*Y461","v":1.4778325123152707E-2},{"$f":"AG480*Y461","v":1.4778325123152707E-2},{"$f":"AH480*Y461","v":1.4778325123152707E-2},{"$f":"AI480*Y461","v":1.4778325123152707E-2},{"$f":"AJ480*Y461","v":1.4778325123152707E-2},{"$f":"AK480*Y461","v":1.4778325123152707E-2},null,null,"1/2 Oficial Funileiro",{"$f":"AO480*$Y461","v":1.4778325123152707E-2},1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,null,null,"1/2 Oficial Funileiro",625,594,594,594,594,594,594,594,594,594,594,594,594,null,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,null,1397.9047276077699,1397.9047276077699,1397.9047276077699,1397.9047276077699,1397.9047276077699,1397.9047276077699,1397.9047276077699,1397.9047276077699,1397.9047276077699,1397.9047276077699,1397.9047276077699,1397.9047276077699]
[null,"Abastecedor",1347.3026840000002,6.7365134200000014,0.41077441111111102,null,613.48199999999997,44308.172089914311,44308.172089914311,44308.172089914311,44308.172089914311,44308.172089914311,44308.172089914311,44308.172089914311,44308.172089914311,44308.172089914311,44308.172089914311,44308.172089914311,44308.172089914311,531698.06507897179,null,null,"Abastecedor",2.9556650246305417E-2,{"$f":"X462/X480","v":6.666666666666668E-2},{"$f":"Z480*Y462","v":2.9556650246305414E-2},{"$f":"AA480*Y462","v":2.9556650246305414E-2},{"$f":"AB480*Y462","v":2.9556650246305414E-2},{"$f":"AC480*Y462","v":2.9556650246305414E-2},{"$f":"AD480*Y462","v":2.9556650246305414E-2},{"$f":"AE480*Y462","v":2.9556650246305414E-2},{"$f":"AF480*Y462","v":2.9556650246305414E-2},{"$f":"AG480*Y462","v":2.9556650246305414E-2},{"$f":"AH480*Y462","v":2.9556650246305414E-2},{"$f":"AI480*Y462","v":2.9556650246305414E-2},{"$f":"AJ480*Y462","v":2.9556650246305414E-2},{"$f":"AK480*Y462","v":2.9556650246305414E-2},null,null,"Abastecedor",{"$f":"AO480*$Y462","v":2.9556650246305414E-2},2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,null,null,"Abastecedor",625,594,594,594,594,594,594,594,594,594,594,594,594,null,1347.3026840000002,1347.3026840000002,1347.3026840000002,1347.3026840000002,1347.3026840000002,1347.3026840000002,1347.3026840000002,1347.3026840000002,1347.3026840000002,1347.3026840000002,1347.3026840000002,1347.3026840000002,1347.3026840000002,null,1910.2438513615621,1910.2438513615621,1910.2438513615621,1910.2438513615621,1910.2438513615621,1910.2438513615621,1910.2438513615621,1910.2438513615621,1910.2438513615621,1910.2438513615621,1910.2438513615621,1910.2438513615621]
[null,"Auxiliar Almoxarife",961.20016399999986,4.8060008199999995,0.41077441111111102,null,613.48199999999997,23131.457621918446,23131.457621918446,23131.457621918446,23131.457621918446,23131.457621918446,23131.457621918446,23131.457621918446,23131.457621918446,23131.457621918446,23131.457621918446,23131.457621918446,23131.457621918446,277577.49146302132,null,null,"Auxiliar Almoxarife",1.9704433497536946E-2,{"$f":"X463/X480","v":4.444444444444446E-2},{"$f":"Z480*Y463","v":1.9704433497536946E-2},{"$f":"AA480*Y463","v":1.9704433497536946E-2},{"$f":"AB480*Y463","v":1.9704433497536946E-2},{"$f":"AC480*Y463","v":1.9704433497536946E-2},{"$f":"AD480*Y463","v":1.9704433497536946E-2},{"$f":"AE480*Y463","v":1.9704433497536946E-2},{"$f":"AF480*Y463","v":1.9704433497536946E-2},{"$f":"AG480*Y463","v":1.9704433497536946E-2},{"$f":"AH480*Y463","v":1.9704433497536946E-2},{"$f":"AI480*Y463","v":1.9704433497536946E-2},{"$f":"AJ480*Y463","v":1.9704433497536946E-2},{"$f":"AK480*Y463","v":1.9704433497536946E-2},null,null,"Auxiliar Almoxarife",{"$f":"AO480*$Y463","v":1.9704433497536946E-2},1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,null,null,"Auxiliar Almoxarife",625,594,594,594,594,594,594,594,594,594,594,594,594,null,961.20016399999986,961.20016399999986,961.20016399999986,961.20016399999986,961.20016399999986,961.20016399999986,961.20016399999986,961.20016399999986,961.20016399999986,961.20016399999986,961.20016399999986,961.20016399999986,961.20016399999986,null,1362.8167783036381,1362.8167783036381,1362.8167783036381,1362.8167783036381,1362.8167783036381,1362.8167783036381,1362.8167783036381,1362.8167783036381,1362.8167783036381,1362.8167783036381,1362.8167783036381,1362.8167783036381]
[null,"Auxiliar Serv. Gerais",811.75399999999991,4.0587699999999991,0.41077441111111102,null,613.48199999999997,77442.813504174555,77442.813504174555,77442.813504174555,77442.813504174555,77442.813504174555,77442.813504174555,77442.813504174555,77442.813504174555,77442.813504174555,77442.813504174555,77442.813504174555,77442.813504174555,929313.7620500949,null,null,"Auxiliar Serv. Gerais",7.3891625615763554E-2,{"$f":"X464/X480","v":0.16666666666666674},{"$f":"Z480*Y464","v":7.3891625615763554E-2},{"$f":"AA480*Y464","v":7.3891625615763554E-2},{"$f":"AB480*Y464","v":7.3891625615763554E-2},{"$f":"AC480*Y464","v":7.3891625615763554E-2},{"$f":"AD480*Y464","v":7.3891625615763554E-2},{"$f":"AE480*Y464","v":7.3891625615763554E-2},{"$f":"AF480*Y464","v":7.3891625615763554E-2},{"$f":"AG480*Y464","v":7.3891625615763554E-2},{"$f":"AH480*Y464","v":7.3891625615763554E-2},{"$f":"AI480*Y464","v":7.3891625615763554E-2},{"$f":"AJ480*Y464","v":7.3891625615763554E-2},{"$f":"AK480*Y464","v":7.3891625615763554E-2},null,null,"Auxiliar Serv. Gerais",{"$f":"AO480*$Y464","v":7.3891625615763554E-2},7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,null,null,"Auxiliar Serv. Gerais",625,594,594,594,594,594,594,594,594,594,594,594,594,null,811.75399999999991,{"$f":"$BR464*BS$446","v":811.75399999999991},811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,null,1150.9277801736739,1150.9277801736739,1150.9277801736739,1150.9277801736739,1150.9277801736739,1150.9277801736739,1150.9277801736739,1150.9277801736739,1150.9277801736739,1150.9277801736739,1150.9277801736739,1150.9277801736739]
[null,"Borracheiro",1328.8875679999999,6.6444378399999993,0.41077441111111102,null,613.48199999999997,14616.59240552735,14616.59240552735,14616.59240552735,14616.59240552735,14616.59240552735,14616.59240552735,14616.59240552735,14616.59240552735,14616.59240552735,14616.59240552735,14616.59240552735,14616.59240552735,175399.10886632826,null,null,"Borracheiro",9.852216748768473E-3,{"$f":"X465/X480","v":2.222222222222223E-2},{"$f":"Z480*Y465","v":9.852216748768473E-3},{"$f":"AA480*Y465","v":9.852216748768473E-3},{"$f":"AB480*Y465","v":9.852216748768473E-3},{"$f":"AC480*Y465","v":9.852216748768473E-3},{"$f":"AD480*Y465","v":9.852216748768473E-3},{"$f":"AE480*Y465","v":9.852216748768473E-3},{"$f":"AF480*Y465","v":9.852216748768473E-3},{"$f":"AG480*Y465","v":9.852216748768473E-3},{"$f":"AH480*Y465","v":9.852216748768473E-3},{"$f":"AI480*Y465","v":9.852216748768473E-3},{"$f":"AJ480*Y465","v":9.852216748768473E-3},{"$f":"AK480*Y465","v":9.852216748768473E-3},null,null,"Borracheiro",{"$f":"AO480*$Y465","v":9.852216748768473E-3},9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,null,null,"Borracheiro",625,594,594,594,594,594,594,594,594,594,594,594,594,null,1328.8875679999999,1328.8875679999999,1328.8875679999999,1328.8875679999999,1328.8875679999999,1328.8875679999999,{"$f":"$BR465*BX$446","v":1328.8875679999999},1328.8875679999999,1328.8875679999999,1328.8875679999999,1328.8875679999999,1328.8875679999999,1328.8875679999999,null,1884.1343790589665,1884.1343790589665,1884.1343790589665,1884.1343790589665,1884.1343790589665,1884.1343790589665,1884.1343790589665,1884.1343790589665,1884.1343790589665,1884.1343790589665,1884.1343790589665,1884.1343790589665]
[null,"Comprador/Almoxarife",1443.3266720000001,7.2166333600000003,0.41077441111111102,null,613.48199999999997,7783.0719122255596,7783.0719122255596,7783.0719122255596,7783.0719122255596,7783.0719122255596,7783.0719122255596,7783.0719122255596,7783.0719122255596,7783.0719122255596,7783.0719122255596,7783.0719122255596,7783.0719122255596,93396.862946706708,null,null,"Comprador/Almoxarife",4.9261083743842365E-3,{"$f":"X466/X480","v":1.1111111111111115E-2},{"$f":"Z480*Y466","v":4.9261083743842365E-3},{"$f":"AA480*Y466","v":4.9261083743842365E-3},{"$f":"AB480*Y466","v":4.9261083743842365E-3},{"$f":"AC480*Y466","v":4.9261083743842365E-3},{"$f":"AD480*Y466","v":4.9261083743842365E-3},{"$f":"AE480*Y466","v":4.9261083743842365E-3},{"$f":"AF480*Y466","v":4.9261083743842365E-3},{"$f":"AG480*Y466","v":4.9261083743842365E-3},{"$f":"AH480*Y466","v":4.9261083743842365E-3},{"$f":"AI480*Y466","v":4.9261083743842365E-3},{"$f":"AJ480*Y466","v":4.9261083743842365E-3},{"$f":"AK480*Y466","v":4.9261083743842365E-3},null,null,"Comprador/Almoxarife",{"$f":"AO480*$Y466","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Comprador/Almoxarife",625,594,594,594,594,594,594,594,594,594,594,594,594,null,1443.3266720000001,1443.3266720000001,1443.3266720000001,1443.3266720000001,1443.3266720000001,1443.3266720000001,1443.3266720000001,1443.3266720000001,1443.3266720000001,1443.3266720000001,1443.3266720000001,1443.3266720000001,{"$f":"$BR466*CD$446","v":1443.3266720000001},null,2046.3893774104185,2046.3893774104185,2046.3893774104185,2046.3893774104185,2046.3893774104185,2046.3893774104185,2046.3893774104185,2046.3893774104185,2046.3893774104185,2046.3893774104185,2046.3893774104185,2046.3893774104185]
[null,"Controlador de Manut.",2610.9766400000003,13.054883200000001,0.41077441111111102,null,613.48199999999997,25254.647536614837,25254.647536614837,25254.647536614837,25254.647536614837,25254.647536614837,25254.647536614837,25254.647536614837,25254.647536614837,25254.647536614837,25254.647536614837,25254.647536614837,25254.647536614837,303055.7704393781,null,null,"Controlador de Manut.",9.852216748768473E-3,{"$f":"X467/X480","v":2.222222222222223E-2},{"$f":"Z480*Y467","v":9.852216748768473E-3},{"$f":"AA480*Y467","v":9.852216748768473E-3},{"$f":"AB480*Y467","v":9.852216748768473E-3},{"$f":"AC480*Y467","v":9.852216748768473E-3},{"$f":"AD480*Y467","v":9.852216748768473E-3},{"$f":"AE480*Y467","v":9.852216748768473E-3},{"$f":"AF480*Y467","v":9.852216748768473E-3},{"$f":"AG480*Y467","v":9.852216748768473E-3},{"$f":"AH480*Y467","v":9.852216748768473E-3},{"$f":"AI480*Y467","v":9.852216748768473E-3},{"$f":"AJ480*Y467","v":9.852216748768473E-3},{"$f":"AK480*Y467","v":9.852216748768473E-3},null,null,"Controlador de Manut.",{"$f":"AO480*$Y467","v":9.852216748768473E-3},9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,null,null,"Controlador de Manut.",{"$f":"BD466","v":625},594,594,594,594,594,594,594,594,594,594,594,594,null,2610.9766400000003,2610.9766400000003,2610.9766400000003,2610.9766400000003,2610.9766400000003,2610.9766400000003,2610.9766400000003,2610.9766400000003,2610.9766400000003,2610.9766400000003,2610.9766400000003,2610.9766400000003,2610.9766400000003,null,3701.9165268794718,3701.9165268794718,3701.9165268794718,3701.9165268794718,3701.9165268794718,3701.9165268794718,3701.9165268794718,3701.9165268794718,3701.9165268794718,3701.9165268794718,3701.9165268794718,3701.9165268794718]
[null,"Eletricista (A e B)",1683.7839999999999,8.41892,0.41077441111111102,null,613.48199999999997,35122.647395043154,35122.647395043154,35122.647395043154,35122.647395043154,35122.647395043154,35122.647395043154,35122.647395043154,35122.647395043154,35122.647395043154,35122.647395043154,35122.647395043154,35122.647395043154,421471.76874051796,null,null,"Eletricista (A e B)",1.9704433497536946E-2,{"$f":"X468/X480","v":4.444444444444446E-2},{"$f":"Z480*Y468","v":1.9704433497536946E-2},{"$f":"AA480*Y468","v":1.9704433497536946E-2},{"$f":"AB480*Y468","v":1.9704433497536946E-2},{"$f":"AC480*Y468","v":1.9704433497536946E-2},{"$f":"AD480*Y468","v":1.9704433497536946E-2},{"$f":"AE480*Y468","v":1.9704433497536946E-2},{"$f":"AF480*Y468","v":1.9704433497536946E-2},{"$f":"AG480*Y468","v":1.9704433497536946E-2},{"$f":"AH480*Y468","v":1.9704433497536946E-2},{"$f":"AI480*Y468","v":1.9704433497536946E-2},{"$f":"AJ480*Y468","v":1.9704433497536946E-2},{"$f":"AK480*Y468","v":1.9704433497536946E-2},null,null,"Eletricista (A e B)",{"$f":"AO480*$Y468","v":1.9704433497536946E-2},1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,null,null,"Eletricista (A e B)",625,594,594,594,594,594,594,594,594,594,594,594,594,null,1683.7839999999999,{"$f":"$BR468*BS$446","v":1683.7839999999999},1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,null,2387.3165779435021,2387.3165779435021,2387.3165779435021,2387.3165779435021,2387.3165779435021,2387.3165779435021,2387.3165779435021,2387.3165779435021,2387.3165779435021,2387.3165779435021,2387.3165779435021,2387.3165779435021]
[null,"Eletrônico",1683.7839999999999,8.41892,0.41077441111111102,null,613.48199999999997,17561.323697521577,17561.323697521577,17561.323697521577,17561.323697521577,17561.323697521577,17561.323697521577,17561.323697521577,17561.323697521577,17561.323697521577,17561.323697521577,17561.323697521577,17561.323697521577,210735.88437025898,null,null,"Eletrônico",9.852216748768473E-3,{"$f":"X469/X480","v":2.222222222222223E-2},{"$f":"Z480*Y469","v":9.852216748768473E-3},{"$f":"AA480*Y469","v":9.852216748768473E-3},{"$f":"AB480*Y469","v":9.852216748768473E-3},{"$f":"AC480*Y469","v":9.852216748768473E-3},{"$f":"AD480*Y469","v":9.852216748768473E-3},{"$f":"AE480*Y469","v":9.852216748768473E-3},{"$f":"AF480*Y469","v":9.852216748768473E-3},{"$f":"AG480*Y469","v":9.852216748768473E-3},{"$f":"AH480*Y469","v":9.852216748768473E-3},{"$f":"AI480*Y469","v":9.852216748768473E-3},{"$f":"AJ480*Y469","v":9.852216748768473E-3},{"$f":"AK480*Y469","v":9.852216748768473E-3},null,null,"Eletrônico",{"$f":"AO480*$Y469","v":9.852216748768473E-3},9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,null,null,"Eletrônico",625,594,594,594,594,594,594,594,594,594,594,594,594,null,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,null,2387.3165779435021,2387.3165779435021,2387.3165779435021,2387.3165779435021,2387.3165779435021,2387.3165779435021,2387.3165779435021,2387.3165779435021,2387.3165779435021,2387.3165779435021,2387.3165779435021,2387.3165779435021]
[null,"Funileiro (A e B)",1477.9345759999999,7.38967288,0.41077441111111102,null,613.48199999999997,31706.601553862161,31706.601553862161,31706.601553862161,31706.601553862161,31706.601553862161,31706.601553862161,31706.601553862161,31706.601553862161,31706.601553862161,31706.601553862161,31706.601553862161,31706.601553862161,380479.21864634595,null,null,"Funileiro (A e B)",1.9704433497536946E-2,{"$f":"X470/X480","v":4.444444444444446E-2},{"$f":"Z480*Y470","v":1.9704433497536946E-2},{"$f":"AA480*Y470","v":1.9704433497536946E-2},{"$f":"AB480*Y470","v":1.9704433497536946E-2},{"$f":"AC480*Y470","v":1.9704433497536946E-2},{"$f":"AD480*Y470","v":1.9704433497536946E-2},{"$f":"AE480*Y470","v":1.9704433497536946E-2},{"$f":"AF480*Y470","v":1.9704433497536946E-2},{"$f":"AG480*Y470","v":1.9704433497536946E-2},{"$f":"AH480*Y470","v":1.9704433497536946E-2},{"$f":"AI480*Y470","v":1.9704433497536946E-2},{"$f":"AJ480*Y470","v":1.9704433497536946E-2},{"$f":"AK480*Y470","v":1.9704433497536946E-2},null,null,"Funileiro (A e B)",{"$f":"AO480*$Y470","v":1.9704433497536946E-2},1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,null,null,"Funileiro (A e B)",625,594,594,594,594,594,594,594,594,594,594,594,594,null,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,null,2095.4574425227352,2095.4574425227352,2095.4574425227352,2095.4574425227352,2095.4574425227352,2095.4574425227352,2095.4574425227352,2095.4574425227352,2095.4574425227352,2095.4574425227352,2095.4574425227352,2095.4574425227352]
[null,"Chefe de Manutenção",3314.57,16.572850000000003,0.41077441111111102,null,613.48199999999997,15546.335058946937,15546.335058946937,15546.335058946937,15546.335058946937,15546.335058946937,15546.335058946937,15546.335058946937,15546.335058946937,15546.335058946937,15546.335058946937,15546.335058946937,15546.335058946937,186556.02070736326,null,null,"Chefe de Manutenção",4.9261083743842365E-3,{"$f":"X471/X480","v":1.1111111111111115E-2},{"$f":"Z480*Y471","v":4.9261083743842365E-3},{"$f":"AA480*Y471","v":4.9261083743842365E-3},{"$f":"AB480*Y471","v":4.9261083743842365E-3},{"$f":"AC480*Y471","v":4.9261083743842365E-3},{"$f":"AD480*Y471","v":4.9261083743842365E-3},{"$f":"AE480*Y471","v":4.9261083743842365E-3},{"$f":"AF480*Y471","v":4.9261083743842365E-3},{"$f":"AG480*Y471","v":4.9261083743842365E-3},{"$f":"AH480*Y471","v":4.9261083743842365E-3},{"$f":"AI480*Y471","v":4.9261083743842365E-3},{"$f":"AJ480*Y471","v":4.9261083743842365E-3},{"$f":"AK480*Y471","v":4.9261083743842365E-3},null,null,"Chefe de Manutenção",{"$f":"AO480*$Y471","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Chefe de Manutenção",625,594,594,594,594,594,594,594,594,594,594,594,594,null,3314.57,3314.57,3314.57,3314.57,3314.57,3314.57,3314.57,3314.57,3314.57,3314.57,3314.57,3314.57,3314.57,null,4699.4910925357381,4699.4910925357381,4699.4910925357381,4699.4910925357381,4699.4910925357381,4699.4910925357381,4699.4910925357381,4699.4910925357381,4699.4910925357381,4699.4910925357381,4699.4910925357381,4699.4910925357381]
[null,"Lavador",811.75399999999991,4.0587699999999991,0.41077441111111102,null,613.48199999999997,30977.125401669815,30977.125401669815,30977.125401669815,30977.125401669815,30977.125401669815,30977.125401669815,30977.125401669815,30977.125401669815,30977.125401669815,30977.125401669815,30977.125401669815,30977.125401669815,371725.50482003781,null,null,"Lavador",2.9556650246305417E-2,{"$f":"X472/X480","v":6.666666666666668E-2},{"$f":"Z480*Y472","v":2.9556650246305414E-2},{"$f":"AA480*Y472","v":2.9556650246305414E-2},{"$f":"AB480*Y472","v":2.9556650246305414E-2},{"$f":"AC480*Y472","v":2.9556650246305414E-2},{"$f":"AD480*Y472","v":2.9556650246305414E-2},{"$f":"AE480*Y472","v":2.9556650246305414E-2},{"$f":"AF480*Y472","v":2.9556650246305414E-2},{"$f":"AG480*Y472","v":2.9556650246305414E-2},{"$f":"AH480*Y472","v":2.9556650246305414E-2},{"$f":"AI480*Y472","v":2.9556650246305414E-2},{"$f":"AJ480*Y472","v":2.9556650246305414E-2},{"$f":"AK480*Y472","v":2.9556650246305414E-2},null,null,"Lavador",{"$f":"AO480*$Y472","v":2.9556650246305414E-2},2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,null,null,"Lavador",625,594,594,594,594,594,594,594,594,594,594,594,594,null,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,null,1150.9277801736739,1150.9277801736739,1150.9277801736739,1150.9277801736739,1150.9277801736739,1150.9277801736739,1150.9277801736739,1150.9277801736739,1150.9277801736739,1150.9277801736739,1150.9277801736739,1150.9277801736739]
[null,"Lubrificador",1251.5052440000002,6.2575262200000017,0.41077441111111102,null,613.48199999999997,27949.034673811082,27949.034673811082,27949.034673811082,27949.034673811082,27949.034673811082,27949.034673811082,27949.034673811082,27949.034673811082,27949.034673811082,27949.034673811082,27949.034673811082,27949.034673811082,335388.41608573298,null,null,"Lubrificador",1.9704433497536946E-2,{"$f":"X473/X480","v":4.444444444444446E-2},{"$f":"Z480*Y473","v":1.9704433497536946E-2},{"$f":"AA480*Y473","v":1.9704433497536946E-2},{"$f":"AB480*Y473","v":1.9704433497536946E-2},{"$f":"AC480*Y473","v":1.9704433497536946E-2},{"$f":"AD480*Y473","v":1.9704433497536946E-2},{"$f":"AE480*Y473","v":1.9704433497536946E-2},{"$f":"AF480*Y473","v":1.9704433497536946E-2},{"$f":"AG480*Y473","v":1.9704433497536946E-2},{"$f":"AH480*Y473","v":1.9704433497536946E-2},{"$f":"AI480*Y473","v":1.9704433497536946E-2},{"$f":"AJ480*Y473","v":1.9704433497536946E-2},{"$f":"AK480*Y473","v":1.9704433497536946E-2},null,null,"Lubrificador",{"$f":"AO480*$Y473","v":1.9704433497536946E-2},1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,null,null,"Lubrificador",625,594,594,594,594,594,594,594,594,594,594,594,594,null,1251.5052440000002,1251.5052440000002,1251.5052440000002,1251.5052440000002,1251.5052440000002,1251.5052440000002,1251.5052440000002,1251.5052440000002,1251.5052440000002,1251.5052440000002,1251.5052440000002,1251.5052440000002,1251.5052440000002,null,1774.4195314746003,1774.4195314746003,1774.4195314746003,1774.4195314746003,1774.4195314746003,{"$f":"((BX473+$D473)*($E473/100*100+1))","v":1774.4195314746003},1774.4195314746003,1774.4195314746003,1774.4195314746003,1774.4195314746003,1774.4195314746003,1774.4195314746003]
[null,"Manobrista",1662.7655320000001,8.3138276600000012,0.41077441111111102,null,613.48199999999997,101423.72481202849,101423.72481202849,101423.72481202849,101423.72481202849,101423.72481202849,101423.72481202849,101423.72481202849,101423.72481202849,101423.72481202849,101423.72481202849,101423.72481202849,101423.72481202849,1217084.6977443418,null,null,"Manobrista",5.7471264367816091E-2,{"$f":"X474/X480","v":0.12962962962962968},{"$f":"Z480*Y474","v":5.7471264367816091E-2},{"$f":"AA480*Y474","v":5.7471264367816091E-2},{"$f":"AB480*Y474","v":5.7471264367816091E-2},{"$f":"AC480*Y474","v":5.7471264367816091E-2},{"$f":"AD480*Y474","v":5.7471264367816091E-2},{"$f":"AE480*Y474","v":5.7471264367816091E-2},{"$f":"AF480*Y474","v":5.7471264367816091E-2},{"$f":"AG480*Y474","v":5.7471264367816091E-2},{"$f":"AH480*Y474","v":5.7471264367816091E-2},{"$f":"AI480*Y474","v":5.7471264367816091E-2},{"$f":"AJ480*Y474","v":5.7471264367816091E-2},{"$f":"AK480*Y474","v":5.7471264367816091E-2},null,null,"Manobrista",{"$f":"AO480*$Y474","v":5.7471264367816091E-2},5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,null,null,"Manobrista",625,594,594,594,594,594,594,594,594,594,594,594,594,null,1662.7655320000001,1662.7655320000001,1662.7655320000001,1662.7655320000001,1662.7655320000001,1662.7655320000001,1662.7655320000001,1662.7655320000001,1662.7655320000001,1662.7655320000001,1662.7655320000001,1662.7655320000001,1662.7655320000001,null,2357.5159995442691,2357.5159995442691,2357.5159995442691,2357.5159995442691,2357.5159995442691,2357.5159995442691,2357.5159995442691,2357.5159995442691,2357.5159995442691,2357.5159995442691,2357.5159995442691,2357.5159995442691]
[null,"Mecânico (A, B e C)",1794.943552,8.974717759999999,0.41077441111111102,null,613.48199999999997,77015.263481923786,77015.263481923786,77015.263481923786,77015.263481923786,77015.263481923786,77015.263481923786,77015.263481923786,77015.263481923786,77015.263481923786,77015.263481923786,77015.263481923786,77015.263481923786,924183.16178308567,null,null,"Mecânico (A, B e C)",4.1050903119868636E-2,{"$f":"X475/X480","v":9.2592592592592615E-2},{"$f":"Z480*Y475","v":4.1050903119868636E-2},{"$f":"AA480*Y475","v":4.1050903119868636E-2},{"$f":"AB480*Y475","v":4.1050903119868636E-2},{"$f":"AC480*Y475","v":4.1050903119868636E-2},{"$f":"AD480*Y475","v":4.1050903119868636E-2},{"$f":"AE480*Y475","v":4.1050903119868636E-2},{"$f":"AF480*Y475","v":4.1050903119868636E-2},{"$f":"AG480*Y475","v":4.1050903119868636E-2},{"$f":"AH480*Y475","v":4.1050903119868636E-2},{"$f":"AI480*Y475","v":4.1050903119868636E-2},{"$f":"AJ480*Y475","v":4.1050903119868636E-2},{"$f":"AK480*Y475","v":4.1050903119868636E-2},null,null,"Mecânico (A, B e C)",{"$f":"AO480*$Y475","v":4.1050903119868636E-2},4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,null,null,"Mecânico (A, B e C)",625,594,594,594,594,594,594,594,594,594,594,594,594,null,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,null,2544.921734713238,2544.921734713238,2544.921734713238,2544.921734713238,2544.921734713238,2544.921734713238,2544.921734713238,2544.921734713238,2544.921734713238,2544.921734713238,2544.921734713238,2544.921734713238]
[null,"Mecânico de Revisão",1794.943552,8.974717759999999,0.41077441111111102,null,613.48199999999997,27725.494853492557,27725.494853492557,27725.494853492557,27725.494853492557,27725.494853492557,27725.494853492557,27725.494853492557,27725.494853492557,27725.494853492557,27725.494853492557,27725.494853492557,27725.494853492557,332705.93824191066,null,null,"Mecânico de Revisão",1.4778325123152709E-2,{"$f":"X476/X480","v":3.333333333333334E-2},{"$f":"Z480*Y476","v":1.4778325123152707E-2},{"$f":"AA480*Y476","v":1.4778325123152707E-2},{"$f":"AB480*Y476","v":1.4778325123152707E-2},{"$f":"AC480*Y476","v":1.4778325123152707E-2},{"$f":"AD480*Y476","v":1.4778325123152707E-2},{"$f":"AE480*Y476","v":1.4778325123152707E-2},{"$f":"AF480*Y476","v":1.4778325123152707E-2},{"$f":"AG480*Y476","v":1.4778325123152707E-2},{"$f":"AH480*Y476","v":1.4778325123152707E-2},{"$f":"AI480*Y476","v":1.4778325123152707E-2},{"$f":"AJ480*Y476","v":1.4778325123152707E-2},{"$f":"AK480*Y476","v":1.4778325123152707E-2},null,null,"Mecânico de Revisão",{"$f":"AO480*$Y476","v":1.4778325123152707E-2},1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,null,null,"Mecânico de Revisão",625,594,594,594,594,594,594,594,594,594,594,594,594,null,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,null,2544.921734713238,2544.921734713238,2544.921734713238,2544.921734713238,2544.921734713238,2544.921734713238,2544.921734713238,2544.921734713238,2544.921734713238,2544.921734713238,2544.921734713238,2544.921734713238]
[null,"Mecânico Montador",1794.943552,8.9747177600000008,0.41077441111111102,null,613.48199999999997,18483.663235661708,18483.663235661708,18483.663235661708,18483.663235661708,18483.663235661708,18483.663235661708,18483.663235661708,18483.663235661708,18483.663235661708,18483.663235661708,18483.663235661708,18483.663235661708,221803.95882794054,null,null,"Mecânico Montador",9.852216748768473E-3,{"$f":"X477/X480","v":2.222222222222223E-2},{"$f":"Z480*Y477","v":9.852216748768473E-3},{"$f":"AA480*Y477","v":9.852216748768473E-3},{"$f":"AB480*Y477","v":9.852216748768473E-3},{"$f":"AC480*Y477","v":9.852216748768473E-3},{"$f":"AD480*Y477","v":9.852216748768473E-3},{"$f":"AE480*Y477","v":9.852216748768473E-3},{"$f":"AF480*Y477","v":9.852216748768473E-3},{"$f":"AG480*Y477","v":9.852216748768473E-3},{"$f":"AH480*Y477","v":9.852216748768473E-3},{"$f":"AI480*Y477","v":9.852216748768473E-3},{"$f":"AJ480*Y477","v":9.852216748768473E-3},{"$f":"AK480*Y477","v":9.852216748768473E-3},null,null,"Mecânico Montador",{"$f":"AO480*$Y477","v":9.852216748768473E-3},9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,null,null,"Mecânico Montador",625,594,594,594,594,594,594,594,594,594,594,594,594,null,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,null,2544.921734713238,2544.921734713238,2544.921734713238,2544.921734713238,2544.921734713238,2544.921734713238,2544.921734713238,2544.921734713238,2544.921734713238,2544.921734713238,2544.921734713238,2544.921734713238]
[null,"Moleiro",1313.255756,6.5662787800000002,0.41077441111111102,null,613.48199999999997,28973.776815952788,28973.776815952788,28973.776815952788,28973.776815952788,28973.776815952788,28973.776815952788,28973.776815952788,28973.776815952788,28973.776815952788,28973.776815952788,28973.776815952788,28973.776815952788,347685.32179143344,null,null,"Moleiro",1.9704433497536946E-2,{"$f":"X478/X480","v":4.444444444444446E-2},{"$f":"Z480*Y478","v":1.9704433497536946E-2},{"$f":"AA480*Y478","v":1.9704433497536946E-2},{"$f":"AB480*Y478","v":1.9704433497536946E-2},{"$f":"AC480*Y478","v":1.9704433497536946E-2},{"$f":"AD480*Y478","v":1.9704433497536946E-2},{"$f":"AE480*Y478","v":1.9704433497536946E-2},{"$f":"AF480*Y478","v":1.9704433497536946E-2},{"$f":"AG480*Y478","v":1.9704433497536946E-2},{"$f":"AH480*Y478","v":1.9704433497536946E-2},{"$f":"AI480*Y478","v":1.9704433497536946E-2},{"$f":"AJ480*Y478","v":1.9704433497536946E-2},{"$f":"AK480*Y478","v":1.9704433497536946E-2},null,null,"Moleiro",{"$f":"AO480*$Y478","v":1.9704433497536946E-2},1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,null,null,"Moleiro",625,594,594,594,594,594,594,594,594,594,594,594,594,null,1313.255756,{"$f":"$BR478*BS$446","v":1313.255756},1313.255756,1313.255756,1313.255756,1313.255756,1313.255756,1313.255756,1313.255756,1313.255756,1313.255756,1313.255756,1313.255756,null,1861.9711538882225,1861.9711538882225,1861.9711538882225,1861.9711538882225,1861.9711538882225,1861.9711538882225,1861.9711538882225,1861.9711538882225,1861.9711538882225,1861.9711538882225,1861.9711538882225,1861.9711538882225]
[null,"Pintor",1477.9345759999999,7.38967288,0.41077441111111102,null,613.48199999999997,31706.601553862161,31706.601553862161,31706.601553862161,31706.601553862161,31706.601553862161,31706.601553862161,31706.601553862161,31706.601553862161,31706.601553862161,31706.601553862161,31706.601553862161,31706.601553862161,380479.21864634595,null,null,"Pintor",1.9704433497536946E-2,{"$f":"X479/X480","v":4.444444444444446E-2},{"$f":"Z480*Y479","v":1.9704433497536946E-2},{"$f":"AA480*Y479","v":1.9704433497536946E-2},{"$f":"AB480*Y479","v":1.9704433497536946E-2},{"$f":"AC480*Y479","v":1.9704433497536946E-2},{"$f":"AD480*Y479","v":1.9704433497536946E-2},{"$f":"AE480*Y479","v":1.9704433497536946E-2},{"$f":"AF480*Y479","v":1.9704433497536946E-2},{"$f":"AG480*Y479","v":1.9704433497536946E-2},{"$f":"AH480*Y479","v":1.9704433497536946E-2},{"$f":"AI480*Y479","v":1.9704433497536946E-2},{"$f":"AJ480*Y479","v":1.9704433497536946E-2},{"$f":"AK480*Y479","v":1.9704433497536946E-2},null,null,"Pintor",{"$f":"AO480*$Y479","v":1.9704433497536946E-2},1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,null,null,"Pintor",625,594,594,594,594,594,594,594,594,594,594,594,594,null,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,null,2095.4574425227352,2095.4574425227352,2095.4574425227352,2095.4574425227352,2095.4574425227352,2095.4574425227352,2095.4574425227352,2095.4574425227352,2095.4574425227352,2095.4574425227352,2095.4574425227352,2095.4574425227352]
[null,"Sub-total manutenção",null,null,null,null,null,{"$f":"SUM(H460:H479)","v":672041.56089082162},672041.56089082162,672041.56089082162,672041.56089082162,672041.56089082162,672041.56089082162,672041.56089082162,672041.56089082162,672041.56089082162,672041.56089082162,672041.56089082162,672041.56089082162,8064498.7306898618,null,null,"Sub-total manutenção",{"$f":"SUM(X460:X479)","v":0.44334975369458113},{"$f":"X480/X480","v":1},{"$f":"'FU Resumo'!$F66","v":0.44334975369458113},{"$f":"'FU Resumo'!$F67","v":0.44334975369458113},{"$f":"'FU Resumo'!$F68","v":0.44334975369458113},{"$f":"'FU Resumo'!$F69","v":0.44334975369458113},{"$f":"'FU Resumo'!$F70","v":0.44334975369458113},{"$f":"'FU Resumo'!$F71","v":0.44334975369458113},{"$f":"'FU Resumo'!$F72","v":0.44334975369458113},{"$f":"'FU Resumo'!$F73","v":0.44334975369458113},{"$f":"'FU Resumo'!$F74","v":0.44334975369458113},{"$f":"'FU Resumo'!$F75","v":0.44334975369458113},{"$f":"'FU Resumo'!$F76","v":0.44334975369458113},{"$f":"'FU Resumo'!$F77","v":0.44334975369458113},null,null,"Sub-total manutenção",{"$f":"'FU Resumo'!$L66","v":0.44334975369458113},{"$f":"'FU Resumo'!$L67","v":0.44334975369458113},{"$f":"'FU Resumo'!$L68","v":0.44334975369458113},{"$f":"'FU Resumo'!$L69","v":0.44334975369458113},{"$f":"'FU Resumo'!$L70","v":0.44334975369458113},{"$f":"'FU Resumo'!$L71","v":0.44334975369458113},{"$f":"'FU Resumo'!$L72","v":0.44334975369458113},{"$f":"'FU Resumo'!$L73","v":0.44334975369458113},{"$f":"'FU Resumo'!$L74","v":0.44334975369458113},{"$f":"'FU Resumo'!$L75","v":0.44334975369458113},{"$f":"'FU Resumo'!$L76","v":0.44334975369458113},{"$f":"'FU Resumo'!$L77","v":0.44334975369458113},null,null,"Sub-total manutenção",625,594,594,594,594,594,594,594,594,594,594,594,594]
[null,null,null,null,null,"Total Geral Mensal Pessoal de Operação",null,{"$f":"H446+H459+H480","v":7410573.8249186007},7436788.2466880139,7457750.3874419741,7466223.5590936206,7498712.6641214248,7502415.6260707267,7192676.3449602351,7393895.7337075314,7391406.2874301709,7411647.1317849196,7442498.396247467,7407172.2702109991,89011760.472675681]
[]
["Administração - Composição do Custo Unitário Por Função",null,null,null,null,null,{"$f":"G448","v":"Ano 6"},"Administração - Composição de Custo Total Mensal",null,null,null,null,null,null,null,null,null,null,null,"R$"]
["Funções","Cargo","Salário","Hs Extras","Enc.","R$ Total",{"$f":"G449","v":"Benefícios"},{"$f":"H431","v":"2018-07-01"},{"$f":"DATE(YEAR(H484),MONTH(H484)+1,DAY(H484))","v":"2018-08-01"},"2018-09-01","2018-10-01","2018-11-01","2018-12-01","2019-01-01","2019-02-01","2019-03-01","2019-04-01","2019-05-01","2019-06-01","Total",null,"Fator Utilização Mensal",null,{"$f":"X449","v":"Ano 6"},null,"FU FOLHA DE PAGAMENTO",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X484","v":"Ano 6"},"FU Benefícios","FU FÍSICO PARA CÁLCULOS DOS BENEFÍCIOS",null,null,null,null,null,null,null,null,null,null,null,null,"Frota Mensal",null,null,{"$f":"BE449","v":"Ano 6"},null,null,null,null,null,null,null,null,null,null,null,null,"Salário",{"$f":"H484","v":"2018-07-01"},{"$f":"DATE(YEAR(BS484),MONTH(BS484)+1,DAY(BS484))","v":"2018-08-01"},"2018-09-01","2018-10-01","2018-11-01","2018-12-01","2019-01-01","2019-02-01","2019-03-01","2019-04-01","2019-05-01","2019-06-01",null,{"$f":"BS484","v":"2018-07-01"},{"$f":"DATE(YEAR(CF484),MONTH(CF484)+1,DAY(CF484))","v":"2018-08-01"},"2018-09-01","2018-10-01","2018-11-01","2018-12-01","2019-01-01","2019-02-01","2019-03-01","2019-04-01","2019-05-01","2019-06-01"]
[null,null,"base","e Adic.","Soc.","Por",{"$f":"G450","v":"R$ por"},"R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","Durante o",null,"Funções","Cargo","FU",null,{"$f":"H484","v":"2018-07-01"},"2018-08-01","2018-09-01","2018-10-01","2018-11-01","2018-12-01","2019-01-01","2019-02-01","2019-03-01","2019-04-01","2019-05-01","2019-06-01",null,"Funções","Cargo",{"$f":"Z485","v":"2018-07-01"},"2018-08-01","2018-09-01","2018-10-01","2018-11-01","2018-12-01","2019-01-01","2019-02-01","2019-03-01","2019-04-01","2019-05-01","2019-06-01",null,"Funções","Cargo","Frota",{"$f":"Z485","v":"2018-07-01"},"2018-08-01","2018-09-01","2018-10-01","2018-11-01","2018-12-01","2019-01-01","2019-02-01","2019-03-01","2019-04-01","2019-05-01","2019-06-01",null,"base","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$",null,"R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$"]
[null,null,"(R$/mês)","Not.","%","Função",{"$f":"G451","v":"mês"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T451","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",null,"(R$/mês)"]
["Administração","Gerente Adm. Financeiro",{"$f":"C401","v":4078.17},0,{"$f":"E479","v":0.41077441111111102},null,{"$f":"G479","v":613.48199999999997},{"$f":"(CF487*Z487*BE487)+($G487*AO487*BE487)","v":6210.0406712900394},6210.0406712900394,6210.0406712900394,6210.0406712900394,6210.0406712900394,6210.0406712900394,6210.0406712900394,6210.0406712900394,6210.0406712900394,6210.0406712900394,6210.0406712900394,6210.0406712900394,{"$f":"SUM(H487:S487)","v":74520.488055480469},null,"Administração",{"$f":"B487","v":"Gerente Adm. Financeiro"},{"$f":"X401","v":1.6420361247947454E-3},{"$f":"X487/X512","v":2.7027027027027035E-2},{"$f":"$Y487*Z512","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,"Administração",{"$f":"W487","v":"Gerente Adm. Financeiro"},{"$f":"$Y487*AO512","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,"Administração",{"$f":"W487","v":"Gerente Adm. Financeiro"},{"$f":"BD$11","v":625},{"$f":"BE480","v":594},594,594,594,594,594,594,594,594,594,594,594,null,{"$f":"C487","v":4078.17},{"$f":"$BR487*BS$446","v":4078.17},4078.17,4078.17,4078.17,4078.17,4078.17,4078.17,4078.17,4078.17,4078.17,4078.17,4078.17,null,{"$f":"((BS487+$D487)*($E487/100*100+1))","v":5753.3778801609997},5753.3778801609997,5753.3778801609997,5753.3778801609997,5753.3778801609997,5753.3778801609997,5753.3778801609997,5753.3778801609997,5753.3778801609997,5753.3778801609997,5753.3778801609997,5753.3778801609997]
[null,"Gerente de Operação",4078.17,0,{"$f":"E487","v":0.41077441111111102},null,{"$f":"G487","v":613.48199999999997},6210.0406712900394,6210.0406712900394,6210.0406712900394,6210.0406712900394,6210.0406712900394,6210.0406712900394,6210.0406712900394,6210.0406712900394,6210.0406712900394,6210.0406712900394,6210.0406712900394,6210.0406712900394,74520.488055480469,null,null,"Gerente de Operação",1.6420361247947454E-3,{"$f":"X488/X512","v":2.7027027027027035E-2},{"$f":"$Y488*Z512","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Gerente de Operação",{"$f":"$Y488*AO512","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Gerente de Operação",625,{"$f":"BE487","v":594},{"$f":"BF487","v":594},{"$f":"BG487","v":594},{"$f":"BH487","v":594},{"$f":"BI487","v":594},{"$f":"BJ487","v":594},{"$f":"BK487","v":594},{"$f":"BL487","v":594},{"$f":"BM487","v":594},{"$f":"BN487","v":594},{"$f":"BO487","v":594},{"$f":"BP487","v":594},null,4078.17,4078.17,4078.17,4078.17,4078.17,4078.17,4078.17,4078.17,4078.17,4078.17,4078.17,4078.17,4078.17,null,5753.3778801609997,5753.3778801609997,5753.3778801609997,5753.3778801609997,5753.3778801609997,5753.3778801609997,5753.3778801609997,5753.3778801609997,5753.3778801609997,5753.3778801609997,5753.3778801609997,5753.3778801609997]
[null,"Controle de Manutenção",2578.17,0,0.41077441111111102,null,613.48199999999997,4146.0012619304334,4146.0012619304334,4146.0012619304334,4146.0012619304334,4146.0012619304334,4146.0012619304334,4146.0012619304334,4146.0012619304334,4146.0012619304334,4146.0012619304334,4146.0012619304334,4146.0012619304334,49752.015143165198,null,null,"Controle de Manutenção",1.6420361247947454E-3,{"$f":"X489/X512","v":2.7027027027027035E-2},{"$f":"$Y489*Z512","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Controle de Manutenção",{"$f":"$Y489*AO512","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Controle de Manutenção",625,594,594,594,594,594,594,594,594,594,594,594,594,null,2578.17,2578.17,2578.17,2578.17,2578.17,2578.17,2578.17,2578.17,2578.17,2578.17,2578.17,2578.17,2578.17,null,3637.2162634943329,3637.2162634943329,3637.2162634943329,3637.2162634943329,3637.2162634943329,3637.2162634943329,3637.2162634943329,3637.2162634943329,3637.2162634943329,3637.2162634943329,3637.2162634943329,3637.2162634943329]
[null,"Auxiliar de Contabilidade",978.17,0,0.41077441111111102,null,613.48199999999997,1944.3592252801868,1944.3592252801868,1944.3592252801868,1944.3592252801868,1944.3592252801868,1944.3592252801868,1944.3592252801868,1944.3592252801868,1944.3592252801868,1944.3592252801868,1944.3592252801868,1944.3592252801868,23332.31070336224,null,null,"Auxiliar de Contabilidade",1.6420361247947454E-3,{"$f":"X490/X512","v":2.7027027027027035E-2},{"$f":"$Y490*Z512","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Auxiliar de Contabilidade",{"$f":"$Y490*AO512","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Auxiliar de Contabilidade",625,594,594,594,594,594,594,594,594,594,594,594,594,null,978.17,978.17,978.17,978.17,978.17,978.17,978.17,978.17,978.17,978.17,978.17,978.17,978.17,null,1379.9772057165553,1379.9772057165553,1379.9772057165553,1379.9772057165553,1379.9772057165553,1379.9772057165553,1379.9772057165553,1379.9772057165553,1379.9772057165553,1379.9772057165553,1379.9772057165553,1379.9772057165553]
[null,"Assist. Adm./Financeiro",878.17,0,0.41077441111111102,null,613.48199999999997,5420.2697939686404,5420.2697939686404,5420.2697939686404,5420.2697939686404,5420.2697939686404,5420.2697939686404,5420.2697939686404,5420.2697939686404,5420.2697939686404,5420.2697939686404,5420.2697939686404,5420.2697939686404,65043.237527623685,null,null,"Assist. Adm./Financeiro",4.9261083743842365E-3,{"$f":"X491/X512","v":8.1081081081081113E-2},{"$f":"$Y491*Z512","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Assist. Adm./Financeiro",{"$f":"$Y491*AO512","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Assist. Adm./Financeiro",625,594,594,594,594,594,594,594,594,594,594,594,594,null,878.17,878.17,878.17,878.17,878.17,878.17,878.17,878.17,878.17,878.17,878.17,878.17,878.17,null,1238.8997646054443,1238.8997646054443,1238.8997646054443,1238.8997646054443,1238.8997646054443,1238.8997646054443,1238.8997646054443,1238.8997646054443,1238.8997646054443,1238.8997646054443,1238.8997646054443,1238.8997646054443]
[null,"Contador",2278.17,0,0.41077441111111102,null,613.48199999999997,3733.193380058512,3733.193380058512,3733.193380058512,3733.193380058512,3733.193380058512,3733.193380058512,3733.193380058512,3733.193380058512,3733.193380058512,3733.193380058512,3733.193380058512,3733.193380058512,44798.32056070213,null,null,"Contador",1.6420361247947454E-3,{"$f":"X492/X512","v":2.7027027027027035E-2},{"$f":"$Y492*Z512","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Contador",{"$f":"$Y492*AO512","v":1.6420361247947454E-3},{"$f":"$Y492*AP512","v":1.6420361247947454E-3},{"$f":"$Y492*AQ512","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Contador",625,594,594,594,594,594,594,594,594,594,594,594,594,null,2278.17,2278.17,2278.17,2278.17,2278.17,2278.17,2278.17,2278.17,2278.17,2278.17,2278.17,2278.17,2278.17,null,3213.9839401609997,3213.9839401609997,3213.9839401609997,3213.9839401609997,3213.9839401609997,3213.9839401609997,3213.9839401609997,3213.9839401609997,3213.9839401609997,3213.9839401609997,3213.9839401609997,3213.9839401609997]
[null,"Auxiliar Adm./Financ.",798.17,0,0.41077441111111102,null,613.48199999999997,5090.0234884711026,5090.0234884711026,5090.0234884711026,5090.0234884711026,5090.0234884711026,5090.0234884711026,5090.0234884711026,5090.0234884711026,5090.0234884711026,5090.0234884711026,5090.0234884711026,5090.0234884711026,61080.281861653231,null,null,"Auxiliar Adm./Financ.",4.9261083743842365E-3,{"$f":"X493/X512","v":8.1081081081081113E-2},{"$f":"$Y493*Z512","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Auxiliar Adm./Financ.",{"$f":"$Y493*AO512","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Auxiliar Adm./Financ.",625,594,594,594,594,594,594,594,594,594,594,594,594,null,798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,null,1126.0378117165553,1126.0378117165553,1126.0378117165553,1126.0378117165553,1126.0378117165553,1126.0378117165553,1126.0378117165553,1126.0378117165553,1126.0378117165553,1126.0378117165553,1126.0378117165553,1126.0378117165553]
[null,"Secretária Executiva",1578.17,0,0.41077441111111102,null,613.48199999999997,2769.9749890240291,2769.9749890240291,2769.9749890240291,2769.9749890240291,2769.9749890240291,2769.9749890240291,2769.9749890240291,2769.9749890240291,2769.9749890240291,2769.9749890240291,2769.9749890240291,2769.9749890240291,33239.699868288342,null,null,"Secretária Executiva",1.6420361247947454E-3,{"$f":"X494/X512","v":2.7027027027027035E-2},{"$f":"$Y494*Z512","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Secretária Executiva",{"$f":"$Y494*AO512","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Secretária Executiva",625,594,594,594,594,594,594,594,594,594,594,594,594,null,1578.17,1578.17,1578.17,1578.17,1578.17,1578.17,1578.17,1578.17,1578.17,1578.17,1578.17,1578.17,1578.17,null,2226.4418523832219,2226.4418523832219,2226.4418523832219,2226.4418523832219,2226.4418523832219,2226.4418523832219,2226.4418523832219,2226.4418523832219,2226.4418523832219,2226.4418523832219,2226.4418523832219,2226.4418523832219]
[null,"Telefonista",798.17,0,0.41077441111111102,null,613.48199999999997,3393.3489923140687,3393.3489923140687,3393.3489923140687,3393.3489923140687,3393.3489923140687,3393.3489923140687,3393.3489923140687,3393.3489923140687,3393.3489923140687,3393.3489923140687,3393.3489923140687,3393.3489923140687,40720.187907768821,null,null,"Telefonista",3.2840722495894909E-3,{"$f":"X495/X512","v":5.4054054054054071E-2},{"$f":"$Y495*Z512","v":3.2840722495894909E-3},3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,null,null,"Telefonista",{"$f":"$Y495*AO512","v":3.2840722495894909E-3},3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,{"$f":"$Y495*AZ512","v":3.2840722495894909E-3},null,null,"Telefonista",625,594,594,594,594,594,594,594,594,594,594,594,594,null,798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,null,1126.0378117165553,1126.0378117165553,1126.0378117165553,1126.0378117165553,1126.0378117165553,1126.0378117165553,1126.0378117165553,1126.0378117165553,1126.0378117165553,1126.0378117165553,1126.0378117165553,1126.0378117165553]
[null,"Aux de serviços gerais",798.17,0,0.41077441111111102,null,613.48199999999997,3393.3489923140687,3393.3489923140687,3393.3489923140687,3393.3489923140687,3393.3489923140687,3393.3489923140687,3393.3489923140687,3393.3489923140687,3393.3489923140687,3393.3489923140687,3393.3489923140687,3393.3489923140687,40720.187907768821,null,null,"Aux de serviços gerais",3.2840722495894909E-3,{"$f":"X496/X512","v":5.4054054054054071E-2},{"$f":"$Y496*Z512","v":3.2840722495894909E-3},3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,null,null,"Aux de serviços gerais",{"$f":"$Y496*AO512","v":3.2840722495894909E-3},3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,null,null,"Aux de serviços gerais",625,594,594,594,594,594,594,594,594,594,594,594,594,null,798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,null,1126.0378117165553,1126.0378117165553,1126.0378117165553,1126.0378117165553,1126.0378117165553,1126.0378117165553,1126.0378117165553,1126.0378117165553,1126.0378117165553,1126.0378117165553,1126.0378117165553,1126.0378117165553]
[null,"Enc.Depto.Pessoal",3278.17,0,0.41077441111111102,null,613.48199999999997,5109.2196529649154,5109.2196529649154,5109.2196529649154,5109.2196529649154,5109.2196529649154,5109.2196529649154,5109.2196529649154,5109.2196529649154,5109.2196529649154,5109.2196529649154,5109.2196529649154,5109.2196529649154,61310.635835578985,null,null,"Enc.Depto.Pessoal",1.6420361247947454E-3,{"$f":"X497/X512","v":2.7027027027027035E-2},{"$f":"$Y497*Z512","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Enc.Depto.Pessoal",{"$f":"$Y497*AO512","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Enc.Depto.Pessoal",625,594,594,594,594,594,594,594,594,594,594,594,594,null,3278.17,{"$f":"$BR497*BS$446","v":3278.17},3278.17,3278.17,3278.17,3278.17,3278.17,3278.17,3278.17,3278.17,3278.17,3278.17,3278.17,null,4624.7583512721103,4624.7583512721103,4624.7583512721103,4624.7583512721103,4624.7583512721103,4624.7583512721103,4624.7583512721103,4624.7583512721103,4624.7583512721103,4624.7583512721103,4624.7583512721103,4624.7583512721103]
[null,"Auxiliar Administrativo",848.17,0,0.41077441111111102,null,613.48199999999997,3530.9516196047089,3530.9516196047089,3530.9516196047089,3530.9516196047089,3530.9516196047089,3530.9516196047089,3530.9516196047089,3530.9516196047089,3530.9516196047089,3530.9516196047089,3530.9516196047089,3530.9516196047089,42371.41943525651,null,null,"Auxiliar Administrativo",3.2840722495894909E-3,{"$f":"X498/X512","v":5.4054054054054071E-2},{"$f":"$Y498*Z512","v":3.2840722495894909E-3},3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,null,null,"Auxiliar Administrativo",{"$f":"$Y498*AO512","v":3.2840722495894909E-3},3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,null,null,"Auxiliar Administrativo",625,594,594,594,594,594,594,594,594,594,594,594,594,null,848.17,848.17,848.17,848.17,848.17,848.17,848.17,848.17,848.17,848.17,848.17,848.17,848.17,null,1196.5765322721109,1196.5765322721109,1196.5765322721109,1196.5765322721109,1196.5765322721109,1196.5765322721109,1196.5765322721109,1196.5765322721109,1196.5765322721109,1196.5765322721109,1196.5765322721109,1196.5765322721109]
[null,"Psicólogo",3078.17,0,0.41077441111111102,null,613.48199999999997,4834.0143983836351,4834.0143983836351,4834.0143983836351,4834.0143983836351,4834.0143983836351,4834.0143983836351,4834.0143983836351,4834.0143983836351,4834.0143983836351,4834.0143983836351,4834.0143983836351,4834.0143983836351,58008.172780603607,null,null,"Psicólogo",1.6420361247947454E-3,{"$f":"X499/X512","v":2.7027027027027035E-2},{"$f":"$Y499*Z512","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Psicólogo",{"$f":"$Y499*AO512","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Psicólogo",625,594,594,594,594,594,594,594,594,594,594,594,594,null,3078.17,3078.17,3078.17,3078.17,3078.17,3078.17,3078.17,3078.17,3078.17,3078.17,3078.17,3078.17,3078.17,null,4342.6034690498882,4342.6034690498882,4342.6034690498882,4342.6034690498882,4342.6034690498882,4342.6034690498882,4342.6034690498882,4342.6034690498882,4342.6034690498882,4342.6034690498882,4342.6034690498882,4342.6034690498882]
[null,"Auxiliar Administrativo",778.17,0,0.41077441111111102,null,613.48199999999997,1669.1539706989061,1669.1539706989061,1669.1539706989061,1669.1539706989061,1669.1539706989061,1669.1539706989061,1669.1539706989061,1669.1539706989061,1669.1539706989061,1669.1539706989061,1669.1539706989061,1669.1539706989061,20029.847648386873,null,null,"Auxiliar Administrativo",1.6420361247947454E-3,{"$f":"X500/X512","v":2.7027027027027035E-2},{"$f":"$Y500*Z512","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,{"$f":"$Y500*AI512","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Auxiliar Administrativo",{"$f":"$Y500*AO512","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Auxiliar Administrativo",625,594,594,594,594,594,594,594,594,594,594,594,594,null,778.17,778.17,778.17,778.17,778.17,778.17,778.17,778.17,778.17,778.17,778.17,778.17,778.17,null,1097.8223234943332,1097.8223234943332,1097.8223234943332,1097.8223234943332,1097.8223234943332,1097.8223234943332,1097.8223234943332,1097.8223234943332,1097.8223234943332,1097.8223234943332,1097.8223234943332,1097.8223234943332]
[null,"Assist.Recrut./Seleção",1078.17,0,0.41077441111111102,null,613.48199999999997,2081.9618525708274,2081.9618525708274,2081.9618525708274,2081.9618525708274,2081.9618525708274,2081.9618525708274,2081.9618525708274,2081.9618525708274,2081.9618525708274,2081.9618525708274,2081.9618525708274,2081.9618525708274,24983.542230849936,null,null,"Assist.Recrut./Seleção",1.6420361247947454E-3,{"$f":"X501/X512","v":2.7027027027027035E-2},{"$f":"$Y501*Z512","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Assist.Recrut./Seleção",{"$f":"$Y501*AO512","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Assist.Recrut./Seleção",625,594,594,594,594,594,594,594,594,594,594,594,594,null,1078.17,1078.17,1078.17,1078.17,1078.17,1078.17,1078.17,1078.17,1078.17,1078.17,1078.17,1078.17,1078.17,null,1521.0546468276666,1521.0546468276666,1521.0546468276666,1521.0546468276666,1521.0546468276666,1521.0546468276666,1521.0546468276666,1521.0546468276666,1521.0546468276666,1521.0546468276666,1521.0546468276666,1521.0546468276666]
[null,"Assist.Treinam./Capac.",1078.17,0,0.41077441111111102,null,613.48199999999997,2081.9618525708274,2081.9618525708274,2081.9618525708274,2081.9618525708274,2081.9618525708274,2081.9618525708274,2081.9618525708274,2081.9618525708274,2081.9618525708274,2081.9618525708274,2081.9618525708274,2081.9618525708274,24983.542230849936,null,null,"Assist.Treinam./Capac.",1.6420361247947454E-3,{"$f":"X502/X512","v":2.7027027027027035E-2},{"$f":"$Y502*Z512","v":1.6420361247947454E-3},{"$f":"$Y502*AA512","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Assist.Treinam./Capac.",{"$f":"$Y502*AO512","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Assist.Treinam./Capac.",625,594,594,594,594,594,594,594,594,594,594,594,594,null,1078.17,1078.17,1078.17,1078.17,1078.17,1078.17,1078.17,1078.17,1078.17,1078.17,1078.17,1078.17,1078.17,null,1521.0546468276666,1521.0546468276666,1521.0546468276666,1521.0546468276666,1521.0546468276666,1521.0546468276666,1521.0546468276666,1521.0546468276666,1521.0546468276666,1521.0546468276666,1521.0546468276666,1521.0546468276666]
[null,"Assessor Jurídico",1578.17,0,0.41077441111111102,null,613.48199999999997,2769.9749890240291,2769.9749890240291,2769.9749890240291,2769.9749890240291,2769.9749890240291,2769.9749890240291,2769.9749890240291,2769.9749890240291,2769.9749890240291,2769.9749890240291,2769.9749890240291,2769.9749890240291,33239.699868288342,null,null,"Assessor Jurídico",1.6420361247947454E-3,{"$f":"X503/X512","v":2.7027027027027035E-2},{"$f":"$Y503*Z512","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Assessor Jurídico",{"$f":"$Y503*AO512","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Assessor Jurídico",{"$f":"BD502","v":625},594,594,594,594,594,594,594,594,594,594,594,594,null,1578.17,{"$f":"$BR503*BS$446","v":1578.17},1578.17,1578.17,1578.17,1578.17,1578.17,1578.17,1578.17,1578.17,1578.17,1578.17,1578.17,null,2226.4418523832219,2226.4418523832219,2226.4418523832219,2226.4418523832219,2226.4418523832219,2226.4418523832219,2226.4418523832219,2226.4418523832219,2226.4418523832219,2226.4418523832219,2226.4418523832219,2226.4418523832219]
[null,"Auxiliar de Compras",778.17,0,0.41077441111111102,null,613.48199999999997,1669.1539706989061,1669.1539706989061,1669.1539706989061,1669.1539706989061,1669.1539706989061,1669.1539706989061,1669.1539706989061,1669.1539706989061,1669.1539706989061,1669.1539706989061,1669.1539706989061,1669.1539706989061,20029.847648386873,null,null,"Auxiliar de Compras",1.6420361247947454E-3,{"$f":"X504/X512","v":2.7027027027027035E-2},{"$f":"$Y504*Z512","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,{"$f":"$Y504*AK512","v":1.6420361247947454E-3},null,null,"Auxiliar de Compras",{"$f":"$Y504*AO512","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Auxiliar de Compras",625,594,594,594,594,594,594,594,594,594,594,594,594,null,778.17,778.17,778.17,778.17,778.17,778.17,778.17,778.17,778.17,778.17,778.17,778.17,778.17,null,1097.8223234943332,1097.8223234943332,1097.8223234943332,1097.8223234943332,1097.8223234943332,1097.8223234943332,1097.8223234943332,1097.8223234943332,1097.8223234943332,1097.8223234943332,1097.8223234943332,1097.8223234943332]
[null,"Médico do Trabalho",2778.17,0,0.41077441111111102,null,613.48199999999997,4421.2065165117137,4421.2065165117137,4421.2065165117137,4421.2065165117137,4421.2065165117137,4421.2065165117137,4421.2065165117137,4421.2065165117137,4421.2065165117137,4421.2065165117137,4421.2065165117137,4421.2065165117137,53054.478198140576,null,null,"Médico do Trabalho",1.6420361247947454E-3,{"$f":"X505/X512","v":2.7027027027027035E-2},{"$f":"$Y505*Z512","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Médico do Trabalho",{"$f":"$Y505*AO512","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Médico do Trabalho",625,594,594,594,594,594,594,594,594,594,594,594,594,null,2778.17,2778.17,2778.17,2778.17,2778.17,2778.17,2778.17,2778.17,2778.17,2778.17,2778.17,2778.17,2778.17,null,3919.371145716555,3919.371145716555,3919.371145716555,3919.371145716555,3919.371145716555,3919.371145716555,3919.371145716555,3919.371145716555,3919.371145716555,3919.371145716555,3919.371145716555,3919.371145716555]
[null,"Eng. Seg. Trabalho",2778.17,0,0.41077441111111102,null,613.48199999999997,4421.2065165117137,4421.2065165117137,4421.2065165117137,4421.2065165117137,4421.2065165117137,4421.2065165117137,4421.2065165117137,4421.2065165117137,4421.2065165117137,4421.2065165117137,4421.2065165117137,4421.2065165117137,53054.478198140576,null,null,"Eng. Seg. Trabalho",1.6420361247947454E-3,{"$f":"X506/X512","v":2.7027027027027035E-2},{"$f":"$Y506*Z512","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Eng. Seg. Trabalho",{"$f":"$Y506*AO512","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Eng. Seg. Trabalho",625,594,594,594,594,594,594,594,594,594,594,594,594,null,2778.17,2778.17,2778.17,2778.17,2778.17,2778.17,2778.17,2778.17,2778.17,2778.17,2778.17,2778.17,2778.17,null,3919.371145716555,3919.371145716555,3919.371145716555,3919.371145716555,3919.371145716555,3919.371145716555,3919.371145716555,3919.371145716555,3919.371145716555,3919.371145716555,3919.371145716555,3919.371145716555]
[null,"Téc. Seg. do Trabalho",2058.17,0,0.41077441111111102,null,613.48199999999997,3430.4676000191025,3430.4676000191025,3430.4676000191025,3430.4676000191025,3430.4676000191025,3430.4676000191025,3430.4676000191025,3430.4676000191025,3430.4676000191025,3430.4676000191025,3430.4676000191025,3430.4676000191025,41165.611200229228,null,null,"Téc. Seg. do Trabalho",1.6420361247947454E-3,{"$f":"X507/X512","v":2.7027027027027035E-2},{"$f":"$Y507*Z512","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Téc. Seg. do Trabalho",{"$f":"$Y507*AO512","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Téc. Seg. do Trabalho",625,594,594,594,594,594,594,594,594,594,594,594,594,null,2058.17,2058.17,2058.17,2058.17,2058.17,2058.17,2058.17,2058.17,2058.17,2058.17,2058.17,2058.17,2058.17,null,2903.613569716555,2903.613569716555,2903.613569716555,2903.613569716555,2903.613569716555,2903.613569716555,2903.613569716555,2903.613569716555,2903.613569716555,2903.613569716555,2903.613569716555,2903.613569716555]
[null,"Auxiliar de CPD",1278.17,0,0.41077441111111102,null,613.48199999999997,2357.1671071521082,2357.1671071521082,2357.1671071521082,{"$f":"(CI508*AC508*BH508)+($G508*AR508*BH508)","v":2357.1671071521082},2357.1671071521082,2357.1671071521082,2357.1671071521082,2357.1671071521082,2357.1671071521082,2357.1671071521082,2357.1671071521082,2357.1671071521082,28286.0052858253,null,null,"Auxiliar de CPD",1.6420361247947454E-3,{"$f":"X508/X512","v":2.7027027027027035E-2},{"$f":"$Y508*Z512","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Auxiliar de CPD",{"$f":"$Y508*AO512","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Auxiliar de CPD",625,594,594,594,594,594,594,594,594,594,594,594,594,null,1278.17,1278.17,1278.17,1278.17,1278.17,1278.17,1278.17,1278.17,1278.17,1278.17,1278.17,1278.17,1278.17,null,1803.2095290498887,1803.2095290498887,1803.2095290498887,{"$f":"((BV508+$D508)*($E508/100*100+1))","v":1803.2095290498887},1803.2095290498887,1803.2095290498887,1803.2095290498887,1803.2095290498887,1803.2095290498887,1803.2095290498887,1803.2095290498887,1803.2095290498887]
[null,"Técnico em Informática",878.17,0,0.41077441111111102,null,613.48199999999997,{"$f":"(CF509*Z509*BE509)+($G509*AO509*BE509)","v":1806.7565979895467},1806.7565979895467,1806.7565979895467,1806.7565979895467,1806.7565979895467,1806.7565979895467,1806.7565979895467,1806.7565979895467,1806.7565979895467,1806.7565979895467,1806.7565979895467,1806.7565979895467,21681.079175874562,null,null,"Técnico em Informática",1.6420361247947454E-3,{"$f":"X509/X512","v":2.7027027027027035E-2},{"$f":"$Y509*Z512","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Técnico em Informática",{"$f":"$Y509*AO512","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Técnico em Informática",625,594,594,594,594,594,594,594,594,594,594,594,594,null,878.17,878.17,878.17,878.17,878.17,878.17,878.17,878.17,878.17,878.17,878.17,878.17,878.17,null,1238.8997646054443,1238.8997646054443,1238.8997646054443,1238.8997646054443,1238.8997646054443,1238.8997646054443,1238.8997646054443,1238.8997646054443,1238.8997646054443,1238.8997646054443,1238.8997646054443,1238.8997646054443]
[null,"Aux.Monitoramento",808.17,0,0.41077441111111102,null,613.48199999999997,6841.7390355443931,6841.7390355443931,6841.7390355443931,6841.7390355443931,6841.7390355443931,6841.7390355443931,6841.7390355443931,6841.7390355443931,6841.7390355443931,6841.7390355443931,6841.7390355443931,6841.7390355443931,82100.868426532717,null,null,"Aux.Monitoramento",6.5681444991789817E-3,{"$f":"X510/X512","v":0.10810810810810814},{"$f":"$Y510*Z512","v":6.5681444991789817E-3},6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,null,null,"Aux.Monitoramento",{"$f":"$Y510*AO512","v":6.5681444991789817E-3},6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,null,null,"Aux.Monitoramento",625,594,594,594,594,594,594,594,594,594,594,594,594,null,808.17,808.17,808.17,808.17,808.17,808.17,808.17,808.17,808.17,808.17,808.17,808.17,808.17,null,1140.1455558276664,1140.1455558276664,1140.1455558276664,1140.1455558276664,1140.1455558276664,1140.1455558276664,1140.1455558276664,1140.1455558276664,1140.1455558276664,1140.1455558276664,1140.1455558276664,1140.1455558276664]
[null,"Porteiro",878.17,0,0.41077441111111102,null,613.48199999999997,5420.2697939686404,5420.2697939686404,5420.2697939686404,5420.2697939686404,5420.2697939686404,5420.2697939686404,5420.2697939686404,5420.2697939686404,5420.2697939686404,5420.2697939686404,5420.2697939686404,5420.2697939686404,65043.237527623685,null,null,"Porteiro",4.9261083743842365E-3,{"$f":"X511/X512","v":8.1081081081081113E-2},{"$f":"$Y511*Z512","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Porteiro",{"$f":"$Y511*AO512","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Porteiro",625,594,594,594,594,594,594,594,594,594,594,594,594,null,878.17,878.17,878.17,878.17,878.17,878.17,878.17,878.17,878.17,878.17,878.17,878.17,878.17,null,1238.8997646054443,1238.8997646054443,1238.8997646054443,1238.8997646054443,1238.8997646054443,1238.8997646054443,1238.8997646054443,1238.8997646054443,1238.8997646054443,1238.8997646054443,1238.8997646054443,1238.8997646054443]
[null,"Totais.........................",null,null,null,null,null,{"$f":"SUM(H487:H511)","v":94755.806940155075},{"$f":"SUM(I487:I511)","v":94755.806940155075},{"$f":"SUM(J487:J511)","v":94755.806940155075},94755.806940155075,94755.806940155075,94755.806940155075,94755.806940155075,94755.806940155075,94755.806940155075,94755.806940155075,94755.806940155075,94755.806940155075,{"$f":"SUM(T487:T511)","v":1137069.6832818615},null,null,"Totais.........................",{"$f":"SUM(X487:X511)","v":6.0755336617405564E-2},{"$f":"X512/X512","v":1},{"$f":"'FU Resumo'!$G66","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G67","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G68","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G69","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G70","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G71","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G72","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G73","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G74","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G75","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G76","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G77","v":6.0755336617405564E-2},null,null,"Totais.........................",{"$f":"'FU Resumo'!$M66","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M67","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M68","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M69","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M70","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M71","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M72","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M73","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M74","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M75","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M76","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M77","v":6.0755336617405564E-2},null,null,"Totais.........................",625,594,594,594,594,594,594,594,594,594,594,594,594]
[null,null,null,null,null,"Outros",null,96931.837802508657,112366.46023487339,108072.54325448464,104967.13811461272,96686.057741620985,129810.37923358794,131837.02494981774,132208.32610925895,131205.32401688895,127193.31564740901,124184.30937029904,124184.30937029904,{"$f":"SUM(H513:S513)","v":1419647.0258456611}]
[null,null,null,null,null,"Total Geral Administração",null,{"$f":"H512+H513","v":191687.64474266372},{"$f":"I512+I513","v":207122.26717502845},{"$f":"J512+J513","v":202828.3501946397},{"$f":"K512+K513","v":199722.9450547678},191441.86468177606,224566.18617374302,226592.83188997282,226964.13304941403,225961.13095704402,221949.12258756408,218940.11631045412,218940.11631045412,{"$f":"T512+T513","v":2556716.7091275225}]
["Planilha 2 - Demonstração do Custo com Pessoal",null,null,null,null,{"$f":"G516","v":"Ano 7"},null,null,null,null,{"$f":"F515","v":"Ano 7"},null,null,null,null,{"$f":"K515","v":"Ano 7"},null,null,null,null,{"$f":"P515","v":"Ano 7"},null,null,null,null,null,{"$f":"U515","v":"Ano 7"},null,null,null,null,{"$f":"AA515","v":"Ano 7"},null,null,null,null,{"$f":"AF515","v":"Ano 7"},null,null,null,{"$f":"AK515","v":"Ano 7"},null,null,null,null,{"$f":"AO515","v":"Ano 7"},null,null,null,null,{"$f":"AT515","v":"Ano 7"},null,null,null,null,null,{"$f":"AK515","v":"Ano 7"},null,null,null,null,{"$f":"BE515","v":"Ano 7"},null,null,null,null,null,null,{"$f":"BJ515","v":"Ano 7"},null,null,null,null,null,null,{"$f":"BQ515","v":"Ano 7"},null,null,null,null,null,null,{"$f":"BX515","v":"Ano 7"},null,null,null,null,null,null,{"$f":"CE515","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":"Z430","v":0},{"$f":"Z516","v":0},0,0,0,0,0,0,0,0,0,0]
["Funções","Cargo","Salário","Hs Extras","Enc.","R$ Total","Benefícios",{"$f":"DATE(YEAR(S431),MONTH(S431)+1,DAY(S431))","v":"2019-07-01"},{"$f":"DATE(YEAR(H517),MONTH(H517)+1,DAY(H517))","v":"2019-08-01"},"2019-09-01","2019-10-01","2019-11-01","2019-12-01","2020-01-01","2020-02-01","2020-03-01","2020-04-01","2020-05-01","2020-06-01","Total",null,"Fator Utilização Mensal",null,{"$f":"U515","v":"Ano 7"},"FU Cob.",{"$f":"Z431","v":0},{"$f":"Z517","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"X517","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,{"$f":"AK515","v":"Ano 7"},null,null,null,null,null,null,null,null,null,null,null,null,"Salário",{"$f":"H517","v":"2019-07-01"},{"$f":"DATE(YEAR(BS517),MONTH(BS517)+1,DAY(BS517))","v":"2019-08-01"},"2019-09-01","2019-10-01","2019-11-01","2019-12-01","2020-01-01","2020-02-01","2020-03-01","2020-04-01","2020-05-01","2020-06-01",null,{"$f":"BS517","v":"2019-07-01"},{"$f":"DATE(YEAR(CF517),MONTH(CF517)+1,DAY(CF517))","v":"2019-08-01"},"2019-09-01","2019-10-01","2019-11-01","2019-12-01","2020-01-01","2020-02-01","2020-03-01","2020-04-01","2020-05-01","2020-06-01"]
[null,null,"base","e Adic.","Soc.","Por","R$ por","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","Durante o",null,"Funções","Cargo","FU",null,{"$f":"H517","v":"2019-07-01"},"2019-08-01","2019-09-01","2019-10-01","2019-11-01","2019-12-01","2020-01-01","2020-02-01","2020-03-01","2020-04-01","2020-05-01","2020-06-01",null,"Funções","Cargo",{"$f":"Z518","v":"2019-07-01"},"2019-08-01","2019-09-01","2019-10-01","2019-11-01","2019-12-01","2020-01-01","2020-02-01","2020-03-01","2020-04-01","2020-05-01","2020-06-01",null,"Funções","Cargo","Frota",{"$f":"Z518","v":"2019-07-01"},"2019-08-01","2019-09-01","2019-10-01","2019-11-01","2019-12-01","2020-01-01","2020-02-01","2020-03-01","2020-04-01","2020-05-01","2020-06-01",null,"base","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$",null,"R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$"]
[null,null,"(R$/mês)","Not.","%","Função","mês",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P515","v":"Ano 7"},null,null,null,"Licitação",null,"FU","FU","FU","FU","FU","FU","FU","FU","FU","FU","FU","FU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Licitação","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota",null,"(R$/mês)"]
["Motorista","Miniônibus",{"$f":"C434","v":1584.595532},{"$f":"D434","v":79.537865960000019},{"$f":"E434","v":0.41077441111111102},null,{"$f":"G434","v":613.48199999999997},{"$f":"(CF520*Z520*BE520)+($G520*AO520*BE520)","v":359346.25423664495},361443.3626166553,360913.77945918113,361913.58197169704,360813.59994809149,360913.77945918113,362914.0548435247,347871.02977276978,161563.54101014324,162180.61429775477,166998.86518991887,163604.06327232032,{"$f":"SUM(H520:S520)","v":3530476.5260778819},null,"Motorista",{"$f":"B520","v":"Miniônibus"},{"$f":"X434","v":1.6913603571428575},{"$f":"X520/X525","v":1},{"$f":"Z525*Y520+Z516","v":2.3794434032895864},{"$f":"AA525*Y520+AA516","v":2.3933295942320774},{"$f":"AB525*Y520+AB516","v":2.3898229119286203},{"$f":"AC525*Y520+AC516","v":2.396443193801467},{"$f":"AD525*Y520+AD516","v":2.3891595643244732},{"$f":"AE525*Y520+AE516","v":2.3898229119286203},{"$f":"AF525*Y520+AF516","v":2.4030679145185303},{"$f":"AG525*Y520+AG516","v":2.3034591768508328},{"$f":"AH525*Y520+AH516","v":2.2972707464298288},{"$f":"AI525*Y520+AI516","v":2.3060449067581437},{"$f":"AJ525*Y520+AJ516","v":2.3745555791185189},{"$f":"AK525*Y520+AK516","v":2.3262849167743869},null,"Motorista",{"$f":"W520","v":"Miniônibus"},{"$f":"AO525*$Y520","v":2.3794434032895864},2.3933295942320774,2.3898229119286203,2.396443193801467,2.3891595643244732,2.3898229119286203,2.4030679145185303,2.3034591768508328,2.2972707464298288,2.3060449067581437,2.3745555791185189,2.3262849167743869,null,"Motorista",{"$f":"W520","v":"Miniônibus"},{"$f":"BD434","v":54},51,51,51,51,51,51,51,51,{"$f":"'Custo Capital'!O185-('Custo Capital'!O185*5%)","v":23.75},{"$f":"BM520","v":23.75},23.75,23.75,null,{"$f":"C520","v":1584.595532},{"$f":"$BR520*BS$532","v":1584.595532},1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,null,{"$f":"((BS520+$D520)*($E520/100*100+1))","v":2347.7168145173509},2347.7168145173509,2347.7168145173509,2347.7168145173509,2347.7168145173509,2347.7168145173509,2347.7168145173509,2347.7168145173509,2347.7168145173509,2347.7168145173509,2347.7168145173509,2347.7168145173509]
[null,"Ônibus Básico",{"$f":"C520","v":1584.595532},{"$f":"D435","v":79.537865959999948},{"$f":"E520","v":0.41077441111111102},null,{"$f":"G520","v":613.48199999999997},3079104.1784590953,3097073.5188917327,3092535.7181110228,3101102.6533653252,3091677.3172022738,3092535.7181110228,3109675.3326788289,2980777.2551117716,2921068.8214633893,2932225.506503406,3019339.4826337323,2957961.4639635514,{"$f":"SUM(H521:S521)","v":36475076.966495149},null,null,{"$f":"B521","v":"Ônibus Básico"},{"$f":"X435","v":1.6913603571428575},{"$f":"X521/X525","v":1},{"$f":"Z525*Y521+Z516","v":2.3794434032895864},{"$f":"AA525*Y521+AA516","v":2.3933295942320774},{"$f":"AB525*Y521+AB516","v":2.3898229119286203},{"$f":"AC525*Y521+AC516","v":2.396443193801467},{"$f":"AD525*Y521+AD516","v":2.3891595643244732},{"$f":"AE525*Y521+AE516","v":2.3898229119286203},{"$f":"AF525*Y521+AF516","v":2.4030679145185303},{"$f":"AG525*Y521+AG516","v":2.3034591768508328},{"$f":"AH525*Y521+AH516","v":2.2972707464298288},{"$f":"AI525*Y521+AI516","v":2.3060449067581437},{"$f":"AJ525*Y521+AJ516","v":2.3745555791185189},{"$f":"AK525*Y521+AK516","v":2.3262849167743869},null,null,"Ônibus Básico",{"$f":"AO525*$Y521","v":2.3794434032895864},2.3933295942320774,2.3898229119286203,2.396443193801467,2.3891595643244732,2.3898229119286203,2.4030679145185303,2.3034591768508328,2.2972707464298288,2.3060449067581437,2.3745555791185189,2.3262849167743869,null,null,{"$f":"W521","v":"Ônibus Básico"},{"$f":"BD435","v":459},437,437,437,437,437,437,437,437,{"$f":"Q.Frota!F54","v":429.4},429.4,429.4,429.4,null,{"$f":"C521","v":1584.595532},1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,null,2347.7168145173509,2347.7168145173509,2347.7168145173509,2347.7168145173509,2347.7168145173509,2347.7168145173509,2347.7168145173509,2347.7168145173509,2347.7168145173509,2347.7168145173509,2347.7168145173509,2347.7168145173509]
[null,"Padron",{"$f":"C521","v":1584.595532},{"$f":"D436","v":79.537865959999948},{"$f":"E521","v":0.41077441111111102},null,{"$f":"G521","v":613.48199999999997},253656.17946116114,255136.49125881551,254762.66785353963,255468.41080355083,254691.95290453517,254762.66785353963,256174.62694837037,245556.02101607274,484690.62303042965,486541.84289326426,500996.59556975658,490812.18981696101,{"$f":"SUM(H522:S522)","v":3993250.2694099965},null,null,{"$f":"B522","v":"Padron"},{"$f":"X436","v":1.6913603571428575},{"$f":"X522/X525","v":1},{"$f":"Z525*Y522+Z516","v":2.3794434032895864},{"$f":"AA525*Y522+AA516","v":2.3933295942320774},{"$f":"AB525*Y522+AB516","v":2.3898229119286203},{"$f":"AC525*Y522+AC516","v":2.396443193801467},{"$f":"AD525*Y522+AD516","v":2.3891595643244732},{"$f":"AE525*Y522+AE516","v":2.3898229119286203},{"$f":"AF525*Y522+AF516","v":2.4030679145185303},{"$f":"AG525*Y522+AG516","v":2.3034591768508328},{"$f":"AH525*Y522+AH516","v":2.2972707464298288},{"$f":"AI525*Y522+AI516","v":2.3060449067581437},{"$f":"AJ525*Y522+AJ516","v":2.3745555791185189},{"$f":"AK525*Y522+AK516","v":2.3262849167743869},null,null,"Padron",{"$f":"AO525*$Y522","v":2.3794434032895864},2.3933295942320774,2.3898229119286203,2.396443193801467,2.3891595643244732,2.3898229119286203,2.4030679145185303,2.3034591768508328,2.2972707464298288,2.3060449067581437,2.3745555791185189,2.3262849167743869,null,null,{"$f":"W522","v":"Padron"},{"$f":"BD436","v":38},36,36,36,36,36,36,36,36,{"$f":"'Custo Capital'!R190","v":71.25},71.25,71.25,71.25,null,{"$f":"C522","v":1584.595532},1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,null,2347.7168145173509,2347.7168145173509,2347.7168145173509,2347.7168145173509,2347.7168145173509,2347.7168145173509,2347.7168145173509,2347.7168145173509,2347.7168145173509,2347.7168145173509,2347.7168145173509,2347.7168145173509]
[null,"Articulado",{"$f":"C437","v":1743.0550852000001},{"$f":"D437","v":87.491652556000005},{"$f":"E522","v":0.41077441111111102},null,{"$f":"G522","v":613.48199999999997},83650.940051159676,84139.118473249226,84015.838688262767,84248.579169209581,83992.518255177085,84015.838688262767,84481.475700723036,80979.663246729484,80762.104795268737,81070.566328166911,83479.105290917316,81782.117551517251,{"$f":"SUM(H523:S523)","v":996617.86623864376},null,null,{"$f":"B523","v":"Articulado"},{"$f":"X437","v":1.6913603571428575},{"$f":"X523/X525","v":1},{"$f":"Z525*Y523+Z516","v":2.3794434032895864},{"$f":"AA525*Y523+AA516","v":2.3933295942320774},{"$f":"AB525*Y523+AB516","v":2.3898229119286203},{"$f":"AC525*Y523+AC516","v":2.396443193801467},{"$f":"AD525*Y523+AD516","v":2.3891595643244732},{"$f":"AE525*Y523+AE516","v":2.3898229119286203},{"$f":"AF525*Y523+AF516","v":2.4030679145185303},{"$f":"AG525*Y523+AG516","v":2.3034591768508328},{"$f":"AH525*Y523+AH516","v":2.2972707464298288},{"$f":"AI525*Y523+AI516","v":2.3060449067581437},{"$f":"AJ525*Y523+AJ516","v":2.3745555791185189},{"$f":"AK525*Y523+AK516","v":2.3262849167743869},null,null,"Articulado",{"$f":"AO525*$Y523","v":2.3794434032895864},2.3933295942320774,2.3898229119286203,2.396443193801467,2.3891595643244732,2.3898229119286203,2.4030679145185303,2.3034591768508328,2.2972707464298288,2.3060449067581437,2.3745555791185189,2.3262849167743869,null,null,{"$f":"W523","v":"Articulado"},{"$f":"BD437","v":12},11,11,11,11,11,11,11,11,11,11,11,11,null,{"$f":"C523","v":1743.0550852000001},1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,null,2582.4884959690862,2582.4884959690862,2582.4884959690862,2582.4884959690862,2582.4884959690862,2582.4884959690862,2582.4884959690862,2582.4884959690862,2582.4884959690862,2582.4884959690862,2582.4884959690862,2582.4884959690862]
[null,"Articulado BRT",{"$f":"C523","v":1743.0550852000001},{"$f":"D438","v":87.491652556000005},{"$f":"E523","v":0.41077441111111102},null,{"$f":"G523","v":613.48199999999997},448673.22391076561,451291.63544742763,450630.4075097731,451878.74281666952,450505.325186859,450630.4075097731,453127.91512205993,434345.46650518541,433178.56208371418,434833.03757834982,447751.56474219286,438649.53959450161,{"$f":"SUM(H524:S524)","v":5345495.8280072706},null,null,{"$f":"B524","v":"Articulado BRT"},{"$f":"X438","v":1.6913603571428575},{"$f":"X524/X525","v":1},{"$f":"Z525*Y524+Z516","v":2.3794434032895864},{"$f":"AA525*Y524+AA516","v":2.3933295942320774},{"$f":"AB525*Y524+AB516","v":2.3898229119286203},{"$f":"AC525*Y524+AC516","v":2.396443193801467},{"$f":"AD525*Y524+AD516","v":2.3891595643244732},{"$f":"AE525*Y524+AE516","v":2.3898229119286203},{"$f":"AF525*Y524+AF516","v":2.4030679145185303},{"$f":"AG525*Y524+AG516","v":2.3034591768508328},{"$f":"AH525*Y524+AH516","v":2.2972707464298288},{"$f":"AI525*Y524+AI516","v":2.3060449067581437},{"$f":"AJ525*Y524+AJ516","v":2.3745555791185189},{"$f":"AK525*Y524+AK516","v":2.3262849167743869},null,null,"Articulado BRT",{"$f":"AO525*$Y524","v":2.3794434032895864},2.3933295942320774,2.3898229119286203,2.396443193801467,2.3891595643244732,2.3898229119286203,2.4030679145185303,2.3034591768508328,2.2972707464298288,2.3060449067581437,2.3745555791185189,2.3262849167743869,null,null,{"$f":"W524","v":"Articulado BRT"},{"$f":"BD438","v":62},59,59,59,59,59,59,59,59,59,59,59,59,null,{"$f":"C524","v":1743.0550852000001},1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,null,2582.4884959690862,2582.4884959690862,2582.4884959690862,2582.4884959690862,2582.4884959690862,2582.4884959690862,2582.4884959690862,2582.4884959690862,2582.4884959690862,2582.4884959690862,2582.4884959690862,2582.4884959690862]
[null,"Totais........................",null,null,null,"Totais...",null,{"$f":"SUM(H520:H524)","v":4224430.7761188271},{"$f":"SUM(I520:I524)","v":4249084.1266878806},4242858.4116217801,4254611.9681264525,4241680.7134969365,4242858.4116217801,4266373.4052935075,4089529.4356525289,4081263.6523829452,4096851.5676009418,4218565.6134265177,4132809.3741988516,{"$f":"SUM(T520:T524)","v":50340917.456228949},null,null,"Totais........................",{"$f":"X524","v":1.6913603571428575},{"$f":"X525/X525","v":1},{"$f":"'FU Resumo'!$C78","v":2.3794434032895864},{"$f":"'FU Resumo'!$C79","v":2.3933295942320774},{"$f":"'FU Resumo'!$C80","v":2.3898229119286203},{"$f":"'FU Resumo'!$C81","v":2.396443193801467},{"$f":"'FU Resumo'!$C82","v":2.3891595643244732},{"$f":"'FU Resumo'!$C83","v":2.3898229119286203},{"$f":"'FU Resumo'!$C84","v":2.4030679145185303},{"$f":"'FU Resumo'!$C85","v":2.3034591768508328},{"$f":"'FU Resumo'!$C86","v":2.2972707464298288},{"$f":"'FU Resumo'!$C87","v":2.3060449067581437},{"$f":"'FU Resumo'!$C88","v":2.3745555791185189},{"$f":"'FU Resumo'!$C89","v":2.3262849167743869},null,null,"Totais........................",{"$f":"'FU Resumo'!$I78","v":2.3794434032895864},{"$f":"'FU Resumo'!$I79","v":2.3933295942320774},{"$f":"'FU Resumo'!$I80","v":2.3898229119286203},{"$f":"'FU Resumo'!$I81","v":2.396443193801467},{"$f":"'FU Resumo'!$I82","v":2.3891595643244732},{"$f":"'FU Resumo'!$I83","v":2.3898229119286203},{"$f":"'FU Resumo'!$I84","v":2.4030679145185303},{"$f":"'FU Resumo'!$I85","v":2.3034591768508328},{"$f":"'FU Resumo'!$I86","v":2.2972707464298288},{"$f":"'FU Resumo'!$I87","v":2.3060449067581437},{"$f":"'FU Resumo'!$I88","v":2.3745555791185189},{"$f":"'FU Resumo'!$I89","v":2.3262849167743869},null,null,"Totais........................",{"$f":"SUM(BD520:BD524)","v":625},{"$f":"SUM(BE520:BE524)","v":594},{"$f":"SUM(BF520:BF524)","v":594},594,594,594,594,594,594,594.4,594.4,594.4,594.4,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["Cobrador","Miniônibus",{"$f":"C440","v":865.73715199999992},{"$f":"D440","v":32},{"$f":"E524","v":0.41077441111111102},null,{"$f":"G524","v":613.48199999999997},{"$f":"(CF526*Z526*BE526)+($G526*AO526*BE526)","v":228139.407631857},229470.80613097781,229134.58782784114,229769.33593016589,229070.98651282146,229134.58782784114,230404.50962584105,220854.09192099096,102572.40782781631,102964.17129450443,106023.15101503907,103867.88130128162,{"$f":"SUM(H526:S526)","v":2241405.9248469775},null,"Cobrador",{"$f":"B526","v":"Miniônibus"},{"$f":"X440","v":1.6913603571428575},{"$f":"X526/X531","v":1},{"$f":"Z531*$Y526+Z517","v":2.3794434032895864},2.3933295942320774,2.3898229119286203,2.396443193801467,2.3891595643244732,2.3898229119286203,2.4030679145185303,2.3034591768508328,2.2972707464298288,2.3060449067581437,2.3745555791185189,2.3262849167743869,null,"Cobrador","Miniônibus",{"$f":"AO531*$Y526","v":2.3794434032895864},2.3933295942320774,2.3898229119286203,2.396443193801467,2.3891595643244732,2.3898229119286203,2.4030679145185303,2.3034591768508328,2.2972707464298288,2.3060449067581437,2.3745555791185189,2.3262849167743869,null,"Cobrador",{"$f":"W526","v":"Miniônibus"},{"$f":"BD520","v":54},51,{"$f":"BF520","v":51},51,51,51,51,51,51,23.75,23.75,23.75,23.75,null,{"$f":"C526","v":865.73715199999992},865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,null,{"$f":"((BS526+$D526)*($E526/100*100+1))","v":1266.5046019453657},1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657]
[null,"Ônibus Básico",{"$f":"C526","v":865.73715199999992},{"$f":"D441","v":32},{"$f":"E526","v":0.41077441111111102},null,{"$f":"G526","v":613.48199999999997},{"$f":"(CF527*Z527*BE527)+($G527*AO527*BE527)","v":1954841.5908847356},{"$f":"(CG527*AA527*BF527)+($G527*AP527*BF527)","v":1966249.8486124964},1963368.9192307172,1968807.8392447545,1962823.9432569211,1963368.9192307172,1974250.4060096578,1892416.43469555,1854509.1335269187,1861592.2170046398,1916898.5703519061,1877931.2939271717,{"$f":"SUM(H527:S527)","v":23157059.115976185},null,null,{"$f":"B527","v":"Ônibus Básico"},{"$f":"X441","v":1.6913603571428575},{"$f":"X527/X531","v":1},{"$f":"Z531*$Y527+Z517","v":2.3794434032895864},2.3933295942320774,2.3898229119286203,2.396443193801467,2.3891595643244732,2.3898229119286203,2.4030679145185303,2.3034591768508328,2.2972707464298288,2.3060449067581437,2.3745555791185189,2.3262849167743869,null,null,"Ônibus Básico",{"$f":"AO531*$Y527","v":2.3794434032895864},2.3933295942320774,2.3898229119286203,2.396443193801467,2.3891595643244732,2.3898229119286203,2.4030679145185303,2.3034591768508328,2.2972707464298288,2.3060449067581437,2.3745555791185189,2.3262849167743869,null,null,{"$f":"W527","v":"Ônibus Básico"},459,437,{"$f":"BF521","v":437},437,437,437,437,437,437,429.4,429.4,429.4,429.4,null,{"$f":"C527","v":865.73715199999992},865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,null,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657]
[null,"Padron",{"$f":"C527","v":865.73715199999992},{"$f":"D442","v":32},{"$f":"E527","v":0.41077441111111102},null,{"$f":"G527","v":613.48199999999997},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H528:S528)","v":0},null,null,{"$f":"B528","v":"Padron"},{"$f":"X442","v":1.6913603571428575},{"$f":"X528/X531","v":1},{"$f":"Z531*$Y528+Z517","v":2.3794434032895864},2.3933295942320774,2.3898229119286203,2.396443193801467,2.3891595643244732,2.3898229119286203,2.4030679145185303,2.3034591768508328,2.2972707464298288,2.3060449067581437,2.3745555791185189,2.3262849167743869,null,null,"Padron",{"$f":"AO531*$Y528","v":2.3794434032895864},2.3933295942320774,2.3898229119286203,2.396443193801467,2.3891595643244732,2.3898229119286203,2.4030679145185303,2.3034591768508328,2.2972707464298288,2.3060449067581437,2.3745555791185189,2.3262849167743869,null,null,{"$f":"W528","v":"Padron"},38,36,{"$f":"BF522","v":36},36,36,36,36,36,36,71.25,71.25,71.25,71.25,null,{"$f":"C528","v":865.73715199999992},865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,null,{"$f":"((BS528+$D528)*($E528/100*100+1))","v":1266.5046019453657},1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657]
[null,"Articulado",{"$f":"C528","v":865.73715199999992},{"$f":"D443","v":32},{"$f":"E528","v":0.41077441111111102},null,{"$f":"G528","v":613.48199999999997},{"$f":"(CF529*Z529*BE529)+($G529*AO529*BE529)","v":49206.538900988766},49493.703283152085,49421.185609926528,49558.092063369113,49407.467679236004,49421.185609926528,49695.090311455911,47635.196296684328,47507.22046762018,47688.668810086259,49105.459417491773,48107.229234277809,{"$f":"SUM(H529:S529)","v":586247.03768421523},null,null,{"$f":"B529","v":"Articulado"},{"$f":"X443","v":1.6913603571428575},{"$f":"X529/X531","v":1},{"$f":"Z531*$Y529+Z517","v":2.3794434032895864},2.3933295942320774,2.3898229119286203,2.396443193801467,2.3891595643244732,2.3898229119286203,2.4030679145185303,2.3034591768508328,2.2972707464298288,2.3060449067581437,2.3745555791185189,2.3262849167743869,null,null,"Articulado",{"$f":"AO531*$Y529","v":2.3794434032895864},2.3933295942320774,2.3898229119286203,2.396443193801467,2.3891595643244732,2.3898229119286203,2.4030679145185303,2.3034591768508328,2.2972707464298288,2.3060449067581437,2.3745555791185189,2.3262849167743869,null,null,{"$f":"W529","v":"Articulado"},12,11,{"$f":"BF523","v":11},11,11,11,11,11,11,11,11,11,11,null,{"$f":"C529","v":865.73715199999992},865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,null,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657]
[null,"Articulado BRT",{"$f":"C529","v":865.73715199999992},{"$f":"D444","v":32},{"$f":"E529","v":0.41077441111111102},null,{"$f":"G529","v":613.48199999999997},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H530:S530)","v":0},null,null,{"$f":"B530","v":"Articulado BRT"},{"$f":"X444","v":1.6913603571428575},{"$f":"X530/X531","v":1},{"$f":"Z531*$Y530+Z517","v":2.3794434032895864},2.3933295942320774,2.3898229119286203,2.396443193801467,2.3891595643244732,2.3898229119286203,2.4030679145185303,2.3034591768508328,2.2972707464298288,2.3060449067581437,2.3745555791185189,2.3262849167743869,null,null,"Articulado BRT",{"$f":"AO531*$Y530","v":2.3794434032895864},2.3933295942320774,2.3898229119286203,2.396443193801467,2.3891595643244732,2.3898229119286203,2.4030679145185303,2.3034591768508328,2.2972707464298288,2.3060449067581437,2.3745555791185189,2.3262849167743869,null,null,{"$f":"W530","v":"Articulado BRT"},62,59,{"$f":"BF524","v":59},{"$f":"BG524","v":59},{"$f":"BH524","v":59},{"$f":"BI524","v":59},{"$f":"BJ524","v":59},{"$f":"BK524","v":59},59,59,59,59,59,null,{"$f":"C530","v":865.73715199999992},865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,null,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657]
[null,"Totais........................",null,null,null,"Totais...",null,{"$f":"SUM(H526:H530)","v":2232187.5374175813},{"$f":"SUM(I526:I530)","v":2245214.3580266261},2241924.692668485,2248135.2672382896,2241302.3974489789,2241924.692668485,2254350.0059469547,2160905.7229132252,2004588.761822355,2012245.0571092307,2072027.1807844369,2029906.404462731,{"$f":"SUM(T526:T530)","v":25984712.078507379},null,null,"Totais........................",{"$f":"X530","v":1.6913603571428575},{"$f":"X531/X531","v":1},{"$f":"'FU Resumo'!$D78","v":2.3794434032895864},{"$f":"'FU Resumo'!$D79","v":2.3933295942320774},{"$f":"'FU Resumo'!$D80","v":2.3898229119286203},{"$f":"'FU Resumo'!$D81","v":2.396443193801467},{"$f":"'FU Resumo'!$D82","v":2.3891595643244732},{"$f":"'FU Resumo'!$D83","v":2.3898229119286203},{"$f":"'FU Resumo'!$D84","v":2.4030679145185303},{"$f":"'FU Resumo'!$D85","v":2.3034591768508328},{"$f":"'FU Resumo'!$D86","v":2.2972707464298288},{"$f":"'FU Resumo'!$D87","v":2.3060449067581437},{"$f":"'FU Resumo'!$D88","v":2.3745555791185189},{"$f":"'FU Resumo'!$D89","v":2.3262849167743869},null,null,"Totais........................",{"$f":"'FU Resumo'!$J78","v":2.3794434032895864},{"$f":"'FU Resumo'!$J79","v":2.3933295942320774},{"$f":"'FU Resumo'!$J80","v":2.3898229119286203},{"$f":"'FU Resumo'!$J81","v":2.396443193801467},{"$f":"'FU Resumo'!$J82","v":2.3891595643244732},{"$f":"'FU Resumo'!$J83","v":2.3898229119286203},{"$f":"'FU Resumo'!$J84","v":2.4030679145185303},{"$f":"'FU Resumo'!$J85","v":2.3034591768508328},{"$f":"'FU Resumo'!$J86","v":2.2972707464298288},{"$f":"'FU Resumo'!$J87","v":2.3060449067581437},{"$f":"'FU Resumo'!$J88","v":2.3745555791185189},{"$f":"'FU Resumo'!$J89","v":2.3262849167743869},null,null,"Totais........................",{"$f":"SUM(BD526:BD530)","v":625},594,594,594,594,594,594,594,594,594.4,594.4,594.4,{"$f":"SUM(BP526:BP530)","v":594.4}]
[null,null,null,null,null,"Total Mensal Mot./Cob.",null,{"$f":"H525+H531","v":6456618.3135364084},{"$f":"I525+I531","v":6494298.4847145062},6484783.1042902656,6502747.2353647426,6482983.1109459158,6484783.1042902656,6520723.4112404622,6250435.1585657541,6085852.4142052997,6109096.6247101724,6290592.7942109546,6162715.7786615826,{"$f":"T525+T531","v":76325629.534736335},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quinq.",{"$f":"CD446","v":1},{"$f":"BS532","v":1},1,1,1,1,1,1,1,1,1,1]
[]
["Controle Operacional - Composição do Custo Unitário Por Função",null,null,null,null,null,{"$f":"G516","v":"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",{"$f":"G517","v":"Benefícios"},{"$f":"H517","v":"2019-07-01"},{"$f":"DATE(YEAR(H535),MONTH(H535)+1,DAY(H535))","v":"2019-08-01"},"2019-09-01","2019-10-01","2019-11-01","2019-12-01","2020-01-01","2020-02-01","2020-03-01","2020-04-01","2020-05-01","2020-06-01","Total",null,"Fator Utilização Mensal",null,{"$f":"U515","v":"Ano 7"},null,"FU FOLHA DE PAGAMENTO",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X535","v":"Ano 7"},"FU Benefícios","FU FÍSICO PARA CÁLCULOS DOS BENEFÍCIOS",null,null,null,null,null,null,null,null,null,null,null,null,"Frota Mensal",null,null,{"$f":"BE517","v":"Ano 7"},null,null,null,null,null,null,null,null,null,null,null,null,"Salário",{"$f":"H535","v":"2019-07-01"},{"$f":"DATE(YEAR(BS535),MONTH(BS535)+1,DAY(BS535))","v":"2019-08-01"},"2019-09-01","2019-10-01","2019-11-01","2019-12-01","2020-01-01","2020-02-01","2020-03-01","2020-04-01","2020-05-01","2020-06-01",null,{"$f":"BS535","v":"2019-07-01"},{"$f":"DATE(YEAR(CF535),MONTH(CF535)+1,DAY(CF535))","v":"2019-08-01"},"2019-09-01","2019-10-01","2019-11-01","2019-12-01","2020-01-01","2020-02-01","2020-03-01","2020-04-01","2020-05-01","2020-06-01"]
[null,null,"base","e Adic.","Soc.","Por",{"$f":"G518","v":"R$ por"},"R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","Durante o",null,"Funções","Cargo","FU",null,{"$f":"H535","v":43647},43678,43709,43739,43770,43800,43831,43862,43891,43922,43952,43983,null,"Funções","Cargo",{"$f":"Z536","v":"2019-07-01"},"2019-08-01","2019-09-01","2019-10-01","2019-11-01","2019-12-01","2020-01-01","2020-02-01","2020-03-01","2020-04-01","2020-05-01","2020-06-01",null,"Funções","Cargo","Frota",{"$f":"Z536","v":"2019-07-01"},"2019-08-01","2019-09-01","2019-10-01","2019-11-01","2019-12-01","2020-01-01","2020-02-01","2020-03-01","2020-04-01","2020-05-01","2020-06-01",null,"base","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$",null,"R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$"]
[null,null,"(R$/mês)","Not.","%","Função",{"$f":"G519","v":"mês"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T519","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",null,"(R$/mês)"]
["Controle Operacional","Fiscal",{"$f":"C452","v":1584.595532},7.9229776600000017,{"$f":"E530","v":0.41077441111111102},null,{"$f":"G530","v":613.48199999999997},{"$f":"(CF538*Z538*BE538)+($G538*AO538*BE538)","v":106009.31878114314},106009.31878114314,106009.31878114314,106009.31878114314,106009.31878114314,106009.31878114314,106009.31878114314,106009.31878114314,106080.70552779711,106080.70552779711,106080.70552779711,106080.70552779711,{"$f":"SUM(H538:S538)","v":1272397.3723603338},null,"Controle Operacional",{"$f":"B538","v":"Fiscal"},{"$f":"X452","v":6.2397372742200329E-2},{"$f":"X538/X545","v":0.79166666666666685},{"$f":"Z545*Y538","v":6.2397372742200335E-2},{"$f":"AA545*Y538","v":6.2397372742200335E-2},{"$f":"AB545*Y538","v":6.2397372742200335E-2},{"$f":"AC545*Y538","v":6.2397372742200335E-2},{"$f":"AD545*Y538","v":6.2397372742200335E-2},{"$f":"AE545*Y538","v":6.2397372742200335E-2},{"$f":"AF545*Y538","v":6.2397372742200335E-2},{"$f":"AG545*Y538","v":6.2397372742200335E-2},{"$f":"AH545*Y538","v":6.2397372742200335E-2},{"$f":"AI545*Y538","v":6.2397372742200335E-2},{"$f":"AJ545*Y538","v":6.2397372742200335E-2},{"$f":"AK545*Y538","v":6.2397372742200335E-2},null,"Controle Operacional",{"$f":"W538","v":"Fiscal"},{"$f":"AO545*$Y538","v":6.2397372742200335E-2},6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,null,"Controle Operacional",{"$f":"W538","v":"Fiscal"},{"$f":"BD$11","v":625},{"$f":"BE531","v":594},594,594,594,594,594,594,594,594.4,594.4,594.4,594.4,null,{"$f":"C538","v":1584.595532},{"$f":"$BR538*BS$532","v":1584.595532},1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,null,{"$f":"((BS538+$D538)*($E538/100*100+1))","v":2246.6843626491304},2246.6843626491304,2246.6843626491304,2246.6843626491304,2246.6843626491304,2246.6843626491304,2246.6843626491304,2246.6843626491304,2246.6843626491304,2246.6843626491304,2246.6843626491304,2246.6843626491304]
[null,"Inspetores de Tráfego",2548.3523,12.741761500000001,{"$f":"E538","v":0.41077441111111102},null,{"$f":"G538","v":613.48199999999997},12367.512965759699,12367.512965759699,12367.512965759699,12367.512965759699,12367.512965759699,12367.512965759699,12367.512965759699,12367.512965759699,12375.841257319131,12375.841257319131,12375.841257319131,12375.841257319131,148443.46875535412,null,null,"Inspetores de Tráfego",4.9261083743842365E-3,{"$f":"X539/X545","v":6.2500000000000014E-2},{"$f":"Z545*Y539","v":4.9261083743842365E-3},{"$f":"AA545*Y539","v":4.9261083743842365E-3},{"$f":"AB545*Y539","v":4.9261083743842365E-3},{"$f":"AC545*Y539","v":4.9261083743842365E-3},{"$f":"AD545*Y539","v":4.9261083743842365E-3},{"$f":"AE545*Y539","v":4.9261083743842365E-3},{"$f":"AF545*Y539","v":4.9261083743842365E-3},{"$f":"AG545*Y539","v":4.9261083743842365E-3},{"$f":"AH545*Y539","v":4.9261083743842365E-3},{"$f":"AI545*Y539","v":4.9261083743842365E-3},{"$f":"AJ545*Y539","v":4.9261083743842365E-3},{"$f":"AK545*Y539","v":4.9261083743842365E-3},null,null,"Inspetores de Tráfego",{"$f":"AO545*$Y539","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Inspetores de Tráfego",625,{"$f":"BE538","v":594},{"$f":"BF538","v":594},{"$f":"BG538","v":594},{"$f":"BH538","v":594},{"$f":"BI538","v":594},{"$f":"BJ538","v":594},{"$f":"BK538","v":594},{"$f":"BL538","v":594},{"$f":"BM538","v":594.4},{"$f":"BN538","v":594.4},{"$f":"BO538","v":594.4},{"$f":"BP538","v":594.4},null,2548.3523,2548.3523,2548.3523,2548.3523,2548.3523,2548.3523,2548.3523,2548.3523,2548.3523,2548.3523,2548.3523,2548.3523,2548.3523,null,3613.1259664128256,3613.1259664128256,3613.1259664128256,3613.1259664128256,3613.1259664128256,3613.1259664128256,3613.1259664128256,3613.1259664128256,3613.1259664128256,3613.1259664128256,3613.1259664128256,3613.1259664128256]
[null,"Chefe de Tráfego",3314.57,16.572850000000003,0.41077441111111102,null,613.48199999999997,5182.1116863156458,5182.1116863156458,5182.1116863156458,5182.1116863156458,5182.1116863156458,5182.1116863156458,5182.1116863156458,5182.1116863156458,5185.601323814848,5185.601323814848,5185.601323814848,5185.601323814848,62199.298785784544,null,null,"Chefe de Tráfego",1.6420361247947454E-3,{"$f":"X540/X545","v":2.0833333333333336E-2},{"$f":"Z545*Y540","v":1.6420361247947454E-3},{"$f":"AA545*Y540","v":1.6420361247947454E-3},{"$f":"AB545*Y540","v":1.6420361247947454E-3},{"$f":"AC545*Y540","v":1.6420361247947454E-3},{"$f":"AD545*Y540","v":1.6420361247947454E-3},{"$f":"AE545*Y540","v":1.6420361247947454E-3},{"$f":"AF545*Y540","v":1.6420361247947454E-3},{"$f":"AG545*Y540","v":1.6420361247947454E-3},{"$f":"AH545*Y540","v":1.6420361247947454E-3},{"$f":"AI545*Y540","v":1.6420361247947454E-3},{"$f":"AJ545*Y540","v":1.6420361247947454E-3},{"$f":"AK545*Y540","v":1.6420361247947454E-3},null,null,"Chefe de Tráfego",{"$f":"AO545*$Y540","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Chefe de Tráfego",625,594,594,594,594,594,594,594,594,594.4,594.4,594.4,594.4,null,3314.57,3314.57,3314.57,3314.57,3314.57,3314.57,3314.57,3314.57,3314.57,3314.57,3314.57,3314.57,3314.57,null,4699.4910925357381,4699.4910925357381,4699.4910925357381,4699.4910925357381,4699.4910925357381,4699.4910925357381,4699.4910925357381,4699.4910925357381,4699.4910925357381,4699.4910925357381,4699.4910925357381,4699.4910925357381]
[null,"Instrutor",1696.3700000000001,8.4818500000000014,0.41077441111111102,null,613.48199999999997,2944.2925429244174,2944.2925429244174,2944.2925429244174,2944.2925429244174,2944.2925429244174,2944.2925429244174,2944.2925429244174,2944.2925429244174,2946.2752315055109,2946.2752315055109,2946.2752315055109,2946.2752315055109,35339.441269417381,null,null,"Instrutor",1.6420361247947454E-3,{"$f":"X541/X545","v":2.0833333333333336E-2},{"$f":"Z545*Y541","v":1.6420361247947454E-3},{"$f":"AA545*Y541","v":1.6420361247947454E-3},{"$f":"AB545*Y541","v":1.6420361247947454E-3},{"$f":"AC545*Y541","v":1.6420361247947454E-3},{"$f":"AD545*Y541","v":1.6420361247947454E-3},{"$f":"AE545*Y541","v":1.6420361247947454E-3},{"$f":"AF545*Y541","v":1.6420361247947454E-3},{"$f":"AG545*Y541","v":1.6420361247947454E-3},{"$f":"AH545*Y541","v":1.6420361247947454E-3},{"$f":"AI545*Y541","v":1.6420361247947454E-3},{"$f":"AJ545*Y541","v":1.6420361247947454E-3},{"$f":"AK545*Y541","v":1.6420361247947454E-3},null,null,"Instrutor",{"$f":"AO545*$Y541","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Instrutor",625,594,594,594,594,594,594,594,594,594.4,594.4,594.4,594.4,null,1696.3700000000001,1696.3700000000001,1696.3700000000001,1696.3700000000001,1696.3700000000001,1696.3700000000001,1696.3700000000001,1696.3700000000001,1696.3700000000001,1696.3700000000001,1696.3700000000001,1696.3700000000001,1696.3700000000001,null,2405.1613647154381,2405.1613647154381,2405.1613647154381,2405.1613647154381,2405.1613647154381,2405.1613647154381,2405.1613647154381,2405.1613647154381,2405.1613647154381,2405.1613647154381,2405.1613647154381,2405.1613647154381]
[null,"Programadores",1372.73,6.8636499999999998,0.41077441111111102,null,613.48199999999997,2496.7287142461714,2496.7287142461714,2496.7287142461714,2496.7287142461714,2496.7287142461714,2496.7287142461714,2496.7287142461714,2496.7287142461714,2498.4100130436436,2498.4100130436436,2498.4100130436436,2498.4100130436436,29967.469766143942,null,null,"Programadores",1.6420361247947454E-3,{"$f":"X542/X545","v":2.0833333333333336E-2},{"$f":"Z545*Y542","v":1.6420361247947454E-3},{"$f":"AA545*Y542","v":1.6420361247947454E-3},{"$f":"AB545*Y542","v":1.6420361247947454E-3},{"$f":"AC545*Y542","v":1.6420361247947454E-3},{"$f":"AD545*Y542","v":1.6420361247947454E-3},{"$f":"AE545*Y542","v":1.6420361247947454E-3},{"$f":"AF545*Y542","v":1.6420361247947454E-3},{"$f":"AG545*Y542","v":1.6420361247947454E-3},{"$f":"AH545*Y542","v":1.6420361247947454E-3},{"$f":"AI545*Y542","v":1.6420361247947454E-3},{"$f":"AJ545*Y542","v":1.6420361247947454E-3},{"$f":"AK545*Y542","v":1.6420361247947454E-3},null,null,"Programadores",{"$f":"AO545*$Y542","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Programadores",625,594,594,594,594,594,594,594,594,594.4,594.4,594.4,594.4,null,1372.73,1372.73,1372.73,1372.73,1372.73,1372.73,1372.73,1372.73,1372.73,1372.73,1372.73,1372.73,1372.73,null,1946.2954191513782,1946.2954191513782,1946.2954191513782,1946.2954191513782,1946.2954191513782,1946.2954191513782,1946.2954191513782,1946.2954191513782,1946.2954191513782,1946.2954191513782,1946.2954191513782,1946.2954191513782]
[null,"Escaladores",1372.73,6.8636499999999998,0.41077441111111102,null,613.48199999999997,4993.4574284923428,4993.4574284923428,4993.4574284923428,4993.4574284923428,4993.4574284923428,4993.4574284923428,4993.4574284923428,4993.4574284923428,4996.8200260872873,4996.8200260872873,4996.8200260872873,4996.8200260872873,59934.939532287885,null,null,"Escaladores",3.2840722495894909E-3,{"$f":"X543/X545","v":4.1666666666666671E-2},{"$f":"Z545*Y543","v":3.2840722495894909E-3},{"$f":"AA545*Y543","v":3.2840722495894909E-3},{"$f":"AB545*Y543","v":3.2840722495894909E-3},{"$f":"AC545*Y543","v":3.2840722495894909E-3},{"$f":"AD545*Y543","v":3.2840722495894909E-3},{"$f":"AE545*Y543","v":3.2840722495894909E-3},{"$f":"AF545*Y543","v":3.2840722495894909E-3},{"$f":"AG545*Y543","v":3.2840722495894909E-3},{"$f":"AH545*Y543","v":3.2840722495894909E-3},{"$f":"AI545*Y543","v":3.2840722495894909E-3},{"$f":"AJ545*Y543","v":3.2840722495894909E-3},{"$f":"AK545*Y543","v":3.2840722495894909E-3},null,null,"Escaladores",{"$f":"AO545*$Y543","v":3.2840722495894909E-3},3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,null,null,"Escaladores",625,594,594,594,594,594,594,594,594,594.4,594.4,594.4,594.4,null,1372.73,1372.73,1372.73,1372.73,1372.73,1372.73,1372.73,1372.73,1372.73,1372.73,1372.73,1372.73,1372.73,null,1946.2954191513782,1946.2954191513782,1946.2954191513782,1946.2954191513782,1946.2954191513782,1946.2954191513782,1946.2954191513782,1946.2954191513782,1946.2954191513782,1946.2954191513782,1946.2954191513782,1946.2954191513782]
[null,"Auxiliares",1026.5970199999999,5.1329851,0.41077441111111102,null,613.48199999999997,4036.1183989495757,4036.1183989495757,4036.1183989495757,4036.1183989495757,4036.1183989495757,4036.1183989495757,4036.1183989495757,4036.1183989495757,4038.8363237973526,4038.8363237973526,4038.8363237973526,4038.8363237973526,48444.29248678602,null,null,"Auxiliares",3.2840722495894909E-3,{"$f":"X544/X545","v":4.1666666666666671E-2},{"$f":"Z545*Y544","v":3.2840722495894909E-3},{"$f":"AA545*Y544","v":3.2840722495894909E-3},{"$f":"AB545*Y544","v":3.2840722495894909E-3},{"$f":"AC545*Y544","v":3.2840722495894909E-3},{"$f":"AD545*Y544","v":3.2840722495894909E-3},{"$f":"AE545*Y544","v":3.2840722495894909E-3},{"$f":"AF545*Y544","v":3.2840722495894909E-3},{"$f":"AG545*Y544","v":3.2840722495894909E-3},{"$f":"AH545*Y544","v":3.2840722495894909E-3},{"$f":"AI545*Y544","v":3.2840722495894909E-3},{"$f":"AJ545*Y544","v":3.2840722495894909E-3},{"$f":"AK545*Y544","v":3.2840722495894909E-3},null,null,"Auxiliares",{"$f":"AO545*$Y544","v":3.2840722495894909E-3},3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,null,null,"Auxiliares",625,594,594,594,594,594,594,594,594,594.4,594.4,594.4,594.4,null,1026.5970199999999,1026.5970199999999,1026.5970199999999,1026.5970199999999,1026.5970199999999,1026.5970199999999,1026.5970199999999,1026.5970199999999,1026.5970199999999,1026.5970199999999,1026.5970199999999,1026.5970199999999,1026.5970199999999,null,1455.5382903706159,1455.5382903706159,1455.5382903706159,1455.5382903706159,1455.5382903706159,1455.5382903706159,1455.5382903706159,1455.5382903706159,1455.5382903706159,1455.5382903706159,1455.5382903706159,1455.5382903706159]
[null,"Sub-total Cont.Oper.",null,null,null,"Totais...",613.48199999999997,{"$f":"SUM(H538:H544)","v":138029.54051783099},138029.54051783099,138029.54051783099,138029.54051783099,138029.54051783099,138029.54051783099,138029.54051783099,138029.54051783099,138122.48970336487,138122.48970336487,138122.48970336487,138122.48970336487,1656726.2829561075,null,null,"Sub-total Cont.Oper.",{"$f":"SUM(X538:X544)","v":7.881773399014777E-2},{"$f":"X545/X545","v":1},{"$f":"'FU Resumo'!$E78","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E79","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E80","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E81","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E82","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E83","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E84","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E85","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E86","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E87","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E88","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E89","v":7.881773399014777E-2},null,null,"Sub-total Cont.Oper.",{"$f":"'FU Resumo'!$K78","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K79","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K80","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K81","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K82","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K83","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K84","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K85","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K86","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K87","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K88","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K89","v":7.881773399014777E-2},null,null,"Sub-total Cont.Oper.",625,594,594,594,594,594,594,594,594,594.4,594.4,594.4,594.4,null,0,{"$f":"$BR545*BS$446","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
["Manutenção","1/2 Oficial Eletricista",{"$f":"C460","v":985.94783599999994},4.9297391800000003,{"$f":"E544","v":0.41077441111111102},null,613.48199999999997,{"$f":"(CF546*Z546*BE546)+($G546*AO546*BE546)","v":17656.606643335199},17656.606643335199,17656.606643335199,17656.606643335199,17656.606643335199,17656.606643335199,17656.606643335199,17656.606643335199,17668.496614138792,17668.496614138792,17668.496614138792,17668.496614138792,{"$f":"SUM(H546:S546)","v":211926.83960323679},null,"Manutenção","1/2 Oficial Eletricista",{"$f":"X460","v":1.4778325123152709E-2},{"$f":"X546/X566","v":3.333333333333334E-2},{"$f":"Z566*Y546","v":1.4778325123152707E-2},{"$f":"AA566*Y546","v":1.4778325123152707E-2},{"$f":"AB566*Y546","v":1.4778325123152707E-2},{"$f":"AC566*Y546","v":1.4778325123152707E-2},{"$f":"AD566*Y546","v":1.4778325123152707E-2},{"$f":"AE566*Y546","v":1.4778325123152707E-2},{"$f":"AF566*Y546","v":1.4778325123152707E-2},{"$f":"AG566*Y546","v":1.4778325123152707E-2},{"$f":"AH566*Y546","v":1.4778325123152707E-2},{"$f":"AI566*Y546","v":1.4778325123152707E-2},{"$f":"AJ566*Y546","v":1.4778325123152707E-2},{"$f":"AK566*Y546","v":1.4778325123152707E-2},null,"Manutenção","1/2 Oficial Eletricista",{"$f":"AO566*$Y546","v":1.4778325123152707E-2},1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,null,"Manutenção","1/2 Oficial Eletricista",625,594,594,594,594,594,594,594,594,594.4,594.4,594.4,594.4,null,985.94783599999994,{"$f":"$BR546*BS$532","v":985.94783599999994},985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,null,1397.9047276077699,1397.9047276077699,1397.9047276077699,1397.9047276077699,1397.9047276077699,1397.9047276077699,1397.9047276077699,1397.9047276077699,1397.9047276077699,1397.9047276077699,1397.9047276077699,1397.9047276077699]
[null,"1/2 Oficial Funileiro",985.94783599999994,4.9297391800000003,{"$f":"E546","v":0.41077441111111102},null,613.48199999999997,17656.606643335199,17656.606643335199,17656.606643335199,17656.606643335199,17656.606643335199,17656.606643335199,17656.606643335199,17656.606643335199,17668.496614138792,17668.496614138792,17668.496614138792,17668.496614138792,211926.83960323679,null,null,"1/2 Oficial Funileiro",1.4778325123152709E-2,{"$f":"X547/X566","v":3.333333333333334E-2},{"$f":"Z566*Y547","v":1.4778325123152707E-2},{"$f":"AA566*Y547","v":1.4778325123152707E-2},{"$f":"AB566*Y547","v":1.4778325123152707E-2},{"$f":"AC566*Y547","v":1.4778325123152707E-2},{"$f":"AD566*Y547","v":1.4778325123152707E-2},{"$f":"AE566*Y547","v":1.4778325123152707E-2},{"$f":"AF566*Y547","v":1.4778325123152707E-2},{"$f":"AG566*Y547","v":1.4778325123152707E-2},{"$f":"AH566*Y547","v":1.4778325123152707E-2},{"$f":"AI566*Y547","v":1.4778325123152707E-2},{"$f":"AJ566*Y547","v":1.4778325123152707E-2},{"$f":"AK566*Y547","v":1.4778325123152707E-2},null,null,"1/2 Oficial Funileiro",{"$f":"AO566*$Y547","v":1.4778325123152707E-2},1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,null,null,"1/2 Oficial Funileiro",625,594,594,594,594,594,594,594,594,594.4,594.4,594.4,594.4,null,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,null,1397.9047276077699,1397.9047276077699,1397.9047276077699,1397.9047276077699,1397.9047276077699,1397.9047276077699,1397.9047276077699,1397.9047276077699,1397.9047276077699,1397.9047276077699,1397.9047276077699,1397.9047276077699]
[null,"Abastecedor",1347.3026840000002,6.7365134200000014,0.41077441111111102,null,613.48199999999997,44308.172089914311,44308.172089914311,44308.172089914311,44308.172089914311,44308.172089914311,44308.172089914311,44308.172089914311,44308.172089914311,44338.009242836808,44338.009242836808,44338.009242836808,44338.009242836808,531817.41369066178,null,null,"Abastecedor",2.9556650246305417E-2,{"$f":"X548/X566","v":6.666666666666668E-2},{"$f":"Z566*Y548","v":2.9556650246305414E-2},{"$f":"AA566*Y548","v":2.9556650246305414E-2},{"$f":"AB566*Y548","v":2.9556650246305414E-2},{"$f":"AC566*Y548","v":2.9556650246305414E-2},{"$f":"AD566*Y548","v":2.9556650246305414E-2},{"$f":"AE566*Y548","v":2.9556650246305414E-2},{"$f":"AF566*Y548","v":2.9556650246305414E-2},{"$f":"AG566*Y548","v":2.9556650246305414E-2},{"$f":"AH566*Y548","v":2.9556650246305414E-2},{"$f":"AI566*Y548","v":2.9556650246305414E-2},{"$f":"AJ566*Y548","v":2.9556650246305414E-2},{"$f":"AK566*Y548","v":2.9556650246305414E-2},null,null,"Abastecedor",{"$f":"AO566*$Y548","v":2.9556650246305414E-2},2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,null,null,"Abastecedor",625,594,594,594,594,594,594,594,594,594.4,594.4,594.4,594.4,null,1347.3026840000002,1347.3026840000002,1347.3026840000002,1347.3026840000002,1347.3026840000002,1347.3026840000002,1347.3026840000002,1347.3026840000002,1347.3026840000002,1347.3026840000002,1347.3026840000002,1347.3026840000002,1347.3026840000002,null,1910.2438513615621,1910.2438513615621,1910.2438513615621,1910.2438513615621,1910.2438513615621,1910.2438513615621,1910.2438513615621,1910.2438513615621,1910.2438513615621,1910.2438513615621,1910.2438513615621,1910.2438513615621]
[null,"Auxiliar Almoxarife",961.20016399999986,4.8060008199999995,0.41077441111111102,null,613.48199999999997,23131.457621918446,23131.457621918446,23131.457621918446,23131.457621918446,23131.457621918446,23131.457621918446,23131.457621918446,23131.457621918446,23147.034361057784,23147.034361057784,23147.034361057784,23147.034361057784,277639.7984195787,null,null,"Auxiliar Almoxarife",1.9704433497536946E-2,{"$f":"X549/X566","v":4.444444444444446E-2},{"$f":"Z566*Y549","v":1.9704433497536946E-2},{"$f":"AA566*Y549","v":1.9704433497536946E-2},{"$f":"AB566*Y549","v":1.9704433497536946E-2},{"$f":"AC566*Y549","v":1.9704433497536946E-2},{"$f":"AD566*Y549","v":1.9704433497536946E-2},{"$f":"AE566*Y549","v":1.9704433497536946E-2},{"$f":"AF566*Y549","v":1.9704433497536946E-2},{"$f":"AG566*Y549","v":1.9704433497536946E-2},{"$f":"AH566*Y549","v":1.9704433497536946E-2},{"$f":"AI566*Y549","v":1.9704433497536946E-2},{"$f":"AJ566*Y549","v":1.9704433497536946E-2},{"$f":"AK566*Y549","v":1.9704433497536946E-2},null,null,"Auxiliar Almoxarife",{"$f":"AO566*$Y549","v":1.9704433497536946E-2},1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,null,null,"Auxiliar Almoxarife",625,594,594,594,594,594,594,594,594,594.4,594.4,594.4,594.4,null,961.20016399999986,961.20016399999986,961.20016399999986,961.20016399999986,961.20016399999986,961.20016399999986,961.20016399999986,961.20016399999986,961.20016399999986,961.20016399999986,961.20016399999986,961.20016399999986,961.20016399999986,null,1362.8167783036381,1362.8167783036381,1362.8167783036381,1362.8167783036381,1362.8167783036381,1362.8167783036381,1362.8167783036381,1362.8167783036381,1362.8167783036381,1362.8167783036381,1362.8167783036381,1362.8167783036381]
[null,"Auxiliar Serv. Gerais",811.75399999999991,4.0587699999999991,0.41077441111111102,null,613.48199999999997,77442.813504174555,77442.813504174555,77442.813504174555,77442.813504174555,77442.813504174555,77442.813504174555,77442.813504174555,77442.813504174555,77494.963546938307,77494.963546938307,77494.963546938307,77494.963546938307,929522.36222114961,null,null,"Auxiliar Serv. Gerais",7.3891625615763554E-2,{"$f":"X550/X566","v":0.16666666666666674},{"$f":"Z566*Y550","v":7.3891625615763554E-2},{"$f":"AA566*Y550","v":7.3891625615763554E-2},{"$f":"AB566*Y550","v":7.3891625615763554E-2},{"$f":"AC566*Y550","v":7.3891625615763554E-2},{"$f":"AD566*Y550","v":7.3891625615763554E-2},{"$f":"AE566*Y550","v":7.3891625615763554E-2},{"$f":"AF566*Y550","v":7.3891625615763554E-2},{"$f":"AG566*Y550","v":7.3891625615763554E-2},{"$f":"AH566*Y550","v":7.3891625615763554E-2},{"$f":"AI566*Y550","v":7.3891625615763554E-2},{"$f":"AJ566*Y550","v":7.3891625615763554E-2},{"$f":"AK566*Y550","v":7.3891625615763554E-2},null,null,"Auxiliar Serv. Gerais",{"$f":"AO566*$Y550","v":7.3891625615763554E-2},7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,null,null,"Auxiliar Serv. Gerais",625,594,594,594,594,594,594,594,594,594.4,594.4,594.4,594.4,null,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,null,1150.9277801736739,1150.9277801736739,1150.9277801736739,1150.9277801736739,1150.9277801736739,1150.9277801736739,1150.9277801736739,1150.9277801736739,1150.9277801736739,1150.9277801736739,1150.9277801736739,1150.9277801736739]
[null,"Borracheiro",1328.8875679999999,6.6444378399999993,0.41077441111111102,null,613.48199999999997,14616.59240552735,14616.59240552735,14616.59240552735,14616.59240552735,14616.59240552735,14616.59240552735,14616.59240552735,14616.59240552735,14626.435228696053,14626.435228696053,14626.435228696053,14626.435228696053,175438.48015900305,null,null,"Borracheiro",9.852216748768473E-3,{"$f":"X551/X566","v":2.222222222222223E-2},{"$f":"Z566*Y551","v":9.852216748768473E-3},{"$f":"AA566*Y551","v":9.852216748768473E-3},{"$f":"AB566*Y551","v":9.852216748768473E-3},{"$f":"AC566*Y551","v":9.852216748768473E-3},{"$f":"AD566*Y551","v":9.852216748768473E-3},{"$f":"AE566*Y551","v":9.852216748768473E-3},{"$f":"AF566*Y551","v":9.852216748768473E-3},{"$f":"AG566*Y551","v":9.852216748768473E-3},{"$f":"AH566*Y551","v":9.852216748768473E-3},{"$f":"AI566*Y551","v":9.852216748768473E-3},{"$f":"AJ566*Y551","v":9.852216748768473E-3},{"$f":"AK566*Y551","v":9.852216748768473E-3},null,null,"Borracheiro",{"$f":"AO566*$Y551","v":9.852216748768473E-3},9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,null,null,"Borracheiro",625,594,594,594,594,594,594,594,594,594.4,594.4,594.4,594.4,null,1328.8875679999999,1328.8875679999999,1328.8875679999999,1328.8875679999999,1328.8875679999999,1328.8875679999999,1328.8875679999999,1328.8875679999999,1328.8875679999999,1328.8875679999999,1328.8875679999999,1328.8875679999999,1328.8875679999999,null,1884.1343790589665,1884.1343790589665,1884.1343790589665,1884.1343790589665,1884.1343790589665,1884.1343790589665,1884.1343790589665,1884.1343790589665,1884.1343790589665,1884.1343790589665,1884.1343790589665,1884.1343790589665]
[null,"Comprador/Almoxarife",1443.3266720000001,7.2166333600000003,0.41077441111111102,null,613.48199999999997,7783.0719122255596,7783.0719122255596,7783.0719122255596,7783.0719122255596,7783.0719122255596,7783.0719122255596,7783.0719122255596,7783.0719122255596,7788.3130380923776,7788.3130380923776,7788.3130380923776,7788.3130380923776,93417.827450174009,null,null,"Comprador/Almoxarife",4.9261083743842365E-3,{"$f":"X552/X566","v":1.1111111111111115E-2},{"$f":"Z566*Y552","v":4.9261083743842365E-3},{"$f":"AA566*Y552","v":4.9261083743842365E-3},{"$f":"AB566*Y552","v":4.9261083743842365E-3},{"$f":"AC566*Y552","v":4.9261083743842365E-3},{"$f":"AD566*Y552","v":4.9261083743842365E-3},{"$f":"AE566*Y552","v":4.9261083743842365E-3},{"$f":"AF566*Y552","v":4.9261083743842365E-3},{"$f":"AG566*Y552","v":4.9261083743842365E-3},{"$f":"AH566*Y552","v":4.9261083743842365E-3},{"$f":"AI566*Y552","v":4.9261083743842365E-3},{"$f":"AJ566*Y552","v":4.9261083743842365E-3},{"$f":"AK566*Y552","v":4.9261083743842365E-3},null,null,"Comprador/Almoxarife",{"$f":"AO566*$Y552","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Comprador/Almoxarife",625,594,594,594,594,594,594,594,594,594.4,594.4,594.4,594.4,null,1443.3266720000001,1443.3266720000001,1443.3266720000001,1443.3266720000001,1443.3266720000001,1443.3266720000001,1443.3266720000001,1443.3266720000001,1443.3266720000001,1443.3266720000001,1443.3266720000001,1443.3266720000001,1443.3266720000001,null,2046.3893774104185,2046.3893774104185,2046.3893774104185,2046.3893774104185,2046.3893774104185,2046.3893774104185,2046.3893774104185,2046.3893774104185,2046.3893774104185,2046.3893774104185,2046.3893774104185,2046.3893774104185]
[null,"Controlador de Manut.",2610.9766400000003,13.054883200000001,0.41077441111111102,null,613.48199999999997,25254.647536614837,25254.647536614837,25254.647536614837,25254.647536614837,25254.647536614837,25254.647536614837,25254.647536614837,25254.647536614837,25271.654033272491,25271.654033272491,25271.654033272491,25271.654033272491,303123.79642600863,null,null,"Controlador de Manut.",9.852216748768473E-3,{"$f":"X553/X566","v":2.222222222222223E-2},{"$f":"Z566*Y553","v":9.852216748768473E-3},{"$f":"AA566*Y553","v":9.852216748768473E-3},{"$f":"AB566*Y553","v":9.852216748768473E-3},{"$f":"AC566*Y553","v":9.852216748768473E-3},{"$f":"AD566*Y553","v":9.852216748768473E-3},{"$f":"AE566*Y553","v":9.852216748768473E-3},{"$f":"AF566*Y553","v":9.852216748768473E-3},{"$f":"AG566*Y553","v":9.852216748768473E-3},{"$f":"AH566*Y553","v":9.852216748768473E-3},{"$f":"AI566*Y553","v":9.852216748768473E-3},{"$f":"AJ566*Y553","v":9.852216748768473E-3},{"$f":"AK566*Y553","v":9.852216748768473E-3},null,null,"Controlador de Manut.",{"$f":"AO566*$Y553","v":9.852216748768473E-3},9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,null,null,"Controlador de Manut.",{"$f":"BD552","v":625},594,594,594,594,594,594,594,594,594.4,594.4,594.4,594.4,null,2610.9766400000003,2610.9766400000003,2610.9766400000003,2610.9766400000003,2610.9766400000003,2610.9766400000003,2610.9766400000003,2610.9766400000003,2610.9766400000003,2610.9766400000003,2610.9766400000003,2610.9766400000003,2610.9766400000003,null,3701.9165268794718,3701.9165268794718,3701.9165268794718,3701.9165268794718,3701.9165268794718,3701.9165268794718,3701.9165268794718,3701.9165268794718,3701.9165268794718,3701.9165268794718,3701.9165268794718,3701.9165268794718]
[null,"Eletricista (A e B)",1683.7839999999999,8.41892,0.41077441111111102,null,613.48199999999997,35122.647395043154,35122.647395043154,35122.647395043154,35122.647395043154,35122.647395043154,35122.647395043154,35122.647395043154,35122.647395043154,35146.299009450595,35146.299009450595,35146.299009450595,35146.299009450595,{"$f":"SUM(H554:S554)","v":421566.37519814767},null,null,"Eletricista (A e B)",1.9704433497536946E-2,{"$f":"X554/X566","v":4.444444444444446E-2},{"$f":"Z566*Y554","v":1.9704433497536946E-2},{"$f":"AA566*Y554","v":1.9704433497536946E-2},{"$f":"AB566*Y554","v":1.9704433497536946E-2},{"$f":"AC566*Y554","v":1.9704433497536946E-2},{"$f":"AD566*Y554","v":1.9704433497536946E-2},{"$f":"AE566*Y554","v":1.9704433497536946E-2},{"$f":"AF566*Y554","v":1.9704433497536946E-2},{"$f":"AG566*Y554","v":1.9704433497536946E-2},{"$f":"AH566*Y554","v":1.9704433497536946E-2},{"$f":"AI566*Y554","v":1.9704433497536946E-2},{"$f":"AJ566*Y554","v":1.9704433497536946E-2},{"$f":"AK566*Y554","v":1.9704433497536946E-2},null,null,"Eletricista (A e B)",{"$f":"AO566*$Y554","v":1.9704433497536946E-2},1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,null,null,"Eletricista (A e B)",625,594,594,594,594,594,594,594,594,594.4,594.4,594.4,594.4,null,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,null,2387.3165779435021,2387.3165779435021,2387.3165779435021,2387.3165779435021,2387.3165779435021,2387.3165779435021,2387.3165779435021,2387.3165779435021,2387.3165779435021,2387.3165779435021,2387.3165779435021,2387.3165779435021]
[null,"Eletrônico",1683.7839999999999,8.41892,0.41077441111111102,null,613.48199999999997,17561.323697521577,17561.323697521577,17561.323697521577,17561.323697521577,17561.323697521577,17561.323697521577,17561.323697521577,17561.323697521577,17573.149504725297,17573.149504725297,17573.149504725297,17573.149504725297,210783.18759907383,null,null,"Eletrônico",9.852216748768473E-3,{"$f":"X555/X566","v":2.222222222222223E-2},{"$f":"Z566*Y555","v":9.852216748768473E-3},{"$f":"AA566*Y555","v":9.852216748768473E-3},{"$f":"AB566*Y555","v":9.852216748768473E-3},{"$f":"AC566*Y555","v":9.852216748768473E-3},{"$f":"AD566*Y555","v":9.852216748768473E-3},{"$f":"AE566*Y555","v":9.852216748768473E-3},{"$f":"AF566*Y555","v":9.852216748768473E-3},{"$f":"AG566*Y555","v":9.852216748768473E-3},{"$f":"AH566*Y555","v":9.852216748768473E-3},{"$f":"AI566*Y555","v":9.852216748768473E-3},{"$f":"AJ566*Y555","v":9.852216748768473E-3},{"$f":"AK566*Y555","v":9.852216748768473E-3},null,null,"Eletrônico",{"$f":"AO566*$Y555","v":9.852216748768473E-3},9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,null,null,"Eletrônico",625,594,594,594,594,594,594,594,594,594.4,594.4,594.4,594.4,null,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,null,2387.3165779435021,2387.3165779435021,2387.3165779435021,2387.3165779435021,2387.3165779435021,2387.3165779435021,2387.3165779435021,2387.3165779435021,2387.3165779435021,2387.3165779435021,2387.3165779435021,2387.3165779435021]
[null,"Funileiro (A e B)",1477.9345759999999,7.38967288,0.41077441111111102,null,613.48199999999997,31706.601553862161,31706.601553862161,31706.601553862161,31706.601553862161,31706.601553862161,31706.601553862161,31706.601553862161,31706.601553862161,31727.952800699779,31727.952800699779,31727.952800699779,31727.952800699779,380564.62363369646,null,null,"Funileiro (A e B)",1.9704433497536946E-2,{"$f":"X556/X566","v":4.444444444444446E-2},{"$f":"Z566*Y556","v":1.9704433497536946E-2},{"$f":"AA566*Y556","v":1.9704433497536946E-2},{"$f":"AB566*Y556","v":1.9704433497536946E-2},{"$f":"AC566*Y556","v":1.9704433497536946E-2},{"$f":"AD566*Y556","v":1.9704433497536946E-2},{"$f":"AE566*Y556","v":1.9704433497536946E-2},{"$f":"AF566*Y556","v":1.9704433497536946E-2},{"$f":"AG566*Y556","v":1.9704433497536946E-2},{"$f":"AH566*Y556","v":1.9704433497536946E-2},{"$f":"AI566*Y556","v":1.9704433497536946E-2},{"$f":"AJ566*Y556","v":1.9704433497536946E-2},{"$f":"AK566*Y556","v":1.9704433497536946E-2},null,null,"Funileiro (A e B)",{"$f":"AO566*$Y556","v":1.9704433497536946E-2},1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,null,null,"Funileiro (A e B)",625,594,594,594,594,594,594,594,594,594.4,594.4,594.4,594.4,null,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,null,2095.4574425227352,2095.4574425227352,2095.4574425227352,2095.4574425227352,2095.4574425227352,2095.4574425227352,2095.4574425227352,2095.4574425227352,2095.4574425227352,2095.4574425227352,2095.4574425227352,2095.4574425227352]
[null,"Chefe de Manutenção",3314.57,16.572850000000003,0.41077441111111102,null,613.48199999999997,15546.335058946937,15546.335058946937,15546.335058946937,15546.335058946937,15546.335058946937,15546.335058946937,15546.335058946937,15546.335058946937,15556.803971444544,15556.803971444544,15556.803971444544,15556.803971444544,186597.89635735366,null,null,"Chefe de Manutenção",4.9261083743842365E-3,{"$f":"X557/X566","v":1.1111111111111115E-2},{"$f":"Z566*Y557","v":4.9261083743842365E-3},{"$f":"AA566*Y557","v":4.9261083743842365E-3},{"$f":"AB566*Y557","v":4.9261083743842365E-3},{"$f":"AC566*Y557","v":4.9261083743842365E-3},{"$f":"AD566*Y557","v":4.9261083743842365E-3},{"$f":"AE566*Y557","v":4.9261083743842365E-3},{"$f":"AF566*Y557","v":4.9261083743842365E-3},{"$f":"AG566*Y557","v":4.9261083743842365E-3},{"$f":"AH566*Y557","v":4.9261083743842365E-3},{"$f":"AI566*Y557","v":4.9261083743842365E-3},{"$f":"AJ566*Y557","v":4.9261083743842365E-3},{"$f":"AK566*Y557","v":4.9261083743842365E-3},null,null,"Chefe de Manutenção",{"$f":"AO566*$Y557","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Chefe de Manutenção",625,594,594,594,594,594,594,594,594,594.4,594.4,594.4,594.4,null,3314.57,3314.57,3314.57,3314.57,3314.57,3314.57,3314.57,3314.57,3314.57,3314.57,3314.57,3314.57,3314.57,null,4699.4910925357381,4699.4910925357381,4699.4910925357381,4699.4910925357381,4699.4910925357381,4699.4910925357381,4699.4910925357381,4699.4910925357381,4699.4910925357381,4699.4910925357381,4699.4910925357381,4699.4910925357381]
[null,"Lavador",811.75399999999991,4.0587699999999991,0.41077441111111102,null,613.48199999999997,30977.125401669815,30977.125401669815,30977.125401669815,30977.125401669815,30977.125401669815,30977.125401669815,30977.125401669815,30977.125401669815,30997.985418775315,30997.985418775315,30997.985418775315,30997.985418775315,371808.94488845975,null,null,"Lavador",2.9556650246305417E-2,{"$f":"X558/X566","v":6.666666666666668E-2},{"$f":"Z566*Y558","v":2.9556650246305414E-2},{"$f":"AA566*Y558","v":2.9556650246305414E-2},{"$f":"AB566*Y558","v":2.9556650246305414E-2},{"$f":"AC566*Y558","v":2.9556650246305414E-2},{"$f":"AD566*Y558","v":2.9556650246305414E-2},{"$f":"AE566*Y558","v":2.9556650246305414E-2},{"$f":"AF566*Y558","v":2.9556650246305414E-2},{"$f":"AG566*Y558","v":2.9556650246305414E-2},{"$f":"AH566*Y558","v":2.9556650246305414E-2},{"$f":"AI566*Y558","v":2.9556650246305414E-2},{"$f":"AJ566*Y558","v":2.9556650246305414E-2},{"$f":"AK566*Y558","v":2.9556650246305414E-2},null,null,"Lavador",{"$f":"AO566*$Y558","v":2.9556650246305414E-2},2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,null,null,"Lavador",625,594,594,594,594,594,594,594,594,594.4,594.4,594.4,594.4,null,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,null,1150.9277801736739,1150.9277801736739,1150.9277801736739,1150.9277801736739,1150.9277801736739,1150.9277801736739,1150.9277801736739,1150.9277801736739,1150.9277801736739,1150.9277801736739,1150.9277801736739,1150.9277801736739]
[null,"Lubrificador",1251.5052440000002,6.2575262200000017,0.41077441111111102,null,613.48199999999997,27949.034673811082,27949.034673811082,27949.034673811082,27949.034673811082,27949.034673811082,27949.034673811082,27949.034673811082,27949.034673811082,27967.855572581328,27967.855572581328,27967.855572581328,27967.855572581328,335463.699680814,null,null,"Lubrificador",1.9704433497536946E-2,{"$f":"X559/X566","v":4.444444444444446E-2},{"$f":"Z566*Y559","v":1.9704433497536946E-2},{"$f":"AA566*Y559","v":1.9704433497536946E-2},{"$f":"AB566*Y559","v":1.9704433497536946E-2},{"$f":"AC566*Y559","v":1.9704433497536946E-2},{"$f":"AD566*Y559","v":1.9704433497536946E-2},{"$f":"AE566*Y559","v":1.9704433497536946E-2},{"$f":"AF566*Y559","v":1.9704433497536946E-2},{"$f":"AG566*Y559","v":1.9704433497536946E-2},{"$f":"AH566*Y559","v":1.9704433497536946E-2},{"$f":"AI566*Y559","v":1.9704433497536946E-2},{"$f":"AJ566*Y559","v":1.9704433497536946E-2},{"$f":"AK566*Y559","v":1.9704433497536946E-2},null,null,"Lubrificador",{"$f":"AO566*$Y559","v":1.9704433497536946E-2},1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,null,null,"Lubrificador",625,594,594,594,594,594,594,594,594,594.4,594.4,594.4,594.4,null,1251.5052440000002,1251.5052440000002,1251.5052440000002,1251.5052440000002,1251.5052440000002,1251.5052440000002,1251.5052440000002,1251.5052440000002,1251.5052440000002,1251.5052440000002,1251.5052440000002,1251.5052440000002,1251.5052440000002,null,1774.4195314746003,1774.4195314746003,1774.4195314746003,{"$f":"((BV559+$D559)*($E559/100*100+1))","v":1774.4195314746003},1774.4195314746003,1774.4195314746003,1774.4195314746003,1774.4195314746003,1774.4195314746003,1774.4195314746003,1774.4195314746003,1774.4195314746003]
[null,"Manobrista",1662.7655320000001,8.3138276600000012,0.41077441111111102,null,613.48199999999997,101423.72481202849,101423.72481202849,101423.72481202849,101423.72481202849,101423.72481202849,101423.72481202849,101423.72481202849,101423.72481202849,101492.02361661571,101492.02361661571,101492.02361661571,101492.02361661571,1217357.8929626907,null,null,"Manobrista",5.7471264367816091E-2,{"$f":"X560/X566","v":0.12962962962962968},{"$f":"Z566*Y560","v":5.7471264367816091E-2},{"$f":"AA566*Y560","v":5.7471264367816091E-2},{"$f":"AB566*Y560","v":5.7471264367816091E-2},{"$f":"AC566*Y560","v":5.7471264367816091E-2},{"$f":"AD566*Y560","v":5.7471264367816091E-2},{"$f":"AE566*Y560","v":5.7471264367816091E-2},{"$f":"AF566*Y560","v":5.7471264367816091E-2},{"$f":"AG566*Y560","v":5.7471264367816091E-2},{"$f":"AH566*Y560","v":5.7471264367816091E-2},{"$f":"AI566*Y560","v":5.7471264367816091E-2},{"$f":"AJ566*Y560","v":5.7471264367816091E-2},{"$f":"AK566*Y560","v":5.7471264367816091E-2},null,null,"Manobrista",{"$f":"AO566*$Y560","v":5.7471264367816091E-2},5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,null,null,"Manobrista",625,594,594,594,594,594,594,594,594,594.4,594.4,594.4,594.4,null,1662.7655320000001,1662.7655320000001,1662.7655320000001,1662.7655320000001,1662.7655320000001,1662.7655320000001,1662.7655320000001,1662.7655320000001,1662.7655320000001,1662.7655320000001,1662.7655320000001,1662.7655320000001,1662.7655320000001,null,{"$f":"((BS560+$D560)*($E560/100*100+1))","v":2357.5159995442691},2357.5159995442691,2357.5159995442691,2357.5159995442691,2357.5159995442691,2357.5159995442691,2357.5159995442691,2357.5159995442691,2357.5159995442691,2357.5159995442691,2357.5159995442691,2357.5159995442691]
[null,"Mecânico (A, B e C)",1794.943552,8.974717759999999,0.41077441111111102,null,613.48199999999997,77015.263481923786,77015.263481923786,77015.263481923786,77015.263481923786,77015.263481923786,77015.263481923786,77015.263481923786,77015.263481923786,77067.125612214644,77067.125612214644,77067.125612214644,77067.125612214644,924390.61030424898,null,null,"Mecânico (A, B e C)",4.1050903119868636E-2,{"$f":"X561/X566","v":9.2592592592592615E-2},{"$f":"Z566*Y561","v":4.1050903119868636E-2},{"$f":"AA566*Y561","v":4.1050903119868636E-2},{"$f":"AB566*Y561","v":4.1050903119868636E-2},{"$f":"AC566*Y561","v":4.1050903119868636E-2},{"$f":"AD566*Y561","v":4.1050903119868636E-2},{"$f":"AE566*Y561","v":4.1050903119868636E-2},{"$f":"AF566*Y561","v":4.1050903119868636E-2},{"$f":"AG566*Y561","v":4.1050903119868636E-2},{"$f":"AH566*Y561","v":4.1050903119868636E-2},{"$f":"AI566*Y561","v":4.1050903119868636E-2},{"$f":"AJ566*Y561","v":4.1050903119868636E-2},{"$f":"AK566*Y561","v":4.1050903119868636E-2},null,null,"Mecânico (A, B e C)",{"$f":"AO566*$Y561","v":4.1050903119868636E-2},4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,null,null,"Mecânico (A, B e C)",625,594,594,594,594,594,594,594,594,594.4,594.4,594.4,594.4,null,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,null,2544.921734713238,2544.921734713238,2544.921734713238,2544.921734713238,2544.921734713238,2544.921734713238,2544.921734713238,2544.921734713238,2544.921734713238,2544.921734713238,2544.921734713238,2544.921734713238]
[null,"Mecânico de Revisão",1794.943552,8.974717759999999,0.41077441111111102,null,613.48199999999997,27725.494853492557,27725.494853492557,27725.494853492557,27725.494853492557,27725.494853492557,27725.494853492557,27725.494853492557,27725.494853492557,27744.165220397263,27744.165220397263,27744.165220397263,27744.165220397263,332780.61970952956,null,null,"Mecânico de Revisão",1.4778325123152709E-2,{"$f":"X562/X566","v":3.333333333333334E-2},{"$f":"Z566*Y562","v":1.4778325123152707E-2},{"$f":"AA566*Y562","v":1.4778325123152707E-2},{"$f":"AB566*Y562","v":1.4778325123152707E-2},{"$f":"AC566*Y562","v":1.4778325123152707E-2},{"$f":"AD566*Y562","v":1.4778325123152707E-2},{"$f":"AE566*Y562","v":1.4778325123152707E-2},{"$f":"AF566*Y562","v":1.4778325123152707E-2},{"$f":"AG566*Y562","v":1.4778325123152707E-2},{"$f":"AH566*Y562","v":1.4778325123152707E-2},{"$f":"AI566*Y562","v":1.4778325123152707E-2},{"$f":"AJ566*Y562","v":1.4778325123152707E-2},{"$f":"AK566*Y562","v":1.4778325123152707E-2},null,null,"Mecânico de Revisão",{"$f":"AO566*$Y562","v":1.4778325123152707E-2},1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,null,null,"Mecânico de Revisão",625,594,594,594,594,594,594,594,594,594.4,594.4,594.4,594.4,null,1794.943552,{"$f":"$BR562*BS$532","v":1794.943552},1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,null,2544.921734713238,2544.921734713238,2544.921734713238,2544.921734713238,2544.921734713238,2544.921734713238,2544.921734713238,2544.921734713238,2544.921734713238,2544.921734713238,2544.921734713238,2544.921734713238]
[null,"Mecânico Montador",1794.943552,8.9747177600000008,0.41077441111111102,null,613.48199999999997,18483.663235661708,18483.663235661708,18483.663235661708,18483.663235661708,18483.663235661708,18483.663235661708,18483.663235661708,18483.663235661708,18496.110146931514,18496.110146931514,18496.110146931514,18496.110146931514,221853.74647301974,null,null,"Mecânico Montador",9.852216748768473E-3,{"$f":"X563/X566","v":2.222222222222223E-2},{"$f":"Z566*Y563","v":9.852216748768473E-3},{"$f":"AA566*Y563","v":9.852216748768473E-3},{"$f":"AB566*Y563","v":9.852216748768473E-3},{"$f":"AC566*Y563","v":9.852216748768473E-3},{"$f":"AD566*Y563","v":9.852216748768473E-3},{"$f":"AE566*Y563","v":9.852216748768473E-3},{"$f":"AF566*Y563","v":9.852216748768473E-3},{"$f":"AG566*Y563","v":9.852216748768473E-3},{"$f":"AH566*Y563","v":9.852216748768473E-3},{"$f":"AI566*Y563","v":9.852216748768473E-3},{"$f":"AJ566*Y563","v":9.852216748768473E-3},{"$f":"AK566*Y563","v":9.852216748768473E-3},null,null,"Mecânico Montador",{"$f":"AO566*$Y563","v":9.852216748768473E-3},9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,null,null,"Mecânico Montador",625,594,594,594,594,594,594,594,594,594.4,594.4,594.4,594.4,null,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,null,2544.921734713238,2544.921734713238,2544.921734713238,2544.921734713238,2544.921734713238,2544.921734713238,2544.921734713238,2544.921734713238,2544.921734713238,2544.921734713238,2544.921734713238,2544.921734713238]
[null,"Moleiro",1313.255756,6.5662787800000002,0.41077441111111102,null,613.48199999999997,28973.776815952788,28973.776815952788,28973.776815952788,28973.776815952788,28973.776815952788,28973.776815952788,28973.776815952788,28973.776815952788,28993.287776771613,28993.287776771613,28993.287776771613,28993.287776771613,347763.36563470867,null,null,"Moleiro",1.9704433497536946E-2,{"$f":"X564/X566","v":4.444444444444446E-2},{"$f":"Z566*Y564","v":1.9704433497536946E-2},{"$f":"AA566*Y564","v":1.9704433497536946E-2},{"$f":"AB566*Y564","v":1.9704433497536946E-2},{"$f":"AC566*Y564","v":1.9704433497536946E-2},{"$f":"AD566*Y564","v":1.9704433497536946E-2},{"$f":"AE566*Y564","v":1.9704433497536946E-2},{"$f":"AF566*Y564","v":1.9704433497536946E-2},{"$f":"AG566*Y564","v":1.9704433497536946E-2},{"$f":"AH566*Y564","v":1.9704433497536946E-2},{"$f":"AI566*Y564","v":1.9704433497536946E-2},{"$f":"AJ566*Y564","v":1.9704433497536946E-2},{"$f":"AK566*Y564","v":1.9704433497536946E-2},null,null,"Moleiro",{"$f":"AO566*$Y564","v":1.9704433497536946E-2},1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,null,null,"Moleiro",625,594,594,594,594,594,594,594,594,594.4,594.4,594.4,594.4,null,1313.255756,1313.255756,1313.255756,1313.255756,1313.255756,1313.255756,1313.255756,1313.255756,1313.255756,1313.255756,1313.255756,1313.255756,1313.255756,null,1861.9711538882225,1861.9711538882225,1861.9711538882225,1861.9711538882225,1861.9711538882225,1861.9711538882225,1861.9711538882225,1861.9711538882225,1861.9711538882225,1861.9711538882225,1861.9711538882225,1861.9711538882225]
[null,"Pintor",1477.9345759999999,7.38967288,0.41077441111111102,null,613.48199999999997,31706.601553862161,31706.601553862161,31706.601553862161,31706.601553862161,31706.601553862161,31706.601553862161,31706.601553862161,31706.601553862161,31727.952800699779,31727.952800699779,31727.952800699779,31727.952800699779,380564.62363369646,null,null,"Pintor",1.9704433497536946E-2,{"$f":"X565/X566","v":4.444444444444446E-2},{"$f":"Z566*Y565","v":1.9704433497536946E-2},{"$f":"AA566*Y565","v":1.9704433497536946E-2},{"$f":"AB566*Y565","v":1.9704433497536946E-2},{"$f":"AC566*Y565","v":1.9704433497536946E-2},{"$f":"AD566*Y565","v":1.9704433497536946E-2},{"$f":"AE566*Y565","v":1.9704433497536946E-2},{"$f":"AF566*Y565","v":1.9704433497536946E-2},{"$f":"AG566*Y565","v":1.9704433497536946E-2},{"$f":"AH566*Y565","v":1.9704433497536946E-2},{"$f":"AI566*Y565","v":1.9704433497536946E-2},{"$f":"AJ566*Y565","v":1.9704433497536946E-2},{"$f":"AK566*Y565","v":1.9704433497536946E-2},null,null,"Pintor",{"$f":"AO566*$Y565","v":1.9704433497536946E-2},1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,null,null,"Pintor",625,594,594,594,594,594,594,594,594,594.4,594.4,594.4,594.4,null,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,null,2095.4574425227352,2095.4574425227352,2095.4574425227352,2095.4574425227352,2095.4574425227352,2095.4574425227352,2095.4574425227352,2095.4574425227352,2095.4574425227352,2095.4574425227352,2095.4574425227352,2095.4574425227352]
[null,"Sub-total manutenção",null,null,null,null,null,{"$f":"SUM(H546:H565)","v":672041.56089082162},672041.56089082162,672041.56089082162,672041.56089082162,672041.56089082162,672041.56089082162,672041.56089082162,672041.56089082162,672494.11413047882,672494.11413047882,672494.11413047882,672494.11413047882,{"$f":"SUM(T546:T565)","v":8066308.9436484883},null,null,"Sub-total manutenção",{"$f":"SUM(X546:X565)","v":0.44334975369458113},{"$f":"X566/X566","v":1},{"$f":"'FU Resumo'!$F78","v":0.44334975369458113},{"$f":"'FU Resumo'!$F79","v":0.44334975369458113},{"$f":"'FU Resumo'!$F80","v":0.44334975369458113},{"$f":"'FU Resumo'!$F81","v":0.44334975369458113},{"$f":"'FU Resumo'!$F82","v":0.44334975369458113},{"$f":"'FU Resumo'!$F83","v":0.44334975369458113},{"$f":"'FU Resumo'!$F84","v":0.44334975369458113},{"$f":"'FU Resumo'!$F85","v":0.44334975369458113},{"$f":"'FU Resumo'!$F86","v":0.44334975369458113},{"$f":"'FU Resumo'!$F87","v":0.44334975369458113},{"$f":"'FU Resumo'!$F88","v":0.44334975369458113},{"$f":"'FU Resumo'!$F89","v":0.44334975369458113},null,null,"Sub-total manutenção",{"$f":"'FU Resumo'!$L78","v":0.44334975369458113},{"$f":"'FU Resumo'!$L79","v":0.44334975369458113},{"$f":"'FU Resumo'!$L80","v":0.44334975369458113},{"$f":"'FU Resumo'!$L81","v":0.44334975369458113},{"$f":"'FU Resumo'!$L82","v":0.44334975369458113},{"$f":"'FU Resumo'!$L83","v":0.44334975369458113},{"$f":"'FU Resumo'!$L84","v":0.44334975369458113},{"$f":"'FU Resumo'!$L85","v":0.44334975369458113},{"$f":"'FU Resumo'!$L86","v":0.44334975369458113},{"$f":"'FU Resumo'!$L87","v":0.44334975369458113},{"$f":"'FU Resumo'!$L88","v":0.44334975369458113},{"$f":"'FU Resumo'!$L89","v":0.44334975369458113},null,null,"Sub-total manutenção",625,594,594,594,594,594,594,594,594,594.4,594.4,594.4,594.4]
[null,null,null,null,null,"Total Geral Mensal Pessoal de Operação",null,{"$f":"H532+H545+H566","v":7266689.4149450613},7304369.5861231592,7294854.2056989186,7312818.3367733955,7293054.2123545688,7294854.2056989186,7330794.5126491152,7060506.259974407,6896469.0180391427,6919713.2285440154,7101209.3980447985,6973332.3824954256,{"$f":"T532+T545+T566","v":86048664.761340931}]
[]
["Administração - Composição do Custo Unitário Por Função",null,null,null,null,null,{"$f":"G534","v":"Ano 7"},"Administração - Composição de Custo Total Mensal",null,null,null,null,null,null,null,null,null,null,null,"R$"]
["Funções","Cargo","Salário","Hs Extras","Enc.","R$ Total",{"$f":"G535","v":"Benefícios"},{"$f":"H517","v":"2019-07-01"},{"$f":"DATE(YEAR(H570),MONTH(H570)+1,DAY(H570))","v":"2019-08-01"},"2019-09-01","2019-10-01","2019-11-01","2019-12-01","2020-01-01","2020-02-01","2020-03-01","2020-04-01","2020-05-01","2020-06-01","Total",null,"Fator Utilização Mensal",null,{"$f":"X535","v":"Ano 7"},null,"FU FOLHA DE PAGAMENTO",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X570","v":"Ano 7"},"FU Benefícios","FU FÍSICO PARA CÁLCULOS DOS BENEFÍCIOS",null,null,null,null,null,null,null,null,null,null,null,null,"Frota Mensal",null,null,{"$f":"BE535","v":"Ano 7"},null,null,null,null,null,null,null,null,null,null,null,null,"Salário",{"$f":"H570","v":"2019-07-01"},{"$f":"DATE(YEAR(BS570),MONTH(BS570)+1,DAY(BS570))","v":"2019-08-01"},"2019-09-01","2019-10-01","2019-11-01","2019-12-01","2020-01-01","2020-02-01","2020-03-01","2020-04-01","2020-05-01","2020-06-01",null,{"$f":"BS570","v":"2019-07-01"},{"$f":"DATE(YEAR(CF570),MONTH(CF570)+1,DAY(CF570))","v":"2019-08-01"},"2019-09-01","2019-10-01","2019-11-01","2019-12-01","2020-01-01","2020-02-01","2020-03-01","2020-04-01","2020-05-01","2020-06-01"]
[null,null,"base","e Adic.","Soc.","Por",{"$f":"G536","v":"R$ por"},"R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","Durante o",null,"Funções","Cargo","FU",null,{"$f":"H570","v":43647},43678,43709,43739,43770,43800,43831,43862,43891,43922,43952,43983,null,"Funções","Cargo",{"$f":"Z571","v":"2019-07-01"},"2019-08-01","2019-09-01","2019-10-01","2019-11-01","2019-12-01","2020-01-01","2020-02-01","2020-03-01","2020-04-01","2020-05-01","2020-06-01",null,"Funções","Cargo","Frota",{"$f":"Z571","v":"2019-07-01"},"2019-08-01","2019-09-01","2019-10-01","2019-11-01","2019-12-01","2020-01-01","2020-02-01","2020-03-01","2020-04-01","2020-05-01","2020-06-01",null,"base","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$",null,"R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$"]
[null,null,"(R$/mês)","Not.","%","Função",{"$f":"G537","v":"mês"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T537","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",null,"(R$/mês)"]
["Administração","Gerente Adm. Financeiro",{"$f":"C487","v":4078.17},0,{"$f":"E565","v":0.41077441111111102},null,{"$f":"G565","v":613.48199999999997},{"$f":"(CF573*Z573*BE573)+($G573*AO573*BE573)","v":6210.0406712900394},6210.0406712900394,6210.0406712900394,6210.0406712900394,6210.0406712900394,6210.0406712900394,6210.0406712900394,6210.0406712900394,6214.2225168599307,6214.2225168599307,6214.2225168599307,6214.2225168599307,{"$f":"SUM(H573:S573)","v":74537.215437760024},null,"Administração",{"$f":"B573","v":"Gerente Adm. Financeiro"},{"$f":"X487","v":1.6420361247947454E-3},{"$f":"X573/X598","v":2.7027027027027035E-2},{"$f":"$Y573*Z598","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,"Administração",{"$f":"W573","v":"Gerente Adm. Financeiro"},{"$f":"$Y573*AO598","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,"Administração",{"$f":"W573","v":"Gerente Adm. Financeiro"},{"$f":"BD$11","v":625},{"$f":"BE566","v":594},594,594,594,594,594,594,594,594.4,594.4,594.4,594.4,null,{"$f":"C573","v":4078.17},{"$f":"$BR573*BS$532","v":4078.17},4078.17,4078.17,4078.17,4078.17,4078.17,4078.17,4078.17,4078.17,4078.17,4078.17,4078.17,null,{"$f":"((BS573+$D573)*($E573/100*100+1))","v":5753.3778801609997},5753.3778801609997,5753.3778801609997,5753.3778801609997,5753.3778801609997,5753.3778801609997,5753.3778801609997,5753.3778801609997,5753.3778801609997,5753.3778801609997,5753.3778801609997,5753.3778801609997]
[null,"Gerente de Operação",4078.17,0,{"$f":"E573","v":0.41077441111111102},null,{"$f":"G573","v":613.48199999999997},6210.0406712900394,6210.0406712900394,6210.0406712900394,6210.0406712900394,6210.0406712900394,6210.0406712900394,6210.0406712900394,6210.0406712900394,6214.2225168599307,6214.2225168599307,6214.2225168599307,6214.2225168599307,74537.215437760024,null,null,"Gerente de Operação",1.6420361247947454E-3,{"$f":"X574/X598","v":2.7027027027027035E-2},{"$f":"$Y574*Z598","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Gerente de Operação",{"$f":"$Y574*AO598","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Gerente de Operação",625,{"$f":"BE573","v":594},{"$f":"BF573","v":594},{"$f":"BG573","v":594},{"$f":"BH573","v":594},{"$f":"BI573","v":594},{"$f":"BJ573","v":594},{"$f":"BK573","v":594},{"$f":"BL573","v":594},{"$f":"BM573","v":594.4},{"$f":"BN573","v":594.4},{"$f":"BO573","v":594.4},{"$f":"BP573","v":594.4},null,4078.17,4078.17,4078.17,4078.17,4078.17,4078.17,4078.17,4078.17,4078.17,4078.17,4078.17,4078.17,4078.17,null,5753.3778801609997,5753.3778801609997,5753.3778801609997,5753.3778801609997,5753.3778801609997,5753.3778801609997,5753.3778801609997,5753.3778801609997,5753.3778801609997,5753.3778801609997,5753.3778801609997,5753.3778801609997]
[null,"Controle de Manutenção",2578.17,0,0.41077441111111102,null,613.48199999999997,4146.0012619304334,4146.0012619304334,4146.0012619304334,4146.0012619304334,4146.0012619304334,4146.0012619304334,4146.0012619304334,4146.0012619304334,4148.7931819721371,4148.7931819721371,4148.7931819721371,4148.7931819721371,49763.182823332005,null,null,"Controle de Manutenção",1.6420361247947454E-3,{"$f":"X575/X598","v":2.7027027027027035E-2},{"$f":"$Y575*Z598","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Controle de Manutenção",{"$f":"$Y575*AO598","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Controle de Manutenção",625,594,594,594,594,594,594,594,594,594.4,594.4,594.4,594.4,null,2578.17,2578.17,2578.17,2578.17,2578.17,2578.17,2578.17,2578.17,2578.17,2578.17,2578.17,2578.17,2578.17,null,3637.2162634943329,3637.2162634943329,3637.2162634943329,3637.2162634943329,3637.2162634943329,3637.2162634943329,3637.2162634943329,3637.2162634943329,3637.2162634943329,3637.2162634943329,3637.2162634943329,3637.2162634943329]
[null,"Auxiliar de Contabilidade",978.17,0,0.41077441111111102,null,613.48199999999997,1944.3592252801868,1944.3592252801868,1944.3592252801868,1944.3592252801868,1944.3592252801868,1944.3592252801868,1944.3592252801868,1944.3592252801868,1945.6685580918233,1945.6685580918233,1945.6685580918233,1945.6685580918233,23337.548034608786,null,null,"Auxiliar de Contabilidade",1.6420361247947454E-3,{"$f":"X576/X598","v":2.7027027027027035E-2},{"$f":"$Y576*Z598","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Auxiliar de Contabilidade",{"$f":"$Y576*AO598","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Auxiliar de Contabilidade",625,594,594,594,594,594,594,594,594,594.4,594.4,594.4,594.4,null,978.17,978.17,978.17,978.17,978.17,978.17,978.17,978.17,978.17,978.17,978.17,978.17,978.17,null,1379.9772057165553,1379.9772057165553,1379.9772057165553,1379.9772057165553,1379.9772057165553,1379.9772057165553,1379.9772057165553,1379.9772057165553,1379.9772057165553,1379.9772057165553,1379.9772057165553,1379.9772057165553]
[null,"Assist. Adm./Financeiro",878.17,0,0.41077441111111102,null,613.48199999999997,5420.2697939686404,5420.2697939686404,5420.2697939686404,5420.2697939686404,5420.2697939686404,5420.2697939686404,5420.2697939686404,5420.2697939686404,5423.9198072979116,5423.9198072979116,5423.9198072979116,5423.9198072979116,65057.837580940773,null,null,"Assist. Adm./Financeiro",4.9261083743842365E-3,{"$f":"X577/X598","v":8.1081081081081113E-2},{"$f":"$Y577*Z598","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Assist. Adm./Financeiro",{"$f":"$Y577*AO598","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Assist. Adm./Financeiro",625,594,594,594,594,594,594,594,594,594.4,594.4,594.4,594.4,null,878.17,878.17,878.17,878.17,878.17,878.17,878.17,878.17,878.17,878.17,878.17,878.17,878.17,null,1238.8997646054443,1238.8997646054443,1238.8997646054443,1238.8997646054443,1238.8997646054443,1238.8997646054443,1238.8997646054443,1238.8997646054443,1238.8997646054443,1238.8997646054443,1238.8997646054443,1238.8997646054443]
[null,"Contador",2278.17,0,0.41077441111111102,null,613.48199999999997,3733.193380058512,3733.193380058512,3733.193380058512,3733.193380058512,3733.193380058512,3733.193380058512,3733.193380058512,3733.193380058512,3735.7073149945782,3735.7073149945782,3735.7073149945782,3735.7073149945782,44808.376300446405,null,null,"Contador",1.6420361247947454E-3,{"$f":"X578/X598","v":2.7027027027027035E-2},{"$f":"$Y578*Z598","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Contador",{"$f":"$Y578*AO598","v":1.6420361247947454E-3},{"$f":"$Y578*AP598","v":1.6420361247947454E-3},{"$f":"$Y578*AQ598","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Contador",625,594,594,594,594,594,594,594,594,594.4,594.4,594.4,594.4,null,2278.17,2278.17,2278.17,2278.17,2278.17,2278.17,2278.17,2278.17,2278.17,2278.17,2278.17,2278.17,2278.17,null,3213.9839401609997,3213.9839401609997,3213.9839401609997,3213.9839401609997,3213.9839401609997,3213.9839401609997,3213.9839401609997,3213.9839401609997,3213.9839401609997,3213.9839401609997,3213.9839401609997,3213.9839401609997]
[null,"Auxiliar Adm./Financ.",798.17,0,0.41077441111111102,null,613.48199999999997,5090.0234884711026,5090.0234884711026,5090.0234884711026,5090.0234884711026,5090.0234884711026,5090.0234884711026,5090.0234884711026,5090.0234884711026,5093.4511137158643,5093.4511137158643,5093.4511137158643,5093.4511137158643,61093.992362632271,null,null,"Auxiliar Adm./Financ.",4.9261083743842365E-3,{"$f":"X579/X598","v":8.1081081081081113E-2},{"$f":"$Y579*Z598","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Auxiliar Adm./Financ.",{"$f":"$Y579*AO598","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Auxiliar Adm./Financ.",625,594,594,594,594,594,594,594,594,594.4,594.4,594.4,594.4,null,798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,null,1126.0378117165553,1126.0378117165553,1126.0378117165553,1126.0378117165553,1126.0378117165553,1126.0378117165553,1126.0378117165553,1126.0378117165553,1126.0378117165553,1126.0378117165553,1126.0378117165553,1126.0378117165553]
[null,"Secretária Executiva",1578.17,0,0.41077441111111102,null,613.48199999999997,2769.9749890240291,2769.9749890240291,2769.9749890240291,2769.9749890240291,2769.9749890240291,2769.9749890240291,2769.9749890240291,2769.9749890240291,2771.8402920469407,2771.8402920469407,2771.8402920469407,2771.8402920469407,33247.161080379999,null,null,"Secretária Executiva",1.6420361247947454E-3,{"$f":"X580/X598","v":2.7027027027027035E-2},{"$f":"$Y580*Z598","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Secretária Executiva",{"$f":"$Y580*AO598","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Secretária Executiva",625,594,594,594,594,594,594,594,594,594.4,594.4,594.4,594.4,null,1578.17,1578.17,1578.17,1578.17,1578.17,1578.17,1578.17,1578.17,1578.17,1578.17,1578.17,1578.17,1578.17,null,2226.4418523832219,2226.4418523832219,2226.4418523832219,2226.4418523832219,2226.4418523832219,2226.4418523832219,2226.4418523832219,2226.4418523832219,2226.4418523832219,2226.4418523832219,2226.4418523832219,2226.4418523832219]
[null,"Telefonista",798.17,0,0.41077441111111102,null,613.48199999999997,3393.3489923140687,3393.3489923140687,3393.3489923140687,3393.3489923140687,3393.3489923140687,3393.3489923140687,3393.3489923140687,3393.3489923140687,3395.6340758105762,3395.6340758105762,3395.6340758105762,3395.6340758105762,40729.328241754862,null,null,"Telefonista",3.2840722495894909E-3,{"$f":"X581/X598","v":5.4054054054054071E-2},{"$f":"$Y581*Z598","v":3.2840722495894909E-3},3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,null,null,"Telefonista",{"$f":"$Y581*AO598","v":3.2840722495894909E-3},3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,{"$f":"$Y581*AZ598","v":3.2840722495894909E-3},null,null,"Telefonista",625,594,594,594,594,594,594,594,594,594.4,594.4,594.4,594.4,null,798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,null,1126.0378117165553,1126.0378117165553,1126.0378117165553,1126.0378117165553,1126.0378117165553,1126.0378117165553,1126.0378117165553,1126.0378117165553,1126.0378117165553,1126.0378117165553,1126.0378117165553,1126.0378117165553]
[null,"Aux de serviços gerais",798.17,0,0.41077441111111102,null,613.48199999999997,3393.3489923140687,3393.3489923140687,3393.3489923140687,3393.3489923140687,3393.3489923140687,3393.3489923140687,3393.3489923140687,3393.3489923140687,3395.6340758105762,3395.6340758105762,3395.6340758105762,3395.6340758105762,40729.328241754862,null,null,"Aux de serviços gerais",3.2840722495894909E-3,{"$f":"X582/X598","v":5.4054054054054071E-2},{"$f":"$Y582*Z598","v":3.2840722495894909E-3},3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,null,null,"Aux de serviços gerais",{"$f":"$Y582*AO598","v":3.2840722495894909E-3},3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,null,null,"Aux de serviços gerais",625,594,594,594,594,594,594,594,594,594.4,594.4,594.4,594.4,null,798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,null,1126.0378117165553,1126.0378117165553,1126.0378117165553,1126.0378117165553,1126.0378117165553,1126.0378117165553,1126.0378117165553,1126.0378117165553,1126.0378117165553,1126.0378117165553,1126.0378117165553,1126.0378117165553]
[null,"Enc.Depto.Pessoal",3278.17,0,0.41077441111111102,null,613.48199999999997,5109.2196529649154,5109.2196529649154,5109.2196529649154,5109.2196529649154,5109.2196529649154,5109.2196529649154,5109.2196529649154,5109.2196529649154,5112.6602049197736,5112.6602049197736,5112.6602049197736,5112.6602049197736,61324.398043398425,null,null,"Enc.Depto.Pessoal",1.6420361247947454E-3,{"$f":"X583/X598","v":2.7027027027027035E-2},{"$f":"$Y583*Z598","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Enc.Depto.Pessoal",{"$f":"$Y583*AO598","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Enc.Depto.Pessoal",625,594,594,594,594,594,594,594,594,594.4,594.4,594.4,594.4,null,3278.17,3278.17,3278.17,3278.17,3278.17,3278.17,3278.17,3278.17,3278.17,3278.17,3278.17,3278.17,3278.17,null,4624.7583512721103,4624.7583512721103,{"$f":"((BU583+$D583)*($E583/100*100+1))","v":4624.7583512721103},4624.7583512721103,4624.7583512721103,4624.7583512721103,4624.7583512721103,4624.7583512721103,4624.7583512721103,4624.7583512721103,4624.7583512721103,4624.7583512721103]
[null,"Auxiliar Administrativo",848.17,0,0.41077441111111102,null,613.48199999999997,3530.9516196047089,3530.9516196047089,3530.9516196047089,3530.9516196047089,3530.9516196047089,3530.9516196047089,3530.9516196047089,3530.9516196047089,3533.3293648030958,3533.3293648030958,3533.3293648030958,3533.3293648030958,42380.930416050047,null,null,"Auxiliar Administrativo",3.2840722495894909E-3,{"$f":"X584/X598","v":5.4054054054054071E-2},{"$f":"$Y584*Z598","v":3.2840722495894909E-3},3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,null,null,"Auxiliar Administrativo",{"$f":"$Y584*AO598","v":3.2840722495894909E-3},3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,null,null,"Auxiliar Administrativo",625,594,594,594,594,594,594,594,594,594.4,594.4,594.4,594.4,null,848.17,848.17,848.17,848.17,848.17,848.17,848.17,848.17,848.17,848.17,848.17,848.17,848.17,null,1196.5765322721109,1196.5765322721109,1196.5765322721109,1196.5765322721109,1196.5765322721109,1196.5765322721109,1196.5765322721109,1196.5765322721109,1196.5765322721109,1196.5765322721109,1196.5765322721109,1196.5765322721109]
[null,"Psicólogo",3078.17,0,0.41077441111111102,null,613.48199999999997,4834.0143983836351,4834.0143983836351,4834.0143983836351,4834.0143983836351,4834.0143983836351,4834.0143983836351,4834.0143983836351,4834.0143983836351,4837.2696269347343,4837.2696269347343,4837.2696269347343,4837.2696269347343,58021.193694808026,null,null,"Psicólogo",1.6420361247947454E-3,{"$f":"X585/X598","v":2.7027027027027035E-2},{"$f":"$Y585*Z598","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Psicólogo",{"$f":"$Y585*AO598","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Psicólogo",625,594,594,594,594,594,594,594,594,594.4,594.4,594.4,594.4,null,3078.17,3078.17,3078.17,3078.17,3078.17,3078.17,3078.17,3078.17,3078.17,3078.17,3078.17,3078.17,3078.17,null,4342.6034690498882,4342.6034690498882,4342.6034690498882,4342.6034690498882,4342.6034690498882,4342.6034690498882,4342.6034690498882,4342.6034690498882,4342.6034690498882,4342.6034690498882,4342.6034690498882,4342.6034690498882]
[null,"Auxiliar Administrativo",778.17,0,0.41077441111111102,null,613.48199999999997,1669.1539706989061,1669.1539706989061,1669.1539706989061,1669.1539706989061,1669.1539706989061,1669.1539706989061,1669.1539706989061,1669.1539706989061,1670.2779801067841,1670.2779801067841,1670.2779801067841,1670.2779801067841,20034.343686018387,null,null,"Auxiliar Administrativo",1.6420361247947454E-3,{"$f":"X586/X598","v":2.7027027027027035E-2},{"$f":"$Y586*Z598","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Auxiliar Administrativo",{"$f":"$Y586*AO598","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Auxiliar Administrativo",625,594,594,594,594,594,594,594,594,594.4,594.4,594.4,594.4,null,778.17,778.17,778.17,778.17,778.17,778.17,778.17,778.17,778.17,778.17,778.17,778.17,778.17,null,1097.8223234943332,1097.8223234943332,1097.8223234943332,1097.8223234943332,1097.8223234943332,1097.8223234943332,1097.8223234943332,1097.8223234943332,1097.8223234943332,1097.8223234943332,1097.8223234943332,1097.8223234943332]
[null,"Assist.Recrut./Seleção",1078.17,0,0.41077441111111102,null,613.48199999999997,2081.9618525708274,2081.9618525708274,2081.9618525708274,2081.9618525708274,2081.9618525708274,2081.9618525708274,2081.9618525708274,2081.9618525708274,2083.363847084343,2083.363847084343,2083.363847084343,2083.363847084343,24989.150208903997,null,null,"Assist.Recrut./Seleção",1.6420361247947454E-3,{"$f":"X587/X598","v":2.7027027027027035E-2},{"$f":"$Y587*Z598","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Assist.Recrut./Seleção",{"$f":"$Y587*AO598","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Assist.Recrut./Seleção",625,594,594,594,594,594,594,594,594,594.4,594.4,594.4,594.4,null,1078.17,1078.17,1078.17,1078.17,1078.17,1078.17,1078.17,1078.17,1078.17,1078.17,1078.17,1078.17,1078.17,null,1521.0546468276666,1521.0546468276666,1521.0546468276666,1521.0546468276666,1521.0546468276666,1521.0546468276666,1521.0546468276666,1521.0546468276666,1521.0546468276666,1521.0546468276666,1521.0546468276666,1521.0546468276666]
[null,"Assist.Treinam./Capac.",1078.17,0,0.41077441111111102,null,613.48199999999997,2081.9618525708274,2081.9618525708274,2081.9618525708274,2081.9618525708274,2081.9618525708274,2081.9618525708274,2081.9618525708274,2081.9618525708274,2083.363847084343,2083.363847084343,2083.363847084343,2083.363847084343,24989.150208903997,null,null,"Assist.Treinam./Capac.",1.6420361247947454E-3,{"$f":"X588/X598","v":2.7027027027027035E-2},{"$f":"$Y588*Z598","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Assist.Treinam./Capac.",{"$f":"$Y588*AO598","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Assist.Treinam./Capac.",625,594,594,594,594,594,594,594,594,594.4,594.4,594.4,594.4,null,1078.17,1078.17,1078.17,1078.17,1078.17,1078.17,1078.17,1078.17,1078.17,1078.17,1078.17,1078.17,1078.17,null,1521.0546468276666,1521.0546468276666,1521.0546468276666,1521.0546468276666,1521.0546468276666,1521.0546468276666,1521.0546468276666,1521.0546468276666,1521.0546468276666,1521.0546468276666,1521.0546468276666,1521.0546468276666]
[null,"Assessor Jurídico",1578.17,0,0.41077441111111102,null,613.48199999999997,2769.9749890240291,2769.9749890240291,2769.9749890240291,2769.9749890240291,2769.9749890240291,2769.9749890240291,2769.9749890240291,2769.9749890240291,2771.8402920469407,2771.8402920469407,2771.8402920469407,2771.8402920469407,33247.161080379999,null,null,"Assessor Jurídico",1.6420361247947454E-3,{"$f":"X589/X598","v":2.7027027027027035E-2},{"$f":"$Y589*Z598","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Assessor Jurídico",{"$f":"$Y589*AO598","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Assessor Jurídico",{"$f":"BD588","v":625},594,594,594,594,594,594,594,594,594.4,594.4,594.4,594.4,null,1578.17,{"$f":"$BR589*BS$532","v":1578.17},1578.17,1578.17,1578.17,1578.17,1578.17,1578.17,1578.17,1578.17,1578.17,1578.17,1578.17,null,2226.4418523832219,2226.4418523832219,2226.4418523832219,2226.4418523832219,2226.4418523832219,2226.4418523832219,2226.4418523832219,2226.4418523832219,2226.4418523832219,2226.4418523832219,2226.4418523832219,2226.4418523832219]
[null,"Auxiliar de Compras",778.17,0,0.41077441111111102,null,613.48199999999997,1669.1539706989061,1669.1539706989061,1669.1539706989061,1669.1539706989061,1669.1539706989061,1669.1539706989061,1669.1539706989061,1669.1539706989061,1670.2779801067841,1670.2779801067841,1670.2779801067841,1670.2779801067841,20034.343686018387,null,null,"Auxiliar de Compras",1.6420361247947454E-3,{"$f":"X590/X598","v":2.7027027027027035E-2},{"$f":"$Y590*Z598","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Auxiliar de Compras",{"$f":"$Y590*AO598","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Auxiliar de Compras",625,594,594,594,594,594,594,594,594,594.4,594.4,594.4,594.4,null,778.17,778.17,778.17,778.17,778.17,778.17,778.17,778.17,778.17,778.17,778.17,778.17,778.17,null,1097.8223234943332,1097.8223234943332,1097.8223234943332,1097.8223234943332,{"$f":"((BW590+$D590)*($E590/100*100+1))","v":1097.8223234943332},1097.8223234943332,1097.8223234943332,1097.8223234943332,1097.8223234943332,1097.8223234943332,1097.8223234943332,1097.8223234943332]
[null,"Médico do Trabalho",2778.17,0,0.41077441111111102,null,613.48199999999997,4421.2065165117137,4421.2065165117137,4421.2065165117137,4421.2065165117137,4421.2065165117137,4421.2065165117137,4421.2065165117137,4421.2065165117137,4424.1837599571763,4424.1837599571763,4424.1837599571763,4424.1837599571763,53066.387171922404,null,null,"Médico do Trabalho",1.6420361247947454E-3,{"$f":"X591/X598","v":2.7027027027027035E-2},{"$f":"$Y591*Z598","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Médico do Trabalho",{"$f":"$Y591*AO598","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Médico do Trabalho",625,594,594,594,594,594,594,594,594,594.4,594.4,594.4,594.4,null,2778.17,2778.17,2778.17,2778.17,2778.17,2778.17,2778.17,2778.17,2778.17,2778.17,2778.17,2778.17,2778.17,null,3919.371145716555,3919.371145716555,3919.371145716555,3919.371145716555,3919.371145716555,3919.371145716555,3919.371145716555,3919.371145716555,3919.371145716555,3919.371145716555,3919.371145716555,3919.371145716555]
[null,"Eng. Seg. Trabalho",2778.17,0,0.41077441111111102,null,613.48199999999997,4421.2065165117137,4421.2065165117137,4421.2065165117137,4421.2065165117137,4421.2065165117137,4421.2065165117137,4421.2065165117137,4421.2065165117137,4424.1837599571763,4424.1837599571763,4424.1837599571763,4424.1837599571763,53066.387171922404,null,null,"Eng. Seg. Trabalho",1.6420361247947454E-3,{"$f":"X592/X598","v":2.7027027027027035E-2},{"$f":"$Y592*Z598","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Eng. Seg. Trabalho",{"$f":"$Y592*AO598","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Eng. Seg. Trabalho",625,594,594,594,594,594,594,594,594,594.4,594.4,594.4,594.4,null,2778.17,2778.17,2778.17,2778.17,2778.17,2778.17,2778.17,2778.17,2778.17,2778.17,2778.17,2778.17,2778.17,null,3919.371145716555,3919.371145716555,3919.371145716555,3919.371145716555,3919.371145716555,3919.371145716555,3919.371145716555,3919.371145716555,3919.371145716555,3919.371145716555,3919.371145716555,3919.371145716555]
[null,"Téc. Seg. do Trabalho",2058.17,0,0.41077441111111102,null,613.48199999999997,3430.4676000191025,3430.4676000191025,3430.4676000191025,3430.4676000191025,3430.4676000191025,3430.4676000191025,3430.4676000191025,3430.4676000191025,3432.7776792110344,3432.7776792110344,3432.7776792110344,3432.7776792110344,41174.851516996961,null,null,"Téc. Seg. do Trabalho",1.6420361247947454E-3,{"$f":"X593/X598","v":2.7027027027027035E-2},{"$f":"$Y593*Z598","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Téc. Seg. do Trabalho",{"$f":"$Y593*AO598","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Téc. Seg. do Trabalho",625,594,594,594,594,594,594,594,594,594.4,594.4,594.4,594.4,null,2058.17,2058.17,2058.17,2058.17,2058.17,2058.17,2058.17,2058.17,2058.17,2058.17,2058.17,2058.17,2058.17,null,2903.613569716555,2903.613569716555,2903.613569716555,2903.613569716555,2903.613569716555,2903.613569716555,2903.613569716555,2903.613569716555,2903.613569716555,2903.613569716555,2903.613569716555,2903.613569716555]
[null,"Auxiliar de CPD",1278.17,0,0.41077441111111102,null,613.48199999999997,2357.1671071521082,2357.1671071521082,2357.1671071521082,{"$f":"(CI594*AC594*BH594)+($G594*AR594*BH594)","v":2357.1671071521082},2357.1671071521082,2357.1671071521082,2357.1671071521082,2357.1671071521082,2358.7544250693823,2358.7544250693823,2358.7544250693823,2358.7544250693823,28292.354557494396,null,null,"Auxiliar de CPD",1.6420361247947454E-3,{"$f":"X594/X598","v":2.7027027027027035E-2},{"$f":"$Y594*Z598","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Auxiliar de CPD",{"$f":"$Y594*AO598","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Auxiliar de CPD",625,594,594,594,594,594,594,594,594,594.4,594.4,594.4,594.4,null,1278.17,1278.17,1278.17,1278.17,1278.17,1278.17,1278.17,1278.17,1278.17,1278.17,1278.17,1278.17,1278.17,null,1803.2095290498887,1803.2095290498887,1803.2095290498887,1803.2095290498887,1803.2095290498887,{"$f":"((BX594+$D594)*($E594/100*100+1))","v":1803.2095290498887},1803.2095290498887,1803.2095290498887,1803.2095290498887,1803.2095290498887,1803.2095290498887,1803.2095290498887]
[null,"Técnico em Informática",878.17,0,0.41077441111111102,null,613.48199999999997,{"$f":"(CF595*Z595*BE595)+($G595*AO595*BE595)","v":1806.7565979895467},1806.7565979895467,1806.7565979895467,1806.7565979895467,1806.7565979895467,1806.7565979895467,1806.7565979895467,1806.7565979895467,1807.9732690993037,1807.9732690993037,1807.9732690993037,1807.9732690993037,21685.945860313586,null,null,"Técnico em Informática",1.6420361247947454E-3,{"$f":"X595/X598","v":2.7027027027027035E-2},{"$f":"$Y595*Z598","v":1.6420361247947454E-3},{"$f":"$Y595*AA598","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Técnico em Informática",{"$f":"$Y595*AO598","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Técnico em Informática",625,594,594,594,594,594,594,594,594,594.4,594.4,594.4,594.4,null,878.17,878.17,878.17,878.17,878.17,878.17,878.17,878.17,878.17,878.17,878.17,878.17,878.17,null,{"$f":"((BS595+$D595)*($E595/100*100+1))","v":1238.8997646054443},1238.8997646054443,1238.8997646054443,1238.8997646054443,1238.8997646054443,1238.8997646054443,1238.8997646054443,1238.8997646054443,1238.8997646054443,1238.8997646054443,1238.8997646054443,1238.8997646054443]
[null,"Aux.Monitoramento",808.17,0,0.41077441111111102,null,613.48199999999997,6841.7390355443931,6841.7390355443931,6841.7390355443931,6841.7390355443931,6841.7390355443931,6841.7390355443931,6841.7390355443931,6841.7390355443931,6846.3462672181595,6846.3462672181595,6846.3462672181595,6846.3462672181595,82119.297353227797,null,null,"Aux.Monitoramento",6.5681444991789817E-3,{"$f":"X596/X598","v":0.10810810810810814},{"$f":"$Y596*Z598","v":6.5681444991789817E-3},6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,{"$f":"$Y596*AF598","v":6.5681444991789817E-3},6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,null,null,"Aux.Monitoramento",{"$f":"$Y596*AO598","v":6.5681444991789817E-3},6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,null,null,"Aux.Monitoramento",625,594,594,594,594,594,594,594,594,594.4,594.4,594.4,594.4,null,808.17,808.17,808.17,808.17,808.17,808.17,808.17,808.17,808.17,808.17,808.17,808.17,808.17,null,1140.1455558276664,1140.1455558276664,1140.1455558276664,1140.1455558276664,1140.1455558276664,1140.1455558276664,1140.1455558276664,1140.1455558276664,1140.1455558276664,1140.1455558276664,1140.1455558276664,1140.1455558276664]
[null,"Porteiro",878.17,0,0.41077441111111102,null,613.48199999999997,5420.2697939686404,5420.2697939686404,5420.2697939686404,5420.2697939686404,5420.2697939686404,5420.2697939686404,5420.2697939686404,5420.2697939686404,5423.9198072979116,5423.9198072979116,5423.9198072979116,5423.9198072979116,65057.837580940773,null,null,"Porteiro",4.9261083743842365E-3,{"$f":"X597/X598","v":8.1081081081081113E-2},{"$f":"$Y597*Z598","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,{"$f":"$Y597*AK598","v":4.9261083743842365E-3},null,null,"Porteiro",{"$f":"$Y597*AO598","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Porteiro",625,594,594,594,594,594,594,594,594,594.4,594.4,594.4,594.4,null,878.17,878.17,878.17,878.17,878.17,878.17,878.17,878.17,878.17,878.17,878.17,878.17,878.17,null,1238.8997646054443,1238.8997646054443,1238.8997646054443,1238.8997646054443,1238.8997646054443,1238.8997646054443,1238.8997646054443,1238.8997646054443,1238.8997646054443,1238.8997646054443,1238.8997646054443,1238.8997646054443]
[null,"Totais.........................",null,null,null,null,null,{"$f":"SUM(H573:H597)","v":94755.806940155075},{"$f":"SUM(I573:I597)","v":94755.806940155075},{"$f":"SUM(J573:J597)","v":94755.806940155075},94755.806940155075,94755.806940155075,94755.806940155075,94755.806940155075,94755.806940155075,94819.615564357198,94819.615564357198,94819.615564357198,94819.615564357198,{"$f":"SUM(T573:T597)","v":1137324.9177786692},null,null,"Totais.........................",{"$f":"SUM(X573:X597)","v":6.0755336617405564E-2},{"$f":"X598/X598","v":1},{"$f":"'FU Resumo'!$G78","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G79","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G80","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G81","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G82","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G83","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G84","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G85","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G86","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G87","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G88","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G89","v":6.0755336617405564E-2},null,null,"Totais.........................",{"$f":"'FU Resumo'!$M78","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M79","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M80","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M81","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M82","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M83","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M84","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M85","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M86","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M87","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M88","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M89","v":6.0755336617405564E-2},null,null,"Totais.........................",625,594,594,594,594,594,594,594,594,594.4,594.4,594.4,594.4]
[null,null,null,null,null,"Outros",null,124184.30937029904,123818.49130646948,134362.77348499652,129340.90139868749,132354.02465047291,127332.15256416387,127075.25241528401,130888.58630410788,149790.3806800044,102566.90187328604,117483.0265269293,101211.77047163923,{"$f":"SUM(H599:S599)","v":1500408.5710463405}]
[null,null,null,null,null,"Total Geral Administração",null,{"$f":"H598+H599","v":218940.11631045412},{"$f":"I598+I599","v":218574.29824662456},{"$f":"J598+J599","v":229118.58042515159},{"$f":"K598+K599","v":224096.70833884255},227109.83159062799,222087.95950431895,221831.05935543909,225644.39324426296,244609.9962443616,197386.51743764326,212302.64209128649,196031.38603599643,{"$f":"T598+T599","v":2637733.4888250097}]
["Planilha 2 - Demonstração do Custo com Pessoal",null,null,null,null,{"$f":"G602","v":"Ano 8"},null,null,null,null,{"$f":"F601","v":"Ano 8"},null,null,null,null,{"$f":"K601","v":"Ano 8"},null,null,null,null,{"$f":"P601","v":"Ano 8"},null,null,null,null,null,{"$f":"U601","v":"Ano 8"},null,null,null,null,{"$f":"AA601","v":"Ano 8"},null,null,null,null,{"$f":"AF601","v":"Ano 8"},null,null,null,{"$f":"AK601","v":"Ano 8"},null,null,null,null,{"$f":"AO601","v":"Ano 8"},null,null,null,null,{"$f":"AT601","v":"Ano 8"},null,null,null,null,null,{"$f":"AK601","v":"Ano 8"},null,null,null,null,{"$f":"BE601","v":"Ano 8"},null,null,null,null,null,null,{"$f":"BJ601","v":"Ano 8"},null,null,null,null,null,null,{"$f":"BQ601","v":"Ano 8"},null,null,null,null,null,null,{"$f":"BX601","v":"Ano 8"},null,null,null,null,null,null,{"$f":"CE601","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":"Z516","v":0},{"$f":"Z602","v":0},0,0,0,0,0,0,0,0,0,0]
["Funções","Cargo","Salário","Hs Extras","Enc.","R$ Total","Benefícios",{"$f":"DATE(YEAR(S517),MONTH(S517)+1,DAY(S517))","v":"2020-07-01"},{"$f":"DATE(YEAR(H603),MONTH(H603)+1,DAY(H603))","v":"2020-08-01"},"2020-09-01","2020-10-01","2020-11-01","2020-12-01","2021-01-01","2021-02-01","2021-03-01","2021-04-01","2021-05-01","2021-06-01","Total",null,"Fator Utilização Mensal",null,{"$f":"U601","v":"Ano 8"},"FU Cob.",{"$f":"Z517","v":0},{"$f":"Z603","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"X603","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,{"$f":"AK601","v":"Ano 8"},null,null,null,null,null,null,null,null,null,null,null,null,"Salário",{"$f":"H603","v":"2020-07-01"},{"$f":"DATE(YEAR(BS603),MONTH(BS603)+1,DAY(BS603))","v":"2020-08-01"},"2020-09-01","2020-10-01","2020-11-01","2020-12-01","2021-01-01","2021-02-01","2021-03-01","2021-04-01","2021-05-01","2021-06-01",null,{"$f":"BS603","v":"2020-07-01"},{"$f":"DATE(YEAR(CF603),MONTH(CF603)+1,DAY(CF603))","v":"2020-08-01"},"2020-09-01","2020-10-01","2020-11-01","2020-12-01","2021-01-01","2021-02-01","2021-03-01","2021-04-01","2021-05-01","2021-06-01"]
[null,null,"base","e Adic.","Soc.","Por","R$ por","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","Durante o",null,"Funções","Cargo","FU",null,{"$f":"H603","v":44013},44044,44075,44105,44136,44166,44197,44228,44256,44287,44317,44348,null,"Funções","Cargo",{"$f":"Z604","v":"2020-07-01"},"2020-08-01","2020-09-01","2020-10-01","2020-11-01","2020-12-01","2021-01-01","2021-02-01","2021-03-01","2021-04-01","2021-05-01","2021-06-01",null,"Funções","Cargo","Frota",{"$f":"Z604","v":"2020-07-01"},"2020-08-01","2020-09-01","2020-10-01","2020-11-01","2020-12-01","2021-01-01","2021-02-01","2021-03-01","2021-04-01","2021-05-01","2021-06-01",null,"base","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$",null,"R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$"]
[null,null,"(R$/mês)","Not.","%","Função","mês",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P601","v":"Ano 8"},null,null,null,"Licitação",null,"FU","FU","FU","FU","FU","FU","FU","FU","FU","FU","FU","FU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Licitação","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota",null,"(R$/mês)"]
["Motorista","Miniônibus",{"$f":"C520","v":1584.595532},{"$f":"D520","v":79.537865960000019},{"$f":"E520","v":0.41077441111111102},null,{"$f":"G520","v":613.48199999999997},{"$f":"(CF606*Z606*BE606)+($G606*AO606*BE606)","v":165649.88059911144},165586.29532058223,163711.77894483911,163425.15091718041,163695.93203368466,158392.00895486219,143624.18316208542,157906.59836004107,156178.34253930658,153531.47159635564,150649.87593873515,150839.46064635675,{"$f":"SUM(H606:S606)","v":1893190.9790131408},null,"Motorista",{"$f":"B606","v":"Miniônibus"},{"$f":"X520","v":1.6913603571428575},{"$f":"X606/X611","v":1},{"$f":"Z611*Y606+Z602","v":2.3553743776019469},{"$f":"AA611*Y606+AA602","v":2.3544702590158142},{"$f":"AB611*Y606+AB602","v":2.3278165250930845},{"$f":"AC611*Y606+AC602","v":2.3237409633733406},{"$f":"AD611*Y606+AD602","v":2.3275911979853179},{"$f":"AE611*Y606+AE602","v":2.2521747565399801},{"$f":"AF611*Y606+AF602","v":2.0421911552274286},{"$f":"AG611*Y606+AG602","v":2.2452727070273388},{"$f":"AH611*Y606+AH602","v":2.2206986508108364},{"$f":"AI611*Y606+AI602","v":2.1830628132400656},{"$f":"AJ611*Y606+AJ602","v":2.1420894267575599},{"$f":"AK611*Y606+AK602","v":2.1447851302564214},null,"Motorista",{"$f":"W606","v":"Miniônibus"},{"$f":"AO611*$Y606","v":2.3553743776019469},2.3544702590158142,2.3278165250930845,2.3237409633733406,2.3275911979853179,2.2521747565399801,2.0421911552274286,2.2452727070273388,2.2206986508108364,2.1830628132400656,2.1420894267575599,2.1447851302564214,null,"Motorista",{"$f":"W606","v":"Miniônibus"},{"$f":"BD520","v":54},{"$f":"BP520","v":23.75},{"$f":"BE606","v":23.75},23.75,23.75,23.75,23.75,23.75,23.75,23.75,23.75,23.75,23.75,null,{"$f":"C606","v":1584.595532},{"$f":"$BR606*BS$618","v":1584.595532},1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,null,{"$f":"((BS606+$D606)*($E606/100*100+1))","v":2347.7168145173509},{"$f":"((BT606+$D606)*($E606/100*100+1))","v":2347.7168145173509},{"$f":"((BU606+$D606)*($E606/100*100+1))","v":2347.7168145173509},2347.7168145173509,2347.7168145173509,2347.7168145173509,2347.7168145173509,2347.7168145173509,2347.7168145173509,2347.7168145173509,2347.7168145173509,2347.7168145173509]
[null,"Ônibus Básico",{"$f":"C606","v":1584.595532},{"$f":"D521","v":79.537865959999948},{"$f":"E606","v":0.41077441111111102},null,{"$f":"G606","v":613.48199999999997},2994949.8412319347,2993800.2193961269,2959908.9633226912,2954726.7285826211,2959622.4511690182,2863727.5219039088,2596725.2315705041,2854951.2983495425,2823704.4331106627,2775849.0064621102,2723749.7569723316,2727177.4484861293,{"$f":"SUM(H607:S607)","v":34228892.900557585},null,null,{"$f":"B607","v":"Ônibus Básico"},{"$f":"X521","v":1.6913603571428575},{"$f":"X607/X611","v":1},{"$f":"Z611*Y607+Z602","v":2.3553743776019469},{"$f":"AA611*Y607+AA602","v":2.3544702590158142},{"$f":"AB611*Y607+AB602","v":2.3278165250930845},{"$f":"AC611*Y607+AC602","v":2.3237409633733406},{"$f":"AD611*Y607+AD602","v":2.3275911979853179},{"$f":"AE611*Y607+AE602","v":2.2521747565399801},{"$f":"AF611*Y607+AF602","v":2.0421911552274286},{"$f":"AG611*Y607+AG602","v":2.2452727070273388},{"$f":"AH611*Y607+AH602","v":2.2206986508108364},{"$f":"AI611*Y607+AI602","v":2.1830628132400656},{"$f":"AJ611*Y607+AJ602","v":2.1420894267575599},{"$f":"AK611*Y607+AK602","v":2.1447851302564214},null,null,"Ônibus Básico",{"$f":"AO611*$Y607","v":2.3553743776019469},2.3544702590158142,2.3278165250930845,2.3237409633733406,2.3275911979853179,2.2521747565399801,2.0421911552274286,2.2452727070273388,2.2206986508108364,2.1830628132400656,2.1420894267575599,2.1447851302564214,null,null,{"$f":"W607","v":"Ônibus Básico"},{"$f":"BD521","v":459},{"$f":"BP521","v":429.4},{"$f":"BE607","v":429.4},429.4,429.4,429.4,429.4,429.4,429.4,429.4,429.4,429.4,429.4,null,{"$f":"C607","v":1584.595532},1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,null,2347.7168145173509,2347.7168145173509,2347.7168145173509,2347.7168145173509,2347.7168145173509,2347.7168145173509,2347.7168145173509,2347.7168145173509,2347.7168145173509,2347.7168145173509,2347.7168145173509,2347.7168145173509]
[null,"Padron",{"$f":"C607","v":1584.595532},{"$f":"D522","v":79.537865959999948},{"$f":"E607","v":0.41077441111111102},null,{"$f":"G607","v":613.48199999999997},496949.64179733431,496758.88596174674,491135.33683451731,490275.45275154116,491087.79610105394,475176.02686458663,430872.54948625626,473719.79508012324,468535.02761791972,460594.41478906688,451949.6278162055,452518.38193907018,{"$f":"SUM(H608:S608)","v":5679572.9370394228},null,null,{"$f":"B608","v":"Padron"},{"$f":"X522","v":1.6913603571428575},{"$f":"X608/X611","v":1},{"$f":"Z611*Y608+Z602","v":2.3553743776019469},{"$f":"AA611*Y608+AA602","v":2.3544702590158142},{"$f":"AB611*Y608+AB602","v":2.3278165250930845},{"$f":"AC611*Y608+AC602","v":2.3237409633733406},{"$f":"AD611*Y608+AD602","v":2.3275911979853179},{"$f":"AE611*Y608+AE602","v":2.2521747565399801},{"$f":"AF611*Y608+AF602","v":2.0421911552274286},{"$f":"AG611*Y608+AG602","v":2.2452727070273388},{"$f":"AH611*Y608+AH602","v":2.2206986508108364},{"$f":"AI611*Y608+AI602","v":2.1830628132400656},{"$f":"AJ611*Y608+AJ602","v":2.1420894267575599},{"$f":"AK611*Y608+AK602","v":2.1447851302564214},null,null,"Padron",{"$f":"AO611*$Y608","v":2.3553743776019469},2.3544702590158142,2.3278165250930845,2.3237409633733406,2.3275911979853179,2.2521747565399801,2.0421911552274286,2.2452727070273388,2.2206986508108364,2.1830628132400656,2.1420894267575599,2.1447851302564214,null,null,{"$f":"W608","v":"Padron"},{"$f":"BD522","v":38},{"$f":"BP522","v":71.25},{"$f":"BE608","v":71.25},71.25,71.25,71.25,71.25,71.25,71.25,71.25,71.25,71.25,71.25,null,{"$f":"C608","v":1584.595532},1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,null,2347.7168145173509,2347.7168145173509,2347.7168145173509,2347.7168145173509,2347.7168145173509,2347.7168145173509,2347.7168145173509,2347.7168145173509,2347.7168145173509,2347.7168145173509,2347.7168145173509,2347.7168145173509]
[null,"Articulado",{"$f":"C523","v":1743.0550852000001},{"$f":"D523","v":87.491652556000005},{"$f":"E608","v":0.41077441111111102},null,{"$f":"G608","v":613.48199999999997},82804.777195551083,82772.992295963588,81835.962276494567,81692.68315137575,81828.040749822569,79176.724810349493,71794.60947159474,78934.078597704181,78070.161052727679,76747.047761587732,75306.600684089426,75401.369961420103,{"$f":"SUM(H609:S609)","v":946365.04800868093},null,null,{"$f":"B609","v":"Articulado"},{"$f":"X523","v":1.6913603571428575},{"$f":"X609/X611","v":1},{"$f":"Z611*Y609+Z602","v":2.3553743776019469},{"$f":"AA611*Y609+AA602","v":2.3544702590158142},{"$f":"AB611*Y609+AB602","v":2.3278165250930845},{"$f":"AC611*Y609+AC602","v":2.3237409633733406},{"$f":"AD611*Y609+AD602","v":2.3275911979853179},{"$f":"AE611*Y609+AE602","v":2.2521747565399801},{"$f":"AF611*Y609+AF602","v":2.0421911552274286},{"$f":"AG611*Y609+AG602","v":2.2452727070273388},{"$f":"AH611*Y609+AH602","v":2.2206986508108364},{"$f":"AI611*Y609+AI602","v":2.1830628132400656},{"$f":"AJ611*Y609+AJ602","v":2.1420894267575599},{"$f":"AK611*Y609+AK602","v":2.1447851302564214},null,null,"Articulado",{"$f":"AO611*$Y609","v":2.3553743776019469},2.3544702590158142,2.3278165250930845,2.3237409633733406,2.3275911979853179,2.2521747565399801,2.0421911552274286,2.2452727070273388,2.2206986508108364,2.1830628132400656,2.1420894267575599,2.1447851302564214,null,null,{"$f":"W609","v":"Articulado"},{"$f":"BD523","v":12},11,11,11,11,11,11,11,11,11,11,11,11,null,{"$f":"C609","v":1743.0550852000001},1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,null,2582.4884959690862,2582.4884959690862,2582.4884959690862,2582.4884959690862,2582.4884959690862,2582.4884959690862,2582.4884959690862,2582.4884959690862,2582.4884959690862,2582.4884959690862,2582.4884959690862,2582.4884959690862]
[null,"Articulado BRT",{"$f":"C609","v":1743.0550852000001},{"$f":"D524","v":87.491652556000005},{"$f":"E609","v":0.41077441111111102},null,{"$f":"G609","v":613.48199999999997},444134.71404886502,443964.23140562291,438938.34311938001,438169.84599374264,438895.85493086651,424675.16034642002,385080.17807491729,423373.69429677702,418739.95473735756,411643.2561757887,403917.22185102513,404425.52979307144,{"$f":"SUM(H610:S610)","v":5075957.9847738342},null,null,{"$f":"B610","v":"Articulado BRT"},{"$f":"X524","v":1.6913603571428575},{"$f":"X610/X611","v":1},{"$f":"Z611*Y610+Z602","v":2.3553743776019469},{"$f":"AA611*Y610+AA602","v":2.3544702590158142},{"$f":"AB611*Y610+AB602","v":2.3278165250930845},{"$f":"AC611*Y610+AC602","v":2.3237409633733406},{"$f":"AD611*Y610+AD602","v":2.3275911979853179},{"$f":"AE611*Y610+AE602","v":2.2521747565399801},{"$f":"AF611*Y610+AF602","v":2.0421911552274286},{"$f":"AG611*Y610+AG602","v":2.2452727070273388},{"$f":"AH611*Y610+AH602","v":2.2206986508108364},{"$f":"AI611*Y610+AI602","v":2.1830628132400656},{"$f":"AJ611*Y610+AJ602","v":2.1420894267575599},{"$f":"AK611*Y610+AK602","v":2.1447851302564214},null,null,"Articulado BRT",{"$f":"AO611*$Y610","v":2.3553743776019469},2.3544702590158142,2.3278165250930845,2.3237409633733406,2.3275911979853179,2.2521747565399801,2.0421911552274286,2.2452727070273388,2.2206986508108364,2.1830628132400656,2.1420894267575599,2.1447851302564214,null,null,{"$f":"W610","v":"Articulado BRT"},{"$f":"BD524","v":62},59,59,59,59,59,59,59,59,59,59,59,59,null,{"$f":"C610","v":1743.0550852000001},1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,null,2582.4884959690862,2582.4884959690862,2582.4884959690862,2582.4884959690862,2582.4884959690862,2582.4884959690862,2582.4884959690862,2582.4884959690862,2582.4884959690862,2582.4884959690862,2582.4884959690862,2582.4884959690862]
[null,"Totais........................",null,null,null,"Totais...",null,{"$f":"SUM(H606:H610)","v":4184488.8548727967},{"$f":"SUM(I606:I610)","v":4182882.6243800423},4135530.3844979224,4128289.8613964613,4135130.0749844462,4001147.4428801266,3628096.7517653578,3988885.4646841884,3945227.9190579746,3878365.1967849089,3805573.0832623867,3810362.1908260481,{"$f":"SUM(T606:T610)","v":47823979.84939266},null,null,"Totais........................",{"$f":"X610","v":1.6913603571428575},{"$f":"X611/X611","v":1},{"$f":"'FU Resumo'!$C90","v":2.3553743776019469},{"$f":"'FU Resumo'!$C91","v":2.3544702590158142},{"$f":"'FU Resumo'!$C92","v":2.3278165250930845},{"$f":"'FU Resumo'!$C93","v":2.3237409633733406},{"$f":"'FU Resumo'!$C94","v":2.3275911979853179},{"$f":"'FU Resumo'!$C95","v":2.2521747565399801},{"$f":"'FU Resumo'!$C96","v":2.0421911552274286},{"$f":"'FU Resumo'!$C97","v":2.2452727070273388},{"$f":"'FU Resumo'!$C98","v":2.2206986508108364},{"$f":"'FU Resumo'!$C99","v":2.1830628132400656},{"$f":"'FU Resumo'!$C100","v":2.1420894267575599},{"$f":"'FU Resumo'!$C101","v":2.1447851302564214},null,null,"Totais........................",{"$f":"'FU Resumo'!$I90","v":2.3553743776019469},{"$f":"'FU Resumo'!$I91","v":2.3544702590158142},{"$f":"'FU Resumo'!$I92","v":2.3278165250930845},{"$f":"'FU Resumo'!$I93","v":2.3237409633733406},{"$f":"'FU Resumo'!$I94","v":2.3275911979853179},{"$f":"'FU Resumo'!$I95","v":2.2521747565399801},{"$f":"'FU Resumo'!$I96","v":2.0421911552274286},{"$f":"'FU Resumo'!$I97","v":2.2452727070273388},{"$f":"'FU Resumo'!$I98","v":2.2206986508108364},{"$f":"'FU Resumo'!$I99","v":2.1830628132400656},{"$f":"'FU Resumo'!$I100","v":2.1420894267575599},{"$f":"'FU Resumo'!$I101","v":2.1447851302564214},null,null,"Totais........................",{"$f":"SUM(BD606:BD610)","v":625},{"$f":"SUM(BE606:BE610)","v":594.4},{"$f":"SUM(BF606:BF610)","v":594.4},594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["Cobrador","Miniônibus",{"$f":"C526","v":865.73715199999992},{"$f":"D526","v":32},{"$f":"E610","v":0.41077441111111102},null,{"$f":"G610","v":613.48199999999997},{"$f":"(CF612*Z612*BE612)+($G612*AO612*BE612)","v":105166.71647085529},105126.34786367844,103936.26712534789,103754.29459142055,103926.20634168608,100558.88622894981,91183.185247923742,100250.71191446873,99153.488123959905,97473.059952291442,95643.611283734732,95763.973587175802,{"$f":"SUM(H612:S612)","v":1201936.7487314923},null,"Cobrador",{"$f":"B612","v":"Miniônibus"},{"$f":"X526","v":1.6913603571428575},{"$f":"X612/X617","v":1},{"$f":"Z617*$Y612+Z603","v":2.3553743776019469},2.3544702590158142,2.3278165250930845,2.3237409633733406,2.3275911979853179,2.2521747565399801,2.0421911552274286,2.2452727070273388,2.2206986508108364,2.1830628132400656,2.1420894267575599,2.1447851302564214,null,"Cobrador","Miniônibus",{"$f":"AO617*$Y612","v":2.3553743776019469},2.3544702590158142,2.3278165250930845,2.3237409633733406,2.3275911979853179,2.2521747565399801,2.0421911552274286,2.2452727070273388,2.2206986508108364,2.1830628132400656,2.1420894267575599,2.1447851302564214,null,"Cobrador",{"$f":"W612","v":"Miniônibus"},{"$f":"BD606","v":54},23.75,{"$f":"BF606","v":23.75},23.75,23.75,23.75,23.75,23.75,23.75,23.75,23.75,23.75,23.75,null,{"$f":"C612","v":865.73715199999992},865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,null,{"$f":"((BS612+$D612)*($E612/100*100+1))","v":1266.5046019453657},1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657]
[null,"Ônibus Básico",{"$f":"C612","v":865.73715199999992},{"$f":"D527","v":32},{"$f":"E612","v":0.41077441111111102},null,{"$f":"G612","v":613.48199999999997},{"$f":"(CF613*Z613*BE613)+($G613*AO613*BE613)","v":1901414.2337930636},{"$f":"(CG613*AA613*BF613)+($G613*AP613*BF613)","v":1900684.3693753059},1879167.70962629,1875877.6462128835,1878985.8106576842,1818104.6630194124,1648591.9892824613,1812532.8714135948,1792695.0652811951,1762312.923937429,1729236.4920099238,1731412.6424561385,{"$f":"SUM(H613:S613)","v":21731016.417065382},null,null,{"$f":"B613","v":"Ônibus Básico"},{"$f":"X527","v":1.6913603571428575},{"$f":"X613/X617","v":1},{"$f":"Z617*$Y613+Z603","v":2.3553743776019469},2.3544702590158142,2.3278165250930845,2.3237409633733406,2.3275911979853179,2.2521747565399801,2.0421911552274286,2.2452727070273388,2.2206986508108364,2.1830628132400656,2.1420894267575599,2.1447851302564214,null,null,"Ônibus Básico",{"$f":"AO617*$Y613","v":2.3553743776019469},2.3544702590158142,2.3278165250930845,2.3237409633733406,2.3275911979853179,2.2521747565399801,2.0421911552274286,2.2452727070273388,2.2206986508108364,2.1830628132400656,2.1420894267575599,2.1447851302564214,null,null,{"$f":"W613","v":"Ônibus Básico"},459,429.4,{"$f":"BF607","v":429.4},429.4,429.4,429.4,429.4,429.4,429.4,429.4,429.4,429.4,429.4,null,{"$f":"C613","v":865.73715199999992},865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,null,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657]
[null,"Padron",{"$f":"C613","v":865.73715199999992},{"$f":"D528","v":32},{"$f":"E613","v":0.41077441111111102},null,{"$f":"G613","v":613.48199999999997},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H614:S614)","v":0},null,null,{"$f":"B614","v":"Padron"},{"$f":"X528","v":1.6913603571428575},{"$f":"X614/X617","v":1},{"$f":"Z617*$Y614+Z603","v":2.3553743776019469},2.3544702590158142,2.3278165250930845,2.3237409633733406,2.3275911979853179,2.2521747565399801,2.0421911552274286,2.2452727070273388,2.2206986508108364,2.1830628132400656,2.1420894267575599,2.1447851302564214,null,null,"Padron",{"$f":"AO617*$Y614","v":2.3553743776019469},2.3544702590158142,2.3278165250930845,2.3237409633733406,2.3275911979853179,2.2521747565399801,2.0421911552274286,2.2452727070273388,2.2206986508108364,2.1830628132400656,2.1420894267575599,2.1447851302564214,null,null,{"$f":"W614","v":"Padron"},38,71.25,{"$f":"BF608","v":71.25},71.25,71.25,71.25,71.25,71.25,71.25,71.25,71.25,71.25,71.25,null,{"$f":"C614","v":865.73715199999992},865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,null,{"$f":"((BS614+$D614)*($E614/100*100+1))","v":1266.5046019453657},1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657]
[null,"Articulado",{"$f":"C614","v":865.73715199999992},{"$f":"D529","v":32},{"$f":"E614","v":0.41077441111111102},null,{"$f":"G614","v":613.48199999999997},{"$f":"(CF615*Z615*BE615)+($G615*AO615*BE615)","v":48708.794997027719},48690.097957914222,48138.902668582188,48054.620652868463,48134.242937201969,46574.642042882013,42232.212114827838,46431.908676174993,45923.720815307752,45145.417241061295,44298.093647203452,44353.840398270899,{"$f":"SUM(H615:S615)","v":556686.49414932274},null,null,{"$f":"B615","v":"Articulado"},{"$f":"X529","v":1.6913603571428575},{"$f":"X615/X617","v":1},{"$f":"Z617*$Y615+Z603","v":2.3553743776019469},2.3544702590158142,2.3278165250930845,2.3237409633733406,2.3275911979853179,2.2521747565399801,2.0421911552274286,2.2452727070273388,2.2206986508108364,2.1830628132400656,2.1420894267575599,2.1447851302564214,null,null,"Articulado",{"$f":"AO617*$Y615","v":2.3553743776019469},2.3544702590158142,2.3278165250930845,2.3237409633733406,2.3275911979853179,2.2521747565399801,2.0421911552274286,2.2452727070273388,2.2206986508108364,2.1830628132400656,2.1420894267575599,2.1447851302564214,null,null,{"$f":"W615","v":"Articulado"},12,11,{"$f":"BF609","v":11},11,11,11,11,11,11,11,11,11,11,null,{"$f":"C615","v":865.73715199999992},865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,null,{"$f":"((BS615+$D615)*($E615/100*100+1))","v":1266.5046019453657},1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657]
[null,"Articulado BRT",{"$f":"C615","v":865.73715199999992},{"$f":"D530","v":32},{"$f":"E615","v":0.41077441111111102},null,{"$f":"G615","v":613.48199999999997},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H616:S616)","v":0},null,null,{"$f":"B616","v":"Articulado BRT"},{"$f":"X530","v":1.6913603571428575},{"$f":"X616/X617","v":1},{"$f":"Z617*$Y616+Z603","v":2.3553743776019469},2.3544702590158142,2.3278165250930845,2.3237409633733406,2.3275911979853179,2.2521747565399801,2.0421911552274286,2.2452727070273388,2.2206986508108364,2.1830628132400656,2.1420894267575599,2.1447851302564214,null,null,"Articulado BRT",{"$f":"AO617*$Y616","v":2.3553743776019469},2.3544702590158142,2.3278165250930845,2.3237409633733406,2.3275911979853179,2.2521747565399801,2.0421911552274286,2.2452727070273388,2.2206986508108364,2.1830628132400656,2.1420894267575599,2.1447851302564214,null,null,{"$f":"W616","v":"Articulado BRT"},62,59,{"$f":"BF610","v":59},{"$f":"BG610","v":59},{"$f":"BH610","v":59},{"$f":"BI610","v":59},{"$f":"BJ610","v":59},{"$f":"BK610","v":59},59,59,59,59,59,null,{"$f":"C616","v":865.73715199999992},865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,null,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657]
[null,"Totais........................",null,null,null,"Totais...",null,{"$f":"SUM(H612:H616)","v":2055289.7452609465},{"$f":"SUM(I612:I616)","v":2054500.8151968985},2031242.8794202202,2027686.5614571725,2031046.2599365723,1965238.1912912442,1782007.386645213,1959215.4920042385,1937772.2742204627,1904931.4011307817,1869178.1969408619,1871530.4564415852,{"$f":"SUM(T612:T616)","v":23489639.6599462},null,null,"Totais........................",{"$f":"X616","v":1.6913603571428575},{"$f":"X617/X617","v":1},{"$f":"'FU Resumo'!$D90","v":2.3553743776019469},{"$f":"'FU Resumo'!$D91","v":2.3544702590158142},{"$f":"'FU Resumo'!$D92","v":2.3278165250930845},{"$f":"'FU Resumo'!$D93","v":2.3237409633733406},{"$f":"'FU Resumo'!$D94","v":2.3275911979853179},{"$f":"'FU Resumo'!$D95","v":2.2521747565399801},{"$f":"'FU Resumo'!$D96","v":2.0421911552274286},{"$f":"'FU Resumo'!$D97","v":2.2452727070273388},{"$f":"'FU Resumo'!$D98","v":2.2206986508108364},{"$f":"'FU Resumo'!$D99","v":2.1830628132400656},{"$f":"'FU Resumo'!$D100","v":2.1420894267575599},{"$f":"'FU Resumo'!$D101","v":2.1447851302564214},null,null,"Totais........................",{"$f":"'FU Resumo'!$J90","v":2.3553743776019469},{"$f":"'FU Resumo'!$J91","v":2.3544702590158142},{"$f":"'FU Resumo'!$J92","v":2.3278165250930845},{"$f":"'FU Resumo'!$J93","v":2.3237409633733406},{"$f":"'FU Resumo'!$J94","v":2.3275911979853179},{"$f":"'FU Resumo'!$J95","v":2.2521747565399801},{"$f":"'FU Resumo'!$J96","v":2.0421911552274286},{"$f":"'FU Resumo'!$J97","v":2.2452727070273388},{"$f":"'FU Resumo'!$J98","v":2.2206986508108364},{"$f":"'FU Resumo'!$J99","v":2.1830628132400656},{"$f":"'FU Resumo'!$J100","v":2.1420894267575599},{"$f":"'FU Resumo'!$J101","v":2.1447851302564214},null,null,"Totais........................",{"$f":"SUM(BD612:BD616)","v":625},594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,{"$f":"SUM(BP612:BP616)","v":594.4}]
[null,null,null,null,null,"Total Mensal Mot./Cob.",null,{"$f":"H611+H617","v":6239778.6001337431},{"$f":"I611+I617","v":6237383.4395769406},6166773.2639181428,6155976.4228536338,6166176.3349210182,5966385.6341713704,5410104.138410571,5948100.9566884264,5883000.1932784375,5783296.5979156904,5674751.2802032484,5681892.6472676331,{"$f":"T611+T617","v":71313619.509338856},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quinq.",{"$f":"CD532","v":1},{"$f":"BS618","v":1},1,1,1,1,1,1,1,1,1,1]
[]
["Controle Operacional - Composição do Custo Unitário Por Função",null,null,null,null,null,{"$f":"G602","v":"Ano 8"},"Controle Operacional - Composição de Custo Total Mensal",null,null,null,null,null,null,null,null,null,null,null,"R$"]
["Funções","Cargo","Salário","Hs Extras","Enc.","R$ Total",{"$f":"G603","v":"Benefícios"},{"$f":"H603","v":"2020-07-01"},{"$f":"DATE(YEAR(H621),MONTH(H621)+1,DAY(H621))","v":"2020-08-01"},"2020-09-01","2020-10-01","2020-11-01","2020-12-01","2021-01-01","2021-02-01","2021-03-01","2021-04-01","2021-05-01","2021-06-01","Total",null,"Fator Utilização Mensal",null,{"$f":"U601","v":"Ano 8"},null,"FU FOLHA DE PAGAMENTO",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X621","v":"Ano 8"},"FU Benefícios","FU FÍSICO PARA CÁLCULOS DOS BENEFÍCIOS",null,null,null,null,null,null,null,null,null,null,null,null,"Frota Mensal",null,null,{"$f":"BE603","v":"Ano 8"},null,null,null,null,null,null,null,null,null,null,null,null,"Salário",{"$f":"H621","v":"2020-07-01"},{"$f":"DATE(YEAR(BS621),MONTH(BS621)+1,DAY(BS621))","v":"2020-08-01"},"2020-09-01","2020-10-01","2020-11-01","2020-12-01","2021-01-01","2021-02-01","2021-03-01","2021-04-01","2021-05-01","2021-06-01",null,{"$f":"BS621","v":"2020-07-01"},{"$f":"DATE(YEAR(CF621),MONTH(CF621)+1,DAY(CF621))","v":"2020-08-01"},"2020-09-01","2020-10-01","2020-11-01","2020-12-01","2021-01-01","2021-02-01","2021-03-01","2021-04-01","2021-05-01","2021-06-01"]
[null,null,"base","e Adic.","Soc.","Por",{"$f":"G604","v":"R$ por"},"R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","Durante o",null,"Funções","Cargo","FU",null,{"$f":"H621","v":44013},44044,44075,44105,44136,44166,44197,44228,44256,44287,44317,44348,null,"Funções","Cargo",{"$f":"Z622","v":"2020-07-01"},"2020-08-01","2020-09-01","2020-10-01","2020-11-01","2020-12-01","2021-01-01","2021-02-01","2021-03-01","2021-04-01","2021-05-01","2021-06-01",null,"Funções","Cargo","Frota",{"$f":"Z622","v":"2020-07-01"},"2020-08-01","2020-09-01","2020-10-01","2020-11-01","2020-12-01","2021-01-01","2021-02-01","2021-03-01","2021-04-01","2021-05-01","2021-06-01",null,"base","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$",null,"R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$"]
[null,null,"(R$/mês)","Not.","%","Função",{"$f":"G605","v":"mês"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T605","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",null,"(R$/mês)"]
["Controle Operacional","Fiscal",{"$f":"C538","v":1584.595532},7.9229776600000017,{"$f":"E616","v":0.41077441111111102},null,{"$f":"G616","v":613.48199999999997},{"$f":"(CF624*Z624*BE624)+($G624*AO624*BE624)","v":106080.70552779711},{"$f":"(CG624*AA624*BF624)+($G624*AP624*BF624)","v":106080.70552779711},106080.70552779711,106080.70552779711,106080.70552779711,106080.70552779711,106080.70552779711,106080.70552779711,106080.70552779711,106080.70552779711,106080.70552779711,106080.70552779711,{"$f":"SUM(H624:S624)","v":1272968.4663335653},null,"Controle Operacional",{"$f":"B624","v":"Fiscal"},{"$f":"X538","v":6.2397372742200329E-2},{"$f":"X624/X631","v":0.79166666666666685},{"$f":"Z631*Y624","v":6.2397372742200335E-2},{"$f":"AA631*Y624","v":6.2397372742200335E-2},{"$f":"AB631*Y624","v":6.2397372742200335E-2},{"$f":"AC631*Y624","v":6.2397372742200335E-2},{"$f":"AD631*Y624","v":6.2397372742200335E-2},{"$f":"AE631*Y624","v":6.2397372742200335E-2},{"$f":"AF631*Y624","v":6.2397372742200335E-2},{"$f":"AG631*Y624","v":6.2397372742200335E-2},{"$f":"AH631*Y624","v":6.2397372742200335E-2},{"$f":"AI631*Y624","v":6.2397372742200335E-2},{"$f":"AJ631*Y624","v":6.2397372742200335E-2},{"$f":"AK631*Y624","v":6.2397372742200335E-2},null,"Controle Operacional",{"$f":"W624","v":"Fiscal"},{"$f":"AO631*$Y624","v":6.2397372742200335E-2},6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,null,"Controle Operacional",{"$f":"W624","v":"Fiscal"},{"$f":"BD$11","v":625},{"$f":"BE617","v":594.4},594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,null,{"$f":"C624","v":1584.595532},{"$f":"$BR624*BS$618","v":1584.595532},1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,null,{"$f":"((BS624+$D624)*($E624/100*100+1))","v":2246.6843626491304},{"$f":"((BT624+$D624)*($E624/100*100+1))","v":2246.6843626491304},2246.6843626491304,2246.6843626491304,2246.6843626491304,2246.6843626491304,2246.6843626491304,2246.6843626491304,2246.6843626491304,2246.6843626491304,2246.6843626491304,{"$f":"((CD624+$D624)*($E624/100*100+1))","v":2246.6843626491304}]
[null,"Inspetores de Tráfego",2548.3523,12.741761500000001,{"$f":"E624","v":0.41077441111111102},null,{"$f":"G624","v":613.48199999999997},12375.841257319131,12375.841257319131,12375.841257319131,12375.841257319131,12375.841257319131,12375.841257319131,12375.841257319131,12375.841257319131,12375.841257319131,12375.841257319131,12375.841257319131,12375.841257319131,148510.09508782957,null,null,"Inspetores de Tráfego",4.9261083743842365E-3,{"$f":"X625/X631","v":6.2500000000000014E-2},{"$f":"Z631*Y625","v":4.9261083743842365E-3},{"$f":"AA631*Y625","v":4.9261083743842365E-3},{"$f":"AB631*Y625","v":4.9261083743842365E-3},{"$f":"AC631*Y625","v":4.9261083743842365E-3},{"$f":"AD631*Y625","v":4.9261083743842365E-3},{"$f":"AE631*Y625","v":4.9261083743842365E-3},{"$f":"AF631*Y625","v":4.9261083743842365E-3},{"$f":"AG631*Y625","v":4.9261083743842365E-3},{"$f":"AH631*Y625","v":4.9261083743842365E-3},{"$f":"AI631*Y625","v":4.9261083743842365E-3},{"$f":"AJ631*Y625","v":4.9261083743842365E-3},{"$f":"AK631*Y625","v":4.9261083743842365E-3},null,null,"Inspetores de Tráfego",{"$f":"AO631*$Y625","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Inspetores de Tráfego",625,{"$f":"BE624","v":594.4},{"$f":"BF624","v":594.4},{"$f":"BG624","v":594.4},{"$f":"BH624","v":594.4},{"$f":"BI624","v":594.4},{"$f":"BJ624","v":594.4},{"$f":"BK624","v":594.4},{"$f":"BL624","v":594.4},{"$f":"BM624","v":594.4},{"$f":"BN624","v":594.4},{"$f":"BO624","v":594.4},{"$f":"BP624","v":594.4},null,2548.3523,2548.3523,2548.3523,2548.3523,2548.3523,2548.3523,2548.3523,2548.3523,2548.3523,2548.3523,2548.3523,2548.3523,2548.3523,null,3613.1259664128256,3613.1259664128256,3613.1259664128256,3613.1259664128256,3613.1259664128256,3613.1259664128256,3613.1259664128256,3613.1259664128256,3613.1259664128256,3613.1259664128256,3613.1259664128256,3613.1259664128256]
[null,"Chefe de Tráfego",3314.57,16.572850000000003,0.41077441111111102,null,613.48199999999997,5185.601323814848,5185.601323814848,5185.601323814848,5185.601323814848,5185.601323814848,5185.601323814848,5185.601323814848,5185.601323814848,5185.601323814848,5185.601323814848,5185.601323814848,5185.601323814848,62227.215885778161,null,null,"Chefe de Tráfego",1.6420361247947454E-3,{"$f":"X626/X631","v":2.0833333333333336E-2},{"$f":"Z631*Y626","v":1.6420361247947454E-3},{"$f":"AA631*Y626","v":1.6420361247947454E-3},{"$f":"AB631*Y626","v":1.6420361247947454E-3},{"$f":"AC631*Y626","v":1.6420361247947454E-3},{"$f":"AD631*Y626","v":1.6420361247947454E-3},{"$f":"AE631*Y626","v":1.6420361247947454E-3},{"$f":"AF631*Y626","v":1.6420361247947454E-3},{"$f":"AG631*Y626","v":1.6420361247947454E-3},{"$f":"AH631*Y626","v":1.6420361247947454E-3},{"$f":"AI631*Y626","v":1.6420361247947454E-3},{"$f":"AJ631*Y626","v":1.6420361247947454E-3},{"$f":"AK631*Y626","v":1.6420361247947454E-3},null,null,"Chefe de Tráfego",{"$f":"AO631*$Y626","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Chefe de Tráfego",625,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,null,3314.57,3314.57,3314.57,3314.57,3314.57,3314.57,3314.57,3314.57,3314.57,3314.57,3314.57,3314.57,3314.57,null,4699.4910925357381,4699.4910925357381,4699.4910925357381,4699.4910925357381,4699.4910925357381,4699.4910925357381,4699.4910925357381,4699.4910925357381,4699.4910925357381,4699.4910925357381,4699.4910925357381,4699.4910925357381]
[null,"Instrutor",1696.3700000000001,8.4818500000000014,0.41077441111111102,null,613.48199999999997,2946.2752315055109,2946.2752315055109,2946.2752315055109,2946.2752315055109,2946.2752315055109,2946.2752315055109,2946.2752315055109,2946.2752315055109,2946.2752315055109,2946.2752315055109,2946.2752315055109,2946.2752315055109,35355.302778066129,null,null,"Instrutor",1.6420361247947454E-3,{"$f":"X627/X631","v":2.0833333333333336E-2},{"$f":"Z631*Y627","v":1.6420361247947454E-3},{"$f":"AA631*Y627","v":1.6420361247947454E-3},{"$f":"AB631*Y627","v":1.6420361247947454E-3},{"$f":"AC631*Y627","v":1.6420361247947454E-3},{"$f":"AD631*Y627","v":1.6420361247947454E-3},{"$f":"AE631*Y627","v":1.6420361247947454E-3},{"$f":"AF631*Y627","v":1.6420361247947454E-3},{"$f":"AG631*Y627","v":1.6420361247947454E-3},{"$f":"AH631*Y627","v":1.6420361247947454E-3},{"$f":"AI631*Y627","v":1.6420361247947454E-3},{"$f":"AJ631*Y627","v":1.6420361247947454E-3},{"$f":"AK631*Y627","v":1.6420361247947454E-3},null,null,"Instrutor",{"$f":"AO631*$Y627","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Instrutor",625,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,null,1696.3700000000001,1696.3700000000001,1696.3700000000001,1696.3700000000001,1696.3700000000001,1696.3700000000001,1696.3700000000001,1696.3700000000001,1696.3700000000001,1696.3700000000001,1696.3700000000001,1696.3700000000001,1696.3700000000001,null,2405.1613647154381,2405.1613647154381,2405.1613647154381,2405.1613647154381,2405.1613647154381,2405.1613647154381,2405.1613647154381,2405.1613647154381,2405.1613647154381,2405.1613647154381,2405.1613647154381,2405.1613647154381]
[null,"Programadores",1372.73,6.8636499999999998,0.41077441111111102,null,613.48199999999997,2498.4100130436436,2498.4100130436436,2498.4100130436436,2498.4100130436436,2498.4100130436436,2498.4100130436436,2498.4100130436436,2498.4100130436436,2498.4100130436436,2498.4100130436436,2498.4100130436436,2498.4100130436436,29980.920156523716,null,null,"Programadores",1.6420361247947454E-3,{"$f":"X628/X631","v":2.0833333333333336E-2},{"$f":"Z631*Y628","v":1.6420361247947454E-3},{"$f":"AA631*Y628","v":1.6420361247947454E-3},{"$f":"AB631*Y628","v":1.6420361247947454E-3},{"$f":"AC631*Y628","v":1.6420361247947454E-3},{"$f":"AD631*Y628","v":1.6420361247947454E-3},{"$f":"AE631*Y628","v":1.6420361247947454E-3},{"$f":"AF631*Y628","v":1.6420361247947454E-3},{"$f":"AG631*Y628","v":1.6420361247947454E-3},{"$f":"AH631*Y628","v":1.6420361247947454E-3},{"$f":"AI631*Y628","v":1.6420361247947454E-3},{"$f":"AJ631*Y628","v":1.6420361247947454E-3},{"$f":"AK631*Y628","v":1.6420361247947454E-3},null,null,"Programadores",{"$f":"AO631*$Y628","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Programadores",625,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,null,1372.73,1372.73,1372.73,1372.73,1372.73,1372.73,1372.73,1372.73,1372.73,1372.73,1372.73,1372.73,1372.73,null,1946.2954191513782,1946.2954191513782,1946.2954191513782,1946.2954191513782,1946.2954191513782,1946.2954191513782,1946.2954191513782,1946.2954191513782,1946.2954191513782,1946.2954191513782,1946.2954191513782,1946.2954191513782]
[null,"Escaladores",1372.73,6.8636499999999998,0.41077441111111102,null,613.48199999999997,4996.8200260872873,4996.8200260872873,4996.8200260872873,4996.8200260872873,4996.8200260872873,4996.8200260872873,4996.8200260872873,4996.8200260872873,4996.8200260872873,4996.8200260872873,4996.8200260872873,4996.8200260872873,59961.840313047433,null,null,"Escaladores",3.2840722495894909E-3,{"$f":"X629/X631","v":4.1666666666666671E-2},{"$f":"Z631*Y629","v":3.2840722495894909E-3},{"$f":"AA631*Y629","v":3.2840722495894909E-3},{"$f":"AB631*Y629","v":3.2840722495894909E-3},{"$f":"AC631*Y629","v":3.2840722495894909E-3},{"$f":"AD631*Y629","v":3.2840722495894909E-3},{"$f":"AE631*Y629","v":3.2840722495894909E-3},{"$f":"AF631*Y629","v":3.2840722495894909E-3},{"$f":"AG631*Y629","v":3.2840722495894909E-3},{"$f":"AH631*Y629","v":3.2840722495894909E-3},{"$f":"AI631*Y629","v":3.2840722495894909E-3},{"$f":"AJ631*Y629","v":3.2840722495894909E-3},{"$f":"AK631*Y629","v":3.2840722495894909E-3},null,null,"Escaladores",{"$f":"AO631*$Y629","v":3.2840722495894909E-3},3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,null,null,"Escaladores",625,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,null,1372.73,1372.73,1372.73,1372.73,1372.73,1372.73,1372.73,1372.73,1372.73,1372.73,1372.73,1372.73,1372.73,null,1946.2954191513782,1946.2954191513782,1946.2954191513782,1946.2954191513782,1946.2954191513782,1946.2954191513782,1946.2954191513782,1946.2954191513782,1946.2954191513782,1946.2954191513782,1946.2954191513782,1946.2954191513782]
[null,"Auxiliares",1026.5970199999999,5.1329851,0.41077441111111102,null,613.48199999999997,4038.8363237973526,4038.8363237973526,4038.8363237973526,4038.8363237973526,4038.8363237973526,4038.8363237973526,4038.8363237973526,4038.8363237973526,4038.8363237973526,4038.8363237973526,4038.8363237973526,4038.8363237973526,48466.035885568235,null,null,"Auxiliares",3.2840722495894909E-3,{"$f":"X630/X631","v":4.1666666666666671E-2},{"$f":"Z631*Y630","v":3.2840722495894909E-3},{"$f":"AA631*Y630","v":3.2840722495894909E-3},{"$f":"AB631*Y630","v":3.2840722495894909E-3},{"$f":"AC631*Y630","v":3.2840722495894909E-3},{"$f":"AD631*Y630","v":3.2840722495894909E-3},{"$f":"AE631*Y630","v":3.2840722495894909E-3},{"$f":"AF631*Y630","v":3.2840722495894909E-3},{"$f":"AG631*Y630","v":3.2840722495894909E-3},{"$f":"AH631*Y630","v":3.2840722495894909E-3},{"$f":"AI631*Y630","v":3.2840722495894909E-3},{"$f":"AJ631*Y630","v":3.2840722495894909E-3},{"$f":"AK631*Y630","v":3.2840722495894909E-3},null,null,"Auxiliares",{"$f":"AO631*$Y630","v":3.2840722495894909E-3},3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,null,null,"Auxiliares",625,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,null,1026.5970199999999,1026.5970199999999,1026.5970199999999,1026.5970199999999,1026.5970199999999,1026.5970199999999,1026.5970199999999,1026.5970199999999,1026.5970199999999,1026.5970199999999,1026.5970199999999,1026.5970199999999,1026.5970199999999,null,1455.5382903706159,1455.5382903706159,1455.5382903706159,1455.5382903706159,1455.5382903706159,1455.5382903706159,1455.5382903706159,1455.5382903706159,1455.5382903706159,1455.5382903706159,1455.5382903706159,1455.5382903706159]
[null,"Sub-total Cont.Oper.",null,null,null,"Totais...",613.48199999999997,{"$f":"SUM(H624:H630)","v":138122.48970336487},138122.48970336487,138122.48970336487,138122.48970336487,138122.48970336487,138122.48970336487,138122.48970336487,138122.48970336487,138122.48970336487,138122.48970336487,138122.48970336487,138122.48970336487,1657469.8764403786,null,null,"Sub-total Cont.Oper.",{"$f":"SUM(X624:X630)","v":7.881773399014777E-2},{"$f":"X631/X631","v":1},{"$f":"'FU Resumo'!$E90","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E91","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E92","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E93","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E94","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E95","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E96","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E97","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E98","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E99","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E100","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E101","v":7.881773399014777E-2},null,null,"Sub-total Cont.Oper.",{"$f":"'FU Resumo'!$K90","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K91","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K92","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K93","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K94","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K95","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K96","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K97","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K98","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K99","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K100","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K101","v":7.881773399014777E-2},null,null,"Sub-total Cont.Oper.",625,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
["Manutenção","1/2 Oficial Eletricista",{"$f":"C546","v":985.94783599999994},4.9297391800000003,{"$f":"E630","v":0.41077441111111102},null,613.48199999999997,{"$f":"(CF632*Z632*BE632)+($G632*AO632*BE632)","v":17668.496614138792},17668.496614138792,17668.496614138792,17668.496614138792,17668.496614138792,17668.496614138792,17668.496614138792,17668.496614138792,17668.496614138792,17668.496614138792,17668.496614138792,17668.496614138792,{"$f":"SUM(H632:S632)","v":212021.95936966556},null,"Manutenção","1/2 Oficial Eletricista",{"$f":"X546","v":1.4778325123152709E-2},{"$f":"X632/X652","v":3.333333333333334E-2},{"$f":"Z652*Y632","v":1.4778325123152707E-2},{"$f":"AA652*Y632","v":1.4778325123152707E-2},{"$f":"AB652*Y632","v":1.4778325123152707E-2},{"$f":"AC652*Y632","v":1.4778325123152707E-2},{"$f":"AD652*Y632","v":1.4778325123152707E-2},{"$f":"AE652*Y632","v":1.4778325123152707E-2},{"$f":"AF652*Y632","v":1.4778325123152707E-2},{"$f":"AG652*Y632","v":1.4778325123152707E-2},{"$f":"AH652*Y632","v":1.4778325123152707E-2},{"$f":"AI652*Y632","v":1.4778325123152707E-2},{"$f":"AJ652*Y632","v":1.4778325123152707E-2},{"$f":"AK652*Y632","v":1.4778325123152707E-2},null,"Manutenção","1/2 Oficial Eletricista",{"$f":"AO652*$Y632","v":1.4778325123152707E-2},1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,null,"Manutenção","1/2 Oficial Eletricista",625,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,null,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,null,1397.9047276077699,1397.9047276077699,1397.9047276077699,1397.9047276077699,1397.9047276077699,1397.9047276077699,1397.9047276077699,1397.9047276077699,1397.9047276077699,1397.9047276077699,1397.9047276077699,1397.9047276077699]
[null,"1/2 Oficial Funileiro",985.94783599999994,4.9297391800000003,{"$f":"E632","v":0.41077441111111102},null,613.48199999999997,17668.496614138792,17668.496614138792,17668.496614138792,17668.496614138792,17668.496614138792,17668.496614138792,17668.496614138792,17668.496614138792,17668.496614138792,17668.496614138792,17668.496614138792,17668.496614138792,212021.95936966556,null,null,"1/2 Oficial Funileiro",1.4778325123152709E-2,{"$f":"X633/X652","v":3.333333333333334E-2},{"$f":"Z652*Y633","v":1.4778325123152707E-2},{"$f":"AA652*Y633","v":1.4778325123152707E-2},{"$f":"AB652*Y633","v":1.4778325123152707E-2},{"$f":"AC652*Y633","v":1.4778325123152707E-2},{"$f":"AD652*Y633","v":1.4778325123152707E-2},{"$f":"AE652*Y633","v":1.4778325123152707E-2},{"$f":"AF652*Y633","v":1.4778325123152707E-2},{"$f":"AG652*Y633","v":1.4778325123152707E-2},{"$f":"AH652*Y633","v":1.4778325123152707E-2},{"$f":"AI652*Y633","v":1.4778325123152707E-2},{"$f":"AJ652*Y633","v":1.4778325123152707E-2},{"$f":"AK652*Y633","v":1.4778325123152707E-2},null,null,"1/2 Oficial Funileiro",{"$f":"AO652*$Y633","v":1.4778325123152707E-2},1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,null,null,"1/2 Oficial Funileiro",625,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,null,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,null,1397.9047276077699,1397.9047276077699,1397.9047276077699,1397.9047276077699,1397.9047276077699,1397.9047276077699,1397.9047276077699,1397.9047276077699,1397.9047276077699,1397.9047276077699,1397.9047276077699,1397.9047276077699]
[null,"Abastecedor",1347.3026840000002,6.7365134200000014,0.41077441111111102,null,613.48199999999997,44338.009242836808,44338.009242836808,44338.009242836808,44338.009242836808,44338.009242836808,44338.009242836808,44338.009242836808,44338.009242836808,44338.009242836808,44338.009242836808,44338.009242836808,44338.009242836808,532056.11091404164,null,null,"Abastecedor",2.9556650246305417E-2,{"$f":"X634/X652","v":6.666666666666668E-2},{"$f":"Z652*Y634","v":2.9556650246305414E-2},{"$f":"AA652*Y634","v":2.9556650246305414E-2},{"$f":"AB652*Y634","v":2.9556650246305414E-2},{"$f":"AC652*Y634","v":2.9556650246305414E-2},{"$f":"AD652*Y634","v":2.9556650246305414E-2},{"$f":"AE652*Y634","v":2.9556650246305414E-2},{"$f":"AF652*Y634","v":2.9556650246305414E-2},{"$f":"AG652*Y634","v":2.9556650246305414E-2},{"$f":"AH652*Y634","v":2.9556650246305414E-2},{"$f":"AI652*Y634","v":2.9556650246305414E-2},{"$f":"AJ652*Y634","v":2.9556650246305414E-2},{"$f":"AK652*Y634","v":2.9556650246305414E-2},null,null,"Abastecedor",{"$f":"AO652*$Y634","v":2.9556650246305414E-2},2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,null,null,"Abastecedor",625,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,null,1347.3026840000002,1347.3026840000002,1347.3026840000002,1347.3026840000002,1347.3026840000002,1347.3026840000002,1347.3026840000002,1347.3026840000002,1347.3026840000002,1347.3026840000002,1347.3026840000002,1347.3026840000002,1347.3026840000002,null,1910.2438513615621,1910.2438513615621,1910.2438513615621,1910.2438513615621,1910.2438513615621,1910.2438513615621,1910.2438513615621,1910.2438513615621,1910.2438513615621,1910.2438513615621,1910.2438513615621,1910.2438513615621]
[null,"Auxiliar Almoxarife",961.20016399999986,4.8060008199999995,0.41077441111111102,null,613.48199999999997,23147.034361057784,23147.034361057784,23147.034361057784,23147.034361057784,23147.034361057784,23147.034361057784,23147.034361057784,23147.034361057784,23147.034361057784,23147.034361057784,23147.034361057784,23147.034361057784,277764.41233269346,null,null,"Auxiliar Almoxarife",1.9704433497536946E-2,{"$f":"X635/X652","v":4.444444444444446E-2},{"$f":"Z652*Y635","v":1.9704433497536946E-2},{"$f":"AA652*Y635","v":1.9704433497536946E-2},{"$f":"AB652*Y635","v":1.9704433497536946E-2},{"$f":"AC652*Y635","v":1.9704433497536946E-2},{"$f":"AD652*Y635","v":1.9704433497536946E-2},{"$f":"AE652*Y635","v":1.9704433497536946E-2},{"$f":"AF652*Y635","v":1.9704433497536946E-2},{"$f":"AG652*Y635","v":1.9704433497536946E-2},{"$f":"AH652*Y635","v":1.9704433497536946E-2},{"$f":"AI652*Y635","v":1.9704433497536946E-2},{"$f":"AJ652*Y635","v":1.9704433497536946E-2},{"$f":"AK652*Y635","v":1.9704433497536946E-2},null,null,"Auxiliar Almoxarife",{"$f":"AO652*$Y635","v":1.9704433497536946E-2},1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,null,null,"Auxiliar Almoxarife",625,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,null,961.20016399999986,961.20016399999986,961.20016399999986,961.20016399999986,961.20016399999986,961.20016399999986,961.20016399999986,961.20016399999986,961.20016399999986,961.20016399999986,961.20016399999986,961.20016399999986,961.20016399999986,null,1362.8167783036381,1362.8167783036381,1362.8167783036381,1362.8167783036381,1362.8167783036381,1362.8167783036381,1362.8167783036381,1362.8167783036381,1362.8167783036381,1362.8167783036381,1362.8167783036381,1362.8167783036381]
[null,"Auxiliar Serv. Gerais",811.75399999999991,4.0587699999999991,0.41077441111111102,null,613.48199999999997,77494.963546938307,77494.963546938307,77494.963546938307,77494.963546938307,77494.963546938307,77494.963546938307,77494.963546938307,77494.963546938307,77494.963546938307,77494.963546938307,77494.963546938307,77494.963546938307,929939.5625632595,null,null,"Auxiliar Serv. Gerais",7.3891625615763554E-2,{"$f":"X636/X652","v":0.16666666666666674},{"$f":"Z652*Y636","v":7.3891625615763554E-2},{"$f":"AA652*Y636","v":7.3891625615763554E-2},{"$f":"AB652*Y636","v":7.3891625615763554E-2},{"$f":"AC652*Y636","v":7.3891625615763554E-2},{"$f":"AD652*Y636","v":7.3891625615763554E-2},{"$f":"AE652*Y636","v":7.3891625615763554E-2},{"$f":"AF652*Y636","v":7.3891625615763554E-2},{"$f":"AG652*Y636","v":7.3891625615763554E-2},{"$f":"AH652*Y636","v":7.3891625615763554E-2},{"$f":"AI652*Y636","v":7.3891625615763554E-2},{"$f":"AJ652*Y636","v":7.3891625615763554E-2},{"$f":"AK652*Y636","v":7.3891625615763554E-2},null,null,"Auxiliar Serv. Gerais",{"$f":"AO652*$Y636","v":7.3891625615763554E-2},7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,null,null,"Auxiliar Serv. Gerais",625,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,null,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,null,1150.9277801736739,1150.9277801736739,1150.9277801736739,1150.9277801736739,1150.9277801736739,1150.9277801736739,1150.9277801736739,1150.9277801736739,1150.9277801736739,1150.9277801736739,1150.9277801736739,1150.9277801736739]
[null,"Borracheiro",1328.8875679999999,6.6444378399999993,0.41077441111111102,null,613.48199999999997,14626.435228696053,14626.435228696053,14626.435228696053,14626.435228696053,14626.435228696053,14626.435228696053,14626.435228696053,14626.435228696053,14626.435228696053,14626.435228696053,14626.435228696053,14626.435228696053,175517.22274435265,null,null,"Borracheiro",9.852216748768473E-3,{"$f":"X637/X652","v":2.222222222222223E-2},{"$f":"Z652*Y637","v":9.852216748768473E-3},{"$f":"AA652*Y637","v":9.852216748768473E-3},{"$f":"AB652*Y637","v":9.852216748768473E-3},{"$f":"AC652*Y637","v":9.852216748768473E-3},{"$f":"AD652*Y637","v":9.852216748768473E-3},{"$f":"AE652*Y637","v":9.852216748768473E-3},{"$f":"AF652*Y637","v":9.852216748768473E-3},{"$f":"AG652*Y637","v":9.852216748768473E-3},{"$f":"AH652*Y637","v":9.852216748768473E-3},{"$f":"AI652*Y637","v":9.852216748768473E-3},{"$f":"AJ652*Y637","v":9.852216748768473E-3},{"$f":"AK652*Y637","v":9.852216748768473E-3},null,null,"Borracheiro",{"$f":"AO652*$Y637","v":9.852216748768473E-3},9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,null,null,"Borracheiro",625,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,null,1328.8875679999999,1328.8875679999999,1328.8875679999999,1328.8875679999999,1328.8875679999999,1328.8875679999999,1328.8875679999999,1328.8875679999999,1328.8875679999999,1328.8875679999999,1328.8875679999999,1328.8875679999999,1328.8875679999999,null,1884.1343790589665,1884.1343790589665,1884.1343790589665,1884.1343790589665,1884.1343790589665,1884.1343790589665,1884.1343790589665,1884.1343790589665,1884.1343790589665,1884.1343790589665,1884.1343790589665,1884.1343790589665]
[null,"Comprador/Almoxarife",1443.3266720000001,7.2166333600000003,0.41077441111111102,null,613.48199999999997,7788.3130380923776,7788.3130380923776,7788.3130380923776,7788.3130380923776,7788.3130380923776,7788.3130380923776,7788.3130380923776,7788.3130380923776,7788.3130380923776,7788.3130380923776,7788.3130380923776,7788.3130380923776,93459.756457108539,null,null,"Comprador/Almoxarife",4.9261083743842365E-3,{"$f":"X638/X652","v":1.1111111111111115E-2},{"$f":"Z652*Y638","v":4.9261083743842365E-3},{"$f":"AA652*Y638","v":4.9261083743842365E-3},{"$f":"AB652*Y638","v":4.9261083743842365E-3},{"$f":"AC652*Y638","v":4.9261083743842365E-3},{"$f":"AD652*Y638","v":4.9261083743842365E-3},{"$f":"AE652*Y638","v":4.9261083743842365E-3},{"$f":"AF652*Y638","v":4.9261083743842365E-3},{"$f":"AG652*Y638","v":4.9261083743842365E-3},{"$f":"AH652*Y638","v":4.9261083743842365E-3},{"$f":"AI652*Y638","v":4.9261083743842365E-3},{"$f":"AJ652*Y638","v":4.9261083743842365E-3},{"$f":"AK652*Y638","v":4.9261083743842365E-3},null,null,"Comprador/Almoxarife",{"$f":"AO652*$Y638","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Comprador/Almoxarife",625,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,null,1443.3266720000001,1443.3266720000001,1443.3266720000001,1443.3266720000001,1443.3266720000001,1443.3266720000001,1443.3266720000001,1443.3266720000001,1443.3266720000001,1443.3266720000001,1443.3266720000001,1443.3266720000001,1443.3266720000001,null,2046.3893774104185,2046.3893774104185,2046.3893774104185,2046.3893774104185,2046.3893774104185,2046.3893774104185,2046.3893774104185,2046.3893774104185,2046.3893774104185,2046.3893774104185,2046.3893774104185,2046.3893774104185]
[null,"Controlador de Manut.",2610.9766400000003,13.054883200000001,0.41077441111111102,null,613.48199999999997,25271.654033272491,25271.654033272491,25271.654033272491,25271.654033272491,25271.654033272491,25271.654033272491,25271.654033272491,25271.654033272491,25271.654033272491,25271.654033272491,25271.654033272491,25271.654033272491,303259.84839926992,null,null,"Controlador de Manut.",9.852216748768473E-3,{"$f":"X639/X652","v":2.222222222222223E-2},{"$f":"Z652*Y639","v":9.852216748768473E-3},{"$f":"AA652*Y639","v":9.852216748768473E-3},{"$f":"AB652*Y639","v":9.852216748768473E-3},{"$f":"AC652*Y639","v":9.852216748768473E-3},{"$f":"AD652*Y639","v":9.852216748768473E-3},{"$f":"AE652*Y639","v":9.852216748768473E-3},{"$f":"AF652*Y639","v":9.852216748768473E-3},{"$f":"AG652*Y639","v":9.852216748768473E-3},{"$f":"AH652*Y639","v":9.852216748768473E-3},{"$f":"AI652*Y639","v":9.852216748768473E-3},{"$f":"AJ652*Y639","v":9.852216748768473E-3},{"$f":"AK652*Y639","v":9.852216748768473E-3},null,null,"Controlador de Manut.",{"$f":"AO652*$Y639","v":9.852216748768473E-3},9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,null,null,"Controlador de Manut.",{"$f":"BD638","v":625},594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,null,2610.9766400000003,2610.9766400000003,2610.9766400000003,2610.9766400000003,2610.9766400000003,2610.9766400000003,2610.9766400000003,2610.9766400000003,2610.9766400000003,2610.9766400000003,2610.9766400000003,2610.9766400000003,2610.9766400000003,null,3701.9165268794718,3701.9165268794718,3701.9165268794718,3701.9165268794718,3701.9165268794718,3701.9165268794718,3701.9165268794718,3701.9165268794718,3701.9165268794718,3701.9165268794718,3701.9165268794718,3701.9165268794718]
[null,"Eletricista (A e B)",1683.7839999999999,8.41892,0.41077441111111102,null,613.48199999999997,35146.299009450595,35146.299009450595,35146.299009450595,35146.299009450595,35146.299009450595,35146.299009450595,35146.299009450595,35146.299009450595,35146.299009450595,35146.299009450595,35146.299009450595,35146.299009450595,421755.58811340714,null,null,"Eletricista (A e B)",1.9704433497536946E-2,{"$f":"X640/X652","v":4.444444444444446E-2},{"$f":"Z652*Y640","v":1.9704433497536946E-2},{"$f":"AA652*Y640","v":1.9704433497536946E-2},{"$f":"AB652*Y640","v":1.9704433497536946E-2},{"$f":"AC652*Y640","v":1.9704433497536946E-2},{"$f":"AD652*Y640","v":1.9704433497536946E-2},{"$f":"AE652*Y640","v":1.9704433497536946E-2},{"$f":"AF652*Y640","v":1.9704433497536946E-2},{"$f":"AG652*Y640","v":1.9704433497536946E-2},{"$f":"AH652*Y640","v":1.9704433497536946E-2},{"$f":"AI652*Y640","v":1.9704433497536946E-2},{"$f":"AJ652*Y640","v":1.9704433497536946E-2},{"$f":"AK652*Y640","v":1.9704433497536946E-2},null,null,"Eletricista (A e B)",{"$f":"AO652*$Y640","v":1.9704433497536946E-2},1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,null,null,"Eletricista (A e B)",625,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,null,1683.7839999999999,{"$f":"$BR640*BS$618","v":1683.7839999999999},1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,null,2387.3165779435021,2387.3165779435021,2387.3165779435021,2387.3165779435021,2387.3165779435021,2387.3165779435021,2387.3165779435021,2387.3165779435021,2387.3165779435021,2387.3165779435021,2387.3165779435021,2387.3165779435021]
[null,"Eletrônico",1683.7839999999999,8.41892,0.41077441111111102,null,613.48199999999997,17573.149504725297,17573.149504725297,17573.149504725297,17573.149504725297,17573.149504725297,17573.149504725297,17573.149504725297,17573.149504725297,17573.149504725297,17573.149504725297,17573.149504725297,17573.149504725297,210877.79405670357,null,null,"Eletrônico",9.852216748768473E-3,{"$f":"X641/X652","v":2.222222222222223E-2},{"$f":"Z652*Y641","v":9.852216748768473E-3},{"$f":"AA652*Y641","v":9.852216748768473E-3},{"$f":"AB652*Y641","v":9.852216748768473E-3},{"$f":"AC652*Y641","v":9.852216748768473E-3},{"$f":"AD652*Y641","v":9.852216748768473E-3},{"$f":"AE652*Y641","v":9.852216748768473E-3},{"$f":"AF652*Y641","v":9.852216748768473E-3},{"$f":"AG652*Y641","v":9.852216748768473E-3},{"$f":"AH652*Y641","v":9.852216748768473E-3},{"$f":"AI652*Y641","v":9.852216748768473E-3},{"$f":"AJ652*Y641","v":9.852216748768473E-3},{"$f":"AK652*Y641","v":9.852216748768473E-3},null,null,"Eletrônico",{"$f":"AO652*$Y641","v":9.852216748768473E-3},9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,null,null,"Eletrônico",625,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,null,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,null,2387.3165779435021,2387.3165779435021,2387.3165779435021,2387.3165779435021,2387.3165779435021,2387.3165779435021,2387.3165779435021,2387.3165779435021,2387.3165779435021,2387.3165779435021,2387.3165779435021,2387.3165779435021]
[null,"Funileiro (A e B)",1477.9345759999999,7.38967288,0.41077441111111102,null,613.48199999999997,31727.952800699779,31727.952800699779,31727.952800699779,31727.952800699779,31727.952800699779,31727.952800699779,31727.952800699779,31727.952800699779,31727.952800699779,31727.952800699779,31727.952800699779,31727.952800699779,380735.43360839738,null,null,"Funileiro (A e B)",1.9704433497536946E-2,{"$f":"X642/X652","v":4.444444444444446E-2},{"$f":"Z652*Y642","v":1.9704433497536946E-2},{"$f":"AA652*Y642","v":1.9704433497536946E-2},{"$f":"AB652*Y642","v":1.9704433497536946E-2},{"$f":"AC652*Y642","v":1.9704433497536946E-2},{"$f":"AD652*Y642","v":1.9704433497536946E-2},{"$f":"AE652*Y642","v":1.9704433497536946E-2},{"$f":"AF652*Y642","v":1.9704433497536946E-2},{"$f":"AG652*Y642","v":1.9704433497536946E-2},{"$f":"AH652*Y642","v":1.9704433497536946E-2},{"$f":"AI652*Y642","v":1.9704433497536946E-2},{"$f":"AJ652*Y642","v":1.9704433497536946E-2},{"$f":"AK652*Y642","v":1.9704433497536946E-2},null,null,"Funileiro (A e B)",{"$f":"AO652*$Y642","v":1.9704433497536946E-2},1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,null,null,"Funileiro (A e B)",625,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,null,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,null,2095.4574425227352,2095.4574425227352,2095.4574425227352,2095.4574425227352,2095.4574425227352,2095.4574425227352,2095.4574425227352,2095.4574425227352,2095.4574425227352,2095.4574425227352,2095.4574425227352,2095.4574425227352]
[null,"Chefe de Manutenção",3314.57,16.572850000000003,0.41077441111111102,null,613.48199999999997,15556.803971444544,15556.803971444544,15556.803971444544,15556.803971444544,15556.803971444544,15556.803971444544,15556.803971444544,15556.803971444544,15556.803971444544,15556.803971444544,15556.803971444544,15556.803971444544,186681.64765733454,null,null,"Chefe de Manutenção",4.9261083743842365E-3,{"$f":"X643/X652","v":1.1111111111111115E-2},{"$f":"Z652*Y643","v":4.9261083743842365E-3},{"$f":"AA652*Y643","v":4.9261083743842365E-3},{"$f":"AB652*Y643","v":4.9261083743842365E-3},{"$f":"AC652*Y643","v":4.9261083743842365E-3},{"$f":"AD652*Y643","v":4.9261083743842365E-3},{"$f":"AE652*Y643","v":4.9261083743842365E-3},{"$f":"AF652*Y643","v":4.9261083743842365E-3},{"$f":"AG652*Y643","v":4.9261083743842365E-3},{"$f":"AH652*Y643","v":4.9261083743842365E-3},{"$f":"AI652*Y643","v":4.9261083743842365E-3},{"$f":"AJ652*Y643","v":4.9261083743842365E-3},{"$f":"AK652*Y643","v":4.9261083743842365E-3},null,null,"Chefe de Manutenção",{"$f":"AO652*$Y643","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Chefe de Manutenção",625,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,null,3314.57,3314.57,3314.57,3314.57,3314.57,3314.57,3314.57,3314.57,3314.57,3314.57,3314.57,3314.57,3314.57,null,4699.4910925357381,4699.4910925357381,4699.4910925357381,4699.4910925357381,4699.4910925357381,4699.4910925357381,4699.4910925357381,4699.4910925357381,4699.4910925357381,4699.4910925357381,4699.4910925357381,4699.4910925357381]
[null,"Lavador",811.75399999999991,4.0587699999999991,0.41077441111111102,null,613.48199999999997,30997.985418775315,30997.985418775315,30997.985418775315,30997.985418775315,30997.985418775315,30997.985418775315,30997.985418775315,30997.985418775315,30997.985418775315,30997.985418775315,30997.985418775315,30997.985418775315,371975.82502530375,null,null,"Lavador",2.9556650246305417E-2,{"$f":"X644/X652","v":6.666666666666668E-2},{"$f":"Z652*Y644","v":2.9556650246305414E-2},{"$f":"AA652*Y644","v":2.9556650246305414E-2},{"$f":"AB652*Y644","v":2.9556650246305414E-2},{"$f":"AC652*Y644","v":2.9556650246305414E-2},{"$f":"AD652*Y644","v":2.9556650246305414E-2},{"$f":"AE652*Y644","v":2.9556650246305414E-2},{"$f":"AF652*Y644","v":2.9556650246305414E-2},{"$f":"AG652*Y644","v":2.9556650246305414E-2},{"$f":"AH652*Y644","v":2.9556650246305414E-2},{"$f":"AI652*Y644","v":2.9556650246305414E-2},{"$f":"AJ652*Y644","v":2.9556650246305414E-2},{"$f":"AK652*Y644","v":2.9556650246305414E-2},null,null,"Lavador",{"$f":"AO652*$Y644","v":2.9556650246305414E-2},2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,null,null,"Lavador",625,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,null,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,null,1150.9277801736739,1150.9277801736739,1150.9277801736739,1150.9277801736739,1150.9277801736739,1150.9277801736739,1150.9277801736739,1150.9277801736739,1150.9277801736739,1150.9277801736739,1150.9277801736739,1150.9277801736739]
[null,"Lubrificador",1251.5052440000002,6.2575262200000017,0.41077441111111102,null,613.48199999999997,27967.855572581328,27967.855572581328,27967.855572581328,27967.855572581328,27967.855572581328,27967.855572581328,27967.855572581328,27967.855572581328,27967.855572581328,27967.855572581328,27967.855572581328,27967.855572581328,335614.26687097596,null,null,"Lubrificador",1.9704433497536946E-2,{"$f":"X645/X652","v":4.444444444444446E-2},{"$f":"Z652*Y645","v":1.9704433497536946E-2},{"$f":"AA652*Y645","v":1.9704433497536946E-2},{"$f":"AB652*Y645","v":1.9704433497536946E-2},{"$f":"AC652*Y645","v":1.9704433497536946E-2},{"$f":"AD652*Y645","v":1.9704433497536946E-2},{"$f":"AE652*Y645","v":1.9704433497536946E-2},{"$f":"AF652*Y645","v":1.9704433497536946E-2},{"$f":"AG652*Y645","v":1.9704433497536946E-2},{"$f":"AH652*Y645","v":1.9704433497536946E-2},{"$f":"AI652*Y645","v":1.9704433497536946E-2},{"$f":"AJ652*Y645","v":1.9704433497536946E-2},{"$f":"AK652*Y645","v":1.9704433497536946E-2},null,null,"Lubrificador",{"$f":"AO652*$Y645","v":1.9704433497536946E-2},1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,null,null,"Lubrificador",625,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,null,1251.5052440000002,1251.5052440000002,1251.5052440000002,1251.5052440000002,1251.5052440000002,1251.5052440000002,1251.5052440000002,1251.5052440000002,1251.5052440000002,1251.5052440000002,1251.5052440000002,1251.5052440000002,1251.5052440000002,null,1774.4195314746003,1774.4195314746003,1774.4195314746003,1774.4195314746003,1774.4195314746003,{"$f":"((BX645+$D645)*($E645/100*100+1))","v":1774.4195314746003},1774.4195314746003,1774.4195314746003,1774.4195314746003,1774.4195314746003,1774.4195314746003,1774.4195314746003]
[null,"Manobrista",1662.7655320000001,8.3138276600000012,0.41077441111111102,null,613.48199999999997,101492.02361661571,101492.02361661571,101492.02361661571,101492.02361661571,101492.02361661571,101492.02361661571,101492.02361661571,101492.02361661571,101492.02361661571,101492.02361661571,101492.02361661571,101492.02361661571,1217904.2833993884,null,null,"Manobrista",5.7471264367816091E-2,{"$f":"X646/X652","v":0.12962962962962968},{"$f":"Z652*Y646","v":5.7471264367816091E-2},{"$f":"AA652*Y646","v":5.7471264367816091E-2},{"$f":"AB652*Y646","v":5.7471264367816091E-2},{"$f":"AC652*Y646","v":5.7471264367816091E-2},{"$f":"AD652*Y646","v":5.7471264367816091E-2},{"$f":"AE652*Y646","v":5.7471264367816091E-2},{"$f":"AF652*Y646","v":5.7471264367816091E-2},{"$f":"AG652*Y646","v":5.7471264367816091E-2},{"$f":"AH652*Y646","v":5.7471264367816091E-2},{"$f":"AI652*Y646","v":5.7471264367816091E-2},{"$f":"AJ652*Y646","v":5.7471264367816091E-2},{"$f":"AK652*Y646","v":5.7471264367816091E-2},null,null,"Manobrista",{"$f":"AO652*$Y646","v":5.7471264367816091E-2},5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,null,null,"Manobrista",625,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,null,1662.7655320000001,1662.7655320000001,1662.7655320000001,1662.7655320000001,1662.7655320000001,1662.7655320000001,1662.7655320000001,1662.7655320000001,1662.7655320000001,1662.7655320000001,1662.7655320000001,1662.7655320000001,1662.7655320000001,null,{"$f":"((BS646+$D646)*($E646/100*100+1))","v":2357.5159995442691},2357.5159995442691,2357.5159995442691,2357.5159995442691,2357.5159995442691,2357.5159995442691,2357.5159995442691,2357.5159995442691,2357.5159995442691,2357.5159995442691,2357.5159995442691,2357.5159995442691]
[null,"Mecânico (A, B e C)",1794.943552,8.974717759999999,0.41077441111111102,null,613.48199999999997,77067.125612214644,77067.125612214644,77067.125612214644,77067.125612214644,77067.125612214644,77067.125612214644,77067.125612214644,77067.125612214644,77067.125612214644,77067.125612214644,77067.125612214644,77067.125612214644,924805.50734657596,null,null,"Mecânico (A, B e C)",4.1050903119868636E-2,{"$f":"X647/X652","v":9.2592592592592615E-2},{"$f":"Z652*Y647","v":4.1050903119868636E-2},{"$f":"AA652*Y647","v":4.1050903119868636E-2},{"$f":"AB652*Y647","v":4.1050903119868636E-2},{"$f":"AC652*Y647","v":4.1050903119868636E-2},{"$f":"AD652*Y647","v":4.1050903119868636E-2},{"$f":"AE652*Y647","v":4.1050903119868636E-2},{"$f":"AF652*Y647","v":4.1050903119868636E-2},{"$f":"AG652*Y647","v":4.1050903119868636E-2},{"$f":"AH652*Y647","v":4.1050903119868636E-2},{"$f":"AI652*Y647","v":4.1050903119868636E-2},{"$f":"AJ652*Y647","v":4.1050903119868636E-2},{"$f":"AK652*Y647","v":4.1050903119868636E-2},null,null,"Mecânico (A, B e C)",{"$f":"AO652*$Y647","v":4.1050903119868636E-2},4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,null,null,"Mecânico (A, B e C)",625,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,null,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,null,2544.921734713238,2544.921734713238,2544.921734713238,2544.921734713238,2544.921734713238,2544.921734713238,2544.921734713238,2544.921734713238,2544.921734713238,2544.921734713238,2544.921734713238,2544.921734713238]
[null,"Mecânico de Revisão",1794.943552,8.974717759999999,0.41077441111111102,null,613.48199999999997,27744.165220397263,27744.165220397263,27744.165220397263,27744.165220397263,27744.165220397263,27744.165220397263,27744.165220397263,27744.165220397263,27744.165220397263,27744.165220397263,27744.165220397263,27744.165220397263,332929.98264476715,null,null,"Mecânico de Revisão",1.4778325123152709E-2,{"$f":"X648/X652","v":3.333333333333334E-2},{"$f":"Z652*Y648","v":1.4778325123152707E-2},{"$f":"AA652*Y648","v":1.4778325123152707E-2},{"$f":"AB652*Y648","v":1.4778325123152707E-2},{"$f":"AC652*Y648","v":1.4778325123152707E-2},{"$f":"AD652*Y648","v":1.4778325123152707E-2},{"$f":"AE652*Y648","v":1.4778325123152707E-2},{"$f":"AF652*Y648","v":1.4778325123152707E-2},{"$f":"AG652*Y648","v":1.4778325123152707E-2},{"$f":"AH652*Y648","v":1.4778325123152707E-2},{"$f":"AI652*Y648","v":1.4778325123152707E-2},{"$f":"AJ652*Y648","v":1.4778325123152707E-2},{"$f":"AK652*Y648","v":1.4778325123152707E-2},null,null,"Mecânico de Revisão",{"$f":"AO652*$Y648","v":1.4778325123152707E-2},1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,null,null,"Mecânico de Revisão",625,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,null,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,null,2544.921734713238,2544.921734713238,2544.921734713238,2544.921734713238,2544.921734713238,2544.921734713238,2544.921734713238,2544.921734713238,2544.921734713238,2544.921734713238,2544.921734713238,2544.921734713238]
[null,"Mecânico Montador",1794.943552,8.9747177600000008,0.41077441111111102,null,613.48199999999997,18496.110146931514,18496.110146931514,18496.110146931514,18496.110146931514,18496.110146931514,18496.110146931514,18496.110146931514,18496.110146931514,18496.110146931514,18496.110146931514,18496.110146931514,18496.110146931514,221953.32176317819,null,null,"Mecânico Montador",9.852216748768473E-3,{"$f":"X649/X652","v":2.222222222222223E-2},{"$f":"Z652*Y649","v":9.852216748768473E-3},{"$f":"AA652*Y649","v":9.852216748768473E-3},{"$f":"AB652*Y649","v":9.852216748768473E-3},{"$f":"AC652*Y649","v":9.852216748768473E-3},{"$f":"AD652*Y649","v":9.852216748768473E-3},{"$f":"AE652*Y649","v":9.852216748768473E-3},{"$f":"AF652*Y649","v":9.852216748768473E-3},{"$f":"AG652*Y649","v":9.852216748768473E-3},{"$f":"AH652*Y649","v":9.852216748768473E-3},{"$f":"AI652*Y649","v":9.852216748768473E-3},{"$f":"AJ652*Y649","v":9.852216748768473E-3},{"$f":"AK652*Y649","v":9.852216748768473E-3},null,null,"Mecânico Montador",{"$f":"AO652*$Y649","v":9.852216748768473E-3},9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,null,null,"Mecânico Montador",625,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,null,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,null,2544.921734713238,2544.921734713238,2544.921734713238,2544.921734713238,2544.921734713238,2544.921734713238,2544.921734713238,2544.921734713238,2544.921734713238,2544.921734713238,2544.921734713238,2544.921734713238]
[null,"Moleiro",1313.255756,6.5662787800000002,0.41077441111111102,null,613.48199999999997,28993.287776771613,28993.287776771613,28993.287776771613,28993.287776771613,28993.287776771613,28993.287776771613,28993.287776771613,28993.287776771613,28993.287776771613,28993.287776771613,28993.287776771613,28993.287776771613,347919.45332125935,null,null,"Moleiro",1.9704433497536946E-2,{"$f":"X650/X652","v":4.444444444444446E-2},{"$f":"Z652*Y650","v":1.9704433497536946E-2},{"$f":"AA652*Y650","v":1.9704433497536946E-2},{"$f":"AB652*Y650","v":1.9704433497536946E-2},{"$f":"AC652*Y650","v":1.9704433497536946E-2},{"$f":"AD652*Y650","v":1.9704433497536946E-2},{"$f":"AE652*Y650","v":1.9704433497536946E-2},{"$f":"AF652*Y650","v":1.9704433497536946E-2},{"$f":"AG652*Y650","v":1.9704433497536946E-2},{"$f":"AH652*Y650","v":1.9704433497536946E-2},{"$f":"AI652*Y650","v":1.9704433497536946E-2},{"$f":"AJ652*Y650","v":1.9704433497536946E-2},{"$f":"AK652*Y650","v":1.9704433497536946E-2},null,null,"Moleiro",{"$f":"AO652*$Y650","v":1.9704433497536946E-2},1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,null,null,"Moleiro",625,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,null,1313.255756,1313.255756,1313.255756,1313.255756,1313.255756,1313.255756,1313.255756,1313.255756,1313.255756,1313.255756,1313.255756,1313.255756,1313.255756,null,1861.9711538882225,1861.9711538882225,1861.9711538882225,1861.9711538882225,1861.9711538882225,1861.9711538882225,1861.9711538882225,1861.9711538882225,1861.9711538882225,1861.9711538882225,1861.9711538882225,1861.9711538882225]
[null,"Pintor",1477.9345759999999,7.38967288,0.41077441111111102,null,613.48199999999997,31727.952800699779,31727.952800699779,31727.952800699779,31727.952800699779,31727.952800699779,31727.952800699779,31727.952800699779,31727.952800699779,31727.952800699779,31727.952800699779,31727.952800699779,31727.952800699779,380735.43360839738,null,null,"Pintor",1.9704433497536946E-2,{"$f":"X651/X652","v":4.444444444444446E-2},{"$f":"Z652*Y651","v":1.9704433497536946E-2},{"$f":"AA652*Y651","v":1.9704433497536946E-2},{"$f":"AB652*Y651","v":1.9704433497536946E-2},{"$f":"AC652*Y651","v":1.9704433497536946E-2},{"$f":"AD652*Y651","v":1.9704433497536946E-2},{"$f":"AE652*Y651","v":1.9704433497536946E-2},{"$f":"AF652*Y651","v":1.9704433497536946E-2},{"$f":"AG652*Y651","v":1.9704433497536946E-2},{"$f":"AH652*Y651","v":1.9704433497536946E-2},{"$f":"AI652*Y651","v":1.9704433497536946E-2},{"$f":"AJ652*Y651","v":1.9704433497536946E-2},{"$f":"AK652*Y651","v":1.9704433497536946E-2},null,null,"Pintor",{"$f":"AO652*$Y651","v":1.9704433497536946E-2},1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,null,null,"Pintor",625,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,null,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,null,2095.4574425227352,2095.4574425227352,2095.4574425227352,2095.4574425227352,2095.4574425227352,2095.4574425227352,2095.4574425227352,2095.4574425227352,2095.4574425227352,2095.4574425227352,2095.4574425227352,2095.4574425227352]
[null,"Sub-total manutenção",null,null,null,null,null,{"$f":"SUM(H632:H651)","v":672494.11413047882},672494.11413047882,672494.11413047882,672494.11413047882,672494.11413047882,672494.11413047882,672494.11413047882,672494.11413047882,672494.11413047882,672494.11413047882,672494.11413047882,672494.11413047882,8069929.3695657458,null,null,"Sub-total manutenção",{"$f":"SUM(X632:X651)","v":0.44334975369458113},{"$f":"X652/X652","v":1},{"$f":"'FU Resumo'!$F90","v":0.44334975369458113},{"$f":"'FU Resumo'!$F91","v":0.44334975369458113},{"$f":"'FU Resumo'!$F92","v":0.44334975369458113},{"$f":"'FU Resumo'!$F93","v":0.44334975369458113},{"$f":"'FU Resumo'!$F94","v":0.44334975369458113},{"$f":"'FU Resumo'!$F95","v":0.44334975369458113},{"$f":"'FU Resumo'!$F96","v":0.44334975369458113},{"$f":"'FU Resumo'!$F97","v":0.44334975369458113},{"$f":"'FU Resumo'!$F98","v":0.44334975369458113},{"$f":"'FU Resumo'!$F99","v":0.44334975369458113},{"$f":"'FU Resumo'!$F100","v":0.44334975369458113},{"$f":"'FU Resumo'!$F101","v":0.44334975369458113},null,null,"Sub-total manutenção",{"$f":"'FU Resumo'!$L90","v":0.44334975369458113},{"$f":"'FU Resumo'!$L91","v":0.44334975369458113},{"$f":"'FU Resumo'!$L92","v":0.44334975369458113},{"$f":"'FU Resumo'!$L93","v":0.44334975369458113},{"$f":"'FU Resumo'!$L94","v":0.44334975369458113},{"$f":"'FU Resumo'!$L95","v":0.44334975369458113},{"$f":"'FU Resumo'!$L96","v":0.44334975369458113},{"$f":"'FU Resumo'!$L97","v":0.44334975369458113},{"$f":"'FU Resumo'!$L98","v":0.44334975369458113},{"$f":"'FU Resumo'!$L99","v":0.44334975369458113},{"$f":"'FU Resumo'!$L100","v":0.44334975369458113},{"$f":"'FU Resumo'!$L101","v":0.44334975369458113},null,null,"Sub-total manutenção",625,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4]
[null,null,null,null,null,"Total Geral Mensal Pessoal de Operação",null,{"$f":"H618+H631+H652","v":7050395.2039675862},7048000.0434107836,6977389.8677519858,6966593.0266874768,6976792.9387548622,6777002.2380052134,6220720.742244415,6758717.5605222695,6693616.7971122805,6593913.2017495334,6485367.8840370923,6492509.2511014771,81041018.755344972]
[]
["Administração - Composição do Custo Unitário Por Função",null,null,null,null,null,{"$f":"G620","v":"Ano 8"},"Administração - Composição de Custo Total Mensal",null,null,null,null,null,null,null,null,null,null,null,"R$"]
["Funções","Cargo","Salário","Hs Extras","Enc.","R$ Total",{"$f":"G621","v":"Benefícios"},{"$f":"H603","v":"2020-07-01"},{"$f":"DATE(YEAR(H656),MONTH(H656)+1,DAY(H656))","v":"2020-08-01"},"2020-09-01","2020-10-01","2020-11-01","2020-12-01","2021-01-01","2021-02-01","2021-03-01","2021-04-01","2021-05-01","2021-06-01","Total",null,"Fator Utilização Mensal",null,{"$f":"X621","v":"Ano 8"},null,"FU FOLHA DE PAGAMENTO",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X656","v":"Ano 8"},"FU Benefícios","FU FÍSICO PARA CÁLCULOS DOS BENEFÍCIOS",null,null,null,null,null,null,null,null,null,null,null,null,"Frota Mensal",null,null,{"$f":"BE621","v":"Ano 8"},null,null,null,null,null,null,null,null,null,null,null,null,"Salário",{"$f":"H656","v":"2020-07-01"},{"$f":"DATE(YEAR(BS656),MONTH(BS656)+1,DAY(BS656))","v":"2020-08-01"},"2020-09-01","2020-10-01","2020-11-01","2020-12-01","2021-01-01","2021-02-01","2021-03-01","2021-04-01","2021-05-01","2021-06-01",null,{"$f":"BS656","v":"2020-07-01"},{"$f":"DATE(YEAR(CF656),MONTH(CF656)+1,DAY(CF656))","v":"2020-08-01"},"2020-09-01","2020-10-01","2020-11-01","2020-12-01","2021-01-01","2021-02-01","2021-03-01","2021-04-01","2021-05-01","2021-06-01"]
[null,null,"base","e Adic.","Soc.","Por",{"$f":"G622","v":"R$ por"},"R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","Durante o",null,"Funções","Cargo","FU",null,{"$f":"H656","v":44013},44044,44075,44105,44136,44166,44197,44228,44256,44287,44317,44348,null,"Funções","Cargo",{"$f":"Z657","v":"2020-07-01"},"2020-08-01","2020-09-01","2020-10-01","2020-11-01","2020-12-01","2021-01-01","2021-02-01","2021-03-01","2021-04-01","2021-05-01","2021-06-01",null,"Funções","Cargo","Frota",{"$f":"Z657","v":"2020-07-01"},"2020-08-01","2020-09-01","2020-10-01","2020-11-01","2020-12-01","2021-01-01","2021-02-01","2021-03-01","2021-04-01","2021-05-01","2021-06-01",null,"base","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$",null,"R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$"]
[null,null,"(R$/mês)","Not.","%","Função",{"$f":"G623","v":"mês"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T623","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",null,"(R$/mês)"]
["Administração","Gerente Adm. Financeiro",{"$f":"C573","v":4078.17},0,{"$f":"E651","v":0.41077441111111102},null,{"$f":"G651","v":613.48199999999997},{"$f":"(CF659*Z659*BE659)+($G659*AO659*BE659)","v":6214.2225168599307},6214.2225168599307,6214.2225168599307,6214.2225168599307,6214.2225168599307,6214.2225168599307,6214.2225168599307,6214.2225168599307,6214.2225168599307,6214.2225168599307,6214.2225168599307,6214.2225168599307,{"$f":"SUM(H659:S659)","v":74570.670202319176},null,"Administração",{"$f":"B659","v":"Gerente Adm. Financeiro"},{"$f":"X573","v":1.6420361247947454E-3},{"$f":"X659/X684","v":2.7027027027027035E-2},{"$f":"$Y659*Z684","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,"Administração",{"$f":"W659","v":"Gerente Adm. Financeiro"},{"$f":"$Y659*AO684","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,"Administração",{"$f":"W659","v":"Gerente Adm. Financeiro"},{"$f":"BD$11","v":625},{"$f":"BE652","v":594.4},594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,null,{"$f":"C659","v":4078.17},{"$f":"$BR659*BS$618","v":4078.17},4078.17,4078.17,4078.17,4078.17,4078.17,4078.17,4078.17,4078.17,4078.17,4078.17,4078.17,null,{"$f":"((BS659+$D659)*($E659/100*100+1))","v":5753.3778801609997},5753.3778801609997,5753.3778801609997,5753.3778801609997,5753.3778801609997,5753.3778801609997,5753.3778801609997,5753.3778801609997,5753.3778801609997,5753.3778801609997,5753.3778801609997,5753.3778801609997]
[null,"Gerente de Operação",4078.17,0,{"$f":"E659","v":0.41077441111111102},null,{"$f":"G659","v":613.48199999999997},6214.2225168599307,6214.2225168599307,6214.2225168599307,6214.2225168599307,6214.2225168599307,6214.2225168599307,6214.2225168599307,6214.2225168599307,6214.2225168599307,6214.2225168599307,6214.2225168599307,6214.2225168599307,74570.670202319176,null,null,"Gerente de Operação",1.6420361247947454E-3,{"$f":"X660/X684","v":2.7027027027027035E-2},{"$f":"$Y660*Z684","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Gerente de Operação",{"$f":"$Y660*AO684","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Gerente de Operação",625,{"$f":"BE659","v":594.4},{"$f":"BF659","v":594.4},{"$f":"BG659","v":594.4},{"$f":"BH659","v":594.4},{"$f":"BI659","v":594.4},{"$f":"BJ659","v":594.4},{"$f":"BK659","v":594.4},{"$f":"BL659","v":594.4},{"$f":"BM659","v":594.4},{"$f":"BN659","v":594.4},{"$f":"BO659","v":594.4},{"$f":"BP659","v":594.4},null,4078.17,4078.17,4078.17,4078.17,4078.17,4078.17,4078.17,4078.17,4078.17,4078.17,4078.17,4078.17,4078.17,null,5753.3778801609997,5753.3778801609997,5753.3778801609997,5753.3778801609997,5753.3778801609997,5753.3778801609997,5753.3778801609997,5753.3778801609997,5753.3778801609997,5753.3778801609997,5753.3778801609997,5753.3778801609997]
[null,"Controle de Manutenção",2578.17,0,0.41077441111111102,null,613.48199999999997,4148.7931819721371,4148.7931819721371,4148.7931819721371,4148.7931819721371,4148.7931819721371,4148.7931819721371,4148.7931819721371,4148.7931819721371,4148.7931819721371,4148.7931819721371,4148.7931819721371,4148.7931819721371,49785.518183665634,null,null,"Controle de Manutenção",1.6420361247947454E-3,{"$f":"X661/X684","v":2.7027027027027035E-2},{"$f":"$Y661*Z684","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Controle de Manutenção",{"$f":"$Y661*AO684","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Controle de Manutenção",625,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,null,2578.17,2578.17,2578.17,2578.17,2578.17,2578.17,2578.17,2578.17,2578.17,2578.17,2578.17,2578.17,2578.17,null,3637.2162634943329,3637.2162634943329,3637.2162634943329,3637.2162634943329,3637.2162634943329,3637.2162634943329,3637.2162634943329,3637.2162634943329,3637.2162634943329,3637.2162634943329,3637.2162634943329,3637.2162634943329]
[null,"Auxiliar de Contabilidade",978.17,0,0.41077441111111102,null,613.48199999999997,1945.6685580918233,1945.6685580918233,1945.6685580918233,1945.6685580918233,1945.6685580918233,1945.6685580918233,1945.6685580918233,1945.6685580918233,1945.6685580918233,1945.6685580918233,1945.6685580918233,1945.6685580918233,23348.022697101882,null,null,"Auxiliar de Contabilidade",1.6420361247947454E-3,{"$f":"X662/X684","v":2.7027027027027035E-2},{"$f":"$Y662*Z684","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Auxiliar de Contabilidade",{"$f":"$Y662*AO684","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Auxiliar de Contabilidade",625,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,null,978.17,978.17,978.17,978.17,978.17,978.17,978.17,978.17,978.17,978.17,978.17,978.17,978.17,null,1379.9772057165553,1379.9772057165553,1379.9772057165553,1379.9772057165553,1379.9772057165553,1379.9772057165553,1379.9772057165553,1379.9772057165553,1379.9772057165553,1379.9772057165553,1379.9772057165553,1379.9772057165553]
[null,"Assist. Adm./Financeiro",878.17,0,0.41077441111111102,null,613.48199999999997,5423.9198072979116,5423.9198072979116,5423.9198072979116,5423.9198072979116,5423.9198072979116,5423.9198072979116,5423.9198072979116,5423.9198072979116,5423.9198072979116,5423.9198072979116,5423.9198072979116,5423.9198072979116,65087.037687574943,null,null,"Assist. Adm./Financeiro",4.9261083743842365E-3,{"$f":"X663/X684","v":8.1081081081081113E-2},{"$f":"$Y663*Z684","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Assist. Adm./Financeiro",{"$f":"$Y663*AO684","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Assist. Adm./Financeiro",625,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,null,878.17,878.17,878.17,878.17,878.17,878.17,878.17,878.17,878.17,878.17,878.17,878.17,878.17,null,1238.8997646054443,1238.8997646054443,1238.8997646054443,1238.8997646054443,1238.8997646054443,1238.8997646054443,1238.8997646054443,1238.8997646054443,1238.8997646054443,1238.8997646054443,1238.8997646054443,1238.8997646054443]
[null,"Contador",2278.17,0,0.41077441111111102,null,613.48199999999997,3735.7073149945782,3735.7073149945782,3735.7073149945782,3735.7073149945782,3735.7073149945782,3735.7073149945782,3735.7073149945782,3735.7073149945782,3735.7073149945782,3735.7073149945782,3735.7073149945782,3735.7073149945782,44828.487779934941,null,null,"Contador",1.6420361247947454E-3,{"$f":"X664/X684","v":2.7027027027027035E-2},{"$f":"$Y664*Z684","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Contador",{"$f":"$Y664*AO684","v":1.6420361247947454E-3},{"$f":"$Y664*AP684","v":1.6420361247947454E-3},{"$f":"$Y664*AQ684","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Contador",625,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,null,2278.17,2278.17,2278.17,2278.17,2278.17,2278.17,2278.17,2278.17,2278.17,2278.17,2278.17,2278.17,2278.17,null,3213.9839401609997,3213.9839401609997,3213.9839401609997,3213.9839401609997,3213.9839401609997,3213.9839401609997,3213.9839401609997,3213.9839401609997,3213.9839401609997,3213.9839401609997,3213.9839401609997,3213.9839401609997]
[null,"Auxiliar Adm./Financ.",798.17,0,0.41077441111111102,null,613.48199999999997,5093.4511137158643,5093.4511137158643,5093.4511137158643,5093.4511137158643,5093.4511137158643,5093.4511137158643,5093.4511137158643,5093.4511137158643,5093.4511137158643,5093.4511137158643,5093.4511137158643,5093.4511137158643,61121.413364590357,null,null,"Auxiliar Adm./Financ.",4.9261083743842365E-3,{"$f":"X665/X684","v":8.1081081081081113E-2},{"$f":"$Y665*Z684","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Auxiliar Adm./Financ.",{"$f":"$Y665*AO684","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Auxiliar Adm./Financ.",625,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,null,798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,null,1126.0378117165553,1126.0378117165553,1126.0378117165553,1126.0378117165553,1126.0378117165553,1126.0378117165553,1126.0378117165553,1126.0378117165553,1126.0378117165553,1126.0378117165553,1126.0378117165553,1126.0378117165553]
[null,"Secretária Executiva",1578.17,0,0.41077441111111102,null,613.48199999999997,2771.8402920469407,2771.8402920469407,2771.8402920469407,2771.8402920469407,2771.8402920469407,2771.8402920469407,2771.8402920469407,2771.8402920469407,2771.8402920469407,2771.8402920469407,2771.8402920469407,2771.8402920469407,33262.083504563292,null,null,"Secretária Executiva",1.6420361247947454E-3,{"$f":"X666/X684","v":2.7027027027027035E-2},{"$f":"$Y666*Z684","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Secretária Executiva",{"$f":"$Y666*AO684","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Secretária Executiva",625,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,null,1578.17,1578.17,1578.17,1578.17,1578.17,1578.17,1578.17,1578.17,1578.17,1578.17,1578.17,1578.17,1578.17,null,2226.4418523832219,2226.4418523832219,2226.4418523832219,2226.4418523832219,2226.4418523832219,2226.4418523832219,2226.4418523832219,2226.4418523832219,2226.4418523832219,2226.4418523832219,2226.4418523832219,2226.4418523832219]
[null,"Telefonista",798.17,0,0.41077441111111102,null,613.48199999999997,3395.6340758105762,3395.6340758105762,3395.6340758105762,3395.6340758105762,3395.6340758105762,3395.6340758105762,3395.6340758105762,3395.6340758105762,3395.6340758105762,3395.6340758105762,3395.6340758105762,3395.6340758105762,40747.608909726914,null,null,"Telefonista",3.2840722495894909E-3,{"$f":"X667/X684","v":5.4054054054054071E-2},{"$f":"$Y667*Z684","v":3.2840722495894909E-3},3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,null,null,"Telefonista",{"$f":"$Y667*AO684","v":3.2840722495894909E-3},3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,{"$f":"$Y667*AZ684","v":3.2840722495894909E-3},null,null,"Telefonista",625,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,null,798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,null,1126.0378117165553,1126.0378117165553,1126.0378117165553,1126.0378117165553,1126.0378117165553,1126.0378117165553,1126.0378117165553,1126.0378117165553,1126.0378117165553,1126.0378117165553,1126.0378117165553,1126.0378117165553]
[null,"Aux de serviços gerais",798.17,0,0.41077441111111102,null,613.48199999999997,3395.6340758105762,3395.6340758105762,3395.6340758105762,3395.6340758105762,3395.6340758105762,3395.6340758105762,3395.6340758105762,3395.6340758105762,3395.6340758105762,3395.6340758105762,3395.6340758105762,3395.6340758105762,40747.608909726914,null,null,"Aux de serviços gerais",3.2840722495894909E-3,{"$f":"X668/X684","v":5.4054054054054071E-2},{"$f":"$Y668*Z684","v":3.2840722495894909E-3},3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,null,null,"Aux de serviços gerais",{"$f":"$Y668*AO684","v":3.2840722495894909E-3},3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,null,null,"Aux de serviços gerais",625,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,null,798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,null,1126.0378117165553,1126.0378117165553,1126.0378117165553,1126.0378117165553,1126.0378117165553,1126.0378117165553,1126.0378117165553,1126.0378117165553,1126.0378117165553,1126.0378117165553,1126.0378117165553,1126.0378117165553]
[null,"Enc.Depto.Pessoal",3278.17,0,0.41077441111111102,null,613.48199999999997,5112.6602049197736,5112.6602049197736,5112.6602049197736,5112.6602049197736,5112.6602049197736,5112.6602049197736,5112.6602049197736,5112.6602049197736,5112.6602049197736,5112.6602049197736,5112.6602049197736,5112.6602049197736,61351.922459037298,null,null,"Enc.Depto.Pessoal",1.6420361247947454E-3,{"$f":"X669/X684","v":2.7027027027027035E-2},{"$f":"$Y669*Z684","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Enc.Depto.Pessoal",{"$f":"$Y669*AO684","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Enc.Depto.Pessoal",625,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,null,3278.17,3278.17,3278.17,3278.17,3278.17,3278.17,3278.17,3278.17,3278.17,3278.17,3278.17,3278.17,3278.17,null,4624.7583512721103,4624.7583512721103,{"$f":"((BU669+$D669)*($E669/100*100+1))","v":4624.7583512721103},4624.7583512721103,4624.7583512721103,4624.7583512721103,4624.7583512721103,4624.7583512721103,4624.7583512721103,4624.7583512721103,4624.7583512721103,4624.7583512721103]
[null,"Auxiliar Administrativo",848.17,0,0.41077441111111102,null,613.48199999999997,3533.3293648030958,3533.3293648030958,3533.3293648030958,3533.3293648030958,3533.3293648030958,3533.3293648030958,3533.3293648030958,3533.3293648030958,3533.3293648030958,3533.3293648030958,3533.3293648030958,3533.3293648030958,42399.95237763715,null,null,"Auxiliar Administrativo",3.2840722495894909E-3,{"$f":"X670/X684","v":5.4054054054054071E-2},{"$f":"$Y670*Z684","v":3.2840722495894909E-3},3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,null,null,"Auxiliar Administrativo",{"$f":"$Y670*AO684","v":3.2840722495894909E-3},3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,null,null,"Auxiliar Administrativo",625,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,null,848.17,848.17,848.17,848.17,848.17,848.17,848.17,848.17,848.17,848.17,848.17,848.17,848.17,null,1196.5765322721109,1196.5765322721109,1196.5765322721109,1196.5765322721109,1196.5765322721109,1196.5765322721109,1196.5765322721109,1196.5765322721109,1196.5765322721109,1196.5765322721109,1196.5765322721109,1196.5765322721109]
[null,"Psicólogo",3078.17,0,0.41077441111111102,null,613.48199999999997,4837.2696269347343,4837.2696269347343,4837.2696269347343,4837.2696269347343,4837.2696269347343,4837.2696269347343,4837.2696269347343,4837.2696269347343,4837.2696269347343,4837.2696269347343,4837.2696269347343,4837.2696269347343,58047.235523216827,null,null,"Psicólogo",1.6420361247947454E-3,{"$f":"X671/X684","v":2.7027027027027035E-2},{"$f":"$Y671*Z684","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Psicólogo",{"$f":"$Y671*AO684","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Psicólogo",625,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,null,3078.17,3078.17,3078.17,3078.17,3078.17,3078.17,3078.17,3078.17,3078.17,3078.17,3078.17,3078.17,3078.17,null,4342.6034690498882,4342.6034690498882,4342.6034690498882,4342.6034690498882,4342.6034690498882,4342.6034690498882,4342.6034690498882,4342.6034690498882,4342.6034690498882,4342.6034690498882,4342.6034690498882,4342.6034690498882]
[null,"Auxiliar Administrativo",778.17,0,0.41077441111111102,null,613.48199999999997,1670.2779801067841,1670.2779801067841,1670.2779801067841,1670.2779801067841,1670.2779801067841,1670.2779801067841,1670.2779801067841,1670.2779801067841,1670.2779801067841,1670.2779801067841,1670.2779801067841,1670.2779801067841,20043.335761281411,null,null,"Auxiliar Administrativo",1.6420361247947454E-3,{"$f":"X672/X684","v":2.7027027027027035E-2},{"$f":"$Y672*Z684","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Auxiliar Administrativo",{"$f":"$Y672*AO684","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Auxiliar Administrativo",625,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,null,778.17,778.17,778.17,778.17,778.17,778.17,778.17,778.17,778.17,778.17,778.17,778.17,778.17,null,1097.8223234943332,1097.8223234943332,1097.8223234943332,1097.8223234943332,1097.8223234943332,1097.8223234943332,1097.8223234943332,1097.8223234943332,1097.8223234943332,1097.8223234943332,1097.8223234943332,1097.8223234943332]
[null,"Assist.Recrut./Seleção",1078.17,0,0.41077441111111102,null,613.48199999999997,2083.363847084343,2083.363847084343,2083.363847084343,2083.363847084343,2083.363847084343,2083.363847084343,2083.363847084343,2083.363847084343,2083.363847084343,2083.363847084343,2083.363847084343,2083.363847084343,25000.366165012118,null,null,"Assist.Recrut./Seleção",1.6420361247947454E-3,{"$f":"X673/X684","v":2.7027027027027035E-2},{"$f":"$Y673*Z684","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Assist.Recrut./Seleção",{"$f":"$Y673*AO684","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Assist.Recrut./Seleção",625,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,null,1078.17,1078.17,1078.17,1078.17,1078.17,1078.17,1078.17,1078.17,1078.17,1078.17,1078.17,1078.17,1078.17,null,1521.0546468276666,1521.0546468276666,1521.0546468276666,1521.0546468276666,1521.0546468276666,1521.0546468276666,1521.0546468276666,1521.0546468276666,1521.0546468276666,1521.0546468276666,1521.0546468276666,1521.0546468276666]
[null,"Assist.Treinam./Capac.",1078.17,0,0.41077441111111102,null,613.48199999999997,2083.363847084343,2083.363847084343,2083.363847084343,2083.363847084343,2083.363847084343,2083.363847084343,2083.363847084343,2083.363847084343,2083.363847084343,2083.363847084343,2083.363847084343,2083.363847084343,25000.366165012118,null,null,"Assist.Treinam./Capac.",1.6420361247947454E-3,{"$f":"X674/X684","v":2.7027027027027035E-2},{"$f":"$Y674*Z684","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Assist.Treinam./Capac.",{"$f":"$Y674*AO684","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Assist.Treinam./Capac.",625,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,null,1078.17,1078.17,1078.17,1078.17,1078.17,1078.17,1078.17,1078.17,1078.17,1078.17,1078.17,1078.17,1078.17,null,1521.0546468276666,1521.0546468276666,1521.0546468276666,1521.0546468276666,1521.0546468276666,1521.0546468276666,1521.0546468276666,1521.0546468276666,1521.0546468276666,1521.0546468276666,1521.0546468276666,1521.0546468276666]
[null,"Assessor Jurídico",1578.17,0,0.41077441111111102,null,613.48199999999997,2771.8402920469407,2771.8402920469407,2771.8402920469407,2771.8402920469407,2771.8402920469407,2771.8402920469407,2771.8402920469407,2771.8402920469407,2771.8402920469407,2771.8402920469407,2771.8402920469407,2771.8402920469407,33262.083504563292,null,null,"Assessor Jurídico",1.6420361247947454E-3,{"$f":"X675/X684","v":2.7027027027027035E-2},{"$f":"$Y675*Z684","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Assessor Jurídico",{"$f":"$Y675*AO684","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Assessor Jurídico",{"$f":"BD674","v":625},594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,null,1578.17,{"$f":"$BR675*BS$618","v":1578.17},1578.17,1578.17,1578.17,1578.17,1578.17,1578.17,1578.17,1578.17,1578.17,1578.17,1578.17,null,2226.4418523832219,2226.4418523832219,2226.4418523832219,2226.4418523832219,2226.4418523832219,2226.4418523832219,2226.4418523832219,2226.4418523832219,2226.4418523832219,2226.4418523832219,2226.4418523832219,2226.4418523832219]
[null,"Auxiliar de Compras",778.17,0,0.41077441111111102,null,613.48199999999997,1670.2779801067841,1670.2779801067841,1670.2779801067841,1670.2779801067841,1670.2779801067841,1670.2779801067841,1670.2779801067841,1670.2779801067841,1670.2779801067841,1670.2779801067841,1670.2779801067841,1670.2779801067841,20043.335761281411,null,null,"Auxiliar de Compras",1.6420361247947454E-3,{"$f":"X676/X684","v":2.7027027027027035E-2},{"$f":"$Y676*Z684","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,{"$f":"$Y676*AF684","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Auxiliar de Compras",{"$f":"$Y676*AO684","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Auxiliar de Compras",625,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,null,778.17,778.17,778.17,778.17,778.17,778.17,778.17,778.17,778.17,778.17,778.17,778.17,778.17,null,1097.8223234943332,1097.8223234943332,1097.8223234943332,1097.8223234943332,{"$f":"((BW676+$D676)*($E676/100*100+1))","v":1097.8223234943332},1097.8223234943332,1097.8223234943332,1097.8223234943332,1097.8223234943332,1097.8223234943332,1097.8223234943332,1097.8223234943332]
[null,"Médico do Trabalho",2778.17,0,0.41077441111111102,null,613.48199999999997,4424.1837599571763,4424.1837599571763,4424.1837599571763,4424.1837599571763,4424.1837599571763,4424.1837599571763,4424.1837599571763,4424.1837599571763,4424.1837599571763,4424.1837599571763,4424.1837599571763,4424.1837599571763,53090.205119486105,null,null,"Médico do Trabalho",1.6420361247947454E-3,{"$f":"X677/X684","v":2.7027027027027035E-2},{"$f":"$Y677*Z684","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,{"$f":"$Y677*AF684","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Médico do Trabalho",{"$f":"$Y677*AO684","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Médico do Trabalho",625,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,null,2778.17,2778.17,2778.17,2778.17,2778.17,2778.17,2778.17,2778.17,2778.17,2778.17,2778.17,2778.17,2778.17,null,3919.371145716555,3919.371145716555,3919.371145716555,3919.371145716555,3919.371145716555,3919.371145716555,3919.371145716555,3919.371145716555,3919.371145716555,3919.371145716555,3919.371145716555,3919.371145716555]
[null,"Eng. Seg. Trabalho",2778.17,0,0.41077441111111102,null,613.48199999999997,4424.1837599571763,4424.1837599571763,4424.1837599571763,4424.1837599571763,4424.1837599571763,4424.1837599571763,4424.1837599571763,4424.1837599571763,4424.1837599571763,4424.1837599571763,4424.1837599571763,4424.1837599571763,53090.205119486105,null,null,"Eng. Seg. Trabalho",1.6420361247947454E-3,{"$f":"X678/X684","v":2.7027027027027035E-2},{"$f":"$Y678*Z684","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,{"$f":"$Y678*AF684","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Eng. Seg. Trabalho",{"$f":"$Y678*AO684","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Eng. Seg. Trabalho",625,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,null,2778.17,2778.17,2778.17,2778.17,2778.17,2778.17,2778.17,2778.17,2778.17,2778.17,2778.17,2778.17,2778.17,null,3919.371145716555,3919.371145716555,3919.371145716555,3919.371145716555,3919.371145716555,3919.371145716555,3919.371145716555,3919.371145716555,3919.371145716555,3919.371145716555,3919.371145716555,3919.371145716555]
[null,"Téc. Seg. do Trabalho",2058.17,0,0.41077441111111102,null,613.48199999999997,3432.7776792110344,3432.7776792110344,3432.7776792110344,3432.7776792110344,3432.7776792110344,3432.7776792110344,3432.7776792110344,3432.7776792110344,3432.7776792110344,3432.7776792110344,3432.7776792110344,3432.7776792110344,41193.332150532413,null,null,"Téc. Seg. do Trabalho",1.6420361247947454E-3,{"$f":"X679/X684","v":2.7027027027027035E-2},{"$f":"$Y679*Z684","v":1.6420361247947454E-3},{"$f":"$Y679*AA684","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,{"$f":"$Y679*AF684","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Téc. Seg. do Trabalho",{"$f":"$Y679*AO684","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Téc. Seg. do Trabalho",625,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,null,2058.17,2058.17,2058.17,2058.17,2058.17,2058.17,2058.17,2058.17,2058.17,2058.17,2058.17,2058.17,2058.17,null,2903.613569716555,2903.613569716555,2903.613569716555,2903.613569716555,2903.613569716555,2903.613569716555,2903.613569716555,2903.613569716555,2903.613569716555,2903.613569716555,2903.613569716555,2903.613569716555]
[null,"Auxiliar de CPD",1278.17,0,0.41077441111111102,null,613.48199999999997,2358.7544250693823,2358.7544250693823,2358.7544250693823,{"$f":"(CI680*AC680*BH680)+($G680*AR680*BH680)","v":2358.7544250693823},2358.7544250693823,2358.7544250693823,2358.7544250693823,2358.7544250693823,2358.7544250693823,2358.7544250693823,2358.7544250693823,2358.7544250693823,28305.053100832589,null,null,"Auxiliar de CPD",1.6420361247947454E-3,{"$f":"X680/X684","v":2.7027027027027035E-2},{"$f":"$Y680*Z684","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,{"$f":"$Y680*AH684","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Auxiliar de CPD",{"$f":"$Y680*AO684","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Auxiliar de CPD",625,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,null,1278.17,1278.17,1278.17,1278.17,1278.17,1278.17,1278.17,1278.17,1278.17,1278.17,1278.17,1278.17,1278.17,null,1803.2095290498887,1803.2095290498887,1803.2095290498887,1803.2095290498887,1803.2095290498887,{"$f":"((BX680+$D680)*($E680/100*100+1))","v":1803.2095290498887},1803.2095290498887,1803.2095290498887,1803.2095290498887,1803.2095290498887,1803.2095290498887,1803.2095290498887]
[null,"Técnico em Informática",878.17,0,0.41077441111111102,null,613.48199999999997,{"$f":"(CF681*Z681*BE681)+($G681*AO681*BE681)","v":1807.9732690993037},1807.9732690993037,1807.9732690993037,1807.9732690993037,1807.9732690993037,1807.9732690993037,1807.9732690993037,1807.9732690993037,1807.9732690993037,1807.9732690993037,1807.9732690993037,1807.9732690993037,21695.679229191646,null,null,"Técnico em Informática",1.6420361247947454E-3,{"$f":"X681/X684","v":2.7027027027027035E-2},{"$f":"$Y681*Z684","v":1.6420361247947454E-3},{"$f":"$Y681*AA684","v":1.6420361247947454E-3},{"$f":"$Y681*AB684","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,{"$f":"$Y681*AH684","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Técnico em Informática",{"$f":"$Y681*AO684","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Técnico em Informática",625,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,null,878.17,878.17,878.17,878.17,878.17,878.17,878.17,878.17,878.17,878.17,878.17,878.17,878.17,null,{"$f":"((BS681+$D681)*($E681/100*100+1))","v":1238.8997646054443},1238.8997646054443,1238.8997646054443,1238.8997646054443,1238.8997646054443,1238.8997646054443,1238.8997646054443,1238.8997646054443,1238.8997646054443,1238.8997646054443,1238.8997646054443,1238.8997646054443]
[null,"Aux.Monitoramento",808.17,0,0.41077441111111102,null,613.48199999999997,6846.3462672181595,6846.3462672181595,6846.3462672181595,6846.3462672181595,6846.3462672181595,6846.3462672181595,6846.3462672181595,6846.3462672181595,6846.3462672181595,6846.3462672181595,6846.3462672181595,6846.3462672181595,82156.155206617943,null,null,"Aux.Monitoramento",6.5681444991789817E-3,{"$f":"X682/X684","v":0.10810810810810814},{"$f":"$Y682*Z684","v":6.5681444991789817E-3},{"$f":"$Y682*AA684","v":6.5681444991789817E-3},6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,{"$f":"$Y682*AH684","v":6.5681444991789817E-3},6.5681444991789817E-3,6.5681444991789817E-3,{"$f":"$Y682*AK684","v":6.5681444991789817E-3},null,null,"Aux.Monitoramento",{"$f":"$Y682*AO684","v":6.5681444991789817E-3},6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,null,null,"Aux.Monitoramento",625,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,null,808.17,808.17,808.17,808.17,808.17,808.17,808.17,808.17,808.17,808.17,808.17,808.17,808.17,null,1140.1455558276664,1140.1455558276664,1140.1455558276664,1140.1455558276664,1140.1455558276664,1140.1455558276664,1140.1455558276664,1140.1455558276664,1140.1455558276664,1140.1455558276664,1140.1455558276664,1140.1455558276664]
[null,"Porteiro",878.17,0,0.41077441111111102,null,613.48199999999997,{"$f":"(CF683*Z683*BE683)+($G683*AO683*BE683)","v":5423.9198072979116},5423.9198072979116,5423.9198072979116,5423.9198072979116,5423.9198072979116,5423.9198072979116,5423.9198072979116,5423.9198072979116,5423.9198072979116,5423.9198072979116,5423.9198072979116,5423.9198072979116,{"$f":"SUM(H683:S683)","v":65087.037687574943},null,null,"Porteiro",4.9261083743842365E-3,{"$f":"X683/X684","v":8.1081081081081113E-2},{"$f":"$Y683*Z684","v":4.9261083743842365E-3},{"$f":"$Y683*AA684","v":4.9261083743842365E-3},{"$f":"$Y683*AB684","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Porteiro",{"$f":"$Y683*AO684","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Porteiro",625,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,null,878.17,878.17,878.17,878.17,878.17,878.17,878.17,878.17,878.17,878.17,878.17,878.17,878.17,null,1238.8997646054443,1238.8997646054443,1238.8997646054443,1238.8997646054443,1238.8997646054443,1238.8997646054443,1238.8997646054443,1238.8997646054443,1238.8997646054443,1238.8997646054443,1238.8997646054443,1238.8997646054443]
[null,"Totais.........................",null,null,null,null,null,{"$f":"SUM(H659:H683)","v":94819.615564357198},{"$f":"SUM(I659:I683)","v":94819.615564357198},{"$f":"SUM(J659:J683)","v":94819.615564357198},94819.615564357198,94819.615564357198,94819.615564357198,94819.615564357198,94819.615564357198,94819.615564357198,94819.615564357198,94819.615564357198,94819.615564357198,{"$f":"SUM(T659:T683)","v":1137835.3867722866},null,null,"Totais.........................",{"$f":"SUM(X659:X683)","v":6.0755336617405564E-2},{"$f":"X684/X684","v":1},{"$f":"'FU Resumo'!$G90","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G91","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G92","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G93","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G94","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G95","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G96","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G97","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G98","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G99","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G100","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G101","v":6.0755336617405564E-2},null,null,"Totais.........................",{"$f":"'FU Resumo'!$M90","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M91","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M92","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M93","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M94","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M95","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M96","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M97","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M98","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M99","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M100","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M101","v":6.0755336617405564E-2},null,null,"Totais.........................",625,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4]
[null,null,null,null,null,"Outros",null,{"$f":"'R$ Estações'!H84","v":87785.719286625856},{"$f":"'R$ Estações'!H85","v":86752.946118547916},{"$f":"'R$ Estações'!H86","v":80523.687238761646},{"$f":"'R$ Estações'!H87","v":108359.03591388914},{"$f":"'R$ Estações'!H88","v":102394.31834064751},{"$f":"'R$ Estações'!H89","v":97423.720362946187},{"$f":"'R$ Estações'!H90","v":99533.407628776346},{"$f":"'R$ Estações'!H91","v":92350.584397833736},{"$f":"'R$ Estações'!H92","v":109794.58367298009},{"$f":"'R$ Estações'!H93","v":111846.81888182084},{"$f":"'R$ Estações'!H94","v":110820.70127740048},{"$f":"'R$ Estações'!H95","v":110820.70127740048},{"$f":"SUM(H685:S685)","v":1198406.22439763}]
[null,null,null,null,null,"Total Geral Administração",null,{"$f":"H684+H685","v":182605.33485098305},{"$f":"I684+I685","v":181572.56168290513},{"$f":"J684+J685","v":175343.30280311883},{"$f":"K684+K685","v":203178.65147824632},197213.9339050047,192243.33592730339,194353.02319313353,187170.19996219093,204614.19923733728,206666.43444617803,205640.31684175768,205640.31684175768,{"$f":"T684+T685","v":2336241.6111699166}]
["Planilha 2 - Demonstração do Custo com Pessoal",null,null,null,null,{"$f":"G688","v":"Ano 9"},null,null,null,null,{"$f":"F687","v":"Ano 9"},null,null,null,null,{"$f":"K687","v":"Ano 9"},null,null,null,null,{"$f":"P687","v":"Ano 9"},null,null,null,null,null,{"$f":"U687","v":"Ano 9"},null,null,null,null,{"$f":"AA687","v":"Ano 9"},null,null,null,null,{"$f":"AF687","v":"Ano 9"},null,null,null,{"$f":"AK687","v":"Ano 9"},null,null,null,null,{"$f":"AO687","v":"Ano 9"},null,null,null,null,{"$f":"AT687","v":"Ano 9"},null,null,null,null,null,{"$f":"AK687","v":"Ano 9"},null,null,null,null,{"$f":"BE687","v":"Ano 9"},null,null,null,null,null,null,{"$f":"BJ687","v":"Ano 9"},null,null,null,null,null,null,{"$f":"BQ687","v":"Ano 9"},null,null,null,null,null,null,{"$f":"BX687","v":"Ano 9"},null,null,null,null,null,null,{"$f":"CE687","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":"Z602","v":0},{"$f":"Z688","v":0},0,0,0,0,0,0,0,0,0,0]
["Funções","Cargo","Salário","Hs Extras","Enc.","R$ Total","Benefícios",{"$f":"DATE(YEAR(S603),MONTH(S603)+1,DAY(S603))","v":"2021-07-01"},{"$f":"DATE(YEAR(H689),MONTH(H689)+1,DAY(H689))","v":"2021-08-01"},"2021-09-01","2021-10-01","2021-11-01","2021-12-01","2022-01-01","2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01","Total",null,"Fator Utilização Mensal",null,{"$f":"U687","v":"Ano 9"},"FU Cob.",{"$f":"Z603","v":0},{"$f":"Z689","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"X689","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,{"$f":"AK687","v":"Ano 9"},null,null,null,null,null,null,null,null,null,null,null,null,"Salário",{"$f":"H689","v":"2021-07-01"},{"$f":"DATE(YEAR(BS689),MONTH(BS689)+1,DAY(BS689))","v":"2021-08-01"},"2021-09-01","2021-10-01","2021-11-01","2021-12-01","2022-01-01","2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01",null,{"$f":"BS689","v":"2021-07-01"},{"$f":"DATE(YEAR(CF689),MONTH(CF689)+1,DAY(CF689))","v":"2021-08-01"},"2021-09-01","2021-10-01","2021-11-01","2021-12-01","2022-01-01","2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01"]
[null,null,"base","e Adic.","Soc.","Por","R$ por","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","Durante o",null,"Funções","Cargo","FU",null,{"$f":"H689","v":44378},44409,44440,44470,44501,44531,44562,44593,44621,44652,44682,44713,null,"Funções","Cargo",{"$f":"Z690","v":"2021-07-01"},"2021-08-01","2021-09-01","2021-10-01","2021-11-01","2021-12-01","2022-01-01","2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01",null,"Funções","Cargo","Frota",{"$f":"Z690","v":"2021-07-01"},"2021-08-01","2021-09-01","2021-10-01","2021-11-01","2021-12-01","2022-01-01","2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01",null,"base","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$",null,"R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$"]
[null,null,"(R$/mês)","Not.","%","Função","mês",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P687","v":"Ano 9"},null,null,null,"Licitação",null,"FU","FU","FU","FU","FU","FU","FU","FU","FU","FU","FU","FU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Licitação","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota",null,"(R$/mês)"]
["Motorista","Miniônibus",{"$f":"C606","v":1584.595532},{"$f":"D606","v":79.537865960000019},{"$f":"E606","v":0.41077441111111102},null,{"$f":"G606","v":613.48199999999997},{"$f":"(CF692*Z692*BE692)+($G692*AO692*BE692)","v":150847.38910533607},155177.38472717817,154263.68653086407,152973.31709442,152123.31522472802,151837.38283144089,152127.86440295266,150227.23441615171,149225.49987254816,149225.49987254816,149225.49987254816,148310.10785505676,{"$f":"SUM(H692:S692)","v":1815564.1818057727},null,"Motorista",{"$f":"B692","v":"Miniônibus"},{"$f":"X606","v":1.6913603571428575},{"$f":"X692/X697","v":1},{"$f":"Z697*Y692+Z688","v":2.144897864953641},{"$f":"AA697*Y692+AA688","v":2.2064660393823172},{"$f":"AB697*Y692+AB688","v":2.1934741717596196},{"$f":"AC697*Y692+AC688","v":2.1751264186719101},{"$f":"AD697*Y692+AD688","v":2.1630402486273246},{"$f":"AE697*Y692+AE688","v":2.1589745781273568},{"$f":"AF697*Y692+AF688","v":2.1631049333574954},{"$f":"AG697*Y692+AG688","v":2.1360798902000728},{"$f":"AH697*Y692+AH688","v":2.1218362344326853},{"$f":"AI697*Y692+AI688","v":2.1218362344326853},{"$f":"AJ697*Y692+AJ688","v":2.1218362344326853},{"$f":"AK697*Y692+AK688","v":2.1088202823797011},null,"Motorista",{"$f":"W692","v":"Miniônibus"},{"$f":"AO697*$Y692","v":2.144897864953641},2.2064660393823172,2.1934741717596196,2.1751264186719101,2.1630402486273246,2.1589745781273568,2.1631049333574954,2.1360798902000728,2.1218362344326853,2.1218362344326853,2.1218362344326853,2.1088202823797011,null,"Motorista",{"$f":"W692","v":"Miniônibus"},{"$f":"BD606","v":54},23.75,23.75,23.75,23.75,23.75,23.75,23.75,23.75,23.75,23.75,23.75,23.75,null,{"$f":"C692","v":1584.595532},{"$f":"$BR692*BS$704","v":1584.595532},1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,null,{"$f":"((BS692+$D692)*($E692/100*100+1))","v":2347.7168145173509},{"$f":"((BT692+$D692)*($E692/100*100+1))","v":2347.7168145173509},{"$f":"((BU692+$D692)*($E692/100*100+1))","v":2347.7168145173509},2347.7168145173509,2347.7168145173509,2347.7168145173509,2347.7168145173509,2347.7168145173509,2347.7168145173509,2347.7168145173509,2347.7168145173509,2347.7168145173509]
[null,"Ônibus Básico",{"$f":"C692","v":1584.595532},{"$f":"D607","v":79.537865959999948},{"$f":"E692","v":0.41077441111111102},null,{"$f":"G692","v":613.48199999999997},2632048.7598000532,2707600.3465660051,2691657.7557216869,2669142.846481164,2654311.6559632546,2649322.5871725939,2654391.031940361,2621228.0396654005,2603749.3535656398,2603749.3535656398,2603749.3535656398,2587777.2082162322,{"$f":"SUM(H693:S693)","v":31678728.292223673},null,null,{"$f":"B693","v":"Ônibus Básico"},{"$f":"X607","v":1.6913603571428575},{"$f":"X693/X697","v":1},{"$f":"Z697*Y693+Z688","v":2.144897864953641},{"$f":"AA697*Y693+AA688","v":2.2064660393823172},{"$f":"AB697*Y693+AB688","v":2.1934741717596196},{"$f":"AC697*Y693+AC688","v":2.1751264186719101},{"$f":"AD697*Y693+AD688","v":2.1630402486273246},{"$f":"AE697*Y693+AE688","v":2.1589745781273568},{"$f":"AF697*Y693+AF688","v":2.1631049333574954},{"$f":"AG697*Y693+AG688","v":2.1360798902000728},{"$f":"AH697*Y693+AH688","v":2.1218362344326853},{"$f":"AI697*Y693+AI688","v":2.1218362344326853},{"$f":"AJ697*Y693+AJ688","v":2.1218362344326853},{"$f":"AK697*Y693+AK688","v":2.1088202823797011},null,null,"Ônibus Básico",{"$f":"AO697*$Y693","v":2.144897864953641},2.2064660393823172,2.1934741717596196,2.1751264186719101,2.1630402486273246,2.1589745781273568,2.1631049333574954,2.1360798902000728,2.1218362344326853,2.1218362344326853,2.1218362344326853,2.1088202823797011,null,null,{"$f":"W693","v":"Ônibus Básico"},{"$f":"BD607","v":459},{"$f":"BF693","v":414.4},{"$f":"BG693","v":414.4},{"$f":"BG607-'Custo Capital'!R188","v":414.4},{"$f":"BG693","v":414.4},414.4,414.4,414.4,414.4,414.4,414.4,414.4,414.4,null,{"$f":"C693","v":1584.595532},1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,null,{"$f":"((BS693+$D693)*($E693/100*100+1))","v":2347.7168145173509},{"$f":"((BT693+$D693)*($E693/100*100+1))","v":2347.7168145173509},2347.7168145173509,2347.7168145173509,2347.7168145173509,2347.7168145173509,2347.7168145173509,2347.7168145173509,2347.7168145173509,2347.7168145173509,2347.7168145173509,2347.7168145173509]
[null,"Padron",{"$f":"C693","v":1584.595532},{"$f":"D608","v":79.537865959999948},{"$f":"E693","v":0.41077441111111102},null,{"$f":"G693","v":613.48199999999997},547814.20254043094,563538.92348291015,560220.75634892739,555534.67786920955,552447.82897401229,551409.44291417999,552464.34967388073,545562.06182707718,541924.1837476748,541924.1837476748,541924.1837476748,538599.86536836403,{"$f":"SUM(H694:S694)","v":6593364.6602420174},null,null,{"$f":"B694","v":"Padron"},{"$f":"X608","v":1.6913603571428575},{"$f":"X694/X697","v":1},{"$f":"Z697*Y694+Z688","v":2.144897864953641},{"$f":"AA697*Y694+AA688","v":2.2064660393823172},{"$f":"AB697*Y694+AB688","v":2.1934741717596196},{"$f":"AC697*Y694+AC688","v":2.1751264186719101},{"$f":"AD697*Y694+AD688","v":2.1630402486273246},{"$f":"AE697*Y694+AE688","v":2.1589745781273568},{"$f":"AF697*Y694+AF688","v":2.1631049333574954},{"$f":"AG697*Y694+AG688","v":2.1360798902000728},{"$f":"AH697*Y694+AH688","v":2.1218362344326853},{"$f":"AI697*Y694+AI688","v":2.1218362344326853},{"$f":"AJ697*Y694+AJ688","v":2.1218362344326853},{"$f":"AK697*Y694+AK688","v":2.1088202823797011},null,null,"Padron",{"$f":"AO697*$Y694","v":2.144897864953641},2.2064660393823172,2.1934741717596196,2.1751264186719101,2.1630402486273246,2.1589745781273568,2.1631049333574954,2.1360798902000728,2.1218362344326853,2.1218362344326853,2.1218362344326853,2.1088202823797011,null,null,{"$f":"W694","v":"Padron"},{"$f":"BD608","v":38},{"$f":"BF694","v":86.25},{"$f":"BG694","v":86.25},{"$f":"BG608+'Custo Capital'!R189","v":86.25},{"$f":"BG694","v":86.25},86.25,86.25,86.25,86.25,86.25,86.25,86.25,86.25,null,{"$f":"C694","v":1584.595532},1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,null,{"$f":"((BS694+$D694)*($E694/100*100+1))","v":2347.7168145173509},2347.7168145173509,2347.7168145173509,2347.7168145173509,2347.7168145173509,2347.7168145173509,2347.7168145173509,2347.7168145173509,2347.7168145173509,2347.7168145173509,2347.7168145173509,2347.7168145173509]
[null,"Articulado",{"$f":"C609","v":1743.0550852000001},{"$f":"D609","v":87.491652556000005},{"$f":"E694","v":0.41077441111111102},null,{"$f":"G694","v":613.48199999999997},75405.333225848153,77569.803984460144,77113.066102753684,76468.038449861589,76043.140978272233,75900.209585665711,76045.415013653052,75095.3313672355,74594.586027775076,74594.586027775076,74594.586027775076,74137.001441653934,{"$f":"SUM(H695:S695)","v":907561.09823272924},null,null,{"$f":"B695","v":"Articulado"},{"$f":"X609","v":1.6913603571428575},{"$f":"X695/X697","v":1},{"$f":"Z697*Y695+Z688","v":2.144897864953641},{"$f":"AA697*Y695+AA688","v":2.2064660393823172},{"$f":"AB697*Y695+AB688","v":2.1934741717596196},{"$f":"AC697*Y695+AC688","v":2.1751264186719101},{"$f":"AD697*Y695+AD688","v":2.1630402486273246},{"$f":"AE697*Y695+AE688","v":2.1589745781273568},{"$f":"AF697*Y695+AF688","v":2.1631049333574954},{"$f":"AG697*Y695+AG688","v":2.1360798902000728},{"$f":"AH697*Y695+AH688","v":2.1218362344326853},{"$f":"AI697*Y695+AI688","v":2.1218362344326853},{"$f":"AJ697*Y695+AJ688","v":2.1218362344326853},{"$f":"AK697*Y695+AK688","v":2.1088202823797011},null,null,"Articulado",{"$f":"AO697*$Y695","v":2.144897864953641},2.2064660393823172,2.1934741717596196,2.1751264186719101,2.1630402486273246,2.1589745781273568,2.1631049333574954,2.1360798902000728,2.1218362344326853,2.1218362344326853,2.1218362344326853,2.1088202823797011,null,null,{"$f":"W695","v":"Articulado"},{"$f":"BD609","v":12},11,11,11,11,11,11,11,11,11,11,11,11,null,{"$f":"C695","v":1743.0550852000001},1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,{"$f":"$BR695*BZ$704","v":1743.0550852000001},1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,null,{"$f":"((BS695+$D695)*($E695/100*100+1))","v":2582.4884959690862},2582.4884959690862,2582.4884959690862,2582.4884959690862,2582.4884959690862,2582.4884959690862,2582.4884959690862,2582.4884959690862,2582.4884959690862,2582.4884959690862,2582.4884959690862,2582.4884959690862]
[null,"Articulado BRT",{"$f":"C695","v":1743.0550852000001},{"$f":"D610","v":87.491652556000005},{"$f":"E695","v":0.41077441111111102},null,{"$f":"G695","v":613.48199999999997},404446.78730227641,416056.22137119528,413606.44546022435,410146.75168562128,407867.75615618745,407101.12414129789,407879.9532550482,402784.05006062676,400098.2341489754,400098.2341489754,400098.2341489754,397643.9168234166,{"$f":"SUM(H696:S696)","v":4867827.7087028204},null,null,{"$f":"B696","v":"Articulado BRT"},{"$f":"X610","v":1.6913603571428575},{"$f":"X696/X697","v":1},{"$f":"Z697*Y696+Z688","v":2.144897864953641},{"$f":"AA697*Y696+AA688","v":2.2064660393823172},{"$f":"AB697*Y696+AB688","v":2.1934741717596196},{"$f":"AC697*Y696+AC688","v":2.1751264186719101},{"$f":"AD697*Y696+AD688","v":2.1630402486273246},{"$f":"AE697*Y696+AE688","v":2.1589745781273568},{"$f":"AF697*Y696+AF688","v":2.1631049333574954},{"$f":"AG697*Y696+AG688","v":2.1360798902000728},{"$f":"AH697*Y696+AH688","v":2.1218362344326853},{"$f":"AI697*Y696+AI688","v":2.1218362344326853},{"$f":"AJ697*Y696+AJ688","v":2.1218362344326853},{"$f":"AK697*Y696+AK688","v":2.1088202823797011},null,null,"Articulado BRT",{"$f":"AO697*$Y696","v":2.144897864953641},2.2064660393823172,2.1934741717596196,2.1751264186719101,2.1630402486273246,2.1589745781273568,2.1631049333574954,2.1360798902000728,2.1218362344326853,2.1218362344326853,2.1218362344326853,2.1088202823797011,null,null,{"$f":"W696","v":"Articulado BRT"},{"$f":"BD610","v":62},59,59,59,59,59,59,59,59,59,59,59,59,null,{"$f":"C696","v":1743.0550852000001},1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,null,{"$f":"((BS696+$D696)*($E696/100*100+1))","v":2582.4884959690862},2582.4884959690862,2582.4884959690862,2582.4884959690862,2582.4884959690862,2582.4884959690862,2582.4884959690862,2582.4884959690862,2582.4884959690862,2582.4884959690862,2582.4884959690862,2582.4884959690862]
[null,"Totais........................",null,null,null,"Totais...",null,{"$f":"SUM(H692:H696)","v":3810562.4719739449},{"$f":"SUM(I692:I696)","v":3919942.6801317488},3896861.7101644566,3864265.6315802764,3842793.6972964546,3835570.7466451782,3842908.6142858956,3794896.7173364917,3769591.8573626131,3769591.8573626131,3769591.8573626131,3746468.0997047233,{"$f":"SUM(T692:T696)","v":45863045.941207007},null,null,"Totais........................",{"$f":"X696","v":1.6913603571428575},{"$f":"X697/X697","v":1},{"$f":"'FU Resumo'!$C102","v":2.144897864953641},{"$f":"'FU Resumo'!$C103","v":2.2064660393823172},{"$f":"'FU Resumo'!$C104","v":2.1934741717596196},{"$f":"'FU Resumo'!$C105","v":2.1751264186719101},{"$f":"'FU Resumo'!$C106","v":2.1630402486273246},{"$f":"'FU Resumo'!$C107","v":2.1589745781273568},{"$f":"'FU Resumo'!$C108","v":2.1631049333574954},{"$f":"'FU Resumo'!$C109","v":2.1360798902000728},{"$f":"'FU Resumo'!$C110","v":2.1218362344326853},{"$f":"'FU Resumo'!$C111","v":2.1218362344326853},{"$f":"'FU Resumo'!$C112","v":2.1218362344326853},{"$f":"'FU Resumo'!$C113","v":2.1088202823797011},null,null,"Totais........................",{"$f":"'FU Resumo'!$I102","v":2.144897864953641},{"$f":"'FU Resumo'!$I103","v":2.2064660393823172},{"$f":"'FU Resumo'!$I104","v":2.1934741717596196},{"$f":"'FU Resumo'!$I105","v":2.1751264186719101},{"$f":"'FU Resumo'!$I106","v":2.1630402486273246},{"$f":"'FU Resumo'!$I107","v":2.1589745781273568},{"$f":"'FU Resumo'!$I108","v":2.1631049333574954},{"$f":"'FU Resumo'!$I109","v":2.1360798902000728},{"$f":"'FU Resumo'!$I110","v":2.1218362344326853},{"$f":"'FU Resumo'!$I111","v":2.1218362344326853},{"$f":"'FU Resumo'!$I112","v":2.1218362344326853},{"$f":"'FU Resumo'!$I113","v":2.1088202823797011},null,null,"Totais........................",{"$f":"SUM(BD692:BD696)","v":625},{"$f":"SUM(BE692:BE696)","v":594.4},{"$f":"SUM(BF692:BF696)","v":594.4},594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["Cobrador","Miniônibus",{"$f":"C612","v":865.73715199999992},{"$f":"D612","v":32},{"$f":"E696","v":0.41077441111111102},null,{"$f":"G696","v":613.48199999999997},{"$f":"(CF698*Z698*BE698)+($G698*AO698*BE698)","v":95769.007155534055},98518.006552547537,97937.923797255702,97118.702460214176,96579.058813588636,96397.527919476881,96581.946966207848,95375.287388700293,94739.312691071784,94739.312691071784,94739.312691071784,94158.154573631429,{"$f":"SUM(H698:S698)","v":1152653.5537003719},null,"Cobrador",{"$f":"B698","v":"Miniônibus"},{"$f":"X612","v":1.6913603571428575},{"$f":"X698/X703","v":1},{"$f":"Z703*$Y698+Z689","v":2.144897864953641},2.2064660393823172,2.1934741717596196,2.1751264186719101,2.1630402486273246,2.1589745781273568,2.1631049333574954,2.1360798902000728,2.1218362344326853,2.1218362344326853,2.1218362344326853,2.1088202823797011,null,"Cobrador","Miniônibus",{"$f":"AO703*$Y698","v":2.144897864953641},2.2064660393823172,2.1934741717596196,2.1751264186719101,2.1630402486273246,2.1589745781273568,2.1631049333574954,2.1360798902000728,2.1218362344326853,2.1218362344326853,2.1218362344326853,2.1088202823797011,null,"Cobrador",{"$f":"W698","v":"Miniônibus"},{"$f":"BD692","v":54},23.75,23.75,23.75,23.75,23.75,23.75,23.75,23.75,23.75,23.75,23.75,23.75,null,{"$f":"C698","v":865.73715199999992},865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,null,{"$f":"((BS698+$D698)*($E698/100*100+1))","v":1266.5046019453657},{"$f":"((BT698+$D698)*($E698/100*100+1))","v":1266.5046019453657},1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657]
[null,"Ônibus Básico",{"$f":"C698","v":865.73715199999992},{"$f":"D613","v":32},{"$f":"E698","v":0.41077441111111102},null,{"$f":"G698","v":613.48199999999997},{"$f":"(CF699*Z699*BE699)+($G699*AO699*BE699)","v":1671017.9606422447},{"$f":"(CG699*AA699*BF699)+($G699*AP699*BF699)","v":1718983.6595947663},1708862.1314350637,1694568.0126110632,1685152.0830463632,1681984.6555718407,1685202.4767493275,1664148.1723737849,1653051.4180707431,1653051.4180707431,1653051.4180707431,1642911.1265394888,{"$f":"SUM(H699:S699)","v":20111984.532776173},null,null,{"$f":"B699","v":"Ônibus Básico"},{"$f":"X613","v":1.6913603571428575},{"$f":"X699/X703","v":1},{"$f":"Z703*$Y699+Z689","v":2.144897864953641},2.2064660393823172,2.1934741717596196,2.1751264186719101,2.1630402486273246,2.1589745781273568,2.1631049333574954,2.1360798902000728,2.1218362344326853,2.1218362344326853,2.1218362344326853,2.1088202823797011,null,null,"Ônibus Básico",{"$f":"AO703*$Y699","v":2.144897864953641},2.2064660393823172,2.1934741717596196,2.1751264186719101,2.1630402486273246,2.1589745781273568,2.1631049333574954,2.1360798902000728,2.1218362344326853,2.1218362344326853,2.1218362344326853,2.1088202823797011,null,null,{"$f":"W699","v":"Ônibus Básico"},{"$f":"BD693","v":459},414.4,414.4,414.4,414.4,414.4,414.4,414.4,414.4,414.4,414.4,414.4,414.4,null,{"$f":"C699","v":865.73715199999992},865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,null,{"$f":"((BS699+$D699)*($E699/100*100+1))","v":1266.5046019453657},1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657]
[null,"Padron",{"$f":"C699","v":865.73715199999992},{"$f":"D614","v":32},{"$f":"E699","v":0.41077441111111102},null,{"$f":"G699","v":613.48199999999997},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H700:S700)","v":0},null,null,{"$f":"B700","v":"Padron"},{"$f":"X614","v":1.6913603571428575},{"$f":"X700/X703","v":1},{"$f":"Z703*$Y700+Z689","v":2.144897864953641},2.2064660393823172,2.1934741717596196,2.1751264186719101,2.1630402486273246,2.1589745781273568,2.1631049333574954,2.1360798902000728,2.1218362344326853,2.1218362344326853,2.1218362344326853,2.1088202823797011,null,null,"Padron",{"$f":"AO703*$Y700","v":2.144897864953641},2.2064660393823172,2.1934741717596196,2.1751264186719101,2.1630402486273246,2.1589745781273568,2.1631049333574954,2.1360798902000728,2.1218362344326853,2.1218362344326853,2.1218362344326853,2.1088202823797011,null,null,{"$f":"W700","v":"Padron"},{"$f":"BD694","v":38},86.25,86.25,86.25,86.25,86.25,86.25,86.25,86.25,86.25,86.25,86.25,86.25,null,{"$f":"C700","v":865.73715199999992},865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,{"$f":"$BR700*CA$704","v":865.73715199999992},865.73715199999992,865.73715199999992,865.73715199999992,null,{"$f":"((BS700+$D700)*($E700/100*100+1))","v":1266.5046019453657},1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657]
[null,"Articulado",{"$f":"C700","v":865.73715199999992},{"$f":"D615","v":32},{"$f":"E700","v":0.41077441111111102},null,{"$f":"G700","v":613.48199999999997},{"$f":"(CF701*Z701*BE701)+($G701*AO701*BE701)","v":44356.171735194723},45629.392508548335,45360.722600834219,44981.293771046563,44731.353555767375,44647.276089020866,44732.691226454161,44173.817316871711,43879.260614812199,43879.260614812199,43879.260614812199,43610.092644629287,{"$f":"SUM(H701:S701)","v":533860.59329280385},null,null,{"$f":"B701","v":"Articulado"},{"$f":"X615","v":1.6913603571428575},{"$f":"X701/X703","v":1},{"$f":"Z703*$Y701+Z689","v":2.144897864953641},2.2064660393823172,2.1934741717596196,2.1751264186719101,2.1630402486273246,2.1589745781273568,2.1631049333574954,2.1360798902000728,2.1218362344326853,2.1218362344326853,2.1218362344326853,2.1088202823797011,null,null,"Articulado",{"$f":"AO703*$Y701","v":2.144897864953641},2.2064660393823172,2.1934741717596196,2.1751264186719101,2.1630402486273246,2.1589745781273568,2.1631049333574954,2.1360798902000728,2.1218362344326853,2.1218362344326853,2.1218362344326853,2.1088202823797011,null,null,{"$f":"W701","v":"Articulado"},{"$f":"BD695","v":12},11,11,11,11,11,11,11,11,11,11,11,11,null,{"$f":"C701","v":865.73715199999992},865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,null,{"$f":"((BS701+$D701)*($E701/100*100+1))","v":1266.5046019453657},1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,{"$f":"((CC701+$D701)*($E701/100*100+1))","v":1266.5046019453657},1266.5046019453657]
[null,"Articulado BRT",{"$f":"C701","v":865.73715199999992},{"$f":"D616","v":32},{"$f":"E701","v":0.41077441111111102},null,{"$f":"G701","v":613.48199999999997},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H702:S702)","v":0},null,null,{"$f":"B702","v":"Articulado BRT"},{"$f":"X616","v":1.6913603571428575},{"$f":"X702/X703","v":1},{"$f":"Z703*$Y702+Z689","v":2.144897864953641},2.2064660393823172,2.1934741717596196,2.1751264186719101,2.1630402486273246,2.1589745781273568,2.1631049333574954,2.1360798902000728,2.1218362344326853,2.1218362344326853,2.1218362344326853,2.1088202823797011,null,null,"Articulado BRT",{"$f":"AO703*$Y702","v":2.144897864953641},2.2064660393823172,2.1934741717596196,2.1751264186719101,2.1630402486273246,2.1589745781273568,2.1631049333574954,2.1360798902000728,2.1218362344326853,2.1218362344326853,2.1218362344326853,2.1088202823797011,null,null,{"$f":"W702","v":"Articulado BRT"},{"$f":"BD696","v":62},59,59,59,59,59,59,59,59,59,59,59,59,null,{"$f":"C702","v":865.73715199999992},865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,null,{"$f":"((BS702+$D702)*($E702/100*100+1))","v":1266.5046019453657},1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,{"$f":"((CC702+$D702)*($E702/100*100+1))","v":1266.5046019453657},1266.5046019453657]
[null,"Totais........................",null,null,null,"Totais...",null,{"$f":"SUM(H698:H702)","v":1811143.1395329735},{"$f":"SUM(I698:I702)","v":1863131.0586558622},1852160.7778331535,1836668.0088423239,1826462.4954157192,1823029.4595803383,1826517.1149419895,1803697.2770793568,1791669.991376627,1791669.991376627,1791669.991376627,1780679.3737577496,{"$f":"SUM(T698:T702)","v":21798498.679769348},null,null,"Totais........................",{"$f":"X702","v":1.6913603571428575},{"$f":"X703/X703","v":1},{"$f":"'FU Resumo'!$D102","v":2.144897864953641},{"$f":"'FU Resumo'!$D103","v":2.2064660393823172},{"$f":"'FU Resumo'!$D104","v":2.1934741717596196},{"$f":"'FU Resumo'!$D105","v":2.1751264186719101},{"$f":"'FU Resumo'!$D106","v":2.1630402486273246},{"$f":"'FU Resumo'!$D107","v":2.1589745781273568},{"$f":"'FU Resumo'!$D108","v":2.1631049333574954},{"$f":"'FU Resumo'!$D109","v":2.1360798902000728},{"$f":"'FU Resumo'!$D110","v":2.1218362344326853},{"$f":"'FU Resumo'!$D111","v":2.1218362344326853},{"$f":"'FU Resumo'!$D112","v":2.1218362344326853},{"$f":"'FU Resumo'!$D113","v":2.1088202823797011},null,null,"Totais........................",{"$f":"'FU Resumo'!$J102","v":2.144897864953641},{"$f":"'FU Resumo'!$J103","v":2.2064660393823172},{"$f":"'FU Resumo'!$J104","v":2.1934741717596196},{"$f":"'FU Resumo'!$J105","v":2.1751264186719101},{"$f":"'FU Resumo'!$J106","v":2.1630402486273246},{"$f":"'FU Resumo'!$J107","v":2.1589745781273568},{"$f":"'FU Resumo'!$J108","v":2.1631049333574954},{"$f":"'FU Resumo'!$J109","v":2.1360798902000728},{"$f":"'FU Resumo'!$J110","v":2.1218362344326853},{"$f":"'FU Resumo'!$J111","v":2.1218362344326853},{"$f":"'FU Resumo'!$J112","v":2.1218362344326853},{"$f":"'FU Resumo'!$J113","v":2.1088202823797011},null,null,"Totais........................",{"$f":"SUM(BD698:BD702)","v":625},594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,{"$f":"SUM(BP698:BP702)","v":594.4}]
[null,null,null,null,null,"Total Mensal Mot./Cob.",null,{"$f":"H697+H703","v":5621705.6115069184},{"$f":"I697+I703","v":5783073.738787611},5749022.4879976101,5700933.6404226003,5669256.1927121738,5658600.2062255163,5669425.7292278856,5598593.9944158485,5561261.8487392403,5561261.8487392403,5561261.8487392403,5527147.4734624727,{"$f":"T697+T703","v":67661544.620976359},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quinq.",{"$f":"CD618","v":1},{"$f":"BS704","v":1},1,1,1,1,1,1,1,1,1,1]
[]
["Controle Operacional - Composição do Custo Unitário Por Função",null,null,null,null,null,{"$f":"G688","v":"Ano 9"},"Controle Operacional - Composição de Custo Total Mensal",null,null,null,null,null,null,null,null,null,null,null,"R$"]
["Funções","Cargo","Salário","Hs Extras","Enc.","R$ Total",{"$f":"G689","v":"Benefícios"},{"$f":"H689","v":"2021-07-01"},{"$f":"DATE(YEAR(H707),MONTH(H707)+1,DAY(H707))","v":"2021-08-01"},"2021-09-01","2021-10-01","2021-11-01","2021-12-01","2022-01-01","2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01","Total",null,"Fator Utilização Mensal",null,{"$f":"U687","v":"Ano 9"},null,"FU FOLHA DE PAGAMENTO",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X707","v":"Ano 9"},"FU Benefícios","FU FÍSICO PARA CÁLCULOS DOS BENEFÍCIOS",null,null,null,null,null,null,null,null,null,null,null,null,"Frota Mensal",null,null,{"$f":"BE689","v":"Ano 9"},null,null,null,null,null,null,null,null,null,null,null,null,"Salário",{"$f":"H707","v":"2021-07-01"},{"$f":"DATE(YEAR(BS707),MONTH(BS707)+1,DAY(BS707))","v":"2021-08-01"},"2021-09-01","2021-10-01","2021-11-01","2021-12-01","2022-01-01","2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01",null,{"$f":"BS707","v":"2021-07-01"},{"$f":"DATE(YEAR(CF707),MONTH(CF707)+1,DAY(CF707))","v":"2021-08-01"},"2021-09-01","2021-10-01","2021-11-01","2021-12-01","2022-01-01","2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01"]
[null,null,"base","e Adic.","Soc.","Por",{"$f":"G690","v":"R$ por"},"R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","Durante o",null,"Funções","Cargo","FU",null,{"$f":"H707","v":44378},44409,44440,44470,44501,44531,44562,44593,44621,44652,44682,44713,null,"Funções","Cargo",{"$f":"Z708","v":"2021-07-01"},"2021-08-01","2021-09-01","2021-10-01","2021-11-01","2021-12-01","2022-01-01","2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01",null,"Funções","Cargo","Frota",{"$f":"Z708","v":"2021-07-01"},"2021-08-01","2021-09-01","2021-10-01","2021-11-01","2021-12-01","2022-01-01","2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01",null,"base","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$",null,"R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$"]
[null,null,"(R$/mês)","Not.","%","Função",{"$f":"G691","v":"mês"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T691","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",null,"(R$/mês)"]
["Controle Operacional","Fiscal",{"$f":"C624","v":1584.595532},7.9229776600000017,{"$f":"E702","v":0.41077441111111102},null,{"$f":"G702","v":613.48199999999997},{"$f":"(CF710*Z710*BE710)+($G710*AO710*BE710)","v":106080.70552779711},106080.70552779711,106080.70552779711,106080.70552779711,106080.70552779711,106080.70552779711,106080.70552779711,106080.70552779711,106080.70552779711,106080.70552779711,106080.70552779711,106080.70552779711,{"$f":"SUM(H710:S710)","v":1272968.4663335653},null,"Controle Operacional",{"$f":"B710","v":"Fiscal"},{"$f":"X624","v":6.2397372742200329E-2},{"$f":"X710/X717","v":0.79166666666666685},{"$f":"Z717*Y710","v":6.2397372742200335E-2},{"$f":"AA717*Y710","v":6.2397372742200335E-2},{"$f":"AB717*Y710","v":6.2397372742200335E-2},{"$f":"AC717*Y710","v":6.2397372742200335E-2},{"$f":"AD717*Y710","v":6.2397372742200335E-2},{"$f":"AE717*Y710","v":6.2397372742200335E-2},{"$f":"AF717*Y710","v":6.2397372742200335E-2},{"$f":"AG717*Y710","v":6.2397372742200335E-2},{"$f":"AH717*Y710","v":6.2397372742200335E-2},{"$f":"AI717*Y710","v":6.2397372742200335E-2},{"$f":"AJ717*Y710","v":6.2397372742200335E-2},{"$f":"AK717*Y710","v":6.2397372742200335E-2},null,"Controle Operacional",{"$f":"W710","v":"Fiscal"},{"$f":"AO717*$Y710","v":6.2397372742200335E-2},6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,null,"Controle Operacional",{"$f":"W710","v":"Fiscal"},{"$f":"BD$11","v":625},{"$f":"BE703","v":594.4},594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,null,{"$f":"C710","v":1584.595532},{"$f":"$BR710*BS$704","v":1584.595532},1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,null,{"$f":"((BS710+$D710)*($E710/100*100+1))","v":2246.6843626491304},2246.6843626491304,2246.6843626491304,2246.6843626491304,2246.6843626491304,2246.6843626491304,2246.6843626491304,2246.6843626491304,2246.6843626491304,2246.6843626491304,2246.6843626491304,{"$f":"((CD710+$D710)*($E710/100*100+1))","v":2246.6843626491304}]
[null,"Inspetores de Tráfego",2548.3523,12.741761500000001,{"$f":"E710","v":0.41077441111111102},null,{"$f":"G710","v":613.48199999999997},12375.841257319131,12375.841257319131,12375.841257319131,12375.841257319131,12375.841257319131,12375.841257319131,12375.841257319131,12375.841257319131,12375.841257319131,12375.841257319131,12375.841257319131,12375.841257319131,148510.09508782957,null,null,"Inspetores de Tráfego",4.9261083743842365E-3,{"$f":"X711/X717","v":6.2500000000000014E-2},{"$f":"Z717*Y711","v":4.9261083743842365E-3},{"$f":"AA717*Y711","v":4.9261083743842365E-3},{"$f":"AB717*Y711","v":4.9261083743842365E-3},{"$f":"AC717*Y711","v":4.9261083743842365E-3},{"$f":"AD717*Y711","v":4.9261083743842365E-3},{"$f":"AE717*Y711","v":4.9261083743842365E-3},{"$f":"AF717*Y711","v":4.9261083743842365E-3},{"$f":"AG717*Y711","v":4.9261083743842365E-3},{"$f":"AH717*Y711","v":4.9261083743842365E-3},{"$f":"AI717*Y711","v":4.9261083743842365E-3},{"$f":"AJ717*Y711","v":4.9261083743842365E-3},{"$f":"AK717*Y711","v":4.9261083743842365E-3},null,null,"Inspetores de Tráfego",{"$f":"AO717*$Y711","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Inspetores de Tráfego",625,{"$f":"BE710","v":594.4},{"$f":"BF710","v":594.4},{"$f":"BG710","v":594.4},{"$f":"BH710","v":594.4},{"$f":"BI710","v":594.4},{"$f":"BJ710","v":594.4},{"$f":"BK710","v":594.4},{"$f":"BL710","v":594.4},{"$f":"BM710","v":594.4},{"$f":"BN710","v":594.4},{"$f":"BO710","v":594.4},{"$f":"BP710","v":594.4},null,2548.3523,2548.3523,2548.3523,2548.3523,2548.3523,2548.3523,2548.3523,2548.3523,2548.3523,2548.3523,2548.3523,2548.3523,2548.3523,null,3613.1259664128256,3613.1259664128256,3613.1259664128256,3613.1259664128256,3613.1259664128256,3613.1259664128256,3613.1259664128256,3613.1259664128256,3613.1259664128256,3613.1259664128256,3613.1259664128256,3613.1259664128256]
[null,"Chefe de Tráfego",3314.57,16.572850000000003,0.41077441111111102,null,613.48199999999997,5185.601323814848,5185.601323814848,5185.601323814848,5185.601323814848,5185.601323814848,5185.601323814848,5185.601323814848,5185.601323814848,5185.601323814848,5185.601323814848,5185.601323814848,5185.601323814848,62227.215885778161,null,null,"Chefe de Tráfego",1.6420361247947454E-3,{"$f":"X712/X717","v":2.0833333333333336E-2},{"$f":"Z717*Y712","v":1.6420361247947454E-3},{"$f":"AA717*Y712","v":1.6420361247947454E-3},{"$f":"AB717*Y712","v":1.6420361247947454E-3},{"$f":"AC717*Y712","v":1.6420361247947454E-3},{"$f":"AD717*Y712","v":1.6420361247947454E-3},{"$f":"AE717*Y712","v":1.6420361247947454E-3},{"$f":"AF717*Y712","v":1.6420361247947454E-3},{"$f":"AG717*Y712","v":1.6420361247947454E-3},{"$f":"AH717*Y712","v":1.6420361247947454E-3},{"$f":"AI717*Y712","v":1.6420361247947454E-3},{"$f":"AJ717*Y712","v":1.6420361247947454E-3},{"$f":"AK717*Y712","v":1.6420361247947454E-3},null,null,"Chefe de Tráfego",{"$f":"AO717*$Y712","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Chefe de Tráfego",625,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,null,3314.57,3314.57,3314.57,3314.57,3314.57,3314.57,3314.57,3314.57,3314.57,3314.57,3314.57,3314.57,3314.57,null,4699.4910925357381,4699.4910925357381,4699.4910925357381,4699.4910925357381,4699.4910925357381,4699.4910925357381,4699.4910925357381,4699.4910925357381,4699.4910925357381,4699.4910925357381,4699.4910925357381,4699.4910925357381]
[null,"Instrutor",1696.3700000000001,8.4818500000000014,0.41077441111111102,null,613.48199999999997,2946.2752315055109,2946.2752315055109,2946.2752315055109,2946.2752315055109,2946.2752315055109,2946.2752315055109,2946.2752315055109,2946.2752315055109,2946.2752315055109,2946.2752315055109,2946.2752315055109,2946.2752315055109,35355.302778066129,null,null,"Instrutor",1.6420361247947454E-3,{"$f":"X713/X717","v":2.0833333333333336E-2},{"$f":"Z717*Y713","v":1.6420361247947454E-3},{"$f":"AA717*Y713","v":1.6420361247947454E-3},{"$f":"AB717*Y713","v":1.6420361247947454E-3},{"$f":"AC717*Y713","v":1.6420361247947454E-3},{"$f":"AD717*Y713","v":1.6420361247947454E-3},{"$f":"AE717*Y713","v":1.6420361247947454E-3},{"$f":"AF717*Y713","v":1.6420361247947454E-3},{"$f":"AG717*Y713","v":1.6420361247947454E-3},{"$f":"AH717*Y713","v":1.6420361247947454E-3},{"$f":"AI717*Y713","v":1.6420361247947454E-3},{"$f":"AJ717*Y713","v":1.6420361247947454E-3},{"$f":"AK717*Y713","v":1.6420361247947454E-3},null,null,"Instrutor",{"$f":"AO717*$Y713","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Instrutor",625,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,null,1696.3700000000001,1696.3700000000001,1696.3700000000001,1696.3700000000001,1696.3700000000001,1696.3700000000001,1696.3700000000001,1696.3700000000001,1696.3700000000001,1696.3700000000001,1696.3700000000001,{"$f":"$BR713*CC$704","v":1696.3700000000001},1696.3700000000001,null,2405.1613647154381,2405.1613647154381,2405.1613647154381,2405.1613647154381,2405.1613647154381,2405.1613647154381,2405.1613647154381,2405.1613647154381,2405.1613647154381,2405.1613647154381,2405.1613647154381,2405.1613647154381]
[null,"Programadores",1372.73,6.8636499999999998,0.41077441111111102,null,613.48199999999997,2498.4100130436436,2498.4100130436436,2498.4100130436436,2498.4100130436436,2498.4100130436436,2498.4100130436436,2498.4100130436436,2498.4100130436436,2498.4100130436436,2498.4100130436436,2498.4100130436436,2498.4100130436436,29980.920156523716,null,null,"Programadores",1.6420361247947454E-3,{"$f":"X714/X717","v":2.0833333333333336E-2},{"$f":"Z717*Y714","v":1.6420361247947454E-3},{"$f":"AA717*Y714","v":1.6420361247947454E-3},{"$f":"AB717*Y714","v":1.6420361247947454E-3},{"$f":"AC717*Y714","v":1.6420361247947454E-3},{"$f":"AD717*Y714","v":1.6420361247947454E-3},{"$f":"AE717*Y714","v":1.6420361247947454E-3},{"$f":"AF717*Y714","v":1.6420361247947454E-3},{"$f":"AG717*Y714","v":1.6420361247947454E-3},{"$f":"AH717*Y714","v":1.6420361247947454E-3},{"$f":"AI717*Y714","v":1.6420361247947454E-3},{"$f":"AJ717*Y714","v":1.6420361247947454E-3},{"$f":"AK717*Y714","v":1.6420361247947454E-3},null,null,"Programadores",{"$f":"AO717*$Y714","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Programadores",625,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,null,1372.73,1372.73,{"$f":"$BR714*BT$704","v":1372.73},{"$f":"$BR714*BU$704","v":1372.73},1372.73,1372.73,1372.73,1372.73,1372.73,1372.73,1372.73,1372.73,1372.73,null,1946.2954191513782,1946.2954191513782,1946.2954191513782,1946.2954191513782,1946.2954191513782,1946.2954191513782,1946.2954191513782,1946.2954191513782,1946.2954191513782,1946.2954191513782,1946.2954191513782,1946.2954191513782]
[null,"Escaladores",1372.73,6.8636499999999998,0.41077441111111102,null,613.48199999999997,4996.8200260872873,4996.8200260872873,4996.8200260872873,4996.8200260872873,4996.8200260872873,4996.8200260872873,4996.8200260872873,4996.8200260872873,4996.8200260872873,4996.8200260872873,4996.8200260872873,4996.8200260872873,59961.840313047433,null,null,"Escaladores",3.2840722495894909E-3,{"$f":"X715/X717","v":4.1666666666666671E-2},{"$f":"Z717*Y715","v":3.2840722495894909E-3},{"$f":"AA717*Y715","v":3.2840722495894909E-3},{"$f":"AB717*Y715","v":3.2840722495894909E-3},{"$f":"AC717*Y715","v":3.2840722495894909E-3},{"$f":"AD717*Y715","v":3.2840722495894909E-3},{"$f":"AE717*Y715","v":3.2840722495894909E-3},{"$f":"AF717*Y715","v":3.2840722495894909E-3},{"$f":"AG717*Y715","v":3.2840722495894909E-3},{"$f":"AH717*Y715","v":3.2840722495894909E-3},{"$f":"AI717*Y715","v":3.2840722495894909E-3},{"$f":"AJ717*Y715","v":3.2840722495894909E-3},{"$f":"AK717*Y715","v":3.2840722495894909E-3},null,null,"Escaladores",{"$f":"AO717*$Y715","v":3.2840722495894909E-3},3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,null,null,"Escaladores",625,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,null,1372.73,1372.73,1372.73,1372.73,1372.73,1372.73,1372.73,1372.73,1372.73,1372.73,1372.73,1372.73,1372.73,null,1946.2954191513782,1946.2954191513782,1946.2954191513782,1946.2954191513782,1946.2954191513782,1946.2954191513782,1946.2954191513782,1946.2954191513782,1946.2954191513782,1946.2954191513782,1946.2954191513782,1946.2954191513782]
[null,"Auxiliares",1026.5970199999999,5.1329851,0.41077441111111102,null,613.48199999999997,4038.8363237973526,4038.8363237973526,4038.8363237973526,4038.8363237973526,4038.8363237973526,4038.8363237973526,4038.8363237973526,4038.8363237973526,4038.8363237973526,4038.8363237973526,4038.8363237973526,4038.8363237973526,48466.035885568235,null,null,"Auxiliares",3.2840722495894909E-3,{"$f":"X716/X717","v":4.1666666666666671E-2},{"$f":"Z717*Y716","v":3.2840722495894909E-3},{"$f":"AA717*Y716","v":3.2840722495894909E-3},{"$f":"AB717*Y716","v":3.2840722495894909E-3},{"$f":"AC717*Y716","v":3.2840722495894909E-3},{"$f":"AD717*Y716","v":3.2840722495894909E-3},{"$f":"AE717*Y716","v":3.2840722495894909E-3},{"$f":"AF717*Y716","v":3.2840722495894909E-3},{"$f":"AG717*Y716","v":3.2840722495894909E-3},{"$f":"AH717*Y716","v":3.2840722495894909E-3},{"$f":"AI717*Y716","v":3.2840722495894909E-3},{"$f":"AJ717*Y716","v":3.2840722495894909E-3},{"$f":"AK717*Y716","v":3.2840722495894909E-3},null,null,"Auxiliares",{"$f":"AO717*$Y716","v":3.2840722495894909E-3},3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,null,null,"Auxiliares",625,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,null,1026.5970199999999,1026.5970199999999,1026.5970199999999,1026.5970199999999,1026.5970199999999,1026.5970199999999,1026.5970199999999,1026.5970199999999,1026.5970199999999,1026.5970199999999,1026.5970199999999,1026.5970199999999,1026.5970199999999,null,1455.5382903706159,1455.5382903706159,1455.5382903706159,1455.5382903706159,1455.5382903706159,1455.5382903706159,1455.5382903706159,1455.5382903706159,1455.5382903706159,1455.5382903706159,1455.5382903706159,1455.5382903706159]
[null,"Sub-total Cont.Oper.",null,null,null,"Totais...",613.48199999999997,{"$f":"SUM(H710:H716)","v":138122.48970336487},138122.48970336487,138122.48970336487,138122.48970336487,138122.48970336487,138122.48970336487,138122.48970336487,138122.48970336487,138122.48970336487,138122.48970336487,138122.48970336487,138122.48970336487,{"$f":"SUM(T710:T716)","v":1657469.8764403786},null,null,"Sub-total Cont.Oper.",{"$f":"SUM(X710:X716)","v":7.881773399014777E-2},{"$f":"X717/X717","v":1},{"$f":"'FU Resumo'!$E102","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E103","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E104","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E105","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E106","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E107","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E108","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E109","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E110","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E111","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E112","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E113","v":7.881773399014777E-2},null,null,"Sub-total Cont.Oper.",{"$f":"'FU Resumo'!$K102","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K103","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K104","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K105","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K106","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K107","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K108","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K109","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K110","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K111","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K112","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K113","v":7.881773399014777E-2},null,null,"Sub-total Cont.Oper.",625,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
["Manutenção","1/2 Oficial Eletricista",{"$f":"C632","v":985.94783599999994},4.9297391800000003,{"$f":"E716","v":0.41077441111111102},null,613.48199999999997,{"$f":"(CF718*Z718*BE718)+($G718*AO718*BE718)","v":17668.496614138792},17668.496614138792,17668.496614138792,17668.496614138792,17668.496614138792,17668.496614138792,17668.496614138792,17668.496614138792,17668.496614138792,17668.496614138792,17668.496614138792,17668.496614138792,{"$f":"SUM(H718:S718)","v":212021.95936966556},null,"Manutenção","1/2 Oficial Eletricista",{"$f":"X632","v":1.4778325123152709E-2},{"$f":"X718/X738","v":3.333333333333334E-2},{"$f":"Z738*Y718","v":1.4778325123152707E-2},{"$f":"AA738*Y718","v":1.4778325123152707E-2},{"$f":"AB738*Y718","v":1.4778325123152707E-2},{"$f":"AC738*Y718","v":1.4778325123152707E-2},{"$f":"AD738*Y718","v":1.4778325123152707E-2},{"$f":"AE738*Y718","v":1.4778325123152707E-2},{"$f":"AF738*Y718","v":1.4778325123152707E-2},{"$f":"AG738*Y718","v":1.4778325123152707E-2},{"$f":"AH738*Y718","v":1.4778325123152707E-2},{"$f":"AI738*Y718","v":1.4778325123152707E-2},{"$f":"AJ738*Y718","v":1.4778325123152707E-2},{"$f":"AK738*Y718","v":1.4778325123152707E-2},null,"Manutenção","1/2 Oficial Eletricista",{"$f":"AO738*$Y718","v":1.4778325123152707E-2},1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,null,"Manutenção","1/2 Oficial Eletricista",625,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,null,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,null,1397.9047276077699,1397.9047276077699,1397.9047276077699,1397.9047276077699,1397.9047276077699,1397.9047276077699,1397.9047276077699,1397.9047276077699,1397.9047276077699,1397.9047276077699,1397.9047276077699,1397.9047276077699]
[null,"1/2 Oficial Funileiro",985.94783599999994,4.9297391800000003,{"$f":"E718","v":0.41077441111111102},null,613.48199999999997,17668.496614138792,17668.496614138792,17668.496614138792,17668.496614138792,17668.496614138792,17668.496614138792,17668.496614138792,17668.496614138792,17668.496614138792,17668.496614138792,17668.496614138792,17668.496614138792,212021.95936966556,null,null,"1/2 Oficial Funileiro",1.4778325123152709E-2,{"$f":"X719/X738","v":3.333333333333334E-2},{"$f":"Z738*Y719","v":1.4778325123152707E-2},{"$f":"AA738*Y719","v":1.4778325123152707E-2},{"$f":"AB738*Y719","v":1.4778325123152707E-2},{"$f":"AC738*Y719","v":1.4778325123152707E-2},{"$f":"AD738*Y719","v":1.4778325123152707E-2},{"$f":"AE738*Y719","v":1.4778325123152707E-2},{"$f":"AF738*Y719","v":1.4778325123152707E-2},{"$f":"AG738*Y719","v":1.4778325123152707E-2},{"$f":"AH738*Y719","v":1.4778325123152707E-2},{"$f":"AI738*Y719","v":1.4778325123152707E-2},{"$f":"AJ738*Y719","v":1.4778325123152707E-2},{"$f":"AK738*Y719","v":1.4778325123152707E-2},null,null,"1/2 Oficial Funileiro",{"$f":"AO738*$Y719","v":1.4778325123152707E-2},1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,null,null,"1/2 Oficial Funileiro",625,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,null,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,null,1397.9047276077699,1397.9047276077699,1397.9047276077699,1397.9047276077699,1397.9047276077699,1397.9047276077699,1397.9047276077699,1397.9047276077699,1397.9047276077699,1397.9047276077699,1397.9047276077699,1397.9047276077699]
[null,"Abastecedor",1347.3026840000002,6.7365134200000014,0.41077441111111102,null,613.48199999999997,44338.009242836808,44338.009242836808,44338.009242836808,44338.009242836808,44338.009242836808,44338.009242836808,44338.009242836808,44338.009242836808,44338.009242836808,44338.009242836808,44338.009242836808,44338.009242836808,532056.11091404164,null,null,"Abastecedor",2.9556650246305417E-2,{"$f":"X720/X738","v":6.666666666666668E-2},{"$f":"Z738*Y720","v":2.9556650246305414E-2},{"$f":"AA738*Y720","v":2.9556650246305414E-2},{"$f":"AB738*Y720","v":2.9556650246305414E-2},{"$f":"AC738*Y720","v":2.9556650246305414E-2},{"$f":"AD738*Y720","v":2.9556650246305414E-2},{"$f":"AE738*Y720","v":2.9556650246305414E-2},{"$f":"AF738*Y720","v":2.9556650246305414E-2},{"$f":"AG738*Y720","v":2.9556650246305414E-2},{"$f":"AH738*Y720","v":2.9556650246305414E-2},{"$f":"AI738*Y720","v":2.9556650246305414E-2},{"$f":"AJ738*Y720","v":2.9556650246305414E-2},{"$f":"AK738*Y720","v":2.9556650246305414E-2},null,null,"Abastecedor",{"$f":"AO738*$Y720","v":2.9556650246305414E-2},2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,null,null,"Abastecedor",625,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,null,1347.3026840000002,1347.3026840000002,1347.3026840000002,1347.3026840000002,1347.3026840000002,1347.3026840000002,1347.3026840000002,1347.3026840000002,1347.3026840000002,1347.3026840000002,1347.3026840000002,1347.3026840000002,1347.3026840000002,null,1910.2438513615621,1910.2438513615621,1910.2438513615621,1910.2438513615621,1910.2438513615621,1910.2438513615621,1910.2438513615621,1910.2438513615621,1910.2438513615621,1910.2438513615621,1910.2438513615621,1910.2438513615621]
[null,"Auxiliar Almoxarife",961.20016399999986,4.8060008199999995,0.41077441111111102,null,613.48199999999997,23147.034361057784,23147.034361057784,23147.034361057784,23147.034361057784,23147.034361057784,23147.034361057784,23147.034361057784,23147.034361057784,23147.034361057784,23147.034361057784,23147.034361057784,23147.034361057784,277764.41233269346,null,null,"Auxiliar Almoxarife",1.9704433497536946E-2,{"$f":"X721/X738","v":4.444444444444446E-2},{"$f":"Z738*Y721","v":1.9704433497536946E-2},{"$f":"AA738*Y721","v":1.9704433497536946E-2},{"$f":"AB738*Y721","v":1.9704433497536946E-2},{"$f":"AC738*Y721","v":1.9704433497536946E-2},{"$f":"AD738*Y721","v":1.9704433497536946E-2},{"$f":"AE738*Y721","v":1.9704433497536946E-2},{"$f":"AF738*Y721","v":1.9704433497536946E-2},{"$f":"AG738*Y721","v":1.9704433497536946E-2},{"$f":"AH738*Y721","v":1.9704433497536946E-2},{"$f":"AI738*Y721","v":1.9704433497536946E-2},{"$f":"AJ738*Y721","v":1.9704433497536946E-2},{"$f":"AK738*Y721","v":1.9704433497536946E-2},null,null,"Auxiliar Almoxarife",{"$f":"AO738*$Y721","v":1.9704433497536946E-2},1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,null,null,"Auxiliar Almoxarife",625,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,null,961.20016399999986,961.20016399999986,961.20016399999986,961.20016399999986,961.20016399999986,961.20016399999986,961.20016399999986,961.20016399999986,961.20016399999986,961.20016399999986,961.20016399999986,961.20016399999986,961.20016399999986,null,1362.8167783036381,1362.8167783036381,1362.8167783036381,1362.8167783036381,1362.8167783036381,1362.8167783036381,1362.8167783036381,1362.8167783036381,1362.8167783036381,1362.8167783036381,1362.8167783036381,1362.8167783036381]
[null,"Auxiliar Serv. Gerais",811.75399999999991,4.0587699999999991,0.41077441111111102,null,613.48199999999997,77494.963546938307,77494.963546938307,77494.963546938307,77494.963546938307,77494.963546938307,77494.963546938307,77494.963546938307,77494.963546938307,77494.963546938307,77494.963546938307,77494.963546938307,77494.963546938307,929939.5625632595,null,null,"Auxiliar Serv. Gerais",7.3891625615763554E-2,{"$f":"X722/X738","v":0.16666666666666674},{"$f":"Z738*Y722","v":7.3891625615763554E-2},{"$f":"AA738*Y722","v":7.3891625615763554E-2},{"$f":"AB738*Y722","v":7.3891625615763554E-2},{"$f":"AC738*Y722","v":7.3891625615763554E-2},{"$f":"AD738*Y722","v":7.3891625615763554E-2},{"$f":"AE738*Y722","v":7.3891625615763554E-2},{"$f":"AF738*Y722","v":7.3891625615763554E-2},{"$f":"AG738*Y722","v":7.3891625615763554E-2},{"$f":"AH738*Y722","v":7.3891625615763554E-2},{"$f":"AI738*Y722","v":7.3891625615763554E-2},{"$f":"AJ738*Y722","v":7.3891625615763554E-2},{"$f":"AK738*Y722","v":7.3891625615763554E-2},null,null,"Auxiliar Serv. Gerais",{"$f":"AO738*$Y722","v":7.3891625615763554E-2},7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,null,null,"Auxiliar Serv. Gerais",625,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,null,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,null,1150.9277801736739,1150.9277801736739,1150.9277801736739,1150.9277801736739,1150.9277801736739,1150.9277801736739,1150.9277801736739,1150.9277801736739,1150.9277801736739,1150.9277801736739,1150.9277801736739,1150.9277801736739]
[null,"Borracheiro",1328.8875679999999,6.6444378399999993,0.41077441111111102,null,613.48199999999997,14626.435228696053,14626.435228696053,14626.435228696053,14626.435228696053,14626.435228696053,14626.435228696053,14626.435228696053,14626.435228696053,14626.435228696053,14626.435228696053,14626.435228696053,14626.435228696053,175517.22274435265,null,null,"Borracheiro",9.852216748768473E-3,{"$f":"X723/X738","v":2.222222222222223E-2},{"$f":"Z738*Y723","v":9.852216748768473E-3},{"$f":"AA738*Y723","v":9.852216748768473E-3},{"$f":"AB738*Y723","v":9.852216748768473E-3},{"$f":"AC738*Y723","v":9.852216748768473E-3},{"$f":"AD738*Y723","v":9.852216748768473E-3},{"$f":"AE738*Y723","v":9.852216748768473E-3},{"$f":"AF738*Y723","v":9.852216748768473E-3},{"$f":"AG738*Y723","v":9.852216748768473E-3},{"$f":"AH738*Y723","v":9.852216748768473E-3},{"$f":"AI738*Y723","v":9.852216748768473E-3},{"$f":"AJ738*Y723","v":9.852216748768473E-3},{"$f":"AK738*Y723","v":9.852216748768473E-3},null,null,"Borracheiro",{"$f":"AO738*$Y723","v":9.852216748768473E-3},9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,null,null,"Borracheiro",625,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,null,1328.8875679999999,1328.8875679999999,1328.8875679999999,1328.8875679999999,1328.8875679999999,1328.8875679999999,1328.8875679999999,1328.8875679999999,1328.8875679999999,1328.8875679999999,1328.8875679999999,1328.8875679999999,1328.8875679999999,null,1884.1343790589665,1884.1343790589665,1884.1343790589665,1884.1343790589665,1884.1343790589665,1884.1343790589665,1884.1343790589665,1884.1343790589665,1884.1343790589665,1884.1343790589665,1884.1343790589665,1884.1343790589665]
[null,"Comprador/Almoxarife",1443.3266720000001,7.2166333600000003,0.41077441111111102,null,613.48199999999997,7788.3130380923776,7788.3130380923776,7788.3130380923776,7788.3130380923776,7788.3130380923776,7788.3130380923776,7788.3130380923776,7788.3130380923776,7788.3130380923776,7788.3130380923776,7788.3130380923776,7788.3130380923776,93459.756457108539,null,null,"Comprador/Almoxarife",4.9261083743842365E-3,{"$f":"X724/X738","v":1.1111111111111115E-2},{"$f":"Z738*Y724","v":4.9261083743842365E-3},{"$f":"AA738*Y724","v":4.9261083743842365E-3},{"$f":"AB738*Y724","v":4.9261083743842365E-3},{"$f":"AC738*Y724","v":4.9261083743842365E-3},{"$f":"AD738*Y724","v":4.9261083743842365E-3},{"$f":"AE738*Y724","v":4.9261083743842365E-3},{"$f":"AF738*Y724","v":4.9261083743842365E-3},{"$f":"AG738*Y724","v":4.9261083743842365E-3},{"$f":"AH738*Y724","v":4.9261083743842365E-3},{"$f":"AI738*Y724","v":4.9261083743842365E-3},{"$f":"AJ738*Y724","v":4.9261083743842365E-3},{"$f":"AK738*Y724","v":4.9261083743842365E-3},null,null,"Comprador/Almoxarife",{"$f":"AO738*$Y724","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Comprador/Almoxarife",625,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,null,1443.3266720000001,1443.3266720000001,1443.3266720000001,1443.3266720000001,1443.3266720000001,1443.3266720000001,1443.3266720000001,1443.3266720000001,1443.3266720000001,1443.3266720000001,1443.3266720000001,1443.3266720000001,1443.3266720000001,null,2046.3893774104185,2046.3893774104185,2046.3893774104185,2046.3893774104185,2046.3893774104185,2046.3893774104185,2046.3893774104185,2046.3893774104185,2046.3893774104185,2046.3893774104185,2046.3893774104185,2046.3893774104185]
[null,"Controlador de Manut.",2610.9766400000003,13.054883200000001,0.41077441111111102,null,613.48199999999997,25271.654033272491,25271.654033272491,25271.654033272491,25271.654033272491,25271.654033272491,25271.654033272491,25271.654033272491,25271.654033272491,25271.654033272491,25271.654033272491,25271.654033272491,25271.654033272491,303259.84839926992,null,null,"Controlador de Manut.",9.852216748768473E-3,{"$f":"X725/X738","v":2.222222222222223E-2},{"$f":"Z738*Y725","v":9.852216748768473E-3},{"$f":"AA738*Y725","v":9.852216748768473E-3},{"$f":"AB738*Y725","v":9.852216748768473E-3},{"$f":"AC738*Y725","v":9.852216748768473E-3},{"$f":"AD738*Y725","v":9.852216748768473E-3},{"$f":"AE738*Y725","v":9.852216748768473E-3},{"$f":"AF738*Y725","v":9.852216748768473E-3},{"$f":"AG738*Y725","v":9.852216748768473E-3},{"$f":"AH738*Y725","v":9.852216748768473E-3},{"$f":"AI738*Y725","v":9.852216748768473E-3},{"$f":"AJ738*Y725","v":9.852216748768473E-3},{"$f":"AK738*Y725","v":9.852216748768473E-3},null,null,"Controlador de Manut.",{"$f":"AO738*$Y725","v":9.852216748768473E-3},9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,null,null,"Controlador de Manut.",{"$f":"BD724","v":625},594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,null,2610.9766400000003,2610.9766400000003,2610.9766400000003,2610.9766400000003,2610.9766400000003,2610.9766400000003,2610.9766400000003,2610.9766400000003,2610.9766400000003,2610.9766400000003,2610.9766400000003,2610.9766400000003,2610.9766400000003,null,3701.9165268794718,3701.9165268794718,3701.9165268794718,3701.9165268794718,3701.9165268794718,3701.9165268794718,3701.9165268794718,3701.9165268794718,3701.9165268794718,3701.9165268794718,3701.9165268794718,3701.9165268794718]
[null,"Eletricista (A e B)",1683.7839999999999,8.41892,0.41077441111111102,null,613.48199999999997,35146.299009450595,35146.299009450595,35146.299009450595,35146.299009450595,35146.299009450595,35146.299009450595,35146.299009450595,35146.299009450595,35146.299009450595,35146.299009450595,35146.299009450595,35146.299009450595,421755.58811340714,null,null,"Eletricista (A e B)",1.9704433497536946E-2,{"$f":"X726/X738","v":4.444444444444446E-2},{"$f":"Z738*Y726","v":1.9704433497536946E-2},{"$f":"AA738*Y726","v":1.9704433497536946E-2},{"$f":"AB738*Y726","v":1.9704433497536946E-2},{"$f":"AC738*Y726","v":1.9704433497536946E-2},{"$f":"AD738*Y726","v":1.9704433497536946E-2},{"$f":"AE738*Y726","v":1.9704433497536946E-2},{"$f":"AF738*Y726","v":1.9704433497536946E-2},{"$f":"AG738*Y726","v":1.9704433497536946E-2},{"$f":"AH738*Y726","v":1.9704433497536946E-2},{"$f":"AI738*Y726","v":1.9704433497536946E-2},{"$f":"AJ738*Y726","v":1.9704433497536946E-2},{"$f":"AK738*Y726","v":1.9704433497536946E-2},null,null,"Eletricista (A e B)",{"$f":"AO738*$Y726","v":1.9704433497536946E-2},1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,null,null,"Eletricista (A e B)",625,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,null,1683.7839999999999,{"$f":"$BR726*BS$704","v":1683.7839999999999},1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,null,2387.3165779435021,2387.3165779435021,2387.3165779435021,2387.3165779435021,2387.3165779435021,2387.3165779435021,2387.3165779435021,2387.3165779435021,2387.3165779435021,2387.3165779435021,2387.3165779435021,2387.3165779435021]
[null,"Eletrônico",1683.7839999999999,8.41892,0.41077441111111102,null,613.48199999999997,17573.149504725297,17573.149504725297,17573.149504725297,17573.149504725297,17573.149504725297,17573.149504725297,17573.149504725297,17573.149504725297,17573.149504725297,17573.149504725297,17573.149504725297,17573.149504725297,210877.79405670357,null,null,"Eletrônico",9.852216748768473E-3,{"$f":"X727/X738","v":2.222222222222223E-2},{"$f":"Z738*Y727","v":9.852216748768473E-3},{"$f":"AA738*Y727","v":9.852216748768473E-3},{"$f":"AB738*Y727","v":9.852216748768473E-3},{"$f":"AC738*Y727","v":9.852216748768473E-3},{"$f":"AD738*Y727","v":9.852216748768473E-3},{"$f":"AE738*Y727","v":9.852216748768473E-3},{"$f":"AF738*Y727","v":9.852216748768473E-3},{"$f":"AG738*Y727","v":9.852216748768473E-3},{"$f":"AH738*Y727","v":9.852216748768473E-3},{"$f":"AI738*Y727","v":9.852216748768473E-3},{"$f":"AJ738*Y727","v":9.852216748768473E-3},{"$f":"AK738*Y727","v":9.852216748768473E-3},null,null,"Eletrônico",{"$f":"AO738*$Y727","v":9.852216748768473E-3},9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,null,null,"Eletrônico",625,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,null,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,null,2387.3165779435021,2387.3165779435021,2387.3165779435021,2387.3165779435021,2387.3165779435021,2387.3165779435021,2387.3165779435021,2387.3165779435021,2387.3165779435021,2387.3165779435021,2387.3165779435021,2387.3165779435021]
[null,"Funileiro (A e B)",1477.9345759999999,7.38967288,0.41077441111111102,null,613.48199999999997,31727.952800699779,31727.952800699779,31727.952800699779,31727.952800699779,31727.952800699779,31727.952800699779,31727.952800699779,31727.952800699779,31727.952800699779,31727.952800699779,31727.952800699779,31727.952800699779,380735.43360839738,null,null,"Funileiro (A e B)",1.9704433497536946E-2,{"$f":"X728/X738","v":4.444444444444446E-2},{"$f":"Z738*Y728","v":1.9704433497536946E-2},{"$f":"AA738*Y728","v":1.9704433497536946E-2},{"$f":"AB738*Y728","v":1.9704433497536946E-2},{"$f":"AC738*Y728","v":1.9704433497536946E-2},{"$f":"AD738*Y728","v":1.9704433497536946E-2},{"$f":"AE738*Y728","v":1.9704433497536946E-2},{"$f":"AF738*Y728","v":1.9704433497536946E-2},{"$f":"AG738*Y728","v":1.9704433497536946E-2},{"$f":"AH738*Y728","v":1.9704433497536946E-2},{"$f":"AI738*Y728","v":1.9704433497536946E-2},{"$f":"AJ738*Y728","v":1.9704433497536946E-2},{"$f":"AK738*Y728","v":1.9704433497536946E-2},null,null,"Funileiro (A e B)",{"$f":"AO738*$Y728","v":1.9704433497536946E-2},1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,null,null,"Funileiro (A e B)",625,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,null,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,null,2095.4574425227352,2095.4574425227352,2095.4574425227352,2095.4574425227352,2095.4574425227352,2095.4574425227352,2095.4574425227352,2095.4574425227352,2095.4574425227352,2095.4574425227352,2095.4574425227352,2095.4574425227352]
[null,"Chefe de Manutenção",3314.57,16.572850000000003,0.41077441111111102,null,613.48199999999997,15556.803971444544,15556.803971444544,15556.803971444544,15556.803971444544,15556.803971444544,15556.803971444544,15556.803971444544,15556.803971444544,15556.803971444544,15556.803971444544,15556.803971444544,15556.803971444544,186681.64765733454,null,null,"Chefe de Manutenção",4.9261083743842365E-3,{"$f":"X729/X738","v":1.1111111111111115E-2},{"$f":"Z738*Y729","v":4.9261083743842365E-3},{"$f":"AA738*Y729","v":4.9261083743842365E-3},{"$f":"AB738*Y729","v":4.9261083743842365E-3},{"$f":"AC738*Y729","v":4.9261083743842365E-3},{"$f":"AD738*Y729","v":4.9261083743842365E-3},{"$f":"AE738*Y729","v":4.9261083743842365E-3},{"$f":"AF738*Y729","v":4.9261083743842365E-3},{"$f":"AG738*Y729","v":4.9261083743842365E-3},{"$f":"AH738*Y729","v":4.9261083743842365E-3},{"$f":"AI738*Y729","v":4.9261083743842365E-3},{"$f":"AJ738*Y729","v":4.9261083743842365E-3},{"$f":"AK738*Y729","v":4.9261083743842365E-3},null,null,"Chefe de Manutenção",{"$f":"AO738*$Y729","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Chefe de Manutenção",625,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,null,3314.57,3314.57,3314.57,3314.57,3314.57,3314.57,3314.57,3314.57,3314.57,3314.57,3314.57,3314.57,3314.57,null,4699.4910925357381,4699.4910925357381,4699.4910925357381,4699.4910925357381,4699.4910925357381,4699.4910925357381,4699.4910925357381,4699.4910925357381,4699.4910925357381,4699.4910925357381,4699.4910925357381,4699.4910925357381]
[null,"Lavador",811.75399999999991,4.0587699999999991,0.41077441111111102,null,613.48199999999997,30997.985418775315,30997.985418775315,30997.985418775315,30997.985418775315,30997.985418775315,30997.985418775315,30997.985418775315,30997.985418775315,30997.985418775315,30997.985418775315,30997.985418775315,30997.985418775315,371975.82502530375,null,null,"Lavador",2.9556650246305417E-2,{"$f":"X730/X738","v":6.666666666666668E-2},{"$f":"Z738*Y730","v":2.9556650246305414E-2},{"$f":"AA738*Y730","v":2.9556650246305414E-2},{"$f":"AB738*Y730","v":2.9556650246305414E-2},{"$f":"AC738*Y730","v":2.9556650246305414E-2},{"$f":"AD738*Y730","v":2.9556650246305414E-2},{"$f":"AE738*Y730","v":2.9556650246305414E-2},{"$f":"AF738*Y730","v":2.9556650246305414E-2},{"$f":"AG738*Y730","v":2.9556650246305414E-2},{"$f":"AH738*Y730","v":2.9556650246305414E-2},{"$f":"AI738*Y730","v":2.9556650246305414E-2},{"$f":"AJ738*Y730","v":2.9556650246305414E-2},{"$f":"AK738*Y730","v":2.9556650246305414E-2},null,null,"Lavador",{"$f":"AO738*$Y730","v":2.9556650246305414E-2},2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,null,null,"Lavador",625,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,null,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,null,1150.9277801736739,1150.9277801736739,1150.9277801736739,1150.9277801736739,1150.9277801736739,1150.9277801736739,1150.9277801736739,1150.9277801736739,1150.9277801736739,1150.9277801736739,1150.9277801736739,1150.9277801736739]
[null,"Lubrificador",1251.5052440000002,6.2575262200000017,0.41077441111111102,null,613.48199999999997,27967.855572581328,27967.855572581328,27967.855572581328,27967.855572581328,27967.855572581328,27967.855572581328,27967.855572581328,27967.855572581328,27967.855572581328,27967.855572581328,27967.855572581328,27967.855572581328,335614.26687097596,null,null,"Lubrificador",1.9704433497536946E-2,{"$f":"X731/X738","v":4.444444444444446E-2},{"$f":"Z738*Y731","v":1.9704433497536946E-2},{"$f":"AA738*Y731","v":1.9704433497536946E-2},{"$f":"AB738*Y731","v":1.9704433497536946E-2},{"$f":"AC738*Y731","v":1.9704433497536946E-2},{"$f":"AD738*Y731","v":1.9704433497536946E-2},{"$f":"AE738*Y731","v":1.9704433497536946E-2},{"$f":"AF738*Y731","v":1.9704433497536946E-2},{"$f":"AG738*Y731","v":1.9704433497536946E-2},{"$f":"AH738*Y731","v":1.9704433497536946E-2},{"$f":"AI738*Y731","v":1.9704433497536946E-2},{"$f":"AJ738*Y731","v":1.9704433497536946E-2},{"$f":"AK738*Y731","v":1.9704433497536946E-2},null,null,"Lubrificador",{"$f":"AO738*$Y731","v":1.9704433497536946E-2},1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,null,null,"Lubrificador",625,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,null,1251.5052440000002,1251.5052440000002,1251.5052440000002,1251.5052440000002,1251.5052440000002,1251.5052440000002,1251.5052440000002,1251.5052440000002,1251.5052440000002,1251.5052440000002,1251.5052440000002,1251.5052440000002,1251.5052440000002,null,1774.4195314746003,1774.4195314746003,1774.4195314746003,1774.4195314746003,{"$f":"((BW731+$D731)*($E731/100*100+1))","v":1774.4195314746003},1774.4195314746003,1774.4195314746003,1774.4195314746003,1774.4195314746003,1774.4195314746003,1774.4195314746003,1774.4195314746003]
[null,"Manobrista",1662.7655320000001,8.3138276600000012,0.41077441111111102,null,613.48199999999997,101492.02361661571,101492.02361661571,101492.02361661571,101492.02361661571,101492.02361661571,101492.02361661571,101492.02361661571,101492.02361661571,101492.02361661571,101492.02361661571,101492.02361661571,101492.02361661571,1217904.2833993884,null,null,"Manobrista",5.7471264367816091E-2,{"$f":"X732/X738","v":0.12962962962962968},{"$f":"Z738*Y732","v":5.7471264367816091E-2},{"$f":"AA738*Y732","v":5.7471264367816091E-2},{"$f":"AB738*Y732","v":5.7471264367816091E-2},{"$f":"AC738*Y732","v":5.7471264367816091E-2},{"$f":"AD738*Y732","v":5.7471264367816091E-2},{"$f":"AE738*Y732","v":5.7471264367816091E-2},{"$f":"AF738*Y732","v":5.7471264367816091E-2},{"$f":"AG738*Y732","v":5.7471264367816091E-2},{"$f":"AH738*Y732","v":5.7471264367816091E-2},{"$f":"AI738*Y732","v":5.7471264367816091E-2},{"$f":"AJ738*Y732","v":5.7471264367816091E-2},{"$f":"AK738*Y732","v":5.7471264367816091E-2},null,null,"Manobrista",{"$f":"AO738*$Y732","v":5.7471264367816091E-2},5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,null,null,"Manobrista",625,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,null,1662.7655320000001,1662.7655320000001,1662.7655320000001,1662.7655320000001,1662.7655320000001,1662.7655320000001,1662.7655320000001,1662.7655320000001,1662.7655320000001,1662.7655320000001,1662.7655320000001,1662.7655320000001,1662.7655320000001,null,{"$f":"((BS732+$D732)*($E732/100*100+1))","v":2357.5159995442691},2357.5159995442691,2357.5159995442691,2357.5159995442691,2357.5159995442691,2357.5159995442691,2357.5159995442691,2357.5159995442691,2357.5159995442691,2357.5159995442691,2357.5159995442691,2357.5159995442691]
[null,"Mecânico (A, B e C)",1794.943552,8.974717759999999,0.41077441111111102,null,613.48199999999997,77067.125612214644,77067.125612214644,77067.125612214644,77067.125612214644,77067.125612214644,77067.125612214644,77067.125612214644,77067.125612214644,77067.125612214644,77067.125612214644,77067.125612214644,77067.125612214644,924805.50734657596,null,null,"Mecânico (A, B e C)",4.1050903119868636E-2,{"$f":"X733/X738","v":9.2592592592592615E-2},{"$f":"Z738*Y733","v":4.1050903119868636E-2},{"$f":"AA738*Y733","v":4.1050903119868636E-2},{"$f":"AB738*Y733","v":4.1050903119868636E-2},{"$f":"AC738*Y733","v":4.1050903119868636E-2},{"$f":"AD738*Y733","v":4.1050903119868636E-2},{"$f":"AE738*Y733","v":4.1050903119868636E-2},{"$f":"AF738*Y733","v":4.1050903119868636E-2},{"$f":"AG738*Y733","v":4.1050903119868636E-2},{"$f":"AH738*Y733","v":4.1050903119868636E-2},{"$f":"AI738*Y733","v":4.1050903119868636E-2},{"$f":"AJ738*Y733","v":4.1050903119868636E-2},{"$f":"AK738*Y733","v":4.1050903119868636E-2},null,null,"Mecânico (A, B e C)",{"$f":"AO738*$Y733","v":4.1050903119868636E-2},4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,null,null,"Mecânico (A, B e C)",625,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,null,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,null,2544.921734713238,2544.921734713238,2544.921734713238,2544.921734713238,2544.921734713238,2544.921734713238,2544.921734713238,2544.921734713238,2544.921734713238,2544.921734713238,2544.921734713238,2544.921734713238]
[null,"Mecânico de Revisão",1794.943552,8.974717759999999,0.41077441111111102,null,613.48199999999997,27744.165220397263,27744.165220397263,27744.165220397263,27744.165220397263,27744.165220397263,27744.165220397263,27744.165220397263,27744.165220397263,27744.165220397263,27744.165220397263,27744.165220397263,27744.165220397263,332929.98264476715,null,null,"Mecânico de Revisão",1.4778325123152709E-2,{"$f":"X734/X738","v":3.333333333333334E-2},{"$f":"Z738*Y734","v":1.4778325123152707E-2},{"$f":"AA738*Y734","v":1.4778325123152707E-2},{"$f":"AB738*Y734","v":1.4778325123152707E-2},{"$f":"AC738*Y734","v":1.4778325123152707E-2},{"$f":"AD738*Y734","v":1.4778325123152707E-2},{"$f":"AE738*Y734","v":1.4778325123152707E-2},{"$f":"AF738*Y734","v":1.4778325123152707E-2},{"$f":"AG738*Y734","v":1.4778325123152707E-2},{"$f":"AH738*Y734","v":1.4778325123152707E-2},{"$f":"AI738*Y734","v":1.4778325123152707E-2},{"$f":"AJ738*Y734","v":1.4778325123152707E-2},{"$f":"AK738*Y734","v":1.4778325123152707E-2},null,null,"Mecânico de Revisão",{"$f":"AO738*$Y734","v":1.4778325123152707E-2},1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,null,null,"Mecânico de Revisão",625,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,null,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,null,2544.921734713238,2544.921734713238,2544.921734713238,2544.921734713238,2544.921734713238,2544.921734713238,2544.921734713238,2544.921734713238,2544.921734713238,2544.921734713238,2544.921734713238,2544.921734713238]
[null,"Mecânico Montador",1794.943552,8.9747177600000008,0.41077441111111102,null,613.48199999999997,18496.110146931514,18496.110146931514,18496.110146931514,18496.110146931514,18496.110146931514,18496.110146931514,18496.110146931514,18496.110146931514,18496.110146931514,18496.110146931514,18496.110146931514,18496.110146931514,221953.32176317819,null,null,"Mecânico Montador",9.852216748768473E-3,{"$f":"X735/X738","v":2.222222222222223E-2},{"$f":"Z738*Y735","v":9.852216748768473E-3},{"$f":"AA738*Y735","v":9.852216748768473E-3},{"$f":"AB738*Y735","v":9.852216748768473E-3},{"$f":"AC738*Y735","v":9.852216748768473E-3},{"$f":"AD738*Y735","v":9.852216748768473E-3},{"$f":"AE738*Y735","v":9.852216748768473E-3},{"$f":"AF738*Y735","v":9.852216748768473E-3},{"$f":"AG738*Y735","v":9.852216748768473E-3},{"$f":"AH738*Y735","v":9.852216748768473E-3},{"$f":"AI738*Y735","v":9.852216748768473E-3},{"$f":"AJ738*Y735","v":9.852216748768473E-3},{"$f":"AK738*Y735","v":9.852216748768473E-3},null,null,"Mecânico Montador",{"$f":"AO738*$Y735","v":9.852216748768473E-3},9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,null,null,"Mecânico Montador",625,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,null,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,null,2544.921734713238,2544.921734713238,2544.921734713238,2544.921734713238,2544.921734713238,2544.921734713238,2544.921734713238,2544.921734713238,2544.921734713238,2544.921734713238,2544.921734713238,2544.921734713238]
[null,"Moleiro",1313.255756,6.5662787800000002,0.41077441111111102,null,613.48199999999997,28993.287776771613,28993.287776771613,28993.287776771613,28993.287776771613,28993.287776771613,28993.287776771613,28993.287776771613,28993.287776771613,28993.287776771613,28993.287776771613,28993.287776771613,28993.287776771613,347919.45332125935,null,null,"Moleiro",1.9704433497536946E-2,{"$f":"X736/X738","v":4.444444444444446E-2},{"$f":"Z738*Y736","v":1.9704433497536946E-2},{"$f":"AA738*Y736","v":1.9704433497536946E-2},{"$f":"AB738*Y736","v":1.9704433497536946E-2},{"$f":"AC738*Y736","v":1.9704433497536946E-2},{"$f":"AD738*Y736","v":1.9704433497536946E-2},{"$f":"AE738*Y736","v":1.9704433497536946E-2},{"$f":"AF738*Y736","v":1.9704433497536946E-2},{"$f":"AG738*Y736","v":1.9704433497536946E-2},{"$f":"AH738*Y736","v":1.9704433497536946E-2},{"$f":"AI738*Y736","v":1.9704433497536946E-2},{"$f":"AJ738*Y736","v":1.9704433497536946E-2},{"$f":"AK738*Y736","v":1.9704433497536946E-2},null,null,"Moleiro",{"$f":"AO738*$Y736","v":1.9704433497536946E-2},1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,null,null,"Moleiro",625,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,null,1313.255756,1313.255756,1313.255756,1313.255756,1313.255756,1313.255756,1313.255756,1313.255756,1313.255756,1313.255756,1313.255756,1313.255756,1313.255756,null,1861.9711538882225,1861.9711538882225,1861.9711538882225,1861.9711538882225,1861.9711538882225,1861.9711538882225,1861.9711538882225,1861.9711538882225,1861.9711538882225,1861.9711538882225,1861.9711538882225,1861.9711538882225]
[null,"Pintor",1477.9345759999999,7.38967288,0.41077441111111102,null,613.48199999999997,31727.952800699779,31727.952800699779,31727.952800699779,31727.952800699779,31727.952800699779,31727.952800699779,31727.952800699779,31727.952800699779,31727.952800699779,31727.952800699779,31727.952800699779,31727.952800699779,380735.43360839738,null,null,"Pintor",1.9704433497536946E-2,{"$f":"X737/X738","v":4.444444444444446E-2},{"$f":"Z738*Y737","v":1.9704433497536946E-2},{"$f":"AA738*Y737","v":1.9704433497536946E-2},{"$f":"AB738*Y737","v":1.9704433497536946E-2},{"$f":"AC738*Y737","v":1.9704433497536946E-2},{"$f":"AD738*Y737","v":1.9704433497536946E-2},{"$f":"AE738*Y737","v":1.9704433497536946E-2},{"$f":"AF738*Y737","v":1.9704433497536946E-2},{"$f":"AG738*Y737","v":1.9704433497536946E-2},{"$f":"AH738*Y737","v":1.9704433497536946E-2},{"$f":"AI738*Y737","v":1.9704433497536946E-2},{"$f":"AJ738*Y737","v":1.9704433497536946E-2},{"$f":"AK738*Y737","v":1.9704433497536946E-2},null,null,"Pintor",{"$f":"AO738*$Y737","v":1.9704433497536946E-2},1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,null,null,"Pintor",625,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,null,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,null,2095.4574425227352,2095.4574425227352,2095.4574425227352,2095.4574425227352,2095.4574425227352,2095.4574425227352,2095.4574425227352,2095.4574425227352,2095.4574425227352,2095.4574425227352,2095.4574425227352,2095.4574425227352]
[null,"Sub-total manutenção",null,null,null,null,null,{"$f":"SUM(H718:H737)","v":672494.11413047882},672494.11413047882,672494.11413047882,672494.11413047882,672494.11413047882,672494.11413047882,672494.11413047882,672494.11413047882,672494.11413047882,672494.11413047882,672494.11413047882,672494.11413047882,8069929.3695657458,null,null,"Sub-total manutenção",{"$f":"SUM(X718:X737)","v":0.44334975369458113},{"$f":"X738/X738","v":1},{"$f":"'FU Resumo'!$F102","v":0.44334975369458113},{"$f":"'FU Resumo'!$F103","v":0.44334975369458113},{"$f":"'FU Resumo'!$F104","v":0.44334975369458113},{"$f":"'FU Resumo'!$F105","v":0.44334975369458113},{"$f":"'FU Resumo'!$F106","v":0.44334975369458113},{"$f":"'FU Resumo'!$F107","v":0.44334975369458113},{"$f":"'FU Resumo'!$F108","v":0.44334975369458113},{"$f":"'FU Resumo'!$F109","v":0.44334975369458113},{"$f":"'FU Resumo'!$F110","v":0.44334975369458113},{"$f":"'FU Resumo'!$F111","v":0.44334975369458113},{"$f":"'FU Resumo'!$F112","v":0.44334975369458113},{"$f":"'FU Resumo'!$F113","v":0.44334975369458113},null,null,"Sub-total manutenção",{"$f":"'FU Resumo'!$L102","v":0.44334975369458113},{"$f":"'FU Resumo'!$L103","v":0.44334975369458113},{"$f":"'FU Resumo'!$L104","v":0.44334975369458113},{"$f":"'FU Resumo'!$L105","v":0.44334975369458113},{"$f":"'FU Resumo'!$L106","v":0.44334975369458113},{"$f":"'FU Resumo'!$L107","v":0.44334975369458113},{"$f":"'FU Resumo'!$L108","v":0.44334975369458113},{"$f":"'FU Resumo'!$L109","v":0.44334975369458113},{"$f":"'FU Resumo'!$L110","v":0.44334975369458113},{"$f":"'FU Resumo'!$L111","v":0.44334975369458113},{"$f":"'FU Resumo'!$L112","v":0.44334975369458113},{"$f":"'FU Resumo'!$L113","v":0.44334975369458113},null,null,"Sub-total manutenção",625,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4]
[null,null,null,null,null,"Total Geral Mensal Pessoal de Operação",null,{"$f":"H704+H717+H738","v":6432322.2153407615},6593690.342621455,6559639.0918314531,6511550.2442564443,6479872.7965460178,6469216.8100593593,6480042.3330617286,6409210.5982496925,6371878.4525730833,6371878.4525730833,6371878.4525730833,6337764.0772963166,77388943.866982475]
[]
["Administração - Composição do Custo Unitário Por Função",null,null,null,null,null,{"$f":"G706","v":"Ano 9"},"Administração - Composição de Custo Total Mensal",null,null,null,null,null,null,null,null,null,null,null,"R$"]
["Funções","Cargo","Salário","Hs Extras","Enc.","R$ Total",{"$f":"G707","v":"Benefícios"},{"$f":"H689","v":"2021-07-01"},{"$f":"DATE(YEAR(H742),MONTH(H742)+1,DAY(H742))","v":"2021-08-01"},"2021-09-01","2021-10-01","2021-11-01","2021-12-01","2022-01-01","2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01","Total",null,"Fator Utilização Mensal",null,{"$f":"X707","v":"Ano 9"},null,"FU FOLHA DE PAGAMENTO",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X742","v":"Ano 9"},"FU Benefícios","FU FÍSICO PARA CÁLCULOS DOS BENEFÍCIOS",null,null,null,null,null,null,null,null,null,null,null,null,"Frota Mensal",null,null,{"$f":"BE707","v":"Ano 9"},null,null,null,null,null,null,null,null,null,null,null,null,"Salário",{"$f":"H742","v":"2021-07-01"},{"$f":"DATE(YEAR(BS742),MONTH(BS742)+1,DAY(BS742))","v":"2021-08-01"},"2021-09-01","2021-10-01","2021-11-01","2021-12-01","2022-01-01","2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01",null,{"$f":"BS742","v":"2021-07-01"},{"$f":"DATE(YEAR(CF742),MONTH(CF742)+1,DAY(CF742))","v":"2021-08-01"},"2021-09-01","2021-10-01","2021-11-01","2021-12-01","2022-01-01","2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01"]
[null,null,"base","e Adic.","Soc.","Por",{"$f":"G708","v":"R$ por"},"R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","Durante o",null,"Funções","Cargo","FU",null,{"$f":"H742","v":44378},44409,44440,44470,44501,44531,44562,44593,44621,44652,44682,44713,null,"Funções","Cargo",{"$f":"Z743","v":"2021-07-01"},"2021-08-01","2021-09-01","2021-10-01","2021-11-01","2021-12-01","2022-01-01","2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01",null,"Funções","Cargo","Frota",{"$f":"Z743","v":"2021-07-01"},"2021-08-01","2021-09-01","2021-10-01","2021-11-01","2021-12-01","2022-01-01","2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01",null,"base","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$",null,"R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$"]
[null,null,"(R$/mês)","Not.","%","Função",{"$f":"G709","v":"mês"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T709","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",null,"(R$/mês)"]
["Administração","Gerente Adm. Financeiro",{"$f":"C659","v":4078.17},0,{"$f":"E737","v":0.41077441111111102},null,{"$f":"G737","v":613.48199999999997},{"$f":"(CF745*Z745*BE745)+($G745*AO745*BE745)","v":6214.2225168599307},6214.2225168599307,6214.2225168599307,6214.2225168599307,6214.2225168599307,6214.2225168599307,6214.2225168599307,6214.2225168599307,6214.2225168599307,6214.2225168599307,6214.2225168599307,6214.2225168599307,{"$f":"SUM(H745:S745)","v":74570.670202319176},null,"Administração",{"$f":"B745","v":"Gerente Adm. Financeiro"},{"$f":"X659","v":1.6420361247947454E-3},{"$f":"X745/X770","v":2.7027027027027035E-2},{"$f":"$Y745*Z770","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,"Administração",{"$f":"W745","v":"Gerente Adm. Financeiro"},{"$f":"$Y745*AO770","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,"Administração",{"$f":"W745","v":"Gerente Adm. Financeiro"},{"$f":"BD$11","v":625},{"$f":"BE738","v":594.4},594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,null,{"$f":"C745","v":4078.17},{"$f":"$BR745*BS$704","v":4078.17},4078.17,4078.17,4078.17,4078.17,4078.17,4078.17,4078.17,4078.17,4078.17,4078.17,4078.17,null,{"$f":"((BS745+$D745)*($E745/100*100+1))","v":5753.3778801609997},5753.3778801609997,5753.3778801609997,5753.3778801609997,5753.3778801609997,5753.3778801609997,5753.3778801609997,5753.3778801609997,5753.3778801609997,5753.3778801609997,5753.3778801609997,5753.3778801609997]
[null,"Gerente de Operação",4078.17,0,{"$f":"E745","v":0.41077441111111102},null,{"$f":"G745","v":613.48199999999997},6214.2225168599307,6214.2225168599307,6214.2225168599307,6214.2225168599307,6214.2225168599307,6214.2225168599307,6214.2225168599307,6214.2225168599307,6214.2225168599307,6214.2225168599307,6214.2225168599307,6214.2225168599307,74570.670202319176,null,null,"Gerente de Operação",1.6420361247947454E-3,{"$f":"X746/X770","v":2.7027027027027035E-2},{"$f":"$Y746*Z770","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Gerente de Operação",{"$f":"$Y746*AO770","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Gerente de Operação",625,{"$f":"BE745","v":594.4},{"$f":"BF745","v":594.4},{"$f":"BG745","v":594.4},{"$f":"BH745","v":594.4},{"$f":"BI745","v":594.4},{"$f":"BJ745","v":594.4},{"$f":"BK745","v":594.4},{"$f":"BL745","v":594.4},{"$f":"BM745","v":594.4},{"$f":"BN745","v":594.4},{"$f":"BO745","v":594.4},{"$f":"BP745","v":594.4},null,4078.17,4078.17,4078.17,4078.17,4078.17,4078.17,4078.17,4078.17,4078.17,4078.17,4078.17,4078.17,4078.17,null,5753.3778801609997,5753.3778801609997,5753.3778801609997,5753.3778801609997,5753.3778801609997,5753.3778801609997,5753.3778801609997,5753.3778801609997,5753.3778801609997,5753.3778801609997,5753.3778801609997,5753.3778801609997]
[null,"Controle de Manutenção",2578.17,0,0.41077441111111102,null,613.48199999999997,4148.7931819721371,4148.7931819721371,4148.7931819721371,4148.7931819721371,4148.7931819721371,4148.7931819721371,4148.7931819721371,4148.7931819721371,4148.7931819721371,4148.7931819721371,4148.7931819721371,4148.7931819721371,49785.518183665634,null,null,"Controle de Manutenção",1.6420361247947454E-3,{"$f":"X747/X770","v":2.7027027027027035E-2},{"$f":"$Y747*Z770","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Controle de Manutenção",{"$f":"$Y747*AO770","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Controle de Manutenção",625,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,null,2578.17,2578.17,2578.17,2578.17,2578.17,2578.17,2578.17,2578.17,2578.17,2578.17,2578.17,2578.17,2578.17,null,3637.2162634943329,3637.2162634943329,3637.2162634943329,3637.2162634943329,3637.2162634943329,3637.2162634943329,3637.2162634943329,3637.2162634943329,3637.2162634943329,3637.2162634943329,3637.2162634943329,3637.2162634943329]
[null,"Auxiliar de Contabilidade",978.17,0,0.41077441111111102,null,613.48199999999997,1945.6685580918233,1945.6685580918233,1945.6685580918233,1945.6685580918233,1945.6685580918233,1945.6685580918233,1945.6685580918233,1945.6685580918233,1945.6685580918233,1945.6685580918233,1945.6685580918233,1945.6685580918233,23348.022697101882,null,null,"Auxiliar de Contabilidade",1.6420361247947454E-3,{"$f":"X748/X770","v":2.7027027027027035E-2},{"$f":"$Y748*Z770","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Auxiliar de Contabilidade",{"$f":"$Y748*AO770","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Auxiliar de Contabilidade",625,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,null,978.17,978.17,978.17,978.17,978.17,978.17,978.17,978.17,978.17,978.17,978.17,978.17,978.17,null,1379.9772057165553,1379.9772057165553,1379.9772057165553,1379.9772057165553,1379.9772057165553,1379.9772057165553,1379.9772057165553,1379.9772057165553,1379.9772057165553,1379.9772057165553,1379.9772057165553,1379.9772057165553]
[null,"Assist. Adm./Financeiro",878.17,0,0.41077441111111102,null,613.48199999999997,5423.9198072979116,5423.9198072979116,5423.9198072979116,5423.9198072979116,5423.9198072979116,5423.9198072979116,5423.9198072979116,5423.9198072979116,5423.9198072979116,5423.9198072979116,5423.9198072979116,5423.9198072979116,65087.037687574943,null,null,"Assist. Adm./Financeiro",4.9261083743842365E-3,{"$f":"X749/X770","v":8.1081081081081113E-2},{"$f":"$Y749*Z770","v":4.9261083743842365E-3},{"$f":"$Y749*AA770","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Assist. Adm./Financeiro",{"$f":"$Y749*AO770","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Assist. Adm./Financeiro",625,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,null,878.17,878.17,878.17,878.17,878.17,878.17,878.17,878.17,878.17,878.17,878.17,878.17,878.17,null,1238.8997646054443,1238.8997646054443,1238.8997646054443,1238.8997646054443,1238.8997646054443,1238.8997646054443,1238.8997646054443,1238.8997646054443,1238.8997646054443,1238.8997646054443,1238.8997646054443,1238.8997646054443]
[null,"Contador",2278.17,0,0.41077441111111102,null,613.48199999999997,3735.7073149945782,3735.7073149945782,3735.7073149945782,3735.7073149945782,3735.7073149945782,3735.7073149945782,3735.7073149945782,3735.7073149945782,3735.7073149945782,3735.7073149945782,3735.7073149945782,3735.7073149945782,44828.487779934941,null,null,"Contador",1.6420361247947454E-3,{"$f":"X750/X770","v":2.7027027027027035E-2},{"$f":"$Y750*Z770","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Contador",{"$f":"$Y750*AO770","v":1.6420361247947454E-3},{"$f":"$Y750*AP770","v":1.6420361247947454E-3},{"$f":"$Y750*AQ770","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Contador",625,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,null,2278.17,2278.17,2278.17,2278.17,2278.17,2278.17,2278.17,2278.17,2278.17,2278.17,2278.17,2278.17,2278.17,null,3213.9839401609997,3213.9839401609997,3213.9839401609997,3213.9839401609997,3213.9839401609997,3213.9839401609997,3213.9839401609997,3213.9839401609997,3213.9839401609997,3213.9839401609997,3213.9839401609997,3213.9839401609997]
[null,"Auxiliar Adm./Financ.",798.17,0,0.41077441111111102,null,613.48199999999997,5093.4511137158643,5093.4511137158643,5093.4511137158643,5093.4511137158643,5093.4511137158643,5093.4511137158643,5093.4511137158643,5093.4511137158643,5093.4511137158643,5093.4511137158643,5093.4511137158643,5093.4511137158643,61121.413364590357,null,null,"Auxiliar Adm./Financ.",4.9261083743842365E-3,{"$f":"X751/X770","v":8.1081081081081113E-2},{"$f":"$Y751*Z770","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Auxiliar Adm./Financ.",{"$f":"$Y751*AO770","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Auxiliar Adm./Financ.",625,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,null,798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,null,1126.0378117165553,1126.0378117165553,1126.0378117165553,1126.0378117165553,1126.0378117165553,1126.0378117165553,1126.0378117165553,1126.0378117165553,1126.0378117165553,1126.0378117165553,1126.0378117165553,1126.0378117165553]
[null,"Secretária Executiva",1578.17,0,0.41077441111111102,null,613.48199999999997,2771.8402920469407,2771.8402920469407,2771.8402920469407,2771.8402920469407,2771.8402920469407,2771.8402920469407,2771.8402920469407,2771.8402920469407,2771.8402920469407,2771.8402920469407,2771.8402920469407,2771.8402920469407,33262.083504563292,null,null,"Secretária Executiva",1.6420361247947454E-3,{"$f":"X752/X770","v":2.7027027027027035E-2},{"$f":"$Y752*Z770","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Secretária Executiva",{"$f":"$Y752*AO770","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Secretária Executiva",625,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,null,1578.17,1578.17,1578.17,1578.17,1578.17,1578.17,1578.17,1578.17,1578.17,1578.17,1578.17,1578.17,1578.17,null,2226.4418523832219,2226.4418523832219,2226.4418523832219,2226.4418523832219,2226.4418523832219,2226.4418523832219,2226.4418523832219,2226.4418523832219,2226.4418523832219,2226.4418523832219,2226.4418523832219,2226.4418523832219]
[null,"Telefonista",798.17,0,0.41077441111111102,null,613.48199999999997,3395.6340758105762,3395.6340758105762,3395.6340758105762,3395.6340758105762,3395.6340758105762,3395.6340758105762,3395.6340758105762,3395.6340758105762,3395.6340758105762,3395.6340758105762,3395.6340758105762,3395.6340758105762,40747.608909726914,null,null,"Telefonista",3.2840722495894909E-3,{"$f":"X753/X770","v":5.4054054054054071E-2},{"$f":"$Y753*Z770","v":3.2840722495894909E-3},3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,null,null,"Telefonista",{"$f":"$Y753*AO770","v":3.2840722495894909E-3},3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,{"$f":"$Y753*AZ770","v":3.2840722495894909E-3},null,null,"Telefonista",625,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,null,798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,null,1126.0378117165553,1126.0378117165553,1126.0378117165553,1126.0378117165553,1126.0378117165553,1126.0378117165553,1126.0378117165553,1126.0378117165553,1126.0378117165553,1126.0378117165553,1126.0378117165553,1126.0378117165553]
[null,"Aux de serviços gerais",798.17,0,0.41077441111111102,null,613.48199999999997,3395.6340758105762,3395.6340758105762,3395.6340758105762,3395.6340758105762,3395.6340758105762,3395.6340758105762,3395.6340758105762,3395.6340758105762,3395.6340758105762,3395.6340758105762,3395.6340758105762,3395.6340758105762,40747.608909726914,null,null,"Aux de serviços gerais",3.2840722495894909E-3,{"$f":"X754/X770","v":5.4054054054054071E-2},{"$f":"$Y754*Z770","v":3.2840722495894909E-3},3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,null,null,"Aux de serviços gerais",{"$f":"$Y754*AO770","v":3.2840722495894909E-3},3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,null,null,"Aux de serviços gerais",625,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,null,798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,null,1126.0378117165553,1126.0378117165553,1126.0378117165553,1126.0378117165553,1126.0378117165553,1126.0378117165553,1126.0378117165553,1126.0378117165553,1126.0378117165553,1126.0378117165553,1126.0378117165553,1126.0378117165553]
[null,"Enc.Depto.Pessoal",3278.17,0,0.41077441111111102,null,613.48199999999997,5112.6602049197736,5112.6602049197736,5112.6602049197736,5112.6602049197736,5112.6602049197736,5112.6602049197736,5112.6602049197736,5112.6602049197736,5112.6602049197736,5112.6602049197736,5112.6602049197736,5112.6602049197736,61351.922459037298,null,null,"Enc.Depto.Pessoal",1.6420361247947454E-3,{"$f":"X755/X770","v":2.7027027027027035E-2},{"$f":"$Y755*Z770","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Enc.Depto.Pessoal",{"$f":"$Y755*AO770","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Enc.Depto.Pessoal",625,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,null,3278.17,3278.17,3278.17,3278.17,3278.17,3278.17,3278.17,3278.17,3278.17,3278.17,3278.17,3278.17,3278.17,null,4624.7583512721103,4624.7583512721103,{"$f":"((BU755+$D755)*($E755/100*100+1))","v":4624.7583512721103},4624.7583512721103,4624.7583512721103,4624.7583512721103,4624.7583512721103,4624.7583512721103,4624.7583512721103,4624.7583512721103,4624.7583512721103,4624.7583512721103]
[null,"Auxiliar Administrativo",848.17,0,0.41077441111111102,null,613.48199999999997,3533.3293648030958,3533.3293648030958,3533.3293648030958,3533.3293648030958,3533.3293648030958,3533.3293648030958,3533.3293648030958,3533.3293648030958,3533.3293648030958,3533.3293648030958,3533.3293648030958,3533.3293648030958,42399.95237763715,null,null,"Auxiliar Administrativo",3.2840722495894909E-3,{"$f":"X756/X770","v":5.4054054054054071E-2},{"$f":"$Y756*Z770","v":3.2840722495894909E-3},3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,null,null,"Auxiliar Administrativo",{"$f":"$Y756*AO770","v":3.2840722495894909E-3},3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,null,null,"Auxiliar Administrativo",625,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,null,848.17,848.17,848.17,848.17,848.17,848.17,848.17,848.17,848.17,848.17,848.17,848.17,848.17,null,1196.5765322721109,1196.5765322721109,1196.5765322721109,1196.5765322721109,1196.5765322721109,1196.5765322721109,1196.5765322721109,1196.5765322721109,1196.5765322721109,1196.5765322721109,1196.5765322721109,1196.5765322721109]
[null,"Psicólogo",3078.17,0,0.41077441111111102,null,613.48199999999997,4837.2696269347343,4837.2696269347343,4837.2696269347343,4837.2696269347343,4837.2696269347343,4837.2696269347343,4837.2696269347343,4837.2696269347343,4837.2696269347343,4837.2696269347343,4837.2696269347343,4837.2696269347343,58047.235523216827,null,null,"Psicólogo",1.6420361247947454E-3,{"$f":"X757/X770","v":2.7027027027027035E-2},{"$f":"$Y757*Z770","v":1.6420361247947454E-3},1.6420361247947454E-3,{"$f":"$Y757*AB770","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Psicólogo",{"$f":"$Y757*AO770","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Psicólogo",625,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,null,3078.17,3078.17,3078.17,3078.17,3078.17,3078.17,3078.17,3078.17,3078.17,3078.17,3078.17,3078.17,3078.17,null,4342.6034690498882,4342.6034690498882,4342.6034690498882,4342.6034690498882,4342.6034690498882,4342.6034690498882,4342.6034690498882,4342.6034690498882,4342.6034690498882,4342.6034690498882,4342.6034690498882,4342.6034690498882]
[null,"Auxiliar Administrativo",778.17,0,0.41077441111111102,null,613.48199999999997,1670.2779801067841,1670.2779801067841,1670.2779801067841,1670.2779801067841,1670.2779801067841,1670.2779801067841,1670.2779801067841,1670.2779801067841,1670.2779801067841,1670.2779801067841,1670.2779801067841,1670.2779801067841,20043.335761281411,null,null,"Auxiliar Administrativo",1.6420361247947454E-3,{"$f":"X758/X770","v":2.7027027027027035E-2},{"$f":"$Y758*Z770","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Auxiliar Administrativo",{"$f":"$Y758*AO770","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Auxiliar Administrativo",625,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,null,778.17,778.17,778.17,778.17,778.17,778.17,778.17,778.17,778.17,778.17,778.17,778.17,778.17,null,1097.8223234943332,1097.8223234943332,1097.8223234943332,1097.8223234943332,1097.8223234943332,1097.8223234943332,1097.8223234943332,1097.8223234943332,1097.8223234943332,1097.8223234943332,1097.8223234943332,1097.8223234943332]
[null,"Assist.Recrut./Seleção",1078.17,0,0.41077441111111102,null,613.48199999999997,2083.363847084343,2083.363847084343,2083.363847084343,2083.363847084343,2083.363847084343,2083.363847084343,2083.363847084343,2083.363847084343,2083.363847084343,2083.363847084343,2083.363847084343,2083.363847084343,25000.366165012118,null,null,"Assist.Recrut./Seleção",1.6420361247947454E-3,{"$f":"X759/X770","v":2.7027027027027035E-2},{"$f":"$Y759*Z770","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,{"$f":"$Y759*AF770","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,{"$f":"$Y759*AK770","v":1.6420361247947454E-3},null,null,"Assist.Recrut./Seleção",{"$f":"$Y759*AO770","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Assist.Recrut./Seleção",625,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,null,1078.17,1078.17,1078.17,1078.17,1078.17,1078.17,1078.17,1078.17,1078.17,1078.17,1078.17,1078.17,1078.17,null,1521.0546468276666,1521.0546468276666,1521.0546468276666,1521.0546468276666,1521.0546468276666,1521.0546468276666,1521.0546468276666,1521.0546468276666,1521.0546468276666,1521.0546468276666,1521.0546468276666,1521.0546468276666]
[null,"Assist.Treinam./Capac.",1078.17,0,0.41077441111111102,null,613.48199999999997,2083.363847084343,2083.363847084343,2083.363847084343,2083.363847084343,2083.363847084343,2083.363847084343,2083.363847084343,2083.363847084343,2083.363847084343,2083.363847084343,2083.363847084343,2083.363847084343,25000.366165012118,null,null,"Assist.Treinam./Capac.",1.6420361247947454E-3,{"$f":"X760/X770","v":2.7027027027027035E-2},{"$f":"$Y760*Z770","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Assist.Treinam./Capac.",{"$f":"$Y760*AO770","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Assist.Treinam./Capac.",625,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,null,1078.17,1078.17,1078.17,1078.17,1078.17,1078.17,1078.17,1078.17,1078.17,1078.17,1078.17,1078.17,1078.17,null,1521.0546468276666,1521.0546468276666,1521.0546468276666,1521.0546468276666,1521.0546468276666,1521.0546468276666,1521.0546468276666,1521.0546468276666,1521.0546468276666,1521.0546468276666,1521.0546468276666,1521.0546468276666]
[null,"Assessor Jurídico",1578.17,0,0.41077441111111102,null,613.48199999999997,2771.8402920469407,2771.8402920469407,2771.8402920469407,2771.8402920469407,2771.8402920469407,2771.8402920469407,2771.8402920469407,2771.8402920469407,2771.8402920469407,2771.8402920469407,2771.8402920469407,2771.8402920469407,33262.083504563292,null,null,"Assessor Jurídico",1.6420361247947454E-3,{"$f":"X761/X770","v":2.7027027027027035E-2},{"$f":"$Y761*Z770","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Assessor Jurídico",{"$f":"$Y761*AO770","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Assessor Jurídico",{"$f":"BD760","v":625},594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,null,1578.17,{"$f":"$BR761*BS$704","v":1578.17},1578.17,1578.17,1578.17,1578.17,1578.17,1578.17,1578.17,1578.17,1578.17,1578.17,1578.17,null,2226.4418523832219,2226.4418523832219,2226.4418523832219,2226.4418523832219,2226.4418523832219,2226.4418523832219,2226.4418523832219,2226.4418523832219,2226.4418523832219,2226.4418523832219,2226.4418523832219,2226.4418523832219]
[null,"Auxiliar de Compras",778.17,0,0.41077441111111102,null,613.48199999999997,1670.2779801067841,1670.2779801067841,1670.2779801067841,1670.2779801067841,1670.2779801067841,1670.2779801067841,1670.2779801067841,1670.2779801067841,1670.2779801067841,1670.2779801067841,1670.2779801067841,1670.2779801067841,20043.335761281411,null,null,"Auxiliar de Compras",1.6420361247947454E-3,{"$f":"X762/X770","v":2.7027027027027035E-2},{"$f":"$Y762*Z770","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,{"$f":"$Y762*AF770","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Auxiliar de Compras",{"$f":"$Y762*AO770","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Auxiliar de Compras",625,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,null,778.17,778.17,778.17,778.17,778.17,778.17,778.17,778.17,778.17,778.17,778.17,778.17,778.17,null,1097.8223234943332,1097.8223234943332,1097.8223234943332,1097.8223234943332,{"$f":"((BW762+$D762)*($E762/100*100+1))","v":1097.8223234943332},1097.8223234943332,1097.8223234943332,1097.8223234943332,1097.8223234943332,1097.8223234943332,1097.8223234943332,1097.8223234943332]
[null,"Médico do Trabalho",2778.17,0,0.41077441111111102,null,613.48199999999997,4424.1837599571763,4424.1837599571763,4424.1837599571763,4424.1837599571763,4424.1837599571763,4424.1837599571763,4424.1837599571763,4424.1837599571763,4424.1837599571763,4424.1837599571763,4424.1837599571763,4424.1837599571763,53090.205119486105,null,null,"Médico do Trabalho",1.6420361247947454E-3,{"$f":"X763/X770","v":2.7027027027027035E-2},{"$f":"$Y763*Z770","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,{"$f":"$Y763*AF770","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Médico do Trabalho",{"$f":"$Y763*AO770","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Médico do Trabalho",625,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,null,2778.17,2778.17,2778.17,2778.17,2778.17,2778.17,2778.17,2778.17,2778.17,2778.17,2778.17,2778.17,2778.17,null,3919.371145716555,3919.371145716555,3919.371145716555,3919.371145716555,3919.371145716555,3919.371145716555,3919.371145716555,3919.371145716555,3919.371145716555,3919.371145716555,3919.371145716555,3919.371145716555]
[null,"Eng. Seg. Trabalho",2778.17,0,0.41077441111111102,null,613.48199999999997,4424.1837599571763,4424.1837599571763,4424.1837599571763,4424.1837599571763,4424.1837599571763,4424.1837599571763,4424.1837599571763,4424.1837599571763,4424.1837599571763,4424.1837599571763,4424.1837599571763,4424.1837599571763,53090.205119486105,null,null,"Eng. Seg. Trabalho",1.6420361247947454E-3,{"$f":"X764/X770","v":2.7027027027027035E-2},{"$f":"$Y764*Z770","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,{"$f":"$Y764*AF770","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Eng. Seg. Trabalho",{"$f":"$Y764*AO770","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Eng. Seg. Trabalho",625,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,null,2778.17,2778.17,2778.17,2778.17,2778.17,2778.17,2778.17,2778.17,2778.17,2778.17,2778.17,2778.17,2778.17,null,3919.371145716555,3919.371145716555,3919.371145716555,3919.371145716555,3919.371145716555,3919.371145716555,3919.371145716555,3919.371145716555,3919.371145716555,3919.371145716555,3919.371145716555,3919.371145716555]
[null,"Téc. Seg. do Trabalho",2058.17,0,0.41077441111111102,null,613.48199999999997,3432.7776792110344,3432.7776792110344,3432.7776792110344,3432.7776792110344,3432.7776792110344,3432.7776792110344,3432.7776792110344,3432.7776792110344,3432.7776792110344,3432.7776792110344,3432.7776792110344,3432.7776792110344,41193.332150532413,null,null,"Téc. Seg. do Trabalho",1.6420361247947454E-3,{"$f":"X765/X770","v":2.7027027027027035E-2},{"$f":"$Y765*Z770","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,{"$f":"$Y765*AF770","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Téc. Seg. do Trabalho",{"$f":"$Y765*AO770","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Téc. Seg. do Trabalho",625,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,null,2058.17,2058.17,2058.17,2058.17,2058.17,2058.17,2058.17,2058.17,2058.17,2058.17,2058.17,2058.17,2058.17,null,{"$f":"((BS765+$D765)*($E765/100*100+1))","v":2903.613569716555},{"$f":"((BT765+$D765)*($E765/100*100+1))","v":2903.613569716555},{"$f":"((BU765+$D765)*($E765/100*100+1))","v":2903.613569716555},2903.613569716555,2903.613569716555,2903.613569716555,2903.613569716555,2903.613569716555,2903.613569716555,2903.613569716555,2903.613569716555,2903.613569716555]
[null,"Auxiliar de CPD",1278.17,0,0.41077441111111102,null,613.48199999999997,2358.7544250693823,2358.7544250693823,2358.7544250693823,{"$f":"(CI766*AC766*BH766)+($G766*AR766*BH766)","v":2358.7544250693823},2358.7544250693823,2358.7544250693823,2358.7544250693823,2358.7544250693823,2358.7544250693823,2358.7544250693823,2358.7544250693823,2358.7544250693823,28305.053100832589,null,null,"Auxiliar de CPD",1.6420361247947454E-3,{"$f":"X766/X770","v":2.7027027027027035E-2},{"$f":"$Y766*Z770","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,{"$f":"$Y766*AH770","v":1.6420361247947454E-3},{"$f":"$Y766*AI770","v":1.6420361247947454E-3},{"$f":"$Y766*AJ770","v":1.6420361247947454E-3},{"$f":"$Y766*AK770","v":1.6420361247947454E-3},null,null,"Auxiliar de CPD",{"$f":"$Y766*AO770","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Auxiliar de CPD",625,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,null,1278.17,1278.17,1278.17,1278.17,1278.17,1278.17,1278.17,1278.17,1278.17,1278.17,1278.17,1278.17,1278.17,null,1803.2095290498887,1803.2095290498887,1803.2095290498887,1803.2095290498887,1803.2095290498887,1803.2095290498887,1803.2095290498887,1803.2095290498887,{"$f":"((CA766+$D766)*($E766/100*100+1))","v":1803.2095290498887},1803.2095290498887,1803.2095290498887,1803.2095290498887]
[null,"Técnico em Informática",878.17,0,0.41077441111111102,null,613.48199999999997,{"$f":"(CF767*Z767*BE767)+($G767*AO767*BE767)","v":1807.9732690993037},1807.9732690993037,1807.9732690993037,1807.9732690993037,1807.9732690993037,1807.9732690993037,1807.9732690993037,1807.9732690993037,1807.9732690993037,1807.9732690993037,1807.9732690993037,1807.9732690993037,21695.679229191646,null,null,"Técnico em Informática",1.6420361247947454E-3,{"$f":"X767/X770","v":2.7027027027027035E-2},{"$f":"$Y767*Z770","v":1.6420361247947454E-3},{"$f":"$Y767*AA770","v":1.6420361247947454E-3},{"$f":"$Y767*AB770","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,{"$f":"$Y767*AH770","v":1.6420361247947454E-3},{"$f":"$Y767*AI770","v":1.6420361247947454E-3},{"$f":"$Y767*AJ770","v":1.6420361247947454E-3},{"$f":"$Y767*AK770","v":1.6420361247947454E-3},null,null,"Técnico em Informática",{"$f":"$Y767*AO770","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Técnico em Informática",625,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,null,878.17,878.17,878.17,878.17,878.17,{"$f":"$BR767*BW$704","v":878.17},878.17,878.17,878.17,878.17,878.17,878.17,878.17,null,{"$f":"((BS767+$D767)*($E767/100*100+1))","v":1238.8997646054443},1238.8997646054443,1238.8997646054443,1238.8997646054443,1238.8997646054443,1238.8997646054443,1238.8997646054443,1238.8997646054443,1238.8997646054443,1238.8997646054443,1238.8997646054443,1238.8997646054443]
[null,"Aux.Monitoramento",808.17,0,0.41077441111111102,null,613.48199999999997,6846.3462672181595,6846.3462672181595,6846.3462672181595,6846.3462672181595,6846.3462672181595,6846.3462672181595,6846.3462672181595,6846.3462672181595,6846.3462672181595,6846.3462672181595,6846.3462672181595,6846.3462672181595,82156.155206617943,null,null,"Aux.Monitoramento",6.5681444991789817E-3,{"$f":"X768/X770","v":0.10810810810810814},{"$f":"$Y768*Z770","v":6.5681444991789817E-3},{"$f":"$Y768*AA770","v":6.5681444991789817E-3},{"$f":"$Y768*AB770","v":6.5681444991789817E-3},6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,{"$f":"$Y768*AH770","v":6.5681444991789817E-3},{"$f":"$Y768*AI770","v":6.5681444991789817E-3},{"$f":"$Y768*AJ770","v":6.5681444991789817E-3},{"$f":"$Y768*AK770","v":6.5681444991789817E-3},null,null,"Aux.Monitoramento",{"$f":"$Y768*AO770","v":6.5681444991789817E-3},6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,null,null,"Aux.Monitoramento",625,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,null,808.17,808.17,808.17,808.17,808.17,808.17,808.17,808.17,808.17,{"$f":"$BR768*CA$704","v":808.17},808.17,808.17,808.17,null,1140.1455558276664,1140.1455558276664,1140.1455558276664,1140.1455558276664,1140.1455558276664,1140.1455558276664,1140.1455558276664,1140.1455558276664,1140.1455558276664,1140.1455558276664,1140.1455558276664,1140.1455558276664]
[null,"Porteiro",878.17,0,0.41077441111111102,null,613.48199999999997,5423.9198072979116,5423.9198072979116,5423.9198072979116,5423.9198072979116,5423.9198072979116,5423.9198072979116,5423.9198072979116,5423.9198072979116,5423.9198072979116,5423.9198072979116,5423.9198072979116,5423.9198072979116,65087.037687574943,null,null,"Porteiro",4.9261083743842365E-3,{"$f":"X769/X770","v":8.1081081081081113E-2},{"$f":"$Y769*Z770","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Porteiro",{"$f":"$Y769*AO770","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Porteiro",625,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,null,878.17,878.17,878.17,878.17,878.17,878.17,878.17,878.17,878.17,{"$f":"$BR769*CA$704","v":878.17},878.17,878.17,878.17,null,1238.8997646054443,1238.8997646054443,1238.8997646054443,1238.8997646054443,1238.8997646054443,1238.8997646054443,1238.8997646054443,1238.8997646054443,1238.8997646054443,1238.8997646054443,1238.8997646054443,1238.8997646054443]
[null,"Totais.........................",null,null,null,null,null,{"$f":"SUM(H745:H769)","v":94819.615564357198},{"$f":"SUM(I745:I769)","v":94819.615564357198},{"$f":"SUM(J745:J769)","v":94819.615564357198},94819.615564357198,94819.615564357198,94819.615564357198,94819.615564357198,94819.615564357198,94819.615564357198,94819.615564357198,94819.615564357198,94819.615564357198,{"$f":"SUM(T745:T769)","v":1137835.3867722866},null,null,"Totais.........................",{"$f":"SUM(X745:X769)","v":6.0755336617405564E-2},{"$f":"X770/X770","v":1},{"$f":"'FU Resumo'!$G102","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G103","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G104","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G105","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G106","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G107","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G108","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G109","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G110","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G111","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G112","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G113","v":6.0755336617405564E-2},null,null,"Totais.........................",{"$f":"'FU Resumo'!$M102","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M103","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M104","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M105","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M106","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M107","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M108","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M109","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M110","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M111","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M112","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M113","v":6.0755336617405564E-2},null,null,"Totais.........................",625,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4]
[null,null,null,null,null,"Outros",null,{"$f":"'R$ Estações'!H96","v":107742.34846413934},{"$f":"'R$ Estações'!H97","v":158744.19513836253},142318.65474776618,100402.64300748173,99427.860065661531,{"$f":"'R$ Estações'!H101","v":97478.294182021113},{"$f":"'R$ Estações'!H102","v":99235.19277426372},{"$f":"'R$ Estações'!H103","v":98201.492849531802},{"$f":"'R$ Estações'!H104","v":134380.99021514881},{"$f":"'R$ Estações'!H105","v":129212.49059148922},{"$f":"'R$ Estações'!H106","v":111639.59187104669},{"$f":"'R$ Estações'!H107","v":108538.49209685094},{"$f":"SUM(H771:S771)","v":1387322.2460037635}]
[null,null,null,null,null,"Total Geral Administração",null,{"$f":"H770+H771","v":202561.96402849653},{"$f":"I770+I771","v":253563.81070271973},{"$f":"J770+J771","v":237138.27031212338},{"$f":"K770+K771","v":195222.25857183893},194247.47563001874,192297.90974637831,194054.80833862093,193021.10841388901,229200.605779506,224032.10615584641,206459.20743540389,203358.10766120814,{"$f":"T770+T771","v":2525157.6327760499}]
["Planilha 2 - Demonstração do Custo com Pessoal",null,null,null,null,{"$f":"G774","v":"Ano 10"},null,null,null,null,{"$f":"F773","v":"Ano 10"},null,null,null,null,{"$f":"K773","v":"Ano 10"},null,null,null,null,{"$f":"P773","v":"Ano 10"},null,null,null,null,null,{"$f":"U773","v":"Ano 10"},null,null,null,null,{"$f":"AA773","v":"Ano 10"},null,null,null,null,{"$f":"AF773","v":"Ano 10"},null,null,null,{"$f":"AK773","v":"Ano 10"},null,null,null,null,{"$f":"AO773","v":"Ano 10"},null,null,null,null,{"$f":"AT773","v":"Ano 10"},null,null,null,null,null,{"$f":"AK773","v":"Ano 10"},null,null,null,null,{"$f":"BE773","v":"Ano 10"},null,null,null,null,null,null,{"$f":"BJ773","v":"Ano 10"},null,null,null,null,null,null,{"$f":"BQ773","v":"Ano 10"},null,null,null,null,null,null,{"$f":"BX773","v":"Ano 10"},null,null,null,null,null,null,{"$f":"CE773","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":"Z688","v":0},{"$f":"Z774","v":0},0,0,0,0,0,0,0,0,0,0]
["Funções","Cargo","Salário","Hs Extras","Enc.","R$ Total","Benefícios",{"$f":"DATE(YEAR(S689),MONTH(S689)+1,DAY(S689))","v":"2022-07-01"},{"$f":"DATE(YEAR(H775),MONTH(H775)+1,DAY(H775))","v":"2022-08-01"},"2022-09-01","2022-10-01","2022-11-01","2022-12-01","2023-01-01","2023-02-01","2023-03-01","2023-04-01","2023-05-01","2023-06-01","Total",null,"Fator Utilização Mensal",null,{"$f":"U773","v":"Ano 10"},"FU Cob.",{"$f":"Z689","v":0},{"$f":"Z775","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"X775","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,{"$f":"AK773","v":"Ano 10"},null,null,null,null,null,null,null,null,null,null,null,null,"Salário",{"$f":"H775","v":"2022-07-01"},{"$f":"DATE(YEAR(BS775),MONTH(BS775)+1,DAY(BS775))","v":"2022-08-01"},"2022-09-01","2022-10-01","2022-11-01","2022-12-01","2023-01-01","2023-02-01","2023-03-01","2023-04-01","2023-05-01","2023-06-01",null,{"$f":"BS775","v":"2022-07-01"},{"$f":"DATE(YEAR(CF775),MONTH(CF775)+1,DAY(CF775))","v":"2022-08-01"},"2022-09-01","2022-10-01","2022-11-01","2022-12-01","2023-01-01","2023-02-01","2023-03-01","2023-04-01","2023-05-01","2023-06-01"]
[null,null,"base","e Adic.","Soc.","Por","R$ por","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","Durante o",null,"Funções","Cargo","FU",null,{"$f":"H775","v":44743},44774,44805,44835,44866,44896,44927,44958,44986,45017,45047,45078,null,"Funções","Cargo",{"$f":"Z776","v":"2022-07-01"},"2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","2023-01-01","2023-02-01","2023-03-01","2023-04-01","2023-05-01","2023-06-01",null,"Funções","Cargo","Frota",{"$f":"Z776","v":"2022-07-01"},"2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","2023-01-01","2023-02-01","2023-03-01","2023-04-01","2023-05-01","2023-06-01",null,"base","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$",null,"R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$"]
[null,null,"(R$/mês)","Not.","%","Função","mês",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P773","v":"Ano 10"},null,null,null,"Licitação",null,"FU","FU","FU","FU","FU","FU","FU","FU","FU","FU","FU","FU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Licitação","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota",null,"(R$/mês)"]
["Motorista","Miniônibus",{"$f":"C692","v":1584.595532},{"$f":"D692","v":79.537865960000019},{"$f":"E692","v":0.41077441111111102},null,{"$f":"G692","v":613.48199999999997},{"$f":"(CF778*Z778*BE778)+($G778*AO778*BE778)","v":150208.04920067344},151197.93752639848,157823.59260691685,151174.35015359608,150769.79934335733,150808.38241919375,151716.03393942362,150335.83928716165,151593.1578751099,151558.91254871374,152404.45063701193,152404.45063701193,{"$f":"SUM(H778:S778)","v":1821994.9561745687},null,"Motorista",{"$f":"B778","v":"Miniônibus"},{"$f":"X692","v":1.6913603571428575},{"$f":"X778/X783","v":1},{"$f":"Z783*Y778+Z774","v":2.1358070957688131},{"$f":"AA783*Y778+AA774","v":2.1498823102553399},{"$f":"AB783*Y778+AB774","v":2.244092448862375},{"$f":"AC783*Y778+AC774","v":2.1495469215829619},{"$f":"AD783*Y778+AD774","v":2.1437946167251001},{"$f":"AE783*Y778+AE774","v":2.1443432291835305},{"$f":"AF783*Y778+AF774","v":2.1572491191655145},{"$f":"AG783*Y778+AG774","v":2.1376241420252744},{"$f":"AH783*Y778+AH774","v":2.1555019453525399},{"$f":"AI783*Y778+AI774","v":2.1550150113200228},{"$f":"AJ783*Y778+AJ774","v":2.1670377108913184},{"$f":"AK783*Y778+AK774","v":2.1670377108913184},null,"Motorista",{"$f":"W778","v":"Miniônibus"},{"$f":"AO783*$Y778","v":2.1358070957688131},2.1498823102553399,2.244092448862375,2.1495469215829619,2.1437946167251001,2.1443432291835305,2.1572491191655145,2.1376241420252744,2.1555019453525399,2.1550150113200228,2.1670377108913184,2.1670377108913184,null,"Motorista",{"$f":"W778","v":"Miniônibus"},{"$f":"BD692","v":54},23.75,23.75,23.75,23.75,23.75,23.75,23.75,23.75,23.75,23.75,23.75,23.75,null,{"$f":"C778","v":1584.595532},{"$f":"$BR778*BS$790","v":1584.595532},{"$f":"$BR778*BT$790","v":1584.595532},1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,null,{"$f":"((BS778+$D778)*($E778/100*100+1))","v":2347.7168145173509},{"$f":"((BT778+$D778)*($E778/100*100+1))","v":2347.7168145173509},{"$f":"((BU778+$D778)*($E778/100*100+1))","v":2347.7168145173509},2347.7168145173509,2347.7168145173509,2347.7168145173509,2347.7168145173509,2347.7168145173509,2347.7168145173509,2347.7168145173509,2347.7168145173509,{"$f":"((CD778+$D778)*($E778/100*100+1))","v":2347.7168145173509}]
[null,"Ônibus Básico",{"$f":"C778","v":1584.595532},{"$f":"D693","v":79.537865959999948},{"$f":"E778","v":0.41077441111111102},null,{"$f":"G778","v":613.48199999999997},{"$f":"(CF779*Z779*BE779)+($G779*AO779*BE779)","v":2620893.2879477507},2638165.2762500858,2753772.4958444778,2637753.7138379039,2630694.9409636743,2631368.1547163739,2647205.2406104063,2623123.0231831493,2645061.2473029699,2644463.720428925,2659217.0250095893,{"$f":"(CQ779*AK779*BP779)+($G779*AZ779*BP779)","v":2659217.0250095893},{"$f":"SUM(H779:S779)","v":31790935.151104897},null,null,{"$f":"B779","v":"Ônibus Básico"},{"$f":"X693","v":1.6913603571428575},{"$f":"X779/X783","v":1},{"$f":"Z783*Y779+Z774","v":2.1358070957688131},{"$f":"AA783*Y779+AA774","v":2.1498823102553399},{"$f":"AB783*Y779+AB774","v":2.244092448862375},{"$f":"AC783*Y779+AC774","v":2.1495469215829619},{"$f":"AD783*Y779+AD774","v":2.1437946167251001},{"$f":"AE783*Y779+AE774","v":2.1443432291835305},{"$f":"AF783*Y779+AF774","v":2.1572491191655145},{"$f":"AG783*Y779+AG774","v":2.1376241420252744},{"$f":"AH783*Y779+AH774","v":2.1555019453525399},{"$f":"AI783*Y779+AI774","v":2.1550150113200228},{"$f":"AJ783*Y779+AJ774","v":2.1670377108913184},{"$f":"AK783*Y779+AK774","v":2.1670377108913184},null,null,"Ônibus Básico",{"$f":"AO783*$Y779","v":2.1358070957688131},2.1498823102553399,2.244092448862375,2.1495469215829619,2.1437946167251001,2.1443432291835305,2.1572491191655145,2.1376241420252744,2.1555019453525399,2.1550150113200228,2.1670377108913184,2.1670377108913184,null,null,{"$f":"W779","v":"Ônibus Básico"},{"$f":"BD693","v":459},{"$f":"BG779","v":414.4},{"$f":"BG779","v":414.4},414.4,414.4,414.4,414.4,414.4,414.4,414.4,414.4,414.4,414.4,null,{"$f":"C779","v":1584.595532},1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,null,{"$f":"((BS779+$D779)*($E779/100*100+1))","v":2347.7168145173509},{"$f":"((BT779+$D779)*($E779/100*100+1))","v":2347.7168145173509},2347.7168145173509,2347.7168145173509,2347.7168145173509,2347.7168145173509,2347.7168145173509,2347.7168145173509,2347.7168145173509,2347.7168145173509,2347.7168145173509,2347.7168145173509]
[null,"Padron",{"$f":"C779","v":1584.595532},{"$f":"D694","v":79.537865959999948},{"$f":"E779","v":0.41077441111111102},null,{"$f":"G779","v":613.48199999999997},545492.38920244563,549087.24680639454,573148.83630932961,549001.58739990159,547532.42919429764,547672.54668022995,550968.75483264378,545956.46899021859,550522.52070434648,550398.15609796043,553468.79441862227,553468.79441862227,{"$f":"SUM(H780:S780)","v":6616718.5250550136},null,null,{"$f":"B780","v":"Padron"},{"$f":"X694","v":1.6913603571428575},{"$f":"X780/X783","v":1},{"$f":"Z783*Y780+Z774","v":2.1358070957688131},{"$f":"AA783*Y780+AA774","v":2.1498823102553399},{"$f":"AB783*Y780+AB774","v":2.244092448862375},{"$f":"AC783*Y780+AC774","v":2.1495469215829619},{"$f":"AD783*Y780+AD774","v":2.1437946167251001},{"$f":"AE783*Y780+AE774","v":2.1443432291835305},{"$f":"AF783*Y780+AF774","v":2.1572491191655145},{"$f":"AG783*Y780+AG774","v":2.1376241420252744},{"$f":"AH783*Y780+AH774","v":2.1555019453525399},{"$f":"AI783*Y780+AI774","v":2.1550150113200228},{"$f":"AJ783*Y780+AJ774","v":2.1670377108913184},{"$f":"AK783*Y780+AK774","v":2.1670377108913184},null,null,"Padron",{"$f":"AO783*$Y780","v":2.1358070957688131},2.1498823102553399,2.244092448862375,2.1495469215829619,2.1437946167251001,2.1443432291835305,2.1572491191655145,2.1376241420252744,2.1555019453525399,2.1550150113200228,2.1670377108913184,2.1670377108913184,null,null,{"$f":"W780","v":"Padron"},{"$f":"BD694","v":38},{"$f":"BG780","v":86.25},{"$f":"BG780","v":86.25},86.25,86.25,86.25,86.25,86.25,86.25,86.25,86.25,86.25,86.25,null,{"$f":"C780","v":1584.595532},1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,null,{"$f":"((BS780+$D780)*($E780/100*100+1))","v":2347.7168145173509},2347.7168145173509,2347.7168145173509,2347.7168145173509,2347.7168145173509,2347.7168145173509,2347.7168145173509,2347.7168145173509,2347.7168145173509,2347.7168145173509,2347.7168145173509,2347.7168145173509]
[null,"Articulado",{"$f":"C695","v":1743.0550852000001},{"$f":"D695","v":87.491652556000005},{"$f":"E780","v":0.41077441111111102},null,{"$f":"G780","v":613.48199999999997},75085.741094744022,75580.564767201155,78892.585824702823,75568.77395188353,75366.547789178527,75385.834630718033,75839.549910391113,75149.620583224096,75778.126834857569,75761.00834004207,76183.674464271448,76183.674464271448,{"$f":"SUM(H781:S781)","v":910775.70265548583},null,null,{"$f":"B781","v":"Articulado"},{"$f":"X695","v":1.6913603571428575},{"$f":"X781/X783","v":1},{"$f":"Z783*Y781+Z774","v":2.1358070957688131},{"$f":"AA783*Y781+AA774","v":2.1498823102553399},{"$f":"AB783*Y781+AB774","v":2.244092448862375},{"$f":"AC783*Y781+AC774","v":2.1495469215829619},{"$f":"AD783*Y781+AD774","v":2.1437946167251001},{"$f":"AE783*Y781+AE774","v":2.1443432291835305},{"$f":"AF783*Y781+AF774","v":2.1572491191655145},{"$f":"AG783*Y781+AG774","v":2.1376241420252744},{"$f":"AH783*Y781+AH774","v":2.1555019453525399},{"$f":"AI783*Y781+AI774","v":2.1550150113200228},{"$f":"AJ783*Y781+AJ774","v":2.1670377108913184},{"$f":"AK783*Y781+AK774","v":2.1670377108913184},null,null,"Articulado",{"$f":"AO783*$Y781","v":2.1358070957688131},2.1498823102553399,2.244092448862375,2.1495469215829619,2.1437946167251001,2.1443432291835305,2.1572491191655145,2.1376241420252744,2.1555019453525399,2.1550150113200228,2.1670377108913184,2.1670377108913184,null,null,{"$f":"W781","v":"Articulado"},{"$f":"BD695","v":12},11,11,11,11,11,11,11,11,11,11,11,11,null,{"$f":"C781","v":1743.0550852000001},1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,null,{"$f":"((BS781+$D781)*($E781/100*100+1))","v":2582.4884959690862},2582.4884959690862,2582.4884959690862,2582.4884959690862,2582.4884959690862,2582.4884959690862,2582.4884959690862,2582.4884959690862,2582.4884959690862,2582.4884959690862,2582.4884959690862,2582.4884959690862]
[null,"Articulado BRT",{"$f":"C781","v":1743.0550852000001},{"$f":"D696","v":87.491652556000005},{"$f":"E781","v":0.41077441111111102},null,{"$f":"G781","v":613.48199999999997},402732.61132635426,405386.66556953348,423151.14215067879,405323.423923739,404238.75632377574,404342.20392839675,406775.76770118874,403075.23767365655,406446.31665969058,406354.49927840754,408621.52667200135,408621.52667200135,{"$f":"SUM(H782:S782)","v":4885069.6778794229},null,null,{"$f":"B782","v":"Articulado BRT"},{"$f":"X696","v":1.6913603571428575},{"$f":"X782/X783","v":1},{"$f":"Z783*Y782+Z774","v":2.1358070957688131},{"$f":"AA783*Y782+AA774","v":2.1498823102553399},{"$f":"AB783*Y782+AB774","v":2.244092448862375},{"$f":"AC783*Y782+AC774","v":2.1495469215829619},{"$f":"AD783*Y782+AD774","v":2.1437946167251001},{"$f":"AE783*Y782+AE774","v":2.1443432291835305},{"$f":"AF783*Y782+AF774","v":2.1572491191655145},{"$f":"AG783*Y782+AG774","v":2.1376241420252744},{"$f":"AH783*Y782+AH774","v":2.1555019453525399},{"$f":"AI783*Y782+AI774","v":2.1550150113200228},{"$f":"AJ783*Y782+AJ774","v":2.1670377108913184},{"$f":"AK783*Y782+AK774","v":2.1670377108913184},null,null,"Articulado BRT",{"$f":"AO783*$Y782","v":2.1358070957688131},2.1498823102553399,2.244092448862375,2.1495469215829619,2.1437946167251001,2.1443432291835305,2.1572491191655145,2.1376241420252744,2.1555019453525399,2.1550150113200228,2.1670377108913184,2.1670377108913184,null,null,{"$f":"W782","v":"Articulado BRT"},{"$f":"BD696","v":62},59,59,59,59,59,59,59,59,59,59,59,59,null,{"$f":"C782","v":1743.0550852000001},1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,null,{"$f":"((BS782+$D782)*($E782/100*100+1))","v":2582.4884959690862},2582.4884959690862,2582.4884959690862,2582.4884959690862,2582.4884959690862,2582.4884959690862,2582.4884959690862,2582.4884959690862,2582.4884959690862,2582.4884959690862,2582.4884959690862,2582.4884959690862]
[null,"Totais........................",null,null,null,"Totais...",null,{"$f":"SUM(H778:H782)","v":3794412.0787719679},{"$f":"SUM(I778:I782)","v":3819417.690919613},3986788.652736106,3818821.8492670245,3808602.4736142834,3809577.1223749118,3832505.3469940536,3797640.1897174106,3829401.3693769742,3828536.2966940487,3849895.4712014962,3849895.4712014962,{"$f":"SUM(T778:T782)","v":46025494.012869388},null,null,"Totais........................",{"$f":"X782","v":1.6913603571428575},{"$f":"X783/X783","v":1},{"$f":"'FU Resumo'!$C114","v":2.1358070957688131},{"$f":"'FU Resumo'!$C115","v":2.1498823102553399},{"$f":"'FU Resumo'!$C116","v":2.244092448862375},{"$f":"'FU Resumo'!$C117","v":2.1495469215829619},{"$f":"'FU Resumo'!$C118","v":2.1437946167251001},{"$f":"'FU Resumo'!$C119","v":2.1443432291835305},{"$f":"'FU Resumo'!$C120","v":2.1572491191655145},{"$f":"'FU Resumo'!$C121","v":2.1376241420252744},{"$f":"'FU Resumo'!$C122","v":2.1555019453525399},{"$f":"'FU Resumo'!$C123","v":2.1550150113200228},{"$f":"'FU Resumo'!$C124","v":2.1670377108913184},{"$f":"'FU Resumo'!$C125","v":2.1670377108913184},null,null,"Totais........................",{"$f":"'FU Resumo'!$I114","v":2.1358070957688131},{"$f":"'FU Resumo'!$I115","v":2.1498823102553399},{"$f":"'FU Resumo'!$I116","v":2.244092448862375},{"$f":"'FU Resumo'!$I117","v":2.1495469215829619},{"$f":"'FU Resumo'!$I118","v":2.1437946167251001},{"$f":"'FU Resumo'!$I119","v":2.1443432291835305},{"$f":"'FU Resumo'!$I120","v":2.1572491191655145},{"$f":"'FU Resumo'!$I121","v":2.1376241420252744},{"$f":"'FU Resumo'!$I122","v":2.1555019453525399},{"$f":"'FU Resumo'!$I123","v":2.1550150113200228},{"$f":"'FU Resumo'!$I124","v":2.1670377108913184},{"$f":"'FU Resumo'!$I125","v":2.1670377108913184},null,null,"Totais........................",{"$f":"SUM(BD778:BD782)","v":625},{"$f":"SUM(BE778:BE782)","v":594.4},{"$f":"SUM(BF778:BF782)","v":594.4},594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["Cobrador","Miniônibus",{"$f":"C698","v":865.73715199999992},{"$f":"D698","v":32},{"$f":"E782","v":0.41077441111111102},null,{"$f":"G782","v":613.48199999999997},{"$f":"(CF784*Z784*BE784)+($G784*AO784*BE784)","v":95363.107204148764},95991.561052185483,100198.01376296574,95976.586054685758,95719.747473187483,95744.242844885826,96320.486725878218,95444.237741308752,96242.475971086242,96220.734521478618,96757.544231668289,96757.544231668289,{"$f":"SUM(H784:S784)","v":1156736.2818151475},null,"Cobrador",{"$f":"B784","v":"Miniônibus"},{"$f":"X698","v":1.6913603571428575},{"$f":"X784/X789","v":1},{"$f":"Z789*$Y784+Z775","v":2.1358070957688131},2.1498823102553399,2.244092448862375,2.1495469215829619,2.1437946167251001,2.1443432291835305,2.1572491191655145,2.1376241420252744,2.1555019453525399,2.1550150113200228,2.1670377108913184,2.1670377108913184,null,"Cobrador","Miniônibus",{"$f":"AO789*$Y784","v":2.1358070957688131},2.1498823102553399,2.244092448862375,2.1495469215829619,2.1437946167251001,2.1443432291835305,2.1572491191655145,2.1376241420252744,2.1555019453525399,2.1550150113200228,2.1670377108913184,2.1670377108913184,null,"Cobrador",{"$f":"W784","v":"Miniônibus"},{"$f":"BD778","v":54},23.75,23.75,23.75,23.75,23.75,23.75,23.75,23.75,23.75,23.75,23.75,23.75,null,{"$f":"C784","v":865.73715199999992},865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,null,{"$f":"((BS784+$D784)*($E784/100*100+1))","v":1266.5046019453657},{"$f":"((BT784+$D784)*($E784/100*100+1))","v":1266.5046019453657},1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657]
[null,"Ônibus Básico",{"$f":"C784","v":865.73715199999992},{"$f":"D699","v":32},{"$f":"E784","v":0.41077441111111102},null,{"$f":"G784","v":613.48199999999997},{"$f":"(CF785*Z785*BE785)+($G785*AO785*BE785)","v":1663935.6473852315},{"$f":"(CG785*AA785*BF785)+($G785*AP785*BF785)","v":1674901.1747379226},1748297.1327735998,1674639.8846762851,1670158.4569637426,1670585.8625229765,1680640.4083875339,1665351.2471578249,1679279.2438912899,1678899.8899242417,1688266.3717727722,1688266.3717727722,{"$f":"SUM(H785:S785)","v":20183221.691966195},null,null,{"$f":"B785","v":"Ônibus Básico"},{"$f":"X699","v":1.6913603571428575},{"$f":"X785/X789","v":1},{"$f":"Z789*$Y785+Z775","v":2.1358070957688131},2.1498823102553399,2.244092448862375,2.1495469215829619,2.1437946167251001,2.1443432291835305,2.1572491191655145,2.1376241420252744,2.1555019453525399,2.1550150113200228,2.1670377108913184,2.1670377108913184,null,null,"Ônibus Básico",{"$f":"AO789*$Y785","v":2.1358070957688131},2.1498823102553399,2.244092448862375,2.1495469215829619,2.1437946167251001,2.1443432291835305,2.1572491191655145,2.1376241420252744,2.1555019453525399,2.1550150113200228,2.1670377108913184,2.1670377108913184,null,null,{"$f":"W785","v":"Ônibus Básico"},{"$f":"BD779","v":459},414.4,414.4,414.4,414.4,414.4,414.4,414.4,414.4,414.4,414.4,414.4,414.4,null,{"$f":"C785","v":865.73715199999992},865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,null,{"$f":"((BS785+$D785)*($E785/100*100+1))","v":1266.5046019453657},1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657]
[null,"Padron",{"$f":"C785","v":865.73715199999992},{"$f":"D700","v":32},{"$f":"E785","v":0.41077441111111102},null,{"$f":"G785","v":613.48199999999997},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H786:S786)","v":0},null,null,{"$f":"B786","v":"Padron"},{"$f":"X700","v":1.6913603571428575},{"$f":"X786/X789","v":1},{"$f":"Z789*$Y786+Z775","v":2.1358070957688131},2.1498823102553399,2.244092448862375,2.1495469215829619,2.1437946167251001,2.1443432291835305,2.1572491191655145,2.1376241420252744,2.1555019453525399,2.1550150113200228,2.1670377108913184,2.1670377108913184,null,null,"Padron",{"$f":"AO789*$Y786","v":2.1358070957688131},2.1498823102553399,2.244092448862375,2.1495469215829619,2.1437946167251001,2.1443432291835305,2.1572491191655145,2.1376241420252744,2.1555019453525399,2.1550150113200228,2.1670377108913184,2.1670377108913184,null,null,{"$f":"W786","v":"Padron"},{"$f":"BD780","v":38},86.25,86.25,86.25,86.25,86.25,86.25,86.25,86.25,86.25,86.25,86.25,86.25,null,{"$f":"C786","v":865.73715199999992},865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,null,{"$f":"((BS786+$D786)*($E786/100*100+1))","v":1266.5046019453657},1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657]
[null,"Articulado",{"$f":"C786","v":865.73715199999992},{"$f":"D701","v":32},{"$f":"E786","v":0.41077441111111102},null,{"$f":"G786","v":613.48199999999997},{"$f":"(CF787*Z787*BE787)+($G787*AO787*BE787)","v":44168.175968237323},44459.249329433274,46407.501111268342,44452.313541117612,44333.356724423676,44344.701949210277,44611.593851985701,44205.752217027213,44575.462555029415,44565.392831000616,44814.020486246365,44814.020486246365,{"$f":"SUM(H787:S787)","v":535751.5410512262},null,null,{"$f":"B787","v":"Articulado"},{"$f":"X701","v":1.6913603571428575},{"$f":"X787/X789","v":1},{"$f":"Z789*$Y787+Z775","v":2.1358070957688131},2.1498823102553399,2.244092448862375,2.1495469215829619,2.1437946167251001,2.1443432291835305,2.1572491191655145,2.1376241420252744,2.1555019453525399,2.1550150113200228,2.1670377108913184,2.1670377108913184,null,null,"Articulado",{"$f":"AO789*$Y787","v":2.1358070957688131},2.1498823102553399,2.244092448862375,2.1495469215829619,2.1437946167251001,2.1443432291835305,2.1572491191655145,2.1376241420252744,2.1555019453525399,2.1550150113200228,2.1670377108913184,2.1670377108913184,null,null,{"$f":"W787","v":"Articulado"},{"$f":"BD781","v":12},11,11,11,11,11,11,11,11,11,11,11,11,null,{"$f":"C787","v":865.73715199999992},865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,null,{"$f":"((BS787+$D787)*($E787/100*100+1))","v":1266.5046019453657},1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,{"$f":"((CC787+$D787)*($E787/100*100+1))","v":1266.5046019453657},1266.5046019453657]
[null,"Articulado BRT",{"$f":"C787","v":865.73715199999992},{"$f":"D702","v":32},{"$f":"E787","v":0.41077441111111102},null,{"$f":"G787","v":613.48199999999997},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H788:S788)","v":0},null,null,{"$f":"B788","v":"Articulado BRT"},{"$f":"X702","v":1.6913603571428575},{"$f":"X788/X789","v":1},{"$f":"Z789*$Y788+Z775","v":2.1358070957688131},2.1498823102553399,2.244092448862375,2.1495469215829619,2.1437946167251001,2.1443432291835305,2.1572491191655145,2.1376241420252744,2.1555019453525399,2.1550150113200228,2.1670377108913184,2.1670377108913184,null,null,"Articulado BRT",{"$f":"AO789*$Y788","v":2.1358070957688131},2.1498823102553399,2.244092448862375,2.1495469215829619,2.1437946167251001,2.1443432291835305,2.1572491191655145,2.1376241420252744,2.1555019453525399,2.1550150113200228,2.1670377108913184,2.1670377108913184,null,null,{"$f":"W788","v":"Articulado BRT"},{"$f":"BD782","v":62},59,59,59,59,59,59,59,59,59,59,59,59,null,{"$f":"C788","v":865.73715199999992},865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,null,{"$f":"((BS788+$D788)*($E788/100*100+1))","v":1266.5046019453657},1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,{"$f":"((CC788+$D788)*($E788/100*100+1))","v":1266.5046019453657},1266.5046019453657]
[null,"Totais........................",null,null,null,"Totais...",null,{"$f":"SUM(H784:H788)","v":1803466.9305576175},{"$f":"SUM(I784:I788)","v":1815351.9851195414},1894902.6476478339,1815068.7842720884,1810211.5611613537,1810674.8073170728,1821572.4889653977,1805001.2371161608,{"$f":"SUM(P784:P788)","v":1820097.1824174055},1819686.0172767211,1829837.9364906868,1829837.9364906868,{"$f":"SUM(T784:T788)","v":21875709.514832571},null,null,"Totais........................",{"$f":"X788","v":1.6913603571428575},{"$f":"X789/X789","v":1},{"$f":"'FU Resumo'!$D114","v":2.1358070957688131},{"$f":"'FU Resumo'!$D115","v":2.1498823102553399},{"$f":"'FU Resumo'!$D116","v":2.244092448862375},{"$f":"'FU Resumo'!$D117","v":2.1495469215829619},{"$f":"'FU Resumo'!$D118","v":2.1437946167251001},{"$f":"'FU Resumo'!$D119","v":2.1443432291835305},{"$f":"'FU Resumo'!$D120","v":2.1572491191655145},{"$f":"'FU Resumo'!$D121","v":2.1376241420252744},{"$f":"'FU Resumo'!$D122","v":2.1555019453525399},{"$f":"'FU Resumo'!$D123","v":2.1550150113200228},{"$f":"'FU Resumo'!$D124","v":2.1670377108913184},{"$f":"'FU Resumo'!$D125","v":2.1670377108913184},null,null,"Totais........................",{"$f":"'FU Resumo'!$J114","v":2.1358070957688131},{"$f":"'FU Resumo'!$J115","v":2.1498823102553399},{"$f":"'FU Resumo'!$J116","v":2.244092448862375},{"$f":"'FU Resumo'!$J117","v":2.1495469215829619},{"$f":"'FU Resumo'!$J118","v":2.1437946167251001},{"$f":"'FU Resumo'!$J119","v":2.1443432291835305},{"$f":"'FU Resumo'!$J120","v":2.1572491191655145},{"$f":"'FU Resumo'!$J121","v":2.1376241420252744},{"$f":"'FU Resumo'!$J122","v":2.1555019453525399},{"$f":"'FU Resumo'!$J123","v":2.1550150113200228},{"$f":"'FU Resumo'!$J124","v":2.1670377108913184},{"$f":"'FU Resumo'!$J125","v":2.1670377108913184},null,null,"Totais........................",{"$f":"SUM(BD784:BD788)","v":625},594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,{"$f":"SUM(BP784:BP788)","v":594.4}]
[null,null,null,null,null,"Total Mensal Mot./Cob.",null,{"$f":"H783+H789","v":5597879.0093295854},{"$f":"I783+I789","v":5634769.6760391546},5881691.3003839403,5633890.6335391132,5618814.0347756371,5620251.9296919843,5654077.8359594513,5602641.4268335719,5649498.5517943799,5648222.3139707698,5679733.4076921828,5679733.4076921828,{"$f":"T783+T789","v":67901203.527701959},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quinq.",{"$f":"CD704","v":1},{"$f":"BS790","v":1},1,1,1,1,1,1,1,1,1,1]
[]
["Controle Operacional - Composição do Custo Unitário Por Função",null,null,null,null,null,{"$f":"G774","v":"Ano 10"},"Controle Operacional - Composição de Custo Total Mensal",null,null,null,null,null,null,null,null,null,null,null,"R$"]
["Funções","Cargo","Salário","Hs Extras","Enc.","R$ Total",{"$f":"G775","v":"Benefícios"},{"$f":"H775","v":"2022-07-01"},{"$f":"DATE(YEAR(H793),MONTH(H793)+1,DAY(H793))","v":"2022-08-01"},"2022-09-01","2022-10-01","2022-11-01","2022-12-01","2023-01-01","2023-02-01","2023-03-01","2023-04-01","2023-05-01","2023-06-01","Total",null,"Fator Utilização Mensal",null,{"$f":"U773","v":"Ano 10"},null,"FU FOLHA DE PAGAMENTO",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X793","v":"Ano 10"},"FU Benefícios","FU FÍSICO PARA CÁLCULOS DOS BENEFÍCIOS",null,null,null,null,null,null,null,null,null,null,null,null,"Frota Mensal",null,null,{"$f":"BE775","v":"Ano 10"},null,null,null,null,null,null,null,null,null,null,null,null,"Salário",{"$f":"H793","v":"2022-07-01"},{"$f":"DATE(YEAR(BS793),MONTH(BS793)+1,DAY(BS793))","v":"2022-08-01"},"2022-09-01","2022-10-01","2022-11-01","2022-12-01","2023-01-01","2023-02-01","2023-03-01","2023-04-01","2023-05-01","2023-06-01",null,{"$f":"BS793","v":"2022-07-01"},{"$f":"DATE(YEAR(CF793),MONTH(CF793)+1,DAY(CF793))","v":"2022-08-01"},"2022-09-01","2022-10-01","2022-11-01","2022-12-01","2023-01-01","2023-02-01","2023-03-01","2023-04-01","2023-05-01","2023-06-01"]
[null,null,"base","e Adic.","Soc.","Por",{"$f":"G776","v":"R$ por"},"R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","Durante o",null,"Funções","Cargo","FU",null,{"$f":"H793","v":44743},44774,44805,44835,44866,44896,44927,44958,44986,45017,45047,45078,null,"Funções","Cargo",{"$f":"Z794","v":"2022-07-01"},"2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","2023-01-01","2023-02-01","2023-03-01","2023-04-01","2023-05-01","2023-06-01",null,"Funções","Cargo","Frota",{"$f":"Z794","v":"2022-07-01"},"2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","2023-01-01","2023-02-01","2023-03-01","2023-04-01","2023-05-01","2023-06-01",null,"base","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$",null,"R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$"]
[null,null,"(R$/mês)","Not.","%","Função",{"$f":"G777","v":"mês"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T777","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",null,"(R$/mês)"]
["Controle Operacional","Fiscal",{"$f":"C710","v":1584.595532},7.9229776600000017,{"$f":"E788","v":0.41077441111111102},null,{"$f":"G788","v":613.48199999999997},{"$f":"(CF796*Z796*BE796)+($G796*AO796*BE796)","v":106080.70552779711},106080.70552779711,106080.70552779711,106080.70552779711,106080.70552779711,106080.70552779711,106080.70552779711,106080.70552779711,106080.70552779711,106080.70552779711,106080.70552779711,106080.70552779711,{"$f":"SUM(H796:S796)","v":1272968.4663335653},null,"Controle Operacional",{"$f":"B796","v":"Fiscal"},{"$f":"X710","v":6.2397372742200329E-2},{"$f":"X796/X803","v":0.79166666666666685},{"$f":"Z803*Y796","v":6.2397372742200335E-2},{"$f":"AA803*Y796","v":6.2397372742200335E-2},{"$f":"AB803*Y796","v":6.2397372742200335E-2},{"$f":"AC803*Y796","v":6.2397372742200335E-2},{"$f":"AD803*Y796","v":6.2397372742200335E-2},{"$f":"AE803*Y796","v":6.2397372742200335E-2},{"$f":"AF803*Y796","v":6.2397372742200335E-2},{"$f":"AG803*Y796","v":6.2397372742200335E-2},{"$f":"AH803*Y796","v":6.2397372742200335E-2},{"$f":"AI803*Y796","v":6.2397372742200335E-2},{"$f":"AJ803*Y796","v":6.2397372742200335E-2},{"$f":"AK803*Y796","v":6.2397372742200335E-2},null,"Controle Operacional",{"$f":"W796","v":"Fiscal"},{"$f":"AO803*$Y796","v":6.2397372742200335E-2},6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,null,"Controle Operacional",{"$f":"W796","v":"Fiscal"},{"$f":"BD$11","v":625},{"$f":"BE789","v":594.4},594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,null,{"$f":"C796","v":1584.595532},{"$f":"$BR796*BS$790","v":1584.595532},1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,null,{"$f":"((BS796+$D796)*($E796/100*100+1))","v":2246.6843626491304},2246.6843626491304,2246.6843626491304,2246.6843626491304,2246.6843626491304,2246.6843626491304,2246.6843626491304,2246.6843626491304,2246.6843626491304,2246.6843626491304,2246.6843626491304,{"$f":"((CD796+$D796)*($E796/100*100+1))","v":2246.6843626491304}]
[null,"Inspetores de Tráfego",2548.3523,12.741761500000001,{"$f":"E796","v":0.41077441111111102},null,{"$f":"G796","v":613.48199999999997},12375.841257319131,12375.841257319131,12375.841257319131,12375.841257319131,12375.841257319131,12375.841257319131,12375.841257319131,12375.841257319131,12375.841257319131,12375.841257319131,12375.841257319131,12375.841257319131,148510.09508782957,null,null,"Inspetores de Tráfego",4.9261083743842365E-3,{"$f":"X797/X803","v":6.2500000000000014E-2},{"$f":"Z803*Y797","v":4.9261083743842365E-3},{"$f":"AA803*Y797","v":4.9261083743842365E-3},{"$f":"AB803*Y797","v":4.9261083743842365E-3},{"$f":"AC803*Y797","v":4.9261083743842365E-3},{"$f":"AD803*Y797","v":4.9261083743842365E-3},{"$f":"AE803*Y797","v":4.9261083743842365E-3},{"$f":"AF803*Y797","v":4.9261083743842365E-3},{"$f":"AG803*Y797","v":4.9261083743842365E-3},{"$f":"AH803*Y797","v":4.9261083743842365E-3},{"$f":"AI803*Y797","v":4.9261083743842365E-3},{"$f":"AJ803*Y797","v":4.9261083743842365E-3},{"$f":"AK803*Y797","v":4.9261083743842365E-3},null,null,"Inspetores de Tráfego",{"$f":"AO803*$Y797","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Inspetores de Tráfego",625,{"$f":"BE796","v":594.4},{"$f":"BF796","v":594.4},{"$f":"BG796","v":594.4},{"$f":"BH796","v":594.4},{"$f":"BI796","v":594.4},{"$f":"BJ796","v":594.4},{"$f":"BK796","v":594.4},{"$f":"BL796","v":594.4},{"$f":"BM796","v":594.4},{"$f":"BN796","v":594.4},{"$f":"BO796","v":594.4},{"$f":"BP796","v":594.4},null,2548.3523,2548.3523,2548.3523,2548.3523,2548.3523,2548.3523,2548.3523,2548.3523,2548.3523,2548.3523,2548.3523,2548.3523,2548.3523,null,3613.1259664128256,3613.1259664128256,3613.1259664128256,3613.1259664128256,3613.1259664128256,3613.1259664128256,3613.1259664128256,3613.1259664128256,3613.1259664128256,3613.1259664128256,3613.1259664128256,3613.1259664128256]
[null,"Chefe de Tráfego",3314.57,16.572850000000003,0.41077441111111102,null,613.48199999999997,5185.601323814848,5185.601323814848,5185.601323814848,5185.601323814848,5185.601323814848,5185.601323814848,5185.601323814848,5185.601323814848,5185.601323814848,5185.601323814848,5185.601323814848,5185.601323814848,62227.215885778161,null,null,"Chefe de Tráfego",1.6420361247947454E-3,{"$f":"X798/X803","v":2.0833333333333336E-2},{"$f":"Z803*Y798","v":1.6420361247947454E-3},{"$f":"AA803*Y798","v":1.6420361247947454E-3},{"$f":"AB803*Y798","v":1.6420361247947454E-3},{"$f":"AC803*Y798","v":1.6420361247947454E-3},{"$f":"AD803*Y798","v":1.6420361247947454E-3},{"$f":"AE803*Y798","v":1.6420361247947454E-3},{"$f":"AF803*Y798","v":1.6420361247947454E-3},{"$f":"AG803*Y798","v":1.6420361247947454E-3},{"$f":"AH803*Y798","v":1.6420361247947454E-3},{"$f":"AI803*Y798","v":1.6420361247947454E-3},{"$f":"AJ803*Y798","v":1.6420361247947454E-3},{"$f":"AK803*Y798","v":1.6420361247947454E-3},null,null,"Chefe de Tráfego",{"$f":"AO803*$Y798","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Chefe de Tráfego",625,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,null,3314.57,3314.57,3314.57,3314.57,{"$f":"$BR798*BV$790","v":3314.57},3314.57,3314.57,3314.57,3314.57,3314.57,3314.57,3314.57,3314.57,null,4699.4910925357381,4699.4910925357381,4699.4910925357381,4699.4910925357381,4699.4910925357381,4699.4910925357381,4699.4910925357381,4699.4910925357381,4699.4910925357381,4699.4910925357381,4699.4910925357381,4699.4910925357381]
[null,"Instrutor",1696.3700000000001,8.4818500000000014,0.41077441111111102,null,613.48199999999997,2946.2752315055109,2946.2752315055109,2946.2752315055109,2946.2752315055109,2946.2752315055109,2946.2752315055109,2946.2752315055109,2946.2752315055109,2946.2752315055109,2946.2752315055109,2946.2752315055109,2946.2752315055109,35355.302778066129,null,null,"Instrutor",1.6420361247947454E-3,{"$f":"X799/X803","v":2.0833333333333336E-2},{"$f":"Z803*Y799","v":1.6420361247947454E-3},{"$f":"AA803*Y799","v":1.6420361247947454E-3},{"$f":"AB803*Y799","v":1.6420361247947454E-3},{"$f":"AC803*Y799","v":1.6420361247947454E-3},{"$f":"AD803*Y799","v":1.6420361247947454E-3},{"$f":"AE803*Y799","v":1.6420361247947454E-3},{"$f":"AF803*Y799","v":1.6420361247947454E-3},{"$f":"AG803*Y799","v":1.6420361247947454E-3},{"$f":"AH803*Y799","v":1.6420361247947454E-3},{"$f":"AI803*Y799","v":1.6420361247947454E-3},{"$f":"AJ803*Y799","v":1.6420361247947454E-3},{"$f":"AK803*Y799","v":1.6420361247947454E-3},null,null,"Instrutor",{"$f":"AO803*$Y799","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Instrutor",625,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,null,1696.3700000000001,1696.3700000000001,1696.3700000000001,1696.3700000000001,1696.3700000000001,1696.3700000000001,1696.3700000000001,1696.3700000000001,1696.3700000000001,1696.3700000000001,1696.3700000000001,1696.3700000000001,1696.3700000000001,null,2405.1613647154381,2405.1613647154381,2405.1613647154381,2405.1613647154381,2405.1613647154381,2405.1613647154381,2405.1613647154381,2405.1613647154381,2405.1613647154381,2405.1613647154381,2405.1613647154381,2405.1613647154381]
[null,"Programadores",1372.73,6.8636499999999998,0.41077441111111102,null,613.48199999999997,2498.4100130436436,2498.4100130436436,2498.4100130436436,2498.4100130436436,2498.4100130436436,2498.4100130436436,2498.4100130436436,2498.4100130436436,2498.4100130436436,2498.4100130436436,2498.4100130436436,2498.4100130436436,29980.920156523716,null,null,"Programadores",1.6420361247947454E-3,{"$f":"X800/X803","v":2.0833333333333336E-2},{"$f":"Z803*Y800","v":1.6420361247947454E-3},{"$f":"AA803*Y800","v":1.6420361247947454E-3},{"$f":"AB803*Y800","v":1.6420361247947454E-3},{"$f":"AC803*Y800","v":1.6420361247947454E-3},{"$f":"AD803*Y800","v":1.6420361247947454E-3},{"$f":"AE803*Y800","v":1.6420361247947454E-3},{"$f":"AF803*Y800","v":1.6420361247947454E-3},{"$f":"AG803*Y800","v":1.6420361247947454E-3},{"$f":"AH803*Y800","v":1.6420361247947454E-3},{"$f":"AI803*Y800","v":1.6420361247947454E-3},{"$f":"AJ803*Y800","v":1.6420361247947454E-3},{"$f":"AK803*Y800","v":1.6420361247947454E-3},null,null,"Programadores",{"$f":"AO803*$Y800","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Programadores",625,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,null,1372.73,1372.73,1372.73,1372.73,1372.73,1372.73,1372.73,1372.73,1372.73,1372.73,1372.73,1372.73,1372.73,null,1946.2954191513782,1946.2954191513782,1946.2954191513782,1946.2954191513782,1946.2954191513782,1946.2954191513782,1946.2954191513782,1946.2954191513782,1946.2954191513782,1946.2954191513782,1946.2954191513782,1946.2954191513782]
[null,"Escaladores",1372.73,6.8636499999999998,0.41077441111111102,null,613.48199999999997,4996.8200260872873,4996.8200260872873,4996.8200260872873,4996.8200260872873,4996.8200260872873,4996.8200260872873,4996.8200260872873,4996.8200260872873,4996.8200260872873,4996.8200260872873,4996.8200260872873,4996.8200260872873,59961.840313047433,null,null,"Escaladores",3.2840722495894909E-3,{"$f":"X801/X803","v":4.1666666666666671E-2},{"$f":"Z803*Y801","v":3.2840722495894909E-3},{"$f":"AA803*Y801","v":3.2840722495894909E-3},{"$f":"AB803*Y801","v":3.2840722495894909E-3},{"$f":"AC803*Y801","v":3.2840722495894909E-3},{"$f":"AD803*Y801","v":3.2840722495894909E-3},{"$f":"AE803*Y801","v":3.2840722495894909E-3},{"$f":"AF803*Y801","v":3.2840722495894909E-3},{"$f":"AG803*Y801","v":3.2840722495894909E-3},{"$f":"AH803*Y801","v":3.2840722495894909E-3},{"$f":"AI803*Y801","v":3.2840722495894909E-3},{"$f":"AJ803*Y801","v":3.2840722495894909E-3},{"$f":"AK803*Y801","v":3.2840722495894909E-3},null,null,"Escaladores",{"$f":"AO803*$Y801","v":3.2840722495894909E-3},3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,null,null,"Escaladores",625,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,null,1372.73,1372.73,1372.73,1372.73,1372.73,1372.73,1372.73,1372.73,1372.73,1372.73,1372.73,1372.73,1372.73,null,1946.2954191513782,1946.2954191513782,1946.2954191513782,1946.2954191513782,1946.2954191513782,1946.2954191513782,1946.2954191513782,1946.2954191513782,1946.2954191513782,1946.2954191513782,1946.2954191513782,1946.2954191513782]
[null,"Auxiliares",1026.5970199999999,5.1329851,0.41077441111111102,null,613.48199999999997,4038.8363237973526,4038.8363237973526,4038.8363237973526,4038.8363237973526,4038.8363237973526,4038.8363237973526,4038.8363237973526,4038.8363237973526,4038.8363237973526,4038.8363237973526,4038.8363237973526,4038.8363237973526,48466.035885568235,null,null,"Auxiliares",3.2840722495894909E-3,{"$f":"X802/X803","v":4.1666666666666671E-2},{"$f":"Z803*Y802","v":3.2840722495894909E-3},{"$f":"AA803*Y802","v":3.2840722495894909E-3},{"$f":"AB803*Y802","v":3.2840722495894909E-3},{"$f":"AC803*Y802","v":3.2840722495894909E-3},{"$f":"AD803*Y802","v":3.2840722495894909E-3},{"$f":"AE803*Y802","v":3.2840722495894909E-3},{"$f":"AF803*Y802","v":3.2840722495894909E-3},{"$f":"AG803*Y802","v":3.2840722495894909E-3},{"$f":"AH803*Y802","v":3.2840722495894909E-3},{"$f":"AI803*Y802","v":3.2840722495894909E-3},{"$f":"AJ803*Y802","v":3.2840722495894909E-3},{"$f":"AK803*Y802","v":3.2840722495894909E-3},null,null,"Auxiliares",{"$f":"AO803*$Y802","v":3.2840722495894909E-3},3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,null,null,"Auxiliares",625,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,null,1026.5970199999999,1026.5970199999999,1026.5970199999999,1026.5970199999999,1026.5970199999999,1026.5970199999999,1026.5970199999999,1026.5970199999999,1026.5970199999999,1026.5970199999999,1026.5970199999999,1026.5970199999999,1026.5970199999999,null,1455.5382903706159,1455.5382903706159,1455.5382903706159,1455.5382903706159,1455.5382903706159,1455.5382903706159,1455.5382903706159,1455.5382903706159,1455.5382903706159,1455.5382903706159,1455.5382903706159,1455.5382903706159]
[null,"Sub-total Cont.Oper.",null,null,null,"Totais...",613.48199999999997,{"$f":"SUM(H796:H802)","v":138122.48970336487},138122.48970336487,138122.48970336487,138122.48970336487,138122.48970336487,138122.48970336487,138122.48970336487,138122.48970336487,138122.48970336487,138122.48970336487,138122.48970336487,138122.48970336487,{"$f":"SUM(T796:T802)","v":1657469.8764403786},null,null,"Sub-total Cont.Oper.",{"$f":"SUM(X796:X802)","v":7.881773399014777E-2},{"$f":"X803/X803","v":1},{"$f":"'FU Resumo'!$E114","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E115","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E116","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E117","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E118","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E119","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E120","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E121","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E122","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E123","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E124","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E125","v":7.881773399014777E-2},null,null,"Sub-total Cont.Oper.",{"$f":"'FU Resumo'!$K114","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K115","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K116","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K117","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K118","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K119","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K120","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K121","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K122","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K123","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K124","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K125","v":7.881773399014777E-2},null,null,"Sub-total Cont.Oper.",625,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
["Manutenção","1/2 Oficial Eletricista",{"$f":"C718","v":985.94783599999994},4.9297391800000003,{"$f":"E802","v":0.41077441111111102},null,613.48199999999997,{"$f":"(CF804*Z804*BE804)+($G804*AO804*BE804)","v":17668.496614138792},17668.496614138792,17668.496614138792,17668.496614138792,17668.496614138792,17668.496614138792,17668.496614138792,17668.496614138792,17668.496614138792,17668.496614138792,17668.496614138792,17668.496614138792,{"$f":"SUM(H804:S804)","v":212021.95936966556},null,"Manutenção","1/2 Oficial Eletricista",{"$f":"X718","v":1.4778325123152709E-2},{"$f":"X804/X824","v":3.333333333333334E-2},{"$f":"Z824*Y804","v":1.4778325123152707E-2},{"$f":"AA824*Y804","v":1.4778325123152707E-2},{"$f":"AB824*Y804","v":1.4778325123152707E-2},{"$f":"AC824*Y804","v":1.4778325123152707E-2},{"$f":"AD824*Y804","v":1.4778325123152707E-2},{"$f":"AE824*Y804","v":1.4778325123152707E-2},{"$f":"AF824*Y804","v":1.4778325123152707E-2},{"$f":"AG824*Y804","v":1.4778325123152707E-2},{"$f":"AH824*Y804","v":1.4778325123152707E-2},{"$f":"AI824*Y804","v":1.4778325123152707E-2},{"$f":"AJ824*Y804","v":1.4778325123152707E-2},{"$f":"AK824*Y804","v":1.4778325123152707E-2},null,"Manutenção","1/2 Oficial Eletricista",{"$f":"AO824*$Y804","v":1.4778325123152707E-2},1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,null,"Manutenção","1/2 Oficial Eletricista",625,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,null,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,null,1397.9047276077699,1397.9047276077699,1397.9047276077699,1397.9047276077699,1397.9047276077699,1397.9047276077699,1397.9047276077699,1397.9047276077699,1397.9047276077699,1397.9047276077699,1397.9047276077699,1397.9047276077699]
[null,"1/2 Oficial Funileiro",985.94783599999994,4.9297391800000003,{"$f":"E804","v":0.41077441111111102},null,613.48199999999997,17668.496614138792,17668.496614138792,17668.496614138792,17668.496614138792,17668.496614138792,17668.496614138792,17668.496614138792,17668.496614138792,17668.496614138792,17668.496614138792,17668.496614138792,17668.496614138792,212021.95936966556,null,null,"1/2 Oficial Funileiro",1.4778325123152709E-2,{"$f":"X805/X824","v":3.333333333333334E-2},{"$f":"Z824*Y805","v":1.4778325123152707E-2},{"$f":"AA824*Y805","v":1.4778325123152707E-2},{"$f":"AB824*Y805","v":1.4778325123152707E-2},{"$f":"AC824*Y805","v":1.4778325123152707E-2},{"$f":"AD824*Y805","v":1.4778325123152707E-2},{"$f":"AE824*Y805","v":1.4778325123152707E-2},{"$f":"AF824*Y805","v":1.4778325123152707E-2},{"$f":"AG824*Y805","v":1.4778325123152707E-2},{"$f":"AH824*Y805","v":1.4778325123152707E-2},{"$f":"AI824*Y805","v":1.4778325123152707E-2},{"$f":"AJ824*Y805","v":1.4778325123152707E-2},{"$f":"AK824*Y805","v":1.4778325123152707E-2},null,null,"1/2 Oficial Funileiro",{"$f":"AO824*$Y805","v":1.4778325123152707E-2},1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,null,null,"1/2 Oficial Funileiro",625,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,null,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,null,1397.9047276077699,1397.9047276077699,1397.9047276077699,1397.9047276077699,1397.9047276077699,1397.9047276077699,1397.9047276077699,1397.9047276077699,1397.9047276077699,1397.9047276077699,1397.9047276077699,1397.9047276077699]
[null,"Abastecedor",1347.3026840000002,6.7365134200000014,0.41077441111111102,null,613.48199999999997,44338.009242836808,44338.009242836808,44338.009242836808,44338.009242836808,44338.009242836808,44338.009242836808,44338.009242836808,44338.009242836808,44338.009242836808,44338.009242836808,44338.009242836808,44338.009242836808,532056.11091404164,null,null,"Abastecedor",2.9556650246305417E-2,{"$f":"X806/X824","v":6.666666666666668E-2},{"$f":"Z824*Y806","v":2.9556650246305414E-2},{"$f":"AA824*Y806","v":2.9556650246305414E-2},{"$f":"AB824*Y806","v":2.9556650246305414E-2},{"$f":"AC824*Y806","v":2.9556650246305414E-2},{"$f":"AD824*Y806","v":2.9556650246305414E-2},{"$f":"AE824*Y806","v":2.9556650246305414E-2},{"$f":"AF824*Y806","v":2.9556650246305414E-2},{"$f":"AG824*Y806","v":2.9556650246305414E-2},{"$f":"AH824*Y806","v":2.9556650246305414E-2},{"$f":"AI824*Y806","v":2.9556650246305414E-2},{"$f":"AJ824*Y806","v":2.9556650246305414E-2},{"$f":"AK824*Y806","v":2.9556650246305414E-2},null,null,"Abastecedor",{"$f":"AO824*$Y806","v":2.9556650246305414E-2},2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,null,null,"Abastecedor",625,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,null,1347.3026840000002,1347.3026840000002,1347.3026840000002,1347.3026840000002,1347.3026840000002,1347.3026840000002,1347.3026840000002,1347.3026840000002,1347.3026840000002,1347.3026840000002,1347.3026840000002,1347.3026840000002,1347.3026840000002,null,1910.2438513615621,1910.2438513615621,1910.2438513615621,1910.2438513615621,1910.2438513615621,1910.2438513615621,1910.2438513615621,1910.2438513615621,1910.2438513615621,1910.2438513615621,1910.2438513615621,1910.2438513615621]
[null,"Auxiliar Almoxarife",961.20016399999986,4.8060008199999995,0.41077441111111102,null,613.48199999999997,23147.034361057784,23147.034361057784,23147.034361057784,23147.034361057784,23147.034361057784,23147.034361057784,23147.034361057784,23147.034361057784,23147.034361057784,23147.034361057784,23147.034361057784,23147.034361057784,277764.41233269346,null,null,"Auxiliar Almoxarife",1.9704433497536946E-2,{"$f":"X807/X824","v":4.444444444444446E-2},{"$f":"Z824*Y807","v":1.9704433497536946E-2},{"$f":"AA824*Y807","v":1.9704433497536946E-2},{"$f":"AB824*Y807","v":1.9704433497536946E-2},{"$f":"AC824*Y807","v":1.9704433497536946E-2},{"$f":"AD824*Y807","v":1.9704433497536946E-2},{"$f":"AE824*Y807","v":1.9704433497536946E-2},{"$f":"AF824*Y807","v":1.9704433497536946E-2},{"$f":"AG824*Y807","v":1.9704433497536946E-2},{"$f":"AH824*Y807","v":1.9704433497536946E-2},{"$f":"AI824*Y807","v":1.9704433497536946E-2},{"$f":"AJ824*Y807","v":1.9704433497536946E-2},{"$f":"AK824*Y807","v":1.9704433497536946E-2},null,null,"Auxiliar Almoxarife",{"$f":"AO824*$Y807","v":1.9704433497536946E-2},1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,null,null,"Auxiliar Almoxarife",625,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,null,961.20016399999986,961.20016399999986,961.20016399999986,961.20016399999986,961.20016399999986,961.20016399999986,961.20016399999986,961.20016399999986,961.20016399999986,961.20016399999986,961.20016399999986,961.20016399999986,961.20016399999986,null,1362.8167783036381,1362.8167783036381,1362.8167783036381,1362.8167783036381,1362.8167783036381,1362.8167783036381,1362.8167783036381,1362.8167783036381,1362.8167783036381,1362.8167783036381,1362.8167783036381,1362.8167783036381]
[null,"Auxiliar Serv. Gerais",811.75399999999991,4.0587699999999991,0.41077441111111102,null,613.48199999999997,77494.963546938307,77494.963546938307,77494.963546938307,77494.963546938307,77494.963546938307,77494.963546938307,77494.963546938307,77494.963546938307,77494.963546938307,77494.963546938307,77494.963546938307,77494.963546938307,929939.5625632595,null,null,"Auxiliar Serv. Gerais",7.3891625615763554E-2,{"$f":"X808/X824","v":0.16666666666666674},{"$f":"Z824*Y808","v":7.3891625615763554E-2},{"$f":"AA824*Y808","v":7.3891625615763554E-2},{"$f":"AB824*Y808","v":7.3891625615763554E-2},{"$f":"AC824*Y808","v":7.3891625615763554E-2},{"$f":"AD824*Y808","v":7.3891625615763554E-2},{"$f":"AE824*Y808","v":7.3891625615763554E-2},{"$f":"AF824*Y808","v":7.3891625615763554E-2},{"$f":"AG824*Y808","v":7.3891625615763554E-2},{"$f":"AH824*Y808","v":7.3891625615763554E-2},{"$f":"AI824*Y808","v":7.3891625615763554E-2},{"$f":"AJ824*Y808","v":7.3891625615763554E-2},{"$f":"AK824*Y808","v":7.3891625615763554E-2},null,null,"Auxiliar Serv. Gerais",{"$f":"AO824*$Y808","v":7.3891625615763554E-2},7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,null,null,"Auxiliar Serv. Gerais",625,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,null,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,null,1150.9277801736739,1150.9277801736739,1150.9277801736739,1150.9277801736739,1150.9277801736739,1150.9277801736739,1150.9277801736739,1150.9277801736739,1150.9277801736739,1150.9277801736739,1150.9277801736739,1150.9277801736739]
[null,"Borracheiro",1328.8875679999999,6.6444378399999993,0.41077441111111102,null,613.48199999999997,14626.435228696053,14626.435228696053,14626.435228696053,14626.435228696053,14626.435228696053,14626.435228696053,14626.435228696053,14626.435228696053,14626.435228696053,14626.435228696053,14626.435228696053,14626.435228696053,175517.22274435265,null,null,"Borracheiro",9.852216748768473E-3,{"$f":"X809/X824","v":2.222222222222223E-2},{"$f":"Z824*Y809","v":9.852216748768473E-3},{"$f":"AA824*Y809","v":9.852216748768473E-3},{"$f":"AB824*Y809","v":9.852216748768473E-3},{"$f":"AC824*Y809","v":9.852216748768473E-3},{"$f":"AD824*Y809","v":9.852216748768473E-3},{"$f":"AE824*Y809","v":9.852216748768473E-3},{"$f":"AF824*Y809","v":9.852216748768473E-3},{"$f":"AG824*Y809","v":9.852216748768473E-3},{"$f":"AH824*Y809","v":9.852216748768473E-3},{"$f":"AI824*Y809","v":9.852216748768473E-3},{"$f":"AJ824*Y809","v":9.852216748768473E-3},{"$f":"AK824*Y809","v":9.852216748768473E-3},null,null,"Borracheiro",{"$f":"AO824*$Y809","v":9.852216748768473E-3},9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,null,null,"Borracheiro",625,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,null,1328.8875679999999,1328.8875679999999,1328.8875679999999,1328.8875679999999,1328.8875679999999,1328.8875679999999,1328.8875679999999,1328.8875679999999,1328.8875679999999,1328.8875679999999,1328.8875679999999,1328.8875679999999,1328.8875679999999,null,1884.1343790589665,1884.1343790589665,1884.1343790589665,1884.1343790589665,1884.1343790589665,1884.1343790589665,1884.1343790589665,1884.1343790589665,1884.1343790589665,1884.1343790589665,1884.1343790589665,1884.1343790589665]
[null,"Comprador/Almoxarife",1443.3266720000001,7.2166333600000003,0.41077441111111102,null,613.48199999999997,7788.3130380923776,7788.3130380923776,7788.3130380923776,7788.3130380923776,7788.3130380923776,7788.3130380923776,7788.3130380923776,7788.3130380923776,7788.3130380923776,7788.3130380923776,7788.3130380923776,7788.3130380923776,93459.756457108539,null,null,"Comprador/Almoxarife",4.9261083743842365E-3,{"$f":"X810/X824","v":1.1111111111111115E-2},{"$f":"Z824*Y810","v":4.9261083743842365E-3},{"$f":"AA824*Y810","v":4.9261083743842365E-3},{"$f":"AB824*Y810","v":4.9261083743842365E-3},{"$f":"AC824*Y810","v":4.9261083743842365E-3},{"$f":"AD824*Y810","v":4.9261083743842365E-3},{"$f":"AE824*Y810","v":4.9261083743842365E-3},{"$f":"AF824*Y810","v":4.9261083743842365E-3},{"$f":"AG824*Y810","v":4.9261083743842365E-3},{"$f":"AH824*Y810","v":4.9261083743842365E-3},{"$f":"AI824*Y810","v":4.9261083743842365E-3},{"$f":"AJ824*Y810","v":4.9261083743842365E-3},{"$f":"AK824*Y810","v":4.9261083743842365E-3},null,null,"Comprador/Almoxarife",{"$f":"AO824*$Y810","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Comprador/Almoxarife",625,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,null,1443.3266720000001,1443.3266720000001,1443.3266720000001,1443.3266720000001,1443.3266720000001,1443.3266720000001,1443.3266720000001,1443.3266720000001,1443.3266720000001,1443.3266720000001,1443.3266720000001,1443.3266720000001,1443.3266720000001,null,{"$f":"((BS810+$D810)*($E810/100*100+1))","v":2046.3893774104185},2046.3893774104185,2046.3893774104185,2046.3893774104185,2046.3893774104185,2046.3893774104185,2046.3893774104185,2046.3893774104185,2046.3893774104185,2046.3893774104185,2046.3893774104185,2046.3893774104185]
[null,"Controlador de Manut.",2610.9766400000003,13.054883200000001,0.41077441111111102,null,613.48199999999997,25271.654033272491,25271.654033272491,25271.654033272491,25271.654033272491,25271.654033272491,25271.654033272491,25271.654033272491,25271.654033272491,25271.654033272491,25271.654033272491,25271.654033272491,25271.654033272491,303259.84839926992,null,null,"Controlador de Manut.",9.852216748768473E-3,{"$f":"X811/X824","v":2.222222222222223E-2},{"$f":"Z824*Y811","v":9.852216748768473E-3},{"$f":"AA824*Y811","v":9.852216748768473E-3},{"$f":"AB824*Y811","v":9.852216748768473E-3},{"$f":"AC824*Y811","v":9.852216748768473E-3},{"$f":"AD824*Y811","v":9.852216748768473E-3},{"$f":"AE824*Y811","v":9.852216748768473E-3},{"$f":"AF824*Y811","v":9.852216748768473E-3},{"$f":"AG824*Y811","v":9.852216748768473E-3},{"$f":"AH824*Y811","v":9.852216748768473E-3},{"$f":"AI824*Y811","v":9.852216748768473E-3},{"$f":"AJ824*Y811","v":9.852216748768473E-3},{"$f":"AK824*Y811","v":9.852216748768473E-3},null,null,"Controlador de Manut.",{"$f":"AO824*$Y811","v":9.852216748768473E-3},9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,null,null,"Controlador de Manut.",{"$f":"BD810","v":625},594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,null,2610.9766400000003,2610.9766400000003,2610.9766400000003,2610.9766400000003,2610.9766400000003,2610.9766400000003,2610.9766400000003,2610.9766400000003,2610.9766400000003,{"$f":"$BR811*CA$790","v":2610.9766400000003},2610.9766400000003,2610.9766400000003,2610.9766400000003,null,3701.9165268794718,3701.9165268794718,3701.9165268794718,3701.9165268794718,3701.9165268794718,3701.9165268794718,3701.9165268794718,3701.9165268794718,3701.9165268794718,3701.9165268794718,3701.9165268794718,3701.9165268794718]
[null,"Eletricista (A e B)",1683.7839999999999,8.41892,0.41077441111111102,null,613.48199999999997,35146.299009450595,35146.299009450595,35146.299009450595,35146.299009450595,35146.299009450595,35146.299009450595,35146.299009450595,35146.299009450595,35146.299009450595,35146.299009450595,35146.299009450595,35146.299009450595,421755.58811340714,null,null,"Eletricista (A e B)",1.9704433497536946E-2,{"$f":"X812/X824","v":4.444444444444446E-2},{"$f":"Z824*Y812","v":1.9704433497536946E-2},{"$f":"AA824*Y812","v":1.9704433497536946E-2},{"$f":"AB824*Y812","v":1.9704433497536946E-2},{"$f":"AC824*Y812","v":1.9704433497536946E-2},{"$f":"AD824*Y812","v":1.9704433497536946E-2},{"$f":"AE824*Y812","v":1.9704433497536946E-2},{"$f":"AF824*Y812","v":1.9704433497536946E-2},{"$f":"AG824*Y812","v":1.9704433497536946E-2},{"$f":"AH824*Y812","v":1.9704433497536946E-2},{"$f":"AI824*Y812","v":1.9704433497536946E-2},{"$f":"AJ824*Y812","v":1.9704433497536946E-2},{"$f":"AK824*Y812","v":1.9704433497536946E-2},null,null,"Eletricista (A e B)",{"$f":"AO824*$Y812","v":1.9704433497536946E-2},1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,null,null,"Eletricista (A e B)",625,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,null,1683.7839999999999,{"$f":"$BR812*BS$790","v":1683.7839999999999},1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,null,2387.3165779435021,2387.3165779435021,2387.3165779435021,2387.3165779435021,{"$f":"((BW812+$D812)*($E812/100*100+1))","v":2387.3165779435021},2387.3165779435021,2387.3165779435021,2387.3165779435021,2387.3165779435021,2387.3165779435021,2387.3165779435021,2387.3165779435021]
[null,"Eletrônico",1683.7839999999999,8.41892,0.41077441111111102,null,613.48199999999997,17573.149504725297,17573.149504725297,17573.149504725297,17573.149504725297,17573.149504725297,17573.149504725297,17573.149504725297,17573.149504725297,17573.149504725297,17573.149504725297,17573.149504725297,17573.149504725297,210877.79405670357,null,null,"Eletrônico",9.852216748768473E-3,{"$f":"X813/X824","v":2.222222222222223E-2},{"$f":"Z824*Y813","v":9.852216748768473E-3},{"$f":"AA824*Y813","v":9.852216748768473E-3},{"$f":"AB824*Y813","v":9.852216748768473E-3},{"$f":"AC824*Y813","v":9.852216748768473E-3},{"$f":"AD824*Y813","v":9.852216748768473E-3},{"$f":"AE824*Y813","v":9.852216748768473E-3},{"$f":"AF824*Y813","v":9.852216748768473E-3},{"$f":"AG824*Y813","v":9.852216748768473E-3},{"$f":"AH824*Y813","v":9.852216748768473E-3},{"$f":"AI824*Y813","v":9.852216748768473E-3},{"$f":"AJ824*Y813","v":9.852216748768473E-3},{"$f":"AK824*Y813","v":9.852216748768473E-3},null,null,"Eletrônico",{"$f":"AO824*$Y813","v":9.852216748768473E-3},9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,null,null,"Eletrônico",625,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,null,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,null,2387.3165779435021,2387.3165779435021,2387.3165779435021,2387.3165779435021,2387.3165779435021,2387.3165779435021,2387.3165779435021,2387.3165779435021,2387.3165779435021,2387.3165779435021,2387.3165779435021,2387.3165779435021]
[null,"Funileiro (A e B)",1477.9345759999999,7.38967288,0.41077441111111102,null,613.48199999999997,31727.952800699779,31727.952800699779,31727.952800699779,31727.952800699779,31727.952800699779,31727.952800699779,31727.952800699779,31727.952800699779,31727.952800699779,31727.952800699779,31727.952800699779,31727.952800699779,380735.43360839738,null,null,"Funileiro (A e B)",1.9704433497536946E-2,{"$f":"X814/X824","v":4.444444444444446E-2},{"$f":"Z824*Y814","v":1.9704433497536946E-2},{"$f":"AA824*Y814","v":1.9704433497536946E-2},{"$f":"AB824*Y814","v":1.9704433497536946E-2},{"$f":"AC824*Y814","v":1.9704433497536946E-2},{"$f":"AD824*Y814","v":1.9704433497536946E-2},{"$f":"AE824*Y814","v":1.9704433497536946E-2},{"$f":"AF824*Y814","v":1.9704433497536946E-2},{"$f":"AG824*Y814","v":1.9704433497536946E-2},{"$f":"AH824*Y814","v":1.9704433497536946E-2},{"$f":"AI824*Y814","v":1.9704433497536946E-2},{"$f":"AJ824*Y814","v":1.9704433497536946E-2},{"$f":"AK824*Y814","v":1.9704433497536946E-2},null,null,"Funileiro (A e B)",{"$f":"AO824*$Y814","v":1.9704433497536946E-2},1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,null,null,"Funileiro (A e B)",625,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,null,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,null,2095.4574425227352,2095.4574425227352,2095.4574425227352,2095.4574425227352,2095.4574425227352,2095.4574425227352,2095.4574425227352,2095.4574425227352,2095.4574425227352,2095.4574425227352,2095.4574425227352,2095.4574425227352]
[null,"Chefe de Manutenção",3314.57,16.572850000000003,0.41077441111111102,null,613.48199999999997,15556.803971444544,15556.803971444544,15556.803971444544,15556.803971444544,15556.803971444544,15556.803971444544,15556.803971444544,15556.803971444544,15556.803971444544,15556.803971444544,15556.803971444544,15556.803971444544,186681.64765733454,null,null,"Chefe de Manutenção",4.9261083743842365E-3,{"$f":"X815/X824","v":1.1111111111111115E-2},{"$f":"Z824*Y815","v":4.9261083743842365E-3},{"$f":"AA824*Y815","v":4.9261083743842365E-3},{"$f":"AB824*Y815","v":4.9261083743842365E-3},{"$f":"AC824*Y815","v":4.9261083743842365E-3},{"$f":"AD824*Y815","v":4.9261083743842365E-3},{"$f":"AE824*Y815","v":4.9261083743842365E-3},{"$f":"AF824*Y815","v":4.9261083743842365E-3},{"$f":"AG824*Y815","v":4.9261083743842365E-3},{"$f":"AH824*Y815","v":4.9261083743842365E-3},{"$f":"AI824*Y815","v":4.9261083743842365E-3},{"$f":"AJ824*Y815","v":4.9261083743842365E-3},{"$f":"AK824*Y815","v":4.9261083743842365E-3},null,null,"Chefe de Manutenção",{"$f":"AO824*$Y815","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Chefe de Manutenção",625,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,null,3314.57,3314.57,3314.57,3314.57,3314.57,3314.57,3314.57,3314.57,3314.57,3314.57,3314.57,3314.57,3314.57,null,4699.4910925357381,4699.4910925357381,4699.4910925357381,4699.4910925357381,4699.4910925357381,4699.4910925357381,4699.4910925357381,4699.4910925357381,4699.4910925357381,4699.4910925357381,4699.4910925357381,4699.4910925357381]
[null,"Lavador",811.75399999999991,4.0587699999999991,0.41077441111111102,null,613.48199999999997,30997.985418775315,30997.985418775315,30997.985418775315,30997.985418775315,30997.985418775315,30997.985418775315,30997.985418775315,30997.985418775315,30997.985418775315,30997.985418775315,30997.985418775315,30997.985418775315,371975.82502530375,null,null,"Lavador",2.9556650246305417E-2,{"$f":"X816/X824","v":6.666666666666668E-2},{"$f":"Z824*Y816","v":2.9556650246305414E-2},{"$f":"AA824*Y816","v":2.9556650246305414E-2},{"$f":"AB824*Y816","v":2.9556650246305414E-2},{"$f":"AC824*Y816","v":2.9556650246305414E-2},{"$f":"AD824*Y816","v":2.9556650246305414E-2},{"$f":"AE824*Y816","v":2.9556650246305414E-2},{"$f":"AF824*Y816","v":2.9556650246305414E-2},{"$f":"AG824*Y816","v":2.9556650246305414E-2},{"$f":"AH824*Y816","v":2.9556650246305414E-2},{"$f":"AI824*Y816","v":2.9556650246305414E-2},{"$f":"AJ824*Y816","v":2.9556650246305414E-2},{"$f":"AK824*Y816","v":2.9556650246305414E-2},null,null,"Lavador",{"$f":"AO824*$Y816","v":2.9556650246305414E-2},2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,null,null,"Lavador",625,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,null,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,null,1150.9277801736739,1150.9277801736739,{"$f":"((BU816+$D816)*($E816/100*100+1))","v":1150.9277801736739},1150.9277801736739,1150.9277801736739,1150.9277801736739,1150.9277801736739,1150.9277801736739,1150.9277801736739,1150.9277801736739,1150.9277801736739,1150.9277801736739]
[null,"Lubrificador",1251.5052440000002,6.2575262200000017,0.41077441111111102,null,613.48199999999997,27967.855572581328,27967.855572581328,27967.855572581328,27967.855572581328,27967.855572581328,27967.855572581328,27967.855572581328,27967.855572581328,27967.855572581328,27967.855572581328,27967.855572581328,27967.855572581328,335614.26687097596,null,null,"Lubrificador",1.9704433497536946E-2,{"$f":"X817/X824","v":4.444444444444446E-2},{"$f":"Z824*Y817","v":1.9704433497536946E-2},{"$f":"AA824*Y817","v":1.9704433497536946E-2},{"$f":"AB824*Y817","v":1.9704433497536946E-2},{"$f":"AC824*Y817","v":1.9704433497536946E-2},{"$f":"AD824*Y817","v":1.9704433497536946E-2},{"$f":"AE824*Y817","v":1.9704433497536946E-2},{"$f":"AF824*Y817","v":1.9704433497536946E-2},{"$f":"AG824*Y817","v":1.9704433497536946E-2},{"$f":"AH824*Y817","v":1.9704433497536946E-2},{"$f":"AI824*Y817","v":1.9704433497536946E-2},{"$f":"AJ824*Y817","v":1.9704433497536946E-2},{"$f":"AK824*Y817","v":1.9704433497536946E-2},null,null,"Lubrificador",{"$f":"AO824*$Y817","v":1.9704433497536946E-2},1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,null,null,"Lubrificador",625,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,null,1251.5052440000002,1251.5052440000002,1251.5052440000002,1251.5052440000002,1251.5052440000002,1251.5052440000002,1251.5052440000002,1251.5052440000002,1251.5052440000002,1251.5052440000002,1251.5052440000002,1251.5052440000002,1251.5052440000002,null,1774.4195314746003,1774.4195314746003,1774.4195314746003,1774.4195314746003,1774.4195314746003,1774.4195314746003,1774.4195314746003,{"$f":"((BZ817+$D817)*($E817/100*100+1))","v":1774.4195314746003},1774.4195314746003,1774.4195314746003,1774.4195314746003,1774.4195314746003]
[null,"Manobrista",1662.7655320000001,8.3138276600000012,0.41077441111111102,null,613.48199999999997,101492.02361661571,101492.02361661571,101492.02361661571,101492.02361661571,101492.02361661571,101492.02361661571,101492.02361661571,101492.02361661571,101492.02361661571,101492.02361661571,101492.02361661571,101492.02361661571,1217904.2833993884,null,null,"Manobrista",5.7471264367816091E-2,{"$f":"X818/X824","v":0.12962962962962968},{"$f":"Z824*Y818","v":5.7471264367816091E-2},{"$f":"AA824*Y818","v":5.7471264367816091E-2},{"$f":"AB824*Y818","v":5.7471264367816091E-2},{"$f":"AC824*Y818","v":5.7471264367816091E-2},{"$f":"AD824*Y818","v":5.7471264367816091E-2},{"$f":"AE824*Y818","v":5.7471264367816091E-2},{"$f":"AF824*Y818","v":5.7471264367816091E-2},{"$f":"AG824*Y818","v":5.7471264367816091E-2},{"$f":"AH824*Y818","v":5.7471264367816091E-2},{"$f":"AI824*Y818","v":5.7471264367816091E-2},{"$f":"AJ824*Y818","v":5.7471264367816091E-2},{"$f":"AK824*Y818","v":5.7471264367816091E-2},null,null,"Manobrista",{"$f":"AO824*$Y818","v":5.7471264367816091E-2},5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,null,null,"Manobrista",625,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,null,1662.7655320000001,1662.7655320000001,1662.7655320000001,1662.7655320000001,1662.7655320000001,1662.7655320000001,1662.7655320000001,1662.7655320000001,1662.7655320000001,1662.7655320000001,1662.7655320000001,1662.7655320000001,1662.7655320000001,null,{"$f":"((BS818+$D818)*($E818/100*100+1))","v":2357.5159995442691},2357.5159995442691,2357.5159995442691,2357.5159995442691,2357.5159995442691,2357.5159995442691,2357.5159995442691,2357.5159995442691,2357.5159995442691,2357.5159995442691,2357.5159995442691,2357.5159995442691]
[null,"Mecânico (A, B e C)",1794.943552,8.974717759999999,0.41077441111111102,null,613.48199999999997,77067.125612214644,77067.125612214644,77067.125612214644,77067.125612214644,77067.125612214644,77067.125612214644,77067.125612214644,77067.125612214644,77067.125612214644,77067.125612214644,77067.125612214644,77067.125612214644,924805.50734657596,null,null,"Mecânico (A, B e C)",4.1050903119868636E-2,{"$f":"X819/X824","v":9.2592592592592615E-2},{"$f":"Z824*Y819","v":4.1050903119868636E-2},{"$f":"AA824*Y819","v":4.1050903119868636E-2},{"$f":"AB824*Y819","v":4.1050903119868636E-2},{"$f":"AC824*Y819","v":4.1050903119868636E-2},{"$f":"AD824*Y819","v":4.1050903119868636E-2},{"$f":"AE824*Y819","v":4.1050903119868636E-2},{"$f":"AF824*Y819","v":4.1050903119868636E-2},{"$f":"AG824*Y819","v":4.1050903119868636E-2},{"$f":"AH824*Y819","v":4.1050903119868636E-2},{"$f":"AI824*Y819","v":4.1050903119868636E-2},{"$f":"AJ824*Y819","v":4.1050903119868636E-2},{"$f":"AK824*Y819","v":4.1050903119868636E-2},null,null,"Mecânico (A, B e C)",{"$f":"AO824*$Y819","v":4.1050903119868636E-2},4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,null,null,"Mecânico (A, B e C)",625,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,null,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,null,2544.921734713238,2544.921734713238,2544.921734713238,2544.921734713238,2544.921734713238,2544.921734713238,2544.921734713238,2544.921734713238,2544.921734713238,2544.921734713238,2544.921734713238,2544.921734713238]
[null,"Mecânico de Revisão",1794.943552,8.974717759999999,0.41077441111111102,null,613.48199999999997,27744.165220397263,27744.165220397263,27744.165220397263,27744.165220397263,27744.165220397263,27744.165220397263,27744.165220397263,27744.165220397263,27744.165220397263,27744.165220397263,27744.165220397263,27744.165220397263,332929.98264476715,null,null,"Mecânico de Revisão",1.4778325123152709E-2,{"$f":"X820/X824","v":3.333333333333334E-2},{"$f":"Z824*Y820","v":1.4778325123152707E-2},{"$f":"AA824*Y820","v":1.4778325123152707E-2},{"$f":"AB824*Y820","v":1.4778325123152707E-2},{"$f":"AC824*Y820","v":1.4778325123152707E-2},{"$f":"AD824*Y820","v":1.4778325123152707E-2},{"$f":"AE824*Y820","v":1.4778325123152707E-2},{"$f":"AF824*Y820","v":1.4778325123152707E-2},{"$f":"AG824*Y820","v":1.4778325123152707E-2},{"$f":"AH824*Y820","v":1.4778325123152707E-2},{"$f":"AI824*Y820","v":1.4778325123152707E-2},{"$f":"AJ824*Y820","v":1.4778325123152707E-2},{"$f":"AK824*Y820","v":1.4778325123152707E-2},null,null,"Mecânico de Revisão",{"$f":"AO824*$Y820","v":1.4778325123152707E-2},1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,null,null,"Mecânico de Revisão",625,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,null,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,null,2544.921734713238,2544.921734713238,2544.921734713238,2544.921734713238,2544.921734713238,2544.921734713238,2544.921734713238,2544.921734713238,2544.921734713238,2544.921734713238,2544.921734713238,2544.921734713238]
[null,"Mecânico Montador",1794.943552,8.9747177600000008,0.41077441111111102,null,613.48199999999997,18496.110146931514,18496.110146931514,18496.110146931514,18496.110146931514,18496.110146931514,18496.110146931514,18496.110146931514,18496.110146931514,18496.110146931514,18496.110146931514,18496.110146931514,18496.110146931514,221953.32176317819,null,null,"Mecânico Montador",9.852216748768473E-3,{"$f":"X821/X824","v":2.222222222222223E-2},{"$f":"Z824*Y821","v":9.852216748768473E-3},{"$f":"AA824*Y821","v":9.852216748768473E-3},{"$f":"AB824*Y821","v":9.852216748768473E-3},{"$f":"AC824*Y821","v":9.852216748768473E-3},{"$f":"AD824*Y821","v":9.852216748768473E-3},{"$f":"AE824*Y821","v":9.852216748768473E-3},{"$f":"AF824*Y821","v":9.852216748768473E-3},{"$f":"AG824*Y821","v":9.852216748768473E-3},{"$f":"AH824*Y821","v":9.852216748768473E-3},{"$f":"AI824*Y821","v":9.852216748768473E-3},{"$f":"AJ824*Y821","v":9.852216748768473E-3},{"$f":"AK824*Y821","v":9.852216748768473E-3},null,null,"Mecânico Montador",{"$f":"AO824*$Y821","v":9.852216748768473E-3},9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,null,null,"Mecânico Montador",625,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,null,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,{"$f":"$BR821*CD$790","v":1794.943552},null,2544.921734713238,2544.921734713238,2544.921734713238,2544.921734713238,2544.921734713238,2544.921734713238,2544.921734713238,2544.921734713238,2544.921734713238,2544.921734713238,2544.921734713238,2544.921734713238]
[null,"Moleiro",1313.255756,6.5662787800000002,0.41077441111111102,null,613.48199999999997,28993.287776771613,28993.287776771613,28993.287776771613,28993.287776771613,28993.287776771613,28993.287776771613,28993.287776771613,28993.287776771613,28993.287776771613,28993.287776771613,28993.287776771613,28993.287776771613,347919.45332125935,null,null,"Moleiro",1.9704433497536946E-2,{"$f":"X822/X824","v":4.444444444444446E-2},{"$f":"Z824*Y822","v":1.9704433497536946E-2},{"$f":"AA824*Y822","v":1.9704433497536946E-2},{"$f":"AB824*Y822","v":1.9704433497536946E-2},{"$f":"AC824*Y822","v":1.9704433497536946E-2},{"$f":"AD824*Y822","v":1.9704433497536946E-2},{"$f":"AE824*Y822","v":1.9704433497536946E-2},{"$f":"AF824*Y822","v":1.9704433497536946E-2},{"$f":"AG824*Y822","v":1.9704433497536946E-2},{"$f":"AH824*Y822","v":1.9704433497536946E-2},{"$f":"AI824*Y822","v":1.9704433497536946E-2},{"$f":"AJ824*Y822","v":1.9704433497536946E-2},{"$f":"AK824*Y822","v":1.9704433497536946E-2},null,null,"Moleiro",{"$f":"AO824*$Y822","v":1.9704433497536946E-2},1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,null,null,"Moleiro",625,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,null,1313.255756,1313.255756,1313.255756,1313.255756,1313.255756,1313.255756,1313.255756,1313.255756,1313.255756,1313.255756,1313.255756,1313.255756,1313.255756,null,1861.9711538882225,1861.9711538882225,1861.9711538882225,1861.9711538882225,1861.9711538882225,1861.9711538882225,1861.9711538882225,1861.9711538882225,1861.9711538882225,1861.9711538882225,1861.9711538882225,1861.9711538882225]
[null,"Pintor",1477.9345759999999,7.38967288,0.41077441111111102,null,613.48199999999997,31727.952800699779,31727.952800699779,31727.952800699779,31727.952800699779,31727.952800699779,31727.952800699779,31727.952800699779,31727.952800699779,31727.952800699779,31727.952800699779,31727.952800699779,31727.952800699779,380735.43360839738,null,null,"Pintor",1.9704433497536946E-2,{"$f":"X823/X824","v":4.444444444444446E-2},{"$f":"Z824*Y823","v":1.9704433497536946E-2},{"$f":"AA824*Y823","v":1.9704433497536946E-2},{"$f":"AB824*Y823","v":1.9704433497536946E-2},{"$f":"AC824*Y823","v":1.9704433497536946E-2},{"$f":"AD824*Y823","v":1.9704433497536946E-2},{"$f":"AE824*Y823","v":1.9704433497536946E-2},{"$f":"AF824*Y823","v":1.9704433497536946E-2},{"$f":"AG824*Y823","v":1.9704433497536946E-2},{"$f":"AH824*Y823","v":1.9704433497536946E-2},{"$f":"AI824*Y823","v":1.9704433497536946E-2},{"$f":"AJ824*Y823","v":1.9704433497536946E-2},{"$f":"AK824*Y823","v":1.9704433497536946E-2},null,null,"Pintor",{"$f":"AO824*$Y823","v":1.9704433497536946E-2},1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,null,null,"Pintor",625,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,null,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,null,2095.4574425227352,2095.4574425227352,2095.4574425227352,2095.4574425227352,2095.4574425227352,2095.4574425227352,2095.4574425227352,2095.4574425227352,2095.4574425227352,2095.4574425227352,2095.4574425227352,2095.4574425227352]
[null,"Sub-total manutenção",null,null,null,null,null,{"$f":"SUM(H804:H823)","v":672494.11413047882},672494.11413047882,672494.11413047882,672494.11413047882,672494.11413047882,672494.11413047882,672494.11413047882,672494.11413047882,672494.11413047882,672494.11413047882,672494.11413047882,672494.11413047882,8069929.3695657458,null,null,"Sub-total manutenção",{"$f":"SUM(X804:X823)","v":0.44334975369458113},{"$f":"X824/X824","v":1},{"$f":"'FU Resumo'!$F114","v":0.44334975369458113},{"$f":"'FU Resumo'!$F115","v":0.44334975369458113},{"$f":"'FU Resumo'!$F116","v":0.44334975369458113},{"$f":"'FU Resumo'!$F117","v":0.44334975369458113},{"$f":"'FU Resumo'!$F118","v":0.44334975369458113},{"$f":"'FU Resumo'!$F119","v":0.44334975369458113},{"$f":"'FU Resumo'!$F120","v":0.44334975369458113},{"$f":"'FU Resumo'!$F121","v":0.44334975369458113},{"$f":"'FU Resumo'!$F122","v":0.44334975369458113},{"$f":"'FU Resumo'!$F123","v":0.44334975369458113},{"$f":"'FU Resumo'!$F124","v":0.44334975369458113},{"$f":"'FU Resumo'!$F125","v":0.44334975369458113},null,null,"Sub-total manutenção",{"$f":"'FU Resumo'!$L114","v":0.44334975369458113},{"$f":"'FU Resumo'!$L115","v":0.44334975369458113},{"$f":"'FU Resumo'!$L116","v":0.44334975369458113},{"$f":"'FU Resumo'!$L117","v":0.44334975369458113},{"$f":"'FU Resumo'!$L118","v":0.44334975369458113},{"$f":"'FU Resumo'!$L119","v":0.44334975369458113},{"$f":"'FU Resumo'!$L120","v":0.44334975369458113},{"$f":"'FU Resumo'!$L121","v":0.44334975369458113},{"$f":"'FU Resumo'!$L122","v":0.44334975369458113},{"$f":"'FU Resumo'!$L123","v":0.44334975369458113},{"$f":"'FU Resumo'!$L124","v":0.44334975369458113},{"$f":"'FU Resumo'!$L125","v":0.44334975369458113},null,null,"Sub-total manutenção",625,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4]
[null,null,null,null,null,"Total Geral Mensal Pessoal de Operação",null,{"$f":"H790+H803+H824","v":6408495.6131634284},6445386.2798729986,6692307.9042177834,6444507.2373729572,6429430.6386094801,6430868.5335258283,6464694.4397932943,6413258.0306674149,6460115.155628223,6458838.9178046137,6490350.0115260258,6490350.0115260258,{"$f":"T790+T803+T824","v":77628602.773708075}]
[]
["Administração - Composição do Custo Unitário Por Função",null,null,null,null,null,{"$f":"G792","v":"Ano 10"},"Administração - Composição de Custo Total Mensal",null,null,null,null,null,null,null,null,null,null,null,"R$"]
["Funções","Cargo","Salário","Hs Extras","Enc.","R$ Total",{"$f":"G793","v":"Benefícios"},{"$f":"H775","v":"2022-07-01"},{"$f":"DATE(YEAR(H828),MONTH(H828)+1,DAY(H828))","v":"2022-08-01"},"2022-09-01","2022-10-01","2022-11-01","2022-12-01","2023-01-01","2023-02-01","2023-03-01","2023-04-01","2023-05-01","2023-06-01","Total",null,"Fator Utilização Mensal",null,{"$f":"X793","v":"Ano 10"},null,"FU FOLHA DE PAGAMENTO",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X828","v":"Ano 10"},"FU Benefícios","FU FÍSICO PARA CÁLCULOS DOS BENEFÍCIOS",null,null,null,null,null,null,null,null,null,null,null,null,"Frota Mensal",null,null,{"$f":"BE793","v":"Ano 10"},null,null,null,null,null,null,null,null,null,null,null,null,"Salário",{"$f":"H828","v":"2022-07-01"},{"$f":"DATE(YEAR(BS828),MONTH(BS828)+1,DAY(BS828))","v":"2022-08-01"},"2022-09-01","2022-10-01","2022-11-01","2022-12-01","2023-01-01","2023-02-01","2023-03-01","2023-04-01","2023-05-01","2023-06-01",null,{"$f":"BS828","v":"2022-07-01"},{"$f":"DATE(YEAR(CF828),MONTH(CF828)+1,DAY(CF828))","v":"2022-08-01"},"2022-09-01","2022-10-01","2022-11-01","2022-12-01","2023-01-01","2023-02-01","2023-03-01","2023-04-01","2023-05-01","2023-06-01"]
[null,null,"base","e Adic.","Soc.","Por",{"$f":"G794","v":"R$ por"},"R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","Durante o",null,"Funções","Cargo","FU",null,{"$f":"H828","v":44743},44774,44805,44835,44866,44896,44927,44958,44986,45017,45047,45078,null,"Funções","Cargo",{"$f":"Z829","v":"2022-07-01"},"2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","2023-01-01","2023-02-01","2023-03-01","2023-04-01","2023-05-01","2023-06-01",null,"Funções","Cargo","Frota",{"$f":"Z829","v":"2022-07-01"},"2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","2023-01-01","2023-02-01","2023-03-01","2023-04-01","2023-05-01","2023-06-01",null,"base","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$",null,"R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$"]
[null,null,"(R$/mês)","Not.","%","Função",{"$f":"G795","v":"mês"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T795","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",null,"(R$/mês)"]
["Administração","Gerente Adm. Financeiro",{"$f":"C745","v":4078.17},0,{"$f":"E823","v":0.41077441111111102},null,{"$f":"G823","v":613.48199999999997},{"$f":"(CF831*Z831*BE831)+($G831*AO831*BE831)","v":6214.2225168599307},6214.2225168599307,6214.2225168599307,6214.2225168599307,6214.2225168599307,6214.2225168599307,6214.2225168599307,6214.2225168599307,6214.2225168599307,6214.2225168599307,6214.2225168599307,6214.2225168599307,{"$f":"SUM(H831:S831)","v":74570.670202319176},null,"Administração",{"$f":"B831","v":"Gerente Adm. Financeiro"},{"$f":"X745","v":1.6420361247947454E-3},{"$f":"X831/X856","v":2.7027027027027035E-2},{"$f":"$Y831*Z856","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,"Administração",{"$f":"W831","v":"Gerente Adm. Financeiro"},{"$f":"$Y831*AO856","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,"Administração",{"$f":"W831","v":"Gerente Adm. Financeiro"},{"$f":"BD$11","v":625},{"$f":"BE824","v":594.4},594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,null,{"$f":"C831","v":4078.17},{"$f":"$BR831*BS$790","v":4078.17},4078.17,4078.17,4078.17,4078.17,4078.17,4078.17,4078.17,4078.17,4078.17,4078.17,4078.17,null,{"$f":"((BS831+$D831)*($E831/100*100+1))","v":5753.3778801609997},5753.3778801609997,5753.3778801609997,5753.3778801609997,5753.3778801609997,5753.3778801609997,5753.3778801609997,5753.3778801609997,5753.3778801609997,5753.3778801609997,5753.3778801609997,5753.3778801609997]
[null,"Gerente de Operação",4078.17,0,{"$f":"E831","v":0.41077441111111102},null,{"$f":"G831","v":613.48199999999997},6214.2225168599307,6214.2225168599307,6214.2225168599307,6214.2225168599307,6214.2225168599307,6214.2225168599307,6214.2225168599307,6214.2225168599307,6214.2225168599307,6214.2225168599307,6214.2225168599307,6214.2225168599307,74570.670202319176,null,null,"Gerente de Operação",1.6420361247947454E-3,{"$f":"X832/X856","v":2.7027027027027035E-2},{"$f":"$Y832*Z856","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Gerente de Operação",{"$f":"$Y832*AO856","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Gerente de Operação",625,{"$f":"BE831","v":594.4},{"$f":"BF831","v":594.4},{"$f":"BG831","v":594.4},{"$f":"BH831","v":594.4},{"$f":"BI831","v":594.4},{"$f":"BJ831","v":594.4},{"$f":"BK831","v":594.4},{"$f":"BL831","v":594.4},{"$f":"BM831","v":594.4},{"$f":"BN831","v":594.4},{"$f":"BO831","v":594.4},{"$f":"BP831","v":594.4},null,4078.17,4078.17,4078.17,4078.17,4078.17,4078.17,4078.17,4078.17,4078.17,4078.17,4078.17,4078.17,4078.17,null,5753.3778801609997,5753.3778801609997,5753.3778801609997,5753.3778801609997,5753.3778801609997,5753.3778801609997,5753.3778801609997,5753.3778801609997,5753.3778801609997,5753.3778801609997,5753.3778801609997,5753.3778801609997]
[null,"Controle de Manutenção",2578.17,0,0.41077441111111102,null,613.48199999999997,4148.7931819721371,4148.7931819721371,4148.7931819721371,4148.7931819721371,4148.7931819721371,4148.7931819721371,4148.7931819721371,4148.7931819721371,4148.7931819721371,4148.7931819721371,4148.7931819721371,4148.7931819721371,49785.518183665634,null,null,"Controle de Manutenção",1.6420361247947454E-3,{"$f":"X833/X856","v":2.7027027027027035E-2},{"$f":"$Y833*Z856","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Controle de Manutenção",{"$f":"$Y833*AO856","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Controle de Manutenção",625,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,null,2578.17,2578.17,2578.17,2578.17,2578.17,2578.17,2578.17,2578.17,2578.17,2578.17,2578.17,2578.17,2578.17,null,3637.2162634943329,3637.2162634943329,3637.2162634943329,3637.2162634943329,3637.2162634943329,3637.2162634943329,3637.2162634943329,3637.2162634943329,3637.2162634943329,3637.2162634943329,3637.2162634943329,3637.2162634943329]
[null,"Auxiliar de Contabilidade",978.17,0,0.41077441111111102,null,613.48199999999997,1945.6685580918233,1945.6685580918233,1945.6685580918233,1945.6685580918233,1945.6685580918233,1945.6685580918233,1945.6685580918233,1945.6685580918233,1945.6685580918233,1945.6685580918233,1945.6685580918233,1945.6685580918233,23348.022697101882,null,null,"Auxiliar de Contabilidade",1.6420361247947454E-3,{"$f":"X834/X856","v":2.7027027027027035E-2},{"$f":"$Y834*Z856","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Auxiliar de Contabilidade",{"$f":"$Y834*AO856","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Auxiliar de Contabilidade",625,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,null,978.17,978.17,978.17,978.17,978.17,978.17,978.17,978.17,978.17,978.17,978.17,978.17,978.17,null,1379.9772057165553,1379.9772057165553,1379.9772057165553,1379.9772057165553,1379.9772057165553,1379.9772057165553,1379.9772057165553,1379.9772057165553,1379.9772057165553,1379.9772057165553,1379.9772057165553,1379.9772057165553]
[null,"Assist. Adm./Financeiro",878.17,0,0.41077441111111102,null,613.48199999999997,5423.9198072979116,5423.9198072979116,5423.9198072979116,5423.9198072979116,5423.9198072979116,5423.9198072979116,5423.9198072979116,5423.9198072979116,5423.9198072979116,5423.9198072979116,5423.9198072979116,5423.9198072979116,65087.037687574943,null,null,"Assist. Adm./Financeiro",4.9261083743842365E-3,{"$f":"X835/X856","v":8.1081081081081113E-2},{"$f":"$Y835*Z856","v":4.9261083743842365E-3},{"$f":"$Y835*AA856","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Assist. Adm./Financeiro",{"$f":"$Y835*AO856","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Assist. Adm./Financeiro",625,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,null,878.17,878.17,878.17,878.17,878.17,878.17,878.17,878.17,878.17,878.17,878.17,878.17,878.17,null,1238.8997646054443,1238.8997646054443,1238.8997646054443,1238.8997646054443,1238.8997646054443,1238.8997646054443,1238.8997646054443,1238.8997646054443,1238.8997646054443,1238.8997646054443,1238.8997646054443,1238.8997646054443]
[null,"Contador",2278.17,0,0.41077441111111102,null,613.48199999999997,3735.7073149945782,3735.7073149945782,3735.7073149945782,3735.7073149945782,3735.7073149945782,3735.7073149945782,3735.7073149945782,3735.7073149945782,3735.7073149945782,3735.7073149945782,3735.7073149945782,3735.7073149945782,44828.487779934941,null,null,"Contador",1.6420361247947454E-3,{"$f":"X836/X856","v":2.7027027027027035E-2},{"$f":"$Y836*Z856","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Contador",{"$f":"$Y836*AO856","v":1.6420361247947454E-3},{"$f":"$Y836*AP856","v":1.6420361247947454E-3},{"$f":"$Y836*AQ856","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Contador",625,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,null,2278.17,2278.17,2278.17,2278.17,2278.17,2278.17,2278.17,2278.17,2278.17,2278.17,2278.17,2278.17,2278.17,null,3213.9839401609997,3213.9839401609997,3213.9839401609997,3213.9839401609997,3213.9839401609997,3213.9839401609997,3213.9839401609997,3213.9839401609997,3213.9839401609997,3213.9839401609997,3213.9839401609997,3213.9839401609997]
[null,"Auxiliar Adm./Financ.",798.17,0,0.41077441111111102,null,613.48199999999997,5093.4511137158643,5093.4511137158643,5093.4511137158643,5093.4511137158643,5093.4511137158643,5093.4511137158643,5093.4511137158643,5093.4511137158643,5093.4511137158643,5093.4511137158643,5093.4511137158643,5093.4511137158643,61121.413364590357,null,null,"Auxiliar Adm./Financ.",4.9261083743842365E-3,{"$f":"X837/X856","v":8.1081081081081113E-2},{"$f":"$Y837*Z856","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Auxiliar Adm./Financ.",{"$f":"$Y837*AO856","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Auxiliar Adm./Financ.",625,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,null,798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,null,1126.0378117165553,1126.0378117165553,1126.0378117165553,1126.0378117165553,1126.0378117165553,1126.0378117165553,1126.0378117165553,1126.0378117165553,1126.0378117165553,1126.0378117165553,1126.0378117165553,1126.0378117165553]
[null,"Secretária Executiva",1578.17,0,0.41077441111111102,null,613.48199999999997,2771.8402920469407,2771.8402920469407,2771.8402920469407,2771.8402920469407,2771.8402920469407,2771.8402920469407,2771.8402920469407,2771.8402920469407,2771.8402920469407,2771.8402920469407,2771.8402920469407,2771.8402920469407,33262.083504563292,null,null,"Secretária Executiva",1.6420361247947454E-3,{"$f":"X838/X856","v":2.7027027027027035E-2},{"$f":"$Y838*Z856","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Secretária Executiva",{"$f":"$Y838*AO856","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Secretária Executiva",625,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,null,1578.17,1578.17,1578.17,1578.17,1578.17,1578.17,1578.17,1578.17,1578.17,1578.17,1578.17,1578.17,1578.17,null,2226.4418523832219,2226.4418523832219,2226.4418523832219,2226.4418523832219,2226.4418523832219,2226.4418523832219,2226.4418523832219,2226.4418523832219,2226.4418523832219,2226.4418523832219,2226.4418523832219,2226.4418523832219]
[null,"Telefonista",798.17,0,0.41077441111111102,null,613.48199999999997,3395.6340758105762,3395.6340758105762,3395.6340758105762,3395.6340758105762,3395.6340758105762,3395.6340758105762,3395.6340758105762,3395.6340758105762,3395.6340758105762,3395.6340758105762,3395.6340758105762,3395.6340758105762,40747.608909726914,null,null,"Telefonista",3.2840722495894909E-3,{"$f":"X839/X856","v":5.4054054054054071E-2},{"$f":"$Y839*Z856","v":3.2840722495894909E-3},3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,null,null,"Telefonista",{"$f":"$Y839*AO856","v":3.2840722495894909E-3},3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,{"$f":"$Y839*AZ856","v":3.2840722495894909E-3},null,null,"Telefonista",625,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,null,798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,null,1126.0378117165553,1126.0378117165553,1126.0378117165553,1126.0378117165553,1126.0378117165553,1126.0378117165553,1126.0378117165553,1126.0378117165553,1126.0378117165553,1126.0378117165553,1126.0378117165553,1126.0378117165553]
[null,"Aux de serviços gerais",798.17,0,0.41077441111111102,null,613.48199999999997,3395.6340758105762,3395.6340758105762,3395.6340758105762,3395.6340758105762,3395.6340758105762,3395.6340758105762,3395.6340758105762,3395.6340758105762,3395.6340758105762,3395.6340758105762,3395.6340758105762,3395.6340758105762,40747.608909726914,null,null,"Aux de serviços gerais",3.2840722495894909E-3,{"$f":"X840/X856","v":5.4054054054054071E-2},{"$f":"$Y840*Z856","v":3.2840722495894909E-3},3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,null,null,"Aux de serviços gerais",{"$f":"$Y840*AO856","v":3.2840722495894909E-3},3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,null,null,"Aux de serviços gerais",625,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,null,798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,null,1126.0378117165553,1126.0378117165553,1126.0378117165553,1126.0378117165553,1126.0378117165553,1126.0378117165553,1126.0378117165553,1126.0378117165553,1126.0378117165553,1126.0378117165553,1126.0378117165553,1126.0378117165553]
[null,"Enc.Depto.Pessoal",3278.17,0,0.41077441111111102,null,613.48199999999997,5112.6602049197736,5112.6602049197736,5112.6602049197736,5112.6602049197736,5112.6602049197736,5112.6602049197736,5112.6602049197736,5112.6602049197736,5112.6602049197736,5112.6602049197736,5112.6602049197736,5112.6602049197736,61351.922459037298,null,null,"Enc.Depto.Pessoal",1.6420361247947454E-3,{"$f":"X841/X856","v":2.7027027027027035E-2},{"$f":"$Y841*Z856","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Enc.Depto.Pessoal",{"$f":"$Y841*AO856","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Enc.Depto.Pessoal",625,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,null,3278.17,3278.17,3278.17,3278.17,3278.17,3278.17,3278.17,3278.17,3278.17,3278.17,3278.17,3278.17,3278.17,null,4624.7583512721103,4624.7583512721103,{"$f":"((BU841+$D841)*($E841/100*100+1))","v":4624.7583512721103},4624.7583512721103,4624.7583512721103,4624.7583512721103,4624.7583512721103,4624.7583512721103,4624.7583512721103,4624.7583512721103,4624.7583512721103,4624.7583512721103]
[null,"Auxiliar Administrativo",848.17,0,0.41077441111111102,null,613.48199999999997,3533.3293648030958,3533.3293648030958,3533.3293648030958,3533.3293648030958,3533.3293648030958,3533.3293648030958,3533.3293648030958,3533.3293648030958,3533.3293648030958,3533.3293648030958,3533.3293648030958,3533.3293648030958,42399.95237763715,null,null,"Auxiliar Administrativo",3.2840722495894909E-3,{"$f":"X842/X856","v":5.4054054054054071E-2},{"$f":"$Y842*Z856","v":3.2840722495894909E-3},3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,null,null,"Auxiliar Administrativo",{"$f":"$Y842*AO856","v":3.2840722495894909E-3},3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,null,null,"Auxiliar Administrativo",625,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,null,848.17,848.17,848.17,848.17,848.17,848.17,848.17,848.17,848.17,848.17,848.17,848.17,848.17,null,1196.5765322721109,1196.5765322721109,1196.5765322721109,1196.5765322721109,1196.5765322721109,1196.5765322721109,1196.5765322721109,1196.5765322721109,1196.5765322721109,1196.5765322721109,1196.5765322721109,1196.5765322721109]
[null,"Psicólogo",3078.17,0,0.41077441111111102,null,613.48199999999997,4837.2696269347343,4837.2696269347343,4837.2696269347343,4837.2696269347343,4837.2696269347343,4837.2696269347343,4837.2696269347343,4837.2696269347343,4837.2696269347343,4837.2696269347343,4837.2696269347343,4837.2696269347343,58047.235523216827,null,null,"Psicólogo",1.6420361247947454E-3,{"$f":"X843/X856","v":2.7027027027027035E-2},{"$f":"$Y843*Z856","v":1.6420361247947454E-3},{"$f":"$Y843*AA856","v":1.6420361247947454E-3},{"$f":"$Y843*AB856","v":1.6420361247947454E-3},{"$f":"$Y843*AC856","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Psicólogo",{"$f":"$Y843*AO856","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Psicólogo",625,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,null,3078.17,3078.17,3078.17,3078.17,3078.17,3078.17,3078.17,3078.17,3078.17,3078.17,3078.17,3078.17,3078.17,null,4342.6034690498882,4342.6034690498882,4342.6034690498882,4342.6034690498882,4342.6034690498882,4342.6034690498882,4342.6034690498882,4342.6034690498882,4342.6034690498882,4342.6034690498882,4342.6034690498882,4342.6034690498882]
[null,"Auxiliar Administrativo",778.17,0,0.41077441111111102,null,613.48199999999997,1670.2779801067841,1670.2779801067841,1670.2779801067841,1670.2779801067841,1670.2779801067841,1670.2779801067841,1670.2779801067841,1670.2779801067841,1670.2779801067841,1670.2779801067841,1670.2779801067841,1670.2779801067841,20043.335761281411,null,null,"Auxiliar Administrativo",1.6420361247947454E-3,{"$f":"X844/X856","v":2.7027027027027035E-2},{"$f":"$Y844*Z856","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Auxiliar Administrativo",{"$f":"$Y844*AO856","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Auxiliar Administrativo",625,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,null,778.17,778.17,778.17,778.17,778.17,778.17,778.17,778.17,778.17,778.17,778.17,778.17,778.17,null,1097.8223234943332,1097.8223234943332,1097.8223234943332,1097.8223234943332,1097.8223234943332,1097.8223234943332,1097.8223234943332,1097.8223234943332,1097.8223234943332,1097.8223234943332,1097.8223234943332,1097.8223234943332]
[null,"Assist.Recrut./Seleção",1078.17,0,0.41077441111111102,null,613.48199999999997,2083.363847084343,2083.363847084343,2083.363847084343,2083.363847084343,2083.363847084343,2083.363847084343,2083.363847084343,2083.363847084343,2083.363847084343,2083.363847084343,2083.363847084343,2083.363847084343,25000.366165012118,null,null,"Assist.Recrut./Seleção",1.6420361247947454E-3,{"$f":"X845/X856","v":2.7027027027027035E-2},{"$f":"$Y845*Z856","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Assist.Recrut./Seleção",{"$f":"$Y845*AO856","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Assist.Recrut./Seleção",625,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,null,1078.17,1078.17,1078.17,1078.17,1078.17,1078.17,1078.17,1078.17,1078.17,1078.17,1078.17,1078.17,1078.17,null,1521.0546468276666,1521.0546468276666,1521.0546468276666,1521.0546468276666,1521.0546468276666,1521.0546468276666,1521.0546468276666,1521.0546468276666,1521.0546468276666,1521.0546468276666,1521.0546468276666,1521.0546468276666]
[null,"Assist.Treinam./Capac.",1078.17,0,0.41077441111111102,null,613.48199999999997,2083.363847084343,2083.363847084343,2083.363847084343,2083.363847084343,2083.363847084343,2083.363847084343,2083.363847084343,2083.363847084343,2083.363847084343,2083.363847084343,2083.363847084343,2083.363847084343,25000.366165012118,null,null,"Assist.Treinam./Capac.",1.6420361247947454E-3,{"$f":"X846/X856","v":2.7027027027027035E-2},{"$f":"$Y846*Z856","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Assist.Treinam./Capac.",{"$f":"$Y846*AO856","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Assist.Treinam./Capac.",625,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,null,1078.17,1078.17,1078.17,1078.17,1078.17,1078.17,1078.17,1078.17,1078.17,1078.17,1078.17,1078.17,1078.17,null,1521.0546468276666,1521.0546468276666,1521.0546468276666,1521.0546468276666,1521.0546468276666,1521.0546468276666,1521.0546468276666,1521.0546468276666,1521.0546468276666,1521.0546468276666,1521.0546468276666,1521.0546468276666]
[null,"Assessor Jurídico",1578.17,0,0.41077441111111102,null,613.48199999999997,2771.8402920469407,2771.8402920469407,2771.8402920469407,2771.8402920469407,2771.8402920469407,2771.8402920469407,2771.8402920469407,2771.8402920469407,2771.8402920469407,2771.8402920469407,2771.8402920469407,2771.8402920469407,33262.083504563292,null,null,"Assessor Jurídico",1.6420361247947454E-3,{"$f":"X847/X856","v":2.7027027027027035E-2},{"$f":"$Y847*Z856","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Assessor Jurídico",{"$f":"$Y847*AO856","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Assessor Jurídico",{"$f":"BD846","v":625},594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,null,1578.17,{"$f":"$BR847*BS$790","v":1578.17},1578.17,1578.17,1578.17,1578.17,1578.17,1578.17,1578.17,1578.17,1578.17,1578.17,1578.17,null,2226.4418523832219,2226.4418523832219,2226.4418523832219,2226.4418523832219,2226.4418523832219,2226.4418523832219,2226.4418523832219,2226.4418523832219,2226.4418523832219,2226.4418523832219,2226.4418523832219,2226.4418523832219]
[null,"Auxiliar de Compras",778.17,0,0.41077441111111102,null,613.48199999999997,1670.2779801067841,1670.2779801067841,1670.2779801067841,1670.2779801067841,1670.2779801067841,1670.2779801067841,1670.2779801067841,1670.2779801067841,1670.2779801067841,1670.2779801067841,1670.2779801067841,1670.2779801067841,20043.335761281411,null,null,"Auxiliar de Compras",1.6420361247947454E-3,{"$f":"X848/X856","v":2.7027027027027035E-2},{"$f":"$Y848*Z856","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,{"$f":"$Y848*AF856","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Auxiliar de Compras",{"$f":"$Y848*AO856","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Auxiliar de Compras",625,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,null,778.17,778.17,778.17,778.17,778.17,778.17,778.17,778.17,778.17,778.17,778.17,778.17,778.17,null,1097.8223234943332,1097.8223234943332,1097.8223234943332,1097.8223234943332,{"$f":"((BW848+$D848)*($E848/100*100+1))","v":1097.8223234943332},1097.8223234943332,1097.8223234943332,1097.8223234943332,1097.8223234943332,1097.8223234943332,1097.8223234943332,1097.8223234943332]
[null,"Médico do Trabalho",2778.17,0,0.41077441111111102,null,613.48199999999997,4424.1837599571763,4424.1837599571763,4424.1837599571763,4424.1837599571763,4424.1837599571763,4424.1837599571763,4424.1837599571763,4424.1837599571763,4424.1837599571763,4424.1837599571763,4424.1837599571763,4424.1837599571763,53090.205119486105,null,null,"Médico do Trabalho",1.6420361247947454E-3,{"$f":"X849/X856","v":2.7027027027027035E-2},{"$f":"$Y849*Z856","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,{"$f":"$Y849*AF856","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Médico do Trabalho",{"$f":"$Y849*AO856","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Médico do Trabalho",625,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,null,2778.17,2778.17,2778.17,2778.17,2778.17,2778.17,2778.17,2778.17,2778.17,2778.17,2778.17,2778.17,2778.17,null,3919.371145716555,3919.371145716555,3919.371145716555,3919.371145716555,3919.371145716555,3919.371145716555,3919.371145716555,3919.371145716555,3919.371145716555,3919.371145716555,3919.371145716555,3919.371145716555]
[null,"Eng. Seg. Trabalho",2778.17,0,0.41077441111111102,null,613.48199999999997,4424.1837599571763,4424.1837599571763,4424.1837599571763,4424.1837599571763,4424.1837599571763,4424.1837599571763,4424.1837599571763,4424.1837599571763,4424.1837599571763,4424.1837599571763,4424.1837599571763,4424.1837599571763,53090.205119486105,null,null,"Eng. Seg. Trabalho",1.6420361247947454E-3,{"$f":"X850/X856","v":2.7027027027027035E-2},{"$f":"$Y850*Z856","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,{"$f":"$Y850*AF856","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Eng. Seg. Trabalho",{"$f":"$Y850*AO856","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Eng. Seg. Trabalho",625,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,null,2778.17,2778.17,2778.17,2778.17,2778.17,2778.17,2778.17,2778.17,2778.17,2778.17,2778.17,2778.17,2778.17,null,3919.371145716555,3919.371145716555,3919.371145716555,3919.371145716555,3919.371145716555,3919.371145716555,3919.371145716555,3919.371145716555,3919.371145716555,3919.371145716555,3919.371145716555,3919.371145716555]
[null,"Téc. Seg. do Trabalho",2058.17,0,0.41077441111111102,null,613.48199999999997,3432.7776792110344,3432.7776792110344,3432.7776792110344,3432.7776792110344,3432.7776792110344,3432.7776792110344,3432.7776792110344,3432.7776792110344,3432.7776792110344,3432.7776792110344,3432.7776792110344,3432.7776792110344,41193.332150532413,null,null,"Téc. Seg. do Trabalho",1.6420361247947454E-3,{"$f":"X851/X856","v":2.7027027027027035E-2},{"$f":"$Y851*Z856","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,{"$f":"$Y851*AF856","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Téc. Seg. do Trabalho",{"$f":"$Y851*AO856","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,{"$f":"$Y851*AZ856","v":1.6420361247947454E-3},null,null,"Téc. Seg. do Trabalho",625,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,null,2058.17,2058.17,2058.17,2058.17,2058.17,2058.17,2058.17,2058.17,2058.17,2058.17,2058.17,2058.17,2058.17,null,{"$f":"((BS851+$D851)*($E851/100*100+1))","v":2903.613569716555},{"$f":"((BT851+$D851)*($E851/100*100+1))","v":2903.613569716555},{"$f":"((BU851+$D851)*($E851/100*100+1))","v":2903.613569716555},2903.613569716555,2903.613569716555,2903.613569716555,2903.613569716555,2903.613569716555,2903.613569716555,2903.613569716555,2903.613569716555,2903.613569716555]
[null,"Auxiliar de CPD",1278.17,0,0.41077441111111102,null,613.48199999999997,2358.7544250693823,2358.7544250693823,2358.7544250693823,{"$f":"(CI852*AC852*BH852)+($G852*AR852*BH852)","v":2358.7544250693823},2358.7544250693823,2358.7544250693823,2358.7544250693823,2358.7544250693823,2358.7544250693823,2358.7544250693823,2358.7544250693823,2358.7544250693823,28305.053100832589,null,null,"Auxiliar de CPD",1.6420361247947454E-3,{"$f":"X852/X856","v":2.7027027027027035E-2},{"$f":"$Y852*Z856","v":1.6420361247947454E-3},{"$f":"$Y852*AA856","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,{"$f":"$Y852*AH856","v":1.6420361247947454E-3},{"$f":"$Y852*AI856","v":1.6420361247947454E-3},{"$f":"$Y852*AJ856","v":1.6420361247947454E-3},{"$f":"$Y852*AK856","v":1.6420361247947454E-3},null,null,"Auxiliar de CPD",{"$f":"$Y852*AO856","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,{"$f":"$Y852*AZ856","v":1.6420361247947454E-3},null,null,"Auxiliar de CPD",625,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,null,1278.17,1278.17,1278.17,1278.17,1278.17,1278.17,1278.17,1278.17,1278.17,1278.17,1278.17,1278.17,1278.17,null,1803.2095290498887,1803.2095290498887,1803.2095290498887,1803.2095290498887,1803.2095290498887,1803.2095290498887,1803.2095290498887,1803.2095290498887,{"$f":"((CA852+$D852)*($E852/100*100+1))","v":1803.2095290498887},1803.2095290498887,1803.2095290498887,1803.2095290498887]
[null,"Técnico em Informática",878.17,0,0.41077441111111102,null,613.48199999999997,{"$f":"(CF853*Z853*BE853)+($G853*AO853*BE853)","v":1807.9732690993037},1807.9732690993037,1807.9732690993037,1807.9732690993037,1807.9732690993037,1807.9732690993037,1807.9732690993037,1807.9732690993037,1807.9732690993037,1807.9732690993037,1807.9732690993037,1807.9732690993037,21695.679229191646,null,null,"Técnico em Informática",1.6420361247947454E-3,{"$f":"X853/X856","v":2.7027027027027035E-2},{"$f":"$Y853*Z856","v":1.6420361247947454E-3},{"$f":"$Y853*AA856","v":1.6420361247947454E-3},{"$f":"$Y853*AB856","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,{"$f":"$Y853*AH856","v":1.6420361247947454E-3},{"$f":"$Y853*AI856","v":1.6420361247947454E-3},{"$f":"$Y853*AJ856","v":1.6420361247947454E-3},{"$f":"$Y853*AK856","v":1.6420361247947454E-3},null,null,"Técnico em Informática",{"$f":"$Y853*AO856","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,{"$f":"$Y853*AZ856","v":1.6420361247947454E-3},null,null,"Técnico em Informática",625,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,null,878.17,878.17,{"$f":"$BR853*BT$790","v":878.17},878.17,878.17,878.17,878.17,878.17,878.17,878.17,878.17,878.17,878.17,null,{"$f":"((BS853+$D853)*($E853/100*100+1))","v":1238.8997646054443},1238.8997646054443,1238.8997646054443,1238.8997646054443,1238.8997646054443,1238.8997646054443,1238.8997646054443,1238.8997646054443,1238.8997646054443,1238.8997646054443,1238.8997646054443,1238.8997646054443]
[null,"Aux.Monitoramento",808.17,0,0.41077441111111102,null,613.48199999999997,6846.3462672181595,6846.3462672181595,6846.3462672181595,6846.3462672181595,6846.3462672181595,6846.3462672181595,6846.3462672181595,6846.3462672181595,6846.3462672181595,6846.3462672181595,6846.3462672181595,6846.3462672181595,82156.155206617943,null,null,"Aux.Monitoramento",6.5681444991789817E-3,{"$f":"X854/X856","v":0.10810810810810814},{"$f":"$Y854*Z856","v":6.5681444991789817E-3},{"$f":"$Y854*AA856","v":6.5681444991789817E-3},{"$f":"$Y854*AB856","v":6.5681444991789817E-3},6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,{"$f":"$Y854*AH856","v":6.5681444991789817E-3},{"$f":"$Y854*AI856","v":6.5681444991789817E-3},{"$f":"$Y854*AJ856","v":6.5681444991789817E-3},{"$f":"$Y854*AK856","v":6.5681444991789817E-3},null,null,"Aux.Monitoramento",{"$f":"$Y854*AO856","v":6.5681444991789817E-3},6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,{"$f":"$Y854*AZ856","v":6.5681444991789817E-3},null,null,"Aux.Monitoramento",625,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,null,808.17,808.17,{"$f":"$BR854*BT$790","v":808.17},808.17,808.17,808.17,808.17,808.17,808.17,808.17,808.17,808.17,808.17,null,1140.1455558276664,1140.1455558276664,1140.1455558276664,1140.1455558276664,1140.1455558276664,1140.1455558276664,1140.1455558276664,1140.1455558276664,1140.1455558276664,1140.1455558276664,1140.1455558276664,1140.1455558276664]
[null,"Porteiro",878.17,0,0.41077441111111102,null,613.48199999999997,5423.9198072979116,5423.9198072979116,5423.9198072979116,5423.9198072979116,5423.9198072979116,5423.9198072979116,5423.9198072979116,5423.9198072979116,5423.9198072979116,5423.9198072979116,5423.9198072979116,5423.9198072979116,65087.037687574943,null,null,"Porteiro",4.9261083743842365E-3,{"$f":"X855/X856","v":8.1081081081081113E-2},{"$f":"$Y855*Z856","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,{"$f":"$Y855*AK856","v":4.9261083743842365E-3},null,null,"Porteiro",{"$f":"$Y855*AO856","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,{"$f":"$Y855*AZ856","v":4.9261083743842365E-3},null,null,"Porteiro",625,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,null,878.17,{"$f":"$BR855*BS$790","v":878.17},{"$f":"$BR855*BT$790","v":878.17},878.17,878.17,878.17,878.17,878.17,878.17,878.17,878.17,878.17,878.17,null,1238.8997646054443,1238.8997646054443,1238.8997646054443,1238.8997646054443,1238.8997646054443,1238.8997646054443,1238.8997646054443,1238.8997646054443,1238.8997646054443,1238.8997646054443,1238.8997646054443,1238.8997646054443]
[null,"Totais.........................",null,null,null,null,null,{"$f":"SUM(H831:H855)","v":94819.615564357198},{"$f":"SUM(I831:I855)","v":94819.615564357198},{"$f":"SUM(J831:J855)","v":94819.615564357198},94819.615564357198,94819.615564357198,94819.615564357198,94819.615564357198,94819.615564357198,94819.615564357198,94819.615564357198,94819.615564357198,94819.615564357198,{"$f":"SUM(T831:T855)","v":1137835.3867722866},null,null,"Totais.........................",{"$f":"SUM(X831:X855)","v":6.0755336617405564E-2},{"$f":"X856/X856","v":1},{"$f":"'FU Resumo'!$G114","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G115","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G116","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G117","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G118","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G119","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G120","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G121","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G122","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G123","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G124","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G125","v":6.0755336617405564E-2},null,null,"Totais.........................",{"$f":"'FU Resumo'!$M114","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M115","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M116","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M117","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M118","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M119","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M120","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M121","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M122","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M123","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M124","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M125","v":6.0755336617405564E-2},null,null,"Totais.........................",625,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4,594.4]
[null,null,null,null,null,"Outros",null,{"$f":"'R$ Estações'!H108","v":104403.6923979233},{"$f":"'R$ Estações'!H109","v":120903.68726022662},{"$f":"'R$ Estações'!H110","v":116857.00287455429},{"$f":"'R$ Estações'!H111","v":110760.11576805581},{"$f":"'R$ Estações'!H112","v":105679.37651264042},{"$f":"'R$ Estações'!H113","v":100598.63725722501},{"$f":"'R$ Estações'!H114","v":108154.66137862681},{"$f":"'R$ Estações'!H115","v":108154.66137862681},{"$f":"'R$ Estações'!H116","v":128301.11790993962},{"$f":"'R$ Estações'!H117","v":128301.11790993962},{"$f":"'R$ Estações'!H118","v":121939.07900531456},{"$f":"'R$ Estações'!H119","v":120878.73918787703},{"$f":"SUM(H857:S857)","v":1374931.8888409499}]
[null,null,null,null,null,"Total Geral Administração",null,{"$f":"H856+H857","v":199223.30796228049},{"$f":"I856+I857","v":215723.30282458384},{"$f":"J856+J857","v":211676.61843891151},{"$f":"K856+K857","v":205579.73133241301},200498.99207699762,195418.25282158219,202974.27694298403,202974.27694298403,223120.73347429681,223120.73347429681,216758.69456967176,215698.35475223424,{"$f":"T856+T857","v":2512767.2756132362}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BJ859","v":0},null,null,null,null,null,null,{"$f":"BQ859","v":0},null,null,null,null,null,null,{"$f":"BX859","v":0},null,null,null,null,null,null,{"$f":"CE859","v":0}]

{"sheet":"MO Renov.Contrato","index":19,"n_rows":929,"n_cols":94,"rows_kept":929,"cut":false,"hidden":false,"merged":[[905,27,905,31],[905,32,905,35],[906,27,907,27],[872,0,897,0],[872,44,897,44],[872,61,897,61],[872,78,897,78],[870,45,871,45],[870,46,870,47],[870,61,871,61],[870,62,871,62],[870,63,870,64],[870,78,871,78],[870,37,871,37],[870,38,871,38],[870,39,871,39],[870,40,871,40],[870,41,871,41],[870,44,871,44],[870,31,871,31],[870,32,871,32],[870,33,871,33],[870,34,871,34],[870,35,871,35],[870,36,871,36],[870,25,871,25],[870,26,871,26],[870,27,871,27],[870,28,871,28],[870,29,871,29],[870,30,871,30],[870,19,871,19],[870,20,871,20],[870,21,871,21],[870,22,871,22],[870,23,871,23],[870,24,871,24],[869,80,869,81],[870,6,871,6],[870,7,871,7],[870,8,871,8],[870,9,871,9],[870,10,871,10],[870,11,871,11],[870,12,871,12],[870,13,871,13],[870,14,871,14],[869,0,871,0],[869,1,871,1],[869,44,869,45],[869,48,869,59],[869,65,869,76],[869,78,869,79],[870,15,871,15],[870,16,871,16],[870,17,871,17],[870,18,871,18],[870,79,871,79],[871,46,871,47],[871,63,871,64],[845,0,865,0],[845,44,865,44],[845,61,865,61],[845,78,865,78],[868,0,868,4],[868,6,868,17],[868,18,868,29],[868,30,868,41],[868,48,868,59],[868,65,868,76],[835,79,836,79],[836,46,836,47],[836,63,836,64],[837,0,844,0],[837,44,844,44],[837,61,844,61],[837,78,844,78],[835,45,836,45],[835,46,835,47],[835,61,836,61],[835,62,836,62],[835,63,835,64],[835,78,836,78],[835,37,836,37],[835,38,836,38],[835,39,836,39],[835,40,836,40],[835,41,836,41],[835,44,836,44],[835,31,836,31],[835,32,836,32],[835,33,836,33],[835,30,836,30],[835,19,836,19],[835,20,836,20],[835,21,836,21],[835,22,836,22],[835,23,836,23],[835,24,836,24],[834,80,834,81],[835,6,836,6],[835,7,836,7],[835,8,836,8],[835,9,836,9],[835,10,836,10],[835,11,836,11],[835,12,836,12],[835,13,836,13],[835,14,836,14],[834,0,836,0],[834,1,836,1],[834,44,834,45],[834,48,834,59],[834,65,834,76],[834,78,834,79],[835,15,836,15],[835,16,836,16],[835,17,836,17],[835,18,836,18],[833,0,833,4],[833,6,833,17],[833,18,833,29],[833,30,833,41],[833,48,833,59],[833,65,833,76],[815,0,822,0],[815,44,822,44],[815,61,822,61],[815,78,822,78],[823,0,830,0],[823,44,830,44],[823,61,830,61],[823,78,830,78],[835,34,836,34],[835,35,836,35],[835,36,836,36],[835,25,836,25],[835,26,836,26],[835,27,836,27],[835,28,836,28],[835,29,836,29],[813,15,814,15],[813,16,814,16],[813,17,814,17],[813,18,814,18],[813,19,814,19],[813,20,814,20],[813,61,814,61],[813,62,814,62],[813,63,813,64],[813,78,814,78],[813,79,814,79],[814,46,814,47],[814,63,814,64],[813,39,814,39],[813,40,814,40],[813,41,814,41],[813,44,814,44],[813,45,814,45],[813,46,813,47],[813,33,814,33],[813,34,814,34],[813,35,814,35],[813,36,814,36],[813,37,814,37],[813,38,814,38],[812,44,812,45],[812,48,812,59],[812,65,812,76],[812,78,812,79],[812,80,812,81],[813,6,814,6],[813,7,814,7],[813,8,814,8],[813,9,814,9],[813,10,814,10],[811,0,811,4],[811,6,811,17],[811,18,811,29],[811,30,811,41],[812,0,814,0],[812,1,814,1],[813,11,814,11],[813,12,814,12],[813,13,814,13],[813,14,814,14],[813,27,814,27],[813,28,814,28],[813,29,814,29],[813,30,814,30],[813,31,814,31],[813,32,814,32],[813,21,814,21],[813,22,814,22],[813,23,814,23],[813,24,814,24],[813,25,814,25],[813,26,814,26],[810,74,810,76],[810,77,810,79],[810,80,810,82],[810,83,810,85],[810,86,810,88],[810,89,810,91],[810,56,810,58],[810,59,810,61],[810,62,810,64],[810,65,810,67],[810,68,810,70],[810,71,810,73],[810,38,810,40],[810,41,810,43],[810,44,810,46],[810,47,810,49],[810,50,810,52],[810,53,810,55],[780,79,781,79],[781,46,781,47],[781,63,781,64],[782,0,807,0],[782,44,807,44],[782,61,807,61],[782,78,807,78],[780,45,781,45],[780,46,780,47],[780,61,781,61],[780,62,781,62],[780,63,780,64],[780,78,781,78],[780,37,781,37],[780,38,781,38],[780,39,781,39],[780,40,781,40],[780,41,781,41],[780,44,781,44],[780,31,781,31],[780,20,781,20],[780,21,781,21],[780,22,781,22],[780,23,781,23],[780,24,781,24],[780,32,781,32],[780,33,781,33],[780,34,781,34],[780,35,781,35],[780,36,781,36],[780,25,781,25],[780,26,781,26],[810,20,810,22],[810,23,810,25],[810,26,810,28],[810,29,810,31],[810,32,810,34],[810,35,810,37],[810,0,810,4],[810,5,810,7],[810,8,810,10],[810,11,810,13],[810,14,810,16],[810,17,810,19],[779,80,779,81],[780,6,781,6],[780,7,781,7],[780,8,781,8],[780,9,781,9],[780,10,781,10],[780,11,781,11],[780,12,781,12],[780,13,781,13],[780,14,781,14],[779,0,781,0],[779,1,781,1],[779,44,779,45],[779,48,779,59],[779,65,779,76],[779,78,779,79],[780,15,781,15],[780,16,781,16],[780,17,781,17],[780,18,781,18],[780,27,781,27],[780,28,781,28],[780,29,781,29],[780,30,781,30],[780,19,781,19],[755,0,775,0],[755,44,775,44],[755,61,775,61],[755,78,775,78],[778,0,778,4],[778,6,778,17],[778,18,778,29],[778,30,778,41],[778,48,778,59],[778,65,778,76],[745,79,746,79],[746,46,746,47],[746,63,746,64],[747,0,754,0],[747,44,754,44],[747,61,754,61],[747,78,754,78],[745,45,746,45],[745,46,745,47],[745,61,746,61],[745,62,746,62],[745,63,745,64],[745,78,746,78],[745,37,746,37],[745,38,746,38],[745,39,746,39],[745,40,746,40],[745,41,746,41],[745,44,746,44],[745,31,746,31],[745,32,746,32],[745,33,746,33],[745,30,746,30],[745,19,746,19],[745,20,746,20],[745,21,746,21],[745,22,746,22],[745,23,746,23],[745,24,746,24],[744,80,744,81],[745,6,746,6],[745,7,746,7],[745,8,746,8],[745,9,746,9],[745,10,746,10],[745,11,746,11],[745,12,746,12],[745,13,746,13],[745,14,746,14],[744,0,746,0],[744,1,746,1],[744,44,744,45],[744,48,744,59],[744,65,744,76],[744,78,744,79],[745,15,746,15],[745,16,746,16],[745,17,746,17],[745,18,746,18],[743,0,743,4],[743,6,743,17],[743,18,743,29],[743,30,743,41],[743,48,743,59],[743,65,743,76],[725,0,732,0],[725,44,732,44],[725,61,732,61],[725,78,732,78],[733,0,740,0],[733,44,740,44],[733,61,740,61],[733,78,740,78],[745,34,746,34],[745,35,746,35],[745,36,746,36],[745,25,746,25],[745,26,746,26],[745,27,746,27],[745,28,746,28],[745,29,746,29],[723,15,724,15],[723,16,724,16],[723,17,724,17],[723,18,724,18],[723,19,724,19],[723,20,724,20],[723,61,724,61],[723,62,724,62],[723,63,723,64],[723,78,724,78],[723,79,724,79],[724,46,724,47],[724,63,724,64],[723,39,724,39],[723,40,724,40],[723,41,724,41],[723,44,724,44],[723,45,724,45],[723,46,723,47],[723,33,724,33],[723,34,724,34],[723,35,724,35],[723,36,724,36],[723,37,724,37],[723,38,724,38],[722,44,722,45],[722,48,722,59],[722,65,722,76],[722,78,722,79],[722,80,722,81],[723,6,724,6],[723,7,724,7],[723,8,724,8],[723,9,724,9],[723,10,724,10],[721,0,721,4],[721,6,721,17],[721,18,721,29],[721,30,721,41],[722,0,724,0],[722,1,724,1],[723,11,724,11],[723,12,724,12],[723,13,724,13],[723,14,724,14],[723,27,724,27],[723,28,724,28],[723,29,724,29],[723,30,724,30],[723,31,724,31],[723,32,724,32],[723,21,724,21],[723,22,724,22],[723,23,724,23],[723,24,724,24],[723,25,724,25],[723,26,724,26],[720,74,720,76],[720,77,720,79],[720,80,720,82],[720,83,720,85],[720,86,720,88],[720,89,720,91],[720,56,720,58],[720,59,720,61],[720,62,720,64],[720,65,720,67],[720,68,720,70],[720,71,720,73],[720,38,720,40],[720,41,720,43],[720,44,720,46],[720,47,720,49],[720,50,720,52],[720,53,720,55],[690,79,691,79],[691,46,691,47],[691,63,691,64],[692,0,717,0],[692,44,717,44],[692,61,717,61],[692,78,717,78],[690,45,691,45],[690,46,690,47],[690,61,691,61],[690,62,691,62],[690,63,690,64],[690,78,691,78],[690,37,691,37],[690,38,691,38],[690,39,691,39],[690,40,691,40],[690,41,691,41],[690,44,691,44],[690,31,691,31],[690,20,691,20],[690,21,691,21],[690,22,691,22],[690,23,691,23],[690,24,691,24],[690,32,691,32],[690,33,691,33],[690,34,691,34],[690,35,691,35],[690,36,691,36],[690,25,691,25],[690,26,691,26],[720,20,720,22],[720,23,720,25],[720,26,720,28],[720,29,720,31],[720,32,720,34],[720,35,720,37],[720,0,720,4],[720,5,720,7],[720,8,720,10],[720,11,720,13],[720,14,720,16],[720,17,720,19],[689,80,689,81],[690,6,691,6],[690,7,691,7],[690,8,691,8],[690,9,691,9],[690,10,691,10],[690,11,691,11],[690,12,691,12],[690,13,691,13],[690,14,691,14],[689,0,691,0],[689,1,691,1],[689,44,689,45],[689,48,689,59],[689,65,689,76],[689,78,689,79],[690,15,691,15],[690,16,691,16],[690,17,691,17],[690,18,691,18],[690,27,691,27],[690,28,691,28],[690,29,691,29],[690,30,691,30],[690,19,691,19],[665,0,685,0],[665,44,685,44],[665,61,685,61],[665,78,685,78],[688,0,688,4],[688,6,688,17],[688,18,688,29],[688,30,688,41],[688,48,688,59],[688,65,688,76],[655,79,656,79],[656,46,656,47],[656,63,656,64],[657,0,664,0],[657,44,664,44],[657,61,664,61],[657,78,664,78],[655,45,656,45],[655,46,655,47],[655,61,656,61],[655,62,656,62],[655,63,655,64],[655,78,656,78],[655,37,656,37],[655,38,656,38],[655,39,656,39],[655,40,656,40],[655,41,656,41],[655,44,656,44],[655,31,656,31],[655,32,656,32],[655,33,656,33],[655,30,656,30],[655,19,656,19],[655,20,656,20],[655,21,656,21],[655,22,656,22],[655,23,656,23],[655,24,656,24],[654,80,654,81],[655,6,656,6],[655,7,656,7],[655,8,656,8],[655,9,656,9],[655,10,656,10],[655,11,656,11],[655,12,656,12],[655,13,656,13],[655,14,656,14],[654,0,656,0],[654,1,656,1],[654,44,654,45],[654,48,654,59],[654,65,654,76],[654,78,654,79],[655,15,656,15],[655,16,656,16],[655,17,656,17],[655,18,656,18],[653,0,653,4],[653,6,653,17],[653,18,653,29],[653,30,653,41],[653,48,653,59],[653,65,653,76],[635,0,642,0],[635,44,642,44],[635,61,642,61],[635,78,642,78],[643,0,650,0],[643,44,650,44],[643,61,650,61],[643,78,650,78],[655,34,656,34],[655,35,656,35],[655,36,656,36],[655,25,656,25],[655,26,656,26],[655,27,656,27],[655,28,656,28],[655,29,656,29],[633,15,634,15],[633,16,634,16],[633,17,634,17],[633,18,634,18],[633,19,634,19],[633,20,634,20],[633,61,634,61],[633,62,634,62],[633,63,633,64],[633,78,634,78],[633,79,634,79],[634,46,634,47],[634,63,634,64],[633,39,634,39],[633,40,634,40],[633,41,634,41],[633,44,634,44],[633,45,634,45],[633,46,633,47],[633,33,634,33],[633,34,634,34],[633,35,634,35],[633,36,634,36],[633,37,634,37],[633,38,634,38],[632,44,632,45],[632,48,632,59],[632,65,632,76],[632,78,632,79],[632,80,632,81],[633,6,634,6],[633,7,634,7],[633,8,634,8],[633,9,634,9],[633,10,634,10],[631,0,631,4],[631,6,631,17],[631,18,631,29],[631,30,631,41],[632,0,634,0],[632,1,634,1],[633,11,634,11],[633,12,634,12],[633,13,634,13],[633,14,634,14],[633,27,634,27],[633,28,634,28],[633,29,634,29],[633,30,634,30],[633,31,634,31],[633,32,634,32],[633,21,634,21],[633,22,634,22],[633,23,634,23],[633,24,634,24],[633,25,634,25],[633,26,634,26],[630,74,630,76],[630,77,630,79],[630,80,630,82],[630,83,630,85],[630,86,630,88],[630,89,630,91],[630,56,630,58],[630,59,630,61],[630,62,630,64],[630,65,630,67],[630,68,630,70],[630,71,630,73],[630,38,630,40],[630,41,630,43],[630,44,630,46],[630,47,630,49],[630,50,630,52],[630,53,630,55],[600,79,601,79],[601,46,601,47],[601,63,601,64],[602,0,627,0],[602,44,627,44],[602,61,627,61],[602,78,627,78],[600,45,601,45],[600,46,600,47],[600,61,601,61],[600,62,601,62],[600,63,600,64],[600,78,601,78],[600,37,601,37],[600,38,601,38],[600,39,601,39],[600,40,601,40],[600,41,601,41],[600,44,601,44],[600,31,601,31],[600,20,601,20],[600,21,601,21],[600,22,601,22],[600,23,601,23],[600,24,601,24],[600,32,601,32],[600,33,601,33],[600,34,601,34],[600,35,601,35],[600,36,601,36],[600,25,601,25],[600,26,601,26],[630,20,630,22],[630,23,630,25],[630,26,630,28],[630,29,630,31],[630,32,630,34],[630,35,630,37],[630,0,630,4],[630,5,630,7],[630,8,630,10],[630,11,630,13],[630,14,630,16],[630,17,630,19],[599,80,599,81],[600,6,601,6],[600,7,601,7],[600,8,601,8],[600,9,601,9],[600,10,601,10],[600,11,601,11],[600,12,601,12],[600,13,601,13],[600,14,601,14],[599,0,601,0],[599,1,601,1],[599,44,599,45],[599,48,599,59],[599,65,599,76],[599,78,599,79],[600,15,601,15],[600,16,601,16],[600,17,601,17],[600,18,601,18],[600,27,601,27],[600,28,601,28],[600,29,601,29],[600,30,601,30],[600,19,601,19],[575,0,595,0],[575,44,595,44],[575,61,595,61],[575,78,595,78],[598,0,598,4],[598,6,598,17],[598,18,598,29],[598,30,598,41],[598,48,598,59],[598,65,598,76],[565,79,566,79],[566,46,566,47],[566,63,566,64],[567,0,574,0],[567,44,574,44],[567,61,574,61],[567,78,574,78],[565,45,566,45],[565,46,565,47],[565,61,566,61],[565,62,566,62],[565,63,565,64],[565,78,566,78],[565,37,566,37],[565,38,566,38],[565,39,566,39],[565,40,566,40],[565,41,566,41],[565,44,566,44],[565,31,566,31],[565,32,566,32],[565,33,566,33],[565,30,566,30],[565,19,566,19],[565,20,566,20],[565,21,566,21],[565,22,566,22],[565,23,566,23],[565,24,566,24],[564,80,564,81],[565,6,566,6],[565,7,566,7],[565,8,566,8],[565,9,566,9],[565,10,566,10],[565,11,566,11],[565,12,566,12],[565,13,566,13],[565,14,566,14],[564,0,566,0],[564,1,566,1],[564,44,564,45],[564,48,564,59],[564,65,564,76],[564,78,564,79],[565,15,566,15],[565,16,566,16],[565,17,566,17],[565,18,566,18],[563,0,563,4],[563,6,563,17],[563,18,563,29],[563,30,563,41],[563,48,563,59],[563,65,563,76],[545,0,552,0],[545,44,552,44],[545,61,552,61],[545,78,552,78],[553,0,560,0],[553,44,560,44],[553,61,560,61],[553,78,560,78],[565,34,566,34],[565,35,566,35],[565,36,566,36],[565,25,566,25],[565,26,566,26],[565,27,566,27],[565,28,566,28],[565,29,566,29],[543,15,544,15],[543,16,544,16],[543,17,544,17],[543,18,544,18],[543,19,544,19],[543,20,544,20],[543,61,544,61],[543,62,544,62],[543,63,543,64],[543,78,544,78],[543,79,544,79],[544,46,544,47],[544,63,544,64],[543,39,544,39],[543,40,544,40],[543,41,544,41],[543,44,544,44],[543,45,544,45],[543,46,543,47],[543,33,544,33],[543,34,544,34],[543,35,544,35],[543,36,544,36],[543,37,544,37],[543,38,544,38],[542,44,542,45],[542,48,542,59],[542,65,542,76],[542,78,542,79],[542,80,542,81],[543,6,544,6],[543,7,544,7],[543,8,544,8],[543,9,544,9],[543,10,544,10],[541,0,541,4],[541,6,541,17],[541,18,541,29],[541,30,541,41],[542,0,544,0],[542,1,544,1],[543,11,544,11],[543,12,544,12],[543,13,544,13],[543,14,544,14],[543,27,544,27],[543,28,544,28],[543,29,544,29],[543,30,544,30],[543,31,544,31],[543,32,544,32],[543,21,544,21],[543,22,544,22],[543,23,544,23],[543,24,544,24],[543,25,544,25],[543,26,544,26],[540,74,540,76],[540,77,540,79],[540,80,540,82],[540,83,540,85],[540,86,540,88],[540,89,540,91],[540,56,540,58],[540,59,540,61],[540,62,540,64],[540,65,540,67],[540,68,540,70],[540,71,540,73],[540,38,540,40],[540,41,540,43],[540,44,540,46],[540,47,540,49],[540,50,540,52],[540,53,540,55],[510,79,511,79],[511,46,511,47],[511,63,511,64],[512,0,537,0],[512,44,537,44],[512,61,537,61],[512,78,537,78],[510,45,511,45],[510,46,510,47],[510,61,511,61],[510,62,511,62],[510,63,510,64],[510,78,511,78],[510,37,511,37],[510,38,511,38],[510,39,511,39],[510,40,511,40],[510,41,511,41],[510,44,511,44],[510,31,511,31],[510,20,511,20],[510,21,511,21],[510,22,511,22],[510,23,511,23],[510,24,511,24],[510,32,511,32],[510,33,511,33],[510,34,511,34],[510,35,511,35],[510,36,511,36],[510,25,511,25],[510,26,511,26],[540,20,540,22],[540,23,540,25],[540,26,540,28],[540,29,540,31],[540,32,540,34],[540,35,540,37],[540,0,540,4],[540,5,540,7],[540,8,540,10],[540,11,540,13],[540,14,540,16],[540,17,540,19],[509,80,509,81],[510,6,511,6],[510,7,511,7],[510,8,511,8],[510,9,511,9],[510,10,511,10],[510,11,511,11],[510,12,511,12],[510,13,511,13],[510,14,511,14],[509,0,511,0],[509,1,511,1],[509,44,509,45],[509,48,509,59],[509,65,509,76],[509,78,509,79],[510,15,511,15],[510,16,511,16],[510,17,511,17],[510,18,511,18],[510,27,511,27],[510,28,511,28],[510,29,511,29],[510,30,511,30],[510,19,511,19],[485,0,505,0],[485,44,505,44],[485,61,505,61],[485,78,505,78],[508,0,508,4],[508,6,508,17],[508,18,508,29],[508,30,508,41],[508,48,508,59],[508,65,508,76],[475,79,476,79],[476,46,476,47],[476,63,476,64],[477,0,484,0],[477,44,484,44],[477,61,484,61],[477,78,484,78],[475,45,476,45],[475,46,475,47],[475,61,476,61],[475,62,476,62],[475,63,475,64],[475,78,476,78],[475,37,476,37],[475,38,476,38],[475,39,476,39],[475,40,476,40],[475,41,476,41],[475,44,476,44],[475,31,476,31],[475,32,476,32],[475,33,476,33],[475,30,476,30],[475,19,476,19],[475,20,476,20],[475,21,476,21],[475,22,476,22],[475,23,476,23],[475,24,476,24],[474,80,474,81]],"merged_total":2253,"flags":["merged_cut"]}
["Planilha 2 - Demonstração do Custo com Pessoal",null,null,null,null,"ANO 11",null,null,{"$f":"F1","v":"ANO 11"},null,null,{"$f":"I1","v":"ANO 11"},null,null,{"$f":"L1","v":"ANO 11"},null,null,{"$f":"O1","v":"ANO 11"},null,null,{"$f":"R1","v":"ANO 11"},null,null,{"$f":"U1","v":"ANO 11"},null,null,{"$f":"X1","v":"ANO 11"},null,null,{"$f":"AA1","v":"ANO 11"},null,null,{"$f":"AD1","v":"ANO 11"},null,null,{"$f":"AG1","v":"ANO 11"},null,null,{"$f":"AJ1","v":"ANO 11"},null,null,{"$f":"AM1","v":"ANO 11"},null,null,{"$f":"AP1","v":"ANO 11"},null,null,{"$f":"AS1","v":"ANO 11"},null,null,{"$f":"AV1","v":"ANO 11"},null,null,{"$f":"AY1","v":"ANO 11"},null,null,{"$f":"BB1","v":"ANO 11"},null,null,{"$f":"BE1","v":"ANO 11"},null,null,{"$f":"BH1","v":"ANO 11"},null,null,{"$f":"BK1","v":"ANO 11"},null,null,{"$f":"BN1","v":"ANO 11"},null,null,{"$f":"BQ1","v":"ANO 11"},null,null,{"$f":"BT1","v":"ANO 11"},null,null,{"$f":"BW1","v":"ANO 11"},null,null,{"$f":"BZ1","v":"ANO 11"},null,null,{"$f":"CC1","v":"ANO 11"},null,null,{"$f":"CF1","v":"ANO 11"},null,null,{"$f":"CI1","v":"ANO 11"}]
["Motoristas e Cobradores - Composição do Custo Unitário Por Função",null,null,null,null,{"$f":"F1","v":"ANO 11"},"SALÁRIO BASE COM QUINQUÊNIO",null,null,null,null,null,null,null,null,null,null,null,"SALÁRIO COM QUINQUÊNIO + H.EXTRA e AD.NOTURNO + ENCARGOS SOCIAIS",null,null,null,null,null,null,null,null,null,null,null,"Motoristas e Cobradores - Composição de Custo Total Mensal",null,null,null,null,null,null,null,null,null,null,null,"R$"]
["Funções","Cargo","Salário","Hs Extras","Enc.","Benefícios","2023-07-01",{"$f":"DATE(YEAR(G3),MONTH(G3)+1,DAY(G3))","v":"2023-08-01"},"2023-09-01","2023-10-01","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01",{"$f":"G3","v":"2023-07-01"},{"$f":"DATE(YEAR(S3),MONTH(S3)+1,DAY(S3))","v":"2023-08-01"},"2023-09-01","2023-10-01","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01",{"$f":"S3","v":"2023-07-01"},{"$f":"DATE(YEAR(AE3),MONTH(AE3)+1,DAY(AE3))","v":"2023-08-01"},"2023-09-01","2023-10-01","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","Total",null,"Fator Utilização Mensal",null,null,null,"FU FOLHA DE PAGAMENTO",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BH1","v":"ANO 11"},"FU Benefícios",null,null,"FU FÍSICO PARA CÁLCULOS DOS BENEFÍCIOS",null,null,null,null,null,null,null,null,null,null,null,null,"Frota Mensal",null,{"$f":"BH1","v":"ANO 11"}]
[null,null,"base","e Adic.","Soc.","R$ por","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","Durante o",null,"Funções","Cargo","FU",null,{"$f":"AE3","v":"2023-07-01"},"2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01",null,"Funções","Cargo","FU",null,{"$f":"AW4","v":"2023-07-01"},"2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01",null,"Funções","Cargo",{"$f":"AW4","v":45108},{"$f":"AX4","v":"2023-08-01"},"2023-09-01","2023-10-01","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01"]
[null,null,"(R$/mês)","Not.","%","mês",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM1","v":"ANO 11"},null,null,null,"Licitação",null,"FU","FU","FU","FU","FU","FU","FU","FU","FU","FU","FU","FU",null,null,null,"Licitação",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota"]
["Motorista","Miniônibus",{"$f":"'Plan2 R$ Pessoal'!F8","v":1584.595532},{"$f":"'Plan2 R$ Pessoal'!H8/'Plan2 R$ Pessoal'!E8","v":79.537865960000019},{"$f":"Enc.Sociais!B39","v":0.41077441111111102},{"$f":"Benefícios!E12","v":613.48199999999997},{"$f":"$C6*G22","v":1584.595532},{"$f":"$C6*H22","v":1584.595532},1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,{"$f":"((G6+$D6)*($E6/100*100+1))","v":2347.7168145173509},2347.7168145173509,2347.7168145173509,2347.7168145173509,2347.7168145173509,2347.7168145173509,2347.7168145173509,2347.7168145173509,2347.7168145173509,2347.7168145173509,2347.7168145173509,2347.7168145173509,{"$f":"(S6*AW6*CC6)+($F6*BN6*CC6)","v":154965.45636132202},154752.25004667678,155988.84667161922,157566.57339999406,162392.14298813153,162736.50385638821,157713.66802251546,154086.33565726809,154086.33565726809,154086.33565726809,154086.33565726809,154086.33565726809,{"$f":"SUM(AE6:AP6)","v":1876547.1196329875},null,"Motorista",{"$f":"B6","v":"Miniônibus"},{"$f":"'Plan2 R$ Pessoal'!D8","v":1.6913603571428575},{"$f":"AU6/$AU$13","v":1},{"$f":"AW13*AV6","v":2.1804999999999999},{"$f":"AX13*AV6","v":2.1775000000000002},{"$f":"AY13*AV6","v":2.1949000000000001},{"$f":"AZ13*AV6","v":2.2170999999999998},{"$f":"BA13*AV6","v":2.2850000000000001},{"$f":"BB13*AV6","v":2.2898454596970499},{"$f":"BC13*AV6","v":2.2191697504588381},{"$f":"BD13*AV6","v":2.1681300000000001},{"$f":"BE13*AV6","v":2.1681300000000001},{"$f":"BF13*AV6","v":2.1681300000000001},{"$f":"BG13*AV6","v":2.1681300000000001},{"$f":"BH13*AV6","v":2.1681300000000001},null,"Motorista",{"$f":"AT6","v":"Miniônibus"},1.6913603571428575,{"$f":"BL6/$BL$13","v":1},{"$f":"BN13*$BM6","v":2.1804999999999999},{"$f":"BO13*$BM6","v":2.1775000000000002},2.1949000000000001,2.2170999999999998,2.2850000000000001,2.2898454596970499,2.2191697504588381,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,null,"Motorista",{"$f":"AT6","v":"Miniônibus"},24,{"$f":"CC6","v":24},24,{"$f":"Q.Frota!D62","v":24},24,24,24,24,24,24,24,24,null,{"$f":"24*5%","v":1.2000000000000002}]
[null,"Ônibus Básico",{"$f":"C6","v":1584.595532},{"$f":"'Plan2 R$ Pessoal'!H9/'Plan2 R$ Pessoal'!E9","v":79.537865959999948},{"$f":"E6","v":0.41077441111111102},613.48199999999997,{"$f":"$C7*G22","v":1584.595532},1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,2347.7168145173509,2347.7168145173509,2347.7168145173509,2347.7168145173509,2347.7168145173509,2347.7168145173509,2347.7168145173509,2347.7168145173509,2347.7168145173509,2347.7168145173509,2347.7168145173509,2347.7168145173509,3015369.5050307242,3011220.8654915858,3035282.9748185901,3065982.9074082174,3159880.4489773926,3166581.1375388876,3068845.1236047801,2998263.2813310088,2998263.2813310088,2998263.2813310088,2998263.2813310088,2998263.2813310088,36514479.369525231,null,null,"Ônibus Básico",{"$f":"'Plan2 R$ Pessoal'!D9","v":1.6913603571428575},1,{"$f":"AW13*AV7","v":2.1804999999999999},{"$f":"AX13*AV7","v":2.1775000000000002},{"$f":"AY13*AV7","v":2.1949000000000001},{"$f":"AZ13*AV7","v":2.2170999999999998},{"$f":"BA13*AV7","v":2.2850000000000001},{"$f":"BB13*AV7","v":2.2898454596970499},{"$f":"BC13*AV7","v":2.2191697504588381},{"$f":"BD13*AV7","v":2.1681300000000001},{"$f":"BE13*AV7","v":2.1681300000000001},{"$f":"BF13*AV7","v":2.1681300000000001},{"$f":"BG13*AV7","v":2.1681300000000001},{"$f":"BH13*AV7","v":2.1681300000000001},null,null,"Ônibus Básico",1.6913603571428575,1,{"$f":"BN13*$BM7","v":2.1804999999999999},2.1775000000000002,2.1949000000000001,2.2170999999999998,2.2850000000000001,2.2898454596970499,2.2191697504588381,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,null,null,"Ônibus Básico",467,467,467,{"$f":"Q.Frota!E62","v":467},467,467,467,467,467,467,467,467,null,{"$f":"24-1","v":23}]
[null,"Padron BRT",{"$f":"C7","v":1584.595532},{"$f":"D7","v":79.537865959999948},0.41077441111111102,613.48199999999997,{"$f":"$C8*G22","v":1584.595532},1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,2347.7168145173509,2347.7168145173509,2347.7168145173509,2347.7168145173509,2347.7168145173509,2347.7168145173509,2347.7168145173509,2347.7168145173509,2347.7168145173509,2347.7168145173509,2347.7168145173509,2347.7168145173509,671516.97756572871,670593.08353559941,675951.66891034995,682788.4847333075,703699.28628190339,705191.5167110156,683425.89476423373,667707.45451482839,667707.45451482839,667707.45451482839,667707.45451482839,667707.45451482839,8131704.1850762805,null,null,"Padron BRT",{"$f":"AU7","v":1.6913603571428575},1,{"$f":"AW13*AV8","v":2.1804999999999999},{"$f":"AX13*AV8","v":2.1775000000000002},{"$f":"AY13*AV8","v":2.1949000000000001},{"$f":"AZ13*AV8","v":2.2170999999999998},{"$f":"BA13*AV8","v":2.2850000000000001},{"$f":"BB13*AV8","v":2.2898454596970499},{"$f":"BC13*AV8","v":2.2191697504588381},{"$f":"BD13*AV8","v":2.1681300000000001},{"$f":"BE13*AV8","v":2.1681300000000001},{"$f":"BF13*AV8","v":2.1681300000000001},{"$f":"BG13*AV8","v":2.1681300000000001},{"$f":"BH13*AV8","v":2.1681300000000001},null,null,"Padron BRT",1.6913603571428575,1,{"$f":"BN13*$BM8","v":2.1804999999999999},2.1775000000000002,2.1949000000000001,2.2170999999999998,2.2850000000000001,2.2898454596970499,2.2191697504588381,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,null,null,"Padron BRT",104,104,104,{"$f":"Q.Frota!F62","v":104},104,104,104,104,104,104,104,104]
[null,"Super Padron Conv.",{"$f":"C8","v":1584.595532},{"$f":"D8","v":79.537865959999948},0.41077441111111102,613.48199999999997,{"$f":"$C9*G22","v":1584.595532},1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,2347.7168145173509,2347.7168145173509,2347.7168145173509,2347.7168145173509,2347.7168145173509,2347.7168145173509,2347.7168145173509,2347.7168145173509,2347.7168145173509,2347.7168145173509,2347.7168145173509,2347.7168145173509,96853.410225826257,96720.156279172981,97493.029169762012,98479.108374996285,101495.0893675822,101710.31491024263,98571.042514072149,96303.959785792555,96303.959785792555,96303.959785792555,96303.959785792555,96303.959785792555,1172841.9497706171,null,null,"Super Padron Conv.",{"$f":"AU8","v":1.6913603571428575},1,{"$f":"AW13*AV9","v":2.1804999999999999},{"$f":"AX13*AV9","v":2.1775000000000002},{"$f":"AY13*AV9","v":2.1949000000000001},{"$f":"AZ13*AV9","v":2.2170999999999998},{"$f":"BA13*AV9","v":2.2850000000000001},{"$f":"BB13*AV9","v":2.2898454596970499},{"$f":"BC13*AV9","v":2.2191697504588381},{"$f":"BD13*AV9","v":2.1681300000000001},{"$f":"BE13*AV9","v":2.1681300000000001},{"$f":"BF13*AV9","v":2.1681300000000001},{"$f":"BG13*AV9","v":2.1681300000000001},{"$f":"BH13*AV9","v":2.1681300000000001},null,null,"Super Padron Conv.",1.6913603571428575,1,{"$f":"BN13*$BM9","v":2.1804999999999999},2.1775000000000002,2.1949000000000001,2.2170999999999998,2.2850000000000001,2.2898454596970499,2.2191697504588381,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,null,null,"Super Padron Conv.",15,15,15,{"$f":"Q.Frota!G62","v":15},15,15,15,15,15,15,15,15]
[null,"Super Padron BRT",{"$f":"C9","v":1584.595532},{"$f":"D9","v":79.537865959999948},0.41077441111111102,613.48199999999997,{"$f":"$C10*G22","v":1584.595532},1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,2347.7168145173509,2347.7168145173509,2347.7168145173509,2347.7168145173509,2347.7168145173509,2347.7168145173509,2347.7168145173509,2347.7168145173509,2347.7168145173509,2347.7168145173509,2347.7168145173509,2347.7168145173509,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Super Padron BRT",{"$f":"AU9","v":1.6913603571428575},1,{"$f":"AW13*AV10","v":2.1804999999999999},{"$f":"AX13*AV10","v":2.1775000000000002},{"$f":"AY13*AV10","v":2.1949000000000001},{"$f":"AZ13*AV10","v":2.2170999999999998},{"$f":"BA13*AV10","v":2.2850000000000001},{"$f":"BB13*AV10","v":2.2898454596970499},{"$f":"BC13*AV10","v":2.2191697504588381},{"$f":"BD13*AV10","v":2.1681300000000001},{"$f":"BE13*AV10","v":2.1681300000000001},{"$f":"BF13*AV10","v":2.1681300000000001},{"$f":"BG13*AV10","v":2.1681300000000001},{"$f":"BH13*AV10","v":2.1681300000000001},null,null,"Super Padron BRT",1.6913603571428575,1,{"$f":"BN13*$BM10","v":2.1804999999999999},2.1775000000000002,2.1949000000000001,2.2170999999999998,2.2850000000000001,2.2898454596970499,2.2191697504588381,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,null,null,"Super Padron BRT",0,0,0,{"$f":"Q.Frota!I62","v":0},0,0,0,0,0,0,0,0]
[null,"Articulado Conv.",{"$f":"C8*C22","v":1743.0550852000001},{"$f":"('Plan2 R$ Pessoal'!H10/'Plan2 R$ Pessoal'!E10)*C22","v":87.491652556000005},{"$f":"E8","v":0.41077441111111102},{"$f":"F8","v":613.48199999999997},{"$f":"$C11*G22","v":1743.0550852000001},1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,2582.4884959690862,2582.4884959690862,2582.4884959690862,2582.4884959690862,2582.4884959690862,2582.4884959690862,2582.4884959690862,2582.4884959690862,2582.4884959690862,2582.4884959690862,2582.4884959690862,2582.4884959690862,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Articulado Conv.",{"$f":"'Plan2 R$ Pessoal'!D10","v":1.6913603571428575},1,{"$f":"AW13*AV11","v":2.1804999999999999},{"$f":"AX13*AV11","v":2.1775000000000002},{"$f":"AY13*AV11","v":2.1949000000000001},{"$f":"AZ13*AV11","v":2.2170999999999998},{"$f":"BA13*AV11","v":2.2850000000000001},{"$f":"BB13*AV11","v":2.2898454596970499},{"$f":"BC13*AV11","v":2.2191697504588381},{"$f":"BD13*AV11","v":2.1681300000000001},{"$f":"BE13*AV11","v":2.1681300000000001},{"$f":"BF13*AV11","v":2.1681300000000001},{"$f":"BG13*AV11","v":2.1681300000000001},{"$f":"BH13*AV11","v":2.1681300000000001},null,null,"Articulado Conv.",1.6913603571428575,1,{"$f":"BN13*$BM11","v":2.1804999999999999},2.1775000000000002,2.1949000000000001,2.2170999999999998,2.2850000000000001,2.2898454596970499,2.2191697504588381,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,null,null,"Articulado Conv.",0,0,0,{"$f":"Q.Frota!H62","v":0},0,0,0,0,0,0,0,0]
[null,"Articulado BRT",{"$f":"C11","v":1743.0550852000001},{"$f":"D11","v":87.491652556000005},{"$f":"E11","v":0.41077441111111102},{"$f":"F11","v":613.48199999999997},{"$f":"$C12*G22","v":1743.0550852000001},1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,2582.4884959690862,2582.4884959690862,2582.4884959690862,2582.4884959690862,2582.4884959690862,2582.4884959690862,2582.4884959690862,2582.4884959690862,2582.4884959690862,2582.4884959690862,2582.4884959690862,2582.4884959690862,404191.19265471434,403635.09378841583,406860.46721294778,410975.59882355749,423561.96983078297,424460.15471219138,411359.26078478445,401898.21166267642,401898.21166267642,401898.21166267642,401898.21166267642,401898.21166267642,4894534.7961207749,null,null,"Articulado BRT",{"$f":"AU11","v":1.6913603571428575},1,{"$f":"AW13*AV12","v":2.1804999999999999},{"$f":"AX13*AV12","v":2.1775000000000002},{"$f":"AY13*AV12","v":2.1949000000000001},{"$f":"AZ13*AV12","v":2.2170999999999998},{"$f":"BA13*AV12","v":2.2850000000000001},{"$f":"BB13*AV12","v":2.2898454596970499},{"$f":"BC13*AV12","v":2.2191697504588381},{"$f":"BD13*AV12","v":2.1681300000000001},{"$f":"BE13*AV12","v":2.1681300000000001},{"$f":"BF13*AV12","v":2.1681300000000001},{"$f":"BG13*AV12","v":2.1681300000000001},{"$f":"BH13*AV12","v":2.1681300000000001},null,null,"Articulado BRT",1.6913603571428575,1,{"$f":"BN13*$BM12","v":2.1804999999999999},2.1775000000000002,2.1949000000000001,2.2170999999999998,2.2850000000000001,2.2898454596970499,2.2191697504588381,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,null,null,"Articulado BRT",58,58,58,{"$f":"Q.Frota!J62","v":58},58,58,58,58,58,58,58,58]
[null,"Totais........................",null,null,null,null,{"$f":"SUM(G6:G12)","v":11409.0878304},{"$f":"SUM(H6:H12)","v":11409.0878304},11409.0878304,11409.0878304,11409.0878304,11409.0878304,11409.0878304,11409.0878304,11409.0878304,11409.0878304,11409.0878304,11409.0878304,16903.561064524925,16903.561064524925,16903.561064524925,16903.561064524925,16903.561064524925,16903.561064524925,16903.561064524925,16903.561064524925,16903.561064524925,16903.561064524925,16903.561064524925,{"$f":"SUM(AD6:AD12)","v":16903.561064524925},{"$f":"SUM(AE6:AE12)","v":4342896.5418383153},{"$f":"SUM(AF6:AF12)","v":4336921.4491414512},4371576.9867832689,4415792.6727400729,4551028.9374457924,4560679.6277287258,4419914.9896903858,4318259.2429515747,4318259.2429515747,4318259.2429515747,4318259.2429515747,4318259.2429515747,{"$f":"SUM(AQ6:AQ12)","v":52590107.420125894},null,null,"Totais........................",{"$f":"AU12","v":1.6913603571428575},1,{"$f":"'FU Resumo'!C126","v":2.1804999999999999},{"$f":"'FU Resumo'!C127","v":2.1775000000000002},{"$f":"'FU Resumo'!C128","v":2.1949000000000001},{"$f":"'FU Resumo'!C129","v":2.2170999999999998},{"$f":"'FU Resumo'!C130","v":2.2850000000000001},{"$f":"'FU Resumo'!C131","v":2.2898454596970499},{"$f":"'FU Resumo'!C132","v":2.2191697504588381},{"$f":"'FU Resumo'!C133","v":2.1681300000000001},{"$f":"'FU Resumo'!C134","v":2.1681300000000001},{"$f":"'FU Resumo'!C135","v":2.1681300000000001},{"$f":"'FU Resumo'!C136","v":2.1681300000000001},{"$f":"'FU Resumo'!C137","v":2.1681300000000001},null,null,{"$f":"AT13","v":"Totais........................"},{"$f":"BL12","v":1.6913603571428575},{"$f":"BL13/$AU$13","v":1},{"$f":"'FU Resumo'!I126","v":2.1804999999999999},{"$f":"'FU Resumo'!$I127","v":2.1775000000000002},{"$f":"'FU Resumo'!$I128","v":2.1949000000000001},{"$f":"'FU Resumo'!$I129","v":2.2170999999999998},{"$f":"'FU Resumo'!$I130","v":2.2850000000000001},{"$f":"'FU Resumo'!$I131","v":2.2898454596970499},{"$f":"'FU Resumo'!$I132","v":2.2191697504588381},{"$f":"'FU Resumo'!$I133","v":2.1681300000000001},{"$f":"'FU Resumo'!$I134","v":2.1681300000000001},{"$f":"'FU Resumo'!$I135","v":2.1681300000000001},{"$f":"'FU Resumo'!$I136","v":2.1681300000000001},{"$f":"'FU Resumo'!$I137","v":2.1681300000000001},null,null,"Totais........................",{"$f":"SUM(CC6:CC12)","v":668},{"$f":"SUM(CD6:CD12)","v":668},668,668,668,668,668,668,668,668,668,668]
["Cobrador",{"$f":"B6","v":"Miniônibus"},{"$f":"'Plan2 R$ Pessoal'!F13","v":865.73715199999992},{"$f":"'Plan2 R$ Pessoal'!H13/'Plan2 R$ Pessoal'!E13","v":32},{"$f":"E12","v":0.41077441111111102},{"$f":"F12","v":613.48199999999997},{"$f":"$C14*G22","v":865.73715199999992},865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,{"$f":"((G14+$D14)*($E14/100*100+1))","v":1266.5046019453657},1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,{"$f":"(S14*AW14*CC14)+($F14*BN14*CC14)","v":98383.458853004879},98248.099817664828,99033.182222637202,100034.83908415369,103098.46525068386,103317.09083414114,100128.22555932135,97825.328430619353,97825.328430619353,97825.328430619353,97825.328430619353,97825.328430619353,{"$f":"SUM(AE14:AP14)","v":1191370.0037747037},null,"Cobrador",{"$f":"B14","v":"Miniônibus"},{"$f":"'Plan2 R$ Pessoal'!D13","v":1.6913603571428575},{"$f":"AU14/$AU$21","v":1},{"$f":"AW21*AV14","v":2.1804999999999999},{"$f":"AX21*AV14","v":2.1775000000000002},{"$f":"AY21*AV14","v":2.1949000000000001},{"$f":"AZ21*AV14","v":2.2170999999999998},{"$f":"BA21*AV14","v":2.2850000000000001},{"$f":"BB21*AV14","v":2.2898454596970499},{"$f":"BC21*AV14","v":2.2191697504588381},{"$f":"BD21*AV14","v":2.1681300000000001},{"$f":"BE21*AV14","v":2.1681300000000001},{"$f":"BF21*AV14","v":2.1681300000000001},{"$f":"BG21*AV14","v":2.1681300000000001},{"$f":"BH21*AV14","v":2.1681300000000001},null,"Cobrador","Miniônibus",{"$f":"AU14","v":1.6913603571428575},{"$f":"BL14/$BL$21","v":1},{"$f":"BN21*$BM14","v":2.1804999999999999},2.1775000000000002,2.1949000000000001,2.2170999999999998,2.2850000000000001,2.2898454596970499,2.2191697504588381,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,null,"Cobrador",{"$f":"AT14","v":"Miniônibus"},24,{"$f":"CC14","v":24},24,24,24,24,24,24,24,24,24,24]
[null,"Ônibus Básico",{"$f":"C14","v":865.73715199999992},32,0.41077441111111102,613.48199999999997,{"$f":"$C15*G22","v":865.73715199999992},865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1914378.1368480532,1911744.275618728,1927020.6707488154,1946511.2438458237,2006124.30300289,2010378.3924809962,1948328.389008461,1903517.8490458014,1903517.8490458014,1903517.8490458014,1903517.8490458014,1903517.8490458014,23182074.656782776,null,null,"Ônibus Básico",{"$f":"AU14","v":1.6913603571428575},1,{"$f":"AW21*AV15","v":2.1804999999999999},{"$f":"AX21*AV15","v":2.1775000000000002},{"$f":"AY21*AV15","v":2.1949000000000001},{"$f":"AZ21*AV15","v":2.2170999999999998},{"$f":"BA21*AV15","v":2.2850000000000001},{"$f":"BB21*AV15","v":2.2898454596970499},{"$f":"BC21*AV15","v":2.2191697504588381},{"$f":"BD21*AV15","v":2.1681300000000001},{"$f":"BE21*AV15","v":2.1681300000000001},{"$f":"BF21*AV15","v":2.1681300000000001},{"$f":"BG21*AV15","v":2.1681300000000001},{"$f":"BH21*AV15","v":2.1681300000000001},null,null,"Ônibus Básico",{"$f":"BL14","v":1.6913603571428575},1,{"$f":"BN21*$BM15","v":2.1804999999999999},2.1775000000000002,2.1949000000000001,2.2170999999999998,2.2850000000000001,2.2898454596970499,2.2191697504588381,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,null,null,"Ônibus Básico",467,{"$f":"CC15","v":467},467,467,467,467,467,467,467,467,467,467]
[null,"Padron BRT",865.73715199999992,32,0.41077441111111102,613.48199999999997,{"$f":"$C16*G22","v":865.73715199999992},865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,426328.32169635443,425741.76587654755,429143.78963142785,433484.30269799934,446760.0160862967,447707.39361461159,433888.97742372588,423909.75653268385,423909.75653268385,423909.75653268385,423909.75653268385,423909.75653268385,5162603.3496903833,null,null,"Padron BRT",1.6913603571428575,1,{"$f":"AW21*AV16","v":2.1804999999999999},{"$f":"AX21*AV16","v":2.1775000000000002},{"$f":"AY21*AV16","v":2.1949000000000001},{"$f":"AZ21*AV16","v":2.2170999999999998},{"$f":"BA21*AV16","v":2.2850000000000001},{"$f":"BB21*AV16","v":2.2898454596970499},{"$f":"BC21*AV16","v":2.2191697504588381},{"$f":"BD21*AV16","v":2.1681300000000001},{"$f":"BE21*AV16","v":2.1681300000000001},{"$f":"BF21*AV16","v":2.1681300000000001},{"$f":"BG21*AV16","v":2.1681300000000001},{"$f":"BH21*AV16","v":2.1681300000000001},null,null,"Padron BRT",1.6913603571428575,1,{"$f":"BN21*$BM16","v":2.1804999999999999},2.1775000000000002,2.1949000000000001,2.2170999999999998,2.2850000000000001,2.2898454596970499,2.2191697504588381,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,null,null,"Padron BRT",104,{"$f":"CC16","v":104},104,104,104,104,104,104,104,104,104,104]
[null,"Super Padron Conv.",865.73715199999992,32,0.41077441111111102,613.48199999999997,{"$f":"$C17*G22","v":865.73715199999992},{"$f":"$C17*H22","v":865.73715199999992},865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,61489.661783128045,61405.062386040518,61895.738889148255,62521.77442759605,64436.54078167741,64573.181771338204,62580.140974575843,61140.830269137092,61140.830269137092,61140.830269137092,61140.830269137092,61140.830269137092,744606.25235918968,null,null,"Super Padron Conv.",1.6913603571428575,1,{"$f":"AW21*AV17","v":2.1804999999999999},{"$f":"AX21*AV17","v":2.1775000000000002},{"$f":"AY21*AV17","v":2.1949000000000001},{"$f":"AZ21*AV17","v":2.2170999999999998},{"$f":"BA21*AV17","v":2.2850000000000001},{"$f":"BB21*AV17","v":2.2898454596970499},{"$f":"BC21*AV17","v":2.2191697504588381},{"$f":"BD21*AV17","v":2.1681300000000001},{"$f":"BE21*AV17","v":2.1681300000000001},{"$f":"BF21*AV17","v":2.1681300000000001},{"$f":"BG21*AV17","v":2.1681300000000001},{"$f":"BH21*AV17","v":2.1681300000000001},null,null,"Super Padron Conv.",1.6913603571428575,1,{"$f":"BN21*$BM17","v":2.1804999999999999},2.1775000000000002,2.1949000000000001,2.2170999999999998,2.2850000000000001,2.2898454596970499,2.2191697504588381,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,null,null,"Super Padron Conv.",15,{"$f":"CC17","v":15},15,15,15,15,15,15,15,15,15,15]
[null,"Super Padron BRT",865.73715199999992,32,0.41077441111111102,613.48199999999997,{"$f":"$C18*G22","v":865.73715199999992},865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Super Padron BRT",1.6913603571428575,1,{"$f":"AW21*AV18","v":2.1804999999999999},{"$f":"AX21*AV18","v":2.1775000000000002},{"$f":"AY21*AV18","v":2.1949000000000001},{"$f":"AZ21*AV18","v":2.2170999999999998},{"$f":"BA21*AV18","v":2.2850000000000001},{"$f":"BB21*AV18","v":2.2898454596970499},{"$f":"BC21*AV18","v":2.2191697504588381},{"$f":"BD21*AV18","v":2.1681300000000001},{"$f":"BE21*AV18","v":2.1681300000000001},{"$f":"BF21*AV18","v":2.1681300000000001},{"$f":"BG21*AV18","v":2.1681300000000001},{"$f":"BH21*AV18","v":2.1681300000000001},null,null,"Super Padron BRT",1.6913603571428575,1,{"$f":"BN21*$BM18","v":2.1804999999999999},2.1775000000000002,2.1949000000000001,2.2170999999999998,2.2850000000000001,2.2898454596970499,2.2191697504588381,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,null,null,"Super Padron BRT",0,{"$f":"CC18","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Articulado Conv.",{"$f":"C16","v":865.73715199999992},{"$f":"D17","v":32},{"$f":"E16","v":0.41077441111111102},{"$f":"F16","v":613.48199999999997},{"$f":"$C19*G22","v":865.73715199999992},865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Articulado Conv.",1.6913603571428575,1,{"$f":"AW21*AV19","v":2.1804999999999999},{"$f":"AX21*AV19","v":2.1775000000000002},{"$f":"AY21*AV19","v":2.1949000000000001},{"$f":"AZ21*AV19","v":2.2170999999999998},{"$f":"BA21*AV19","v":2.2850000000000001},{"$f":"BB21*AV19","v":2.2898454596970499},{"$f":"BC21*AV19","v":2.2191697504588381},{"$f":"BD21*AV19","v":2.1681300000000001},{"$f":"BE21*AV19","v":2.1681300000000001},{"$f":"BF21*AV19","v":2.1681300000000001},{"$f":"BG21*AV19","v":2.1681300000000001},{"$f":"BH21*AV19","v":2.1681300000000001},null,null,"Articulado Conv.",1.6913603571428575,1,{"$f":"BN21*$BM19","v":2.1804999999999999},2.1775000000000002,2.1949000000000001,2.2170999999999998,2.2850000000000001,2.2898454596970499,2.2191697504588381,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,null,null,"Articulado Conv.",0,{"$f":"CC19","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Articulado BRT",{"$f":"C19","v":865.73715199999992},{"$f":"D19","v":32},{"$f":"E19","v":0.41077441111111102},{"$f":"F19","v":613.48199999999997},{"$f":"$C20*G22","v":865.73715199999992},{"$f":"$C20*H22","v":865.73715199999992},865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,237760.02556142843,237432.90789268998,239330.1903713732,241750.86112003808,249154.62435581931,249682.96951584111,241976.54510169325,236411.21037399676,236411.21037399676,236411.21037399676,236411.21037399676,236411.21037399676,2879144.1757888673,null,null,"Articulado BRT",1.6913603571428575,1,{"$f":"AW21*AV20","v":2.1804999999999999},{"$f":"AX21*AV20","v":2.1775000000000002},{"$f":"AY21*AV20","v":2.1949000000000001},{"$f":"AZ21*AV20","v":2.2170999999999998},{"$f":"BA21*AV20","v":2.2850000000000001},{"$f":"BB21*AV20","v":2.2898454596970499},{"$f":"BC21*AV20","v":2.2191697504588381},{"$f":"BD21*AV20","v":2.1681300000000001},{"$f":"BE21*AV20","v":2.1681300000000001},{"$f":"BF21*AV20","v":2.1681300000000001},{"$f":"BG21*AV20","v":2.1681300000000001},{"$f":"BH21*AV20","v":2.1681300000000001},null,null,"Articulado BRT",1.6913603571428575,1,{"$f":"BN21*$BM20","v":2.1804999999999999},2.1775000000000002,2.1949000000000001,2.2170999999999998,2.2850000000000001,2.2898454596970499,2.2191697504588381,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,null,null,"Articulado BRT",58,{"$f":"CC20","v":58},58,58,58,58,58,58,58,58,58,58]
[null,"Totais........................",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE14:AE20)","v":2738339.6047419691},{"$f":"SUM(AF14:AF20)","v":2734572.1115916711},2756423.5718634021,2784303.0211756108,2869573.9494773671,2875659.0282169278,2786902.2780677774,2722804.9746522382,{"$f":"SUM(AM14:AM20)","v":2722804.9746522382},{"$f":"SUM(AN14:AN20)","v":2722804.9746522382},2722804.9746522382,2722804.9746522382,{"$f":"SUM(AQ14:AQ20)","v":33159798.438395921},null,null,"Totais........................",1.6913603571428575,1,{"$f":"'FU Resumo'!D126","v":2.1804999999999999},{"$f":"'FU Resumo'!D127","v":2.1775000000000002},{"$f":"'FU Resumo'!D128","v":2.1949000000000001},{"$f":"'FU Resumo'!D129","v":2.2170999999999998},{"$f":"'FU Resumo'!D130","v":2.2850000000000001},{"$f":"'FU Resumo'!D131","v":2.2898454596970499},{"$f":"'FU Resumo'!D132","v":2.2191697504588381},{"$f":"'FU Resumo'!D133","v":2.1681300000000001},{"$f":"'FU Resumo'!D134","v":2.1681300000000001},{"$f":"'FU Resumo'!D135","v":2.1681300000000001},{"$f":"'FU Resumo'!D136","v":2.1681300000000001},{"$f":"'FU Resumo'!D137","v":2.1681300000000001},null,null,"Totais........................",1.6913603571428575,1,{"$f":"'FU Resumo'!$J126","v":2.1804999999999999},{"$f":"'FU Resumo'!$J127","v":2.1775000000000002},{"$f":"'FU Resumo'!$J128","v":2.1949000000000001},{"$f":"'FU Resumo'!$J129","v":2.2170999999999998},{"$f":"'FU Resumo'!$J130","v":2.2850000000000001},{"$f":"'FU Resumo'!$J131","v":2.2898454596970499},{"$f":"'FU Resumo'!$J132","v":2.2191697504588381},{"$f":"'FU Resumo'!$J133","v":2.1681300000000001},{"$f":"'FU Resumo'!$J134","v":2.1681300000000001},{"$f":"'FU Resumo'!$J135","v":2.1681300000000001},{"$f":"'FU Resumo'!$J136","v":2.1681300000000001},{"$f":"'FU Resumo'!$J137","v":2.1681300000000001},null,null,"Totais........................",{"$f":"SUM(CC14:CC20)","v":668},668,668,668,668,668,668,668,668,668,668,{"$f":"SUM(CN14:CN20)","v":668}]
[null,"Mot.Articulados Set/14",1.1000000000000001,null,null,"Quinquênio",1,{"$f":"G22","v":1},1,1,1,1,1,1,1,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE13+AE21","v":7081236.1465802845},{"$f":"AF13+AF21","v":7071493.5607331228},7128000.5586466715,7200095.6939156838,7420602.8869231595,7436338.6559456531,7206817.2677581627,7041064.2176038129,7041064.2176038129,7041064.2176038129,7041064.2176038129,7041064.2176038129,{"$f":"AQ13+AQ21","v":85749905.858521819}]
[]
["Controle Operacional - Composição do Custo Unitário Por Função",null,null,null,null,{"$f":"F2","v":"ANO 11"},"SALÁRIO BASE COM QUINQUÊNIO",null,null,null,null,null,null,null,null,null,null,null,"SALÁRIO COM QUINQUÊNIO + H.EXTRA e AD.NOTURNO + ENCARGOS SOCIAIS",null,null,null,null,null,null,null,null,null,null,null,"Controle Operacional - Composição de Custo Total Mensal",null,null,null,null,null,null,null,null,null,null,null,"R$"]
["Funções","Cargo","Salário","Hs Extras","Enc.",{"$f":"F3","v":"Benefícios"},{"$f":"G3","v":"2023-07-01"},{"$f":"DATE(YEAR(G25),MONTH(G25)+1,DAY(G25))","v":"2023-08-01"},{"$f":"DATE(YEAR(H25),MONTH(H25)+1,DAY(H25))","v":"2023-09-01"},{"$f":"DATE(YEAR(I25),MONTH(I25)+1,DAY(I25))","v":"2023-10-01"},{"$f":"DATE(YEAR(J25),MONTH(J25)+1,DAY(J25))","v":"2023-11-01"},{"$f":"DATE(YEAR(K25),MONTH(K25)+1,DAY(K25))","v":"2023-12-01"},{"$f":"DATE(YEAR(L25),MONTH(L25)+1,DAY(L25))","v":"2024-01-01"},{"$f":"DATE(YEAR(M25),MONTH(M25)+1,DAY(M25))","v":"2024-02-01"},{"$f":"DATE(YEAR(N25),MONTH(N25)+1,DAY(N25))","v":"2024-03-01"},{"$f":"DATE(YEAR(O25),MONTH(O25)+1,DAY(O25))","v":"2024-04-01"},{"$f":"DATE(YEAR(P25),MONTH(P25)+1,DAY(P25))","v":"2024-05-01"},{"$f":"DATE(YEAR(Q25),MONTH(Q25)+1,DAY(Q25))","v":"2024-06-01"},{"$f":"G25","v":"2023-07-01"},{"$f":"DATE(YEAR(S25),MONTH(S25)+1,DAY(S25))","v":"2023-08-01"},{"$f":"DATE(YEAR(T25),MONTH(T25)+1,DAY(T25))","v":"2023-09-01"},{"$f":"DATE(YEAR(U25),MONTH(U25)+1,DAY(U25))","v":"2023-10-01"},{"$f":"DATE(YEAR(V25),MONTH(V25)+1,DAY(V25))","v":"2023-11-01"},{"$f":"DATE(YEAR(W25),MONTH(W25)+1,DAY(W25))","v":"2023-12-01"},{"$f":"DATE(YEAR(X25),MONTH(X25)+1,DAY(X25))","v":"2024-01-01"},{"$f":"DATE(YEAR(Y25),MONTH(Y25)+1,DAY(Y25))","v":"2024-02-01"},{"$f":"DATE(YEAR(Z25),MONTH(Z25)+1,DAY(Z25))","v":"2024-03-01"},{"$f":"DATE(YEAR(AA25),MONTH(AA25)+1,DAY(AA25))","v":"2024-04-01"},{"$f":"DATE(YEAR(AB25),MONTH(AB25)+1,DAY(AB25))","v":"2024-05-01"},{"$f":"DATE(YEAR(AC25),MONTH(AC25)+1,DAY(AC25))","v":"2024-06-01"},{"$f":"AE3","v":"2023-07-01"},{"$f":"DATE(YEAR(AE25),MONTH(AE25)+1,DAY(AE25))","v":"2023-08-01"},"2023-09-01","2023-10-01","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","Total",null,"Fator Utilização Mensal",null,null,null,"FU FOLHA DE PAGAMENTO",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BJ3","v":"ANO 11"},"FU Benefícios",null,null,"FU FÍSICO PARA CÁLCULOS DOS BENEFÍCIOS",null,null,null,null,null,null,null,null,null,null,null,null,"Frota Mensal",null,{"$f":"CC3","v":"ANO 11"}]
[null,null,"base","e Adic.","Soc.",{"$f":"F4","v":"R$ por"},"R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","Durante o",null,"Funções","Cargo","FU",null,{"$f":"AE25","v":"2023-07-01"},"2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01",null,"Funções","Cargo","FU",null,{"$f":"AW26","v":"2023-07-01"},"2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01",null,"Funções","Cargo",{"$f":"AW26","v":"2023-07-01"},"2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01"]
[null,null,"(R$/mês)","Not.","%",{"$f":"F5","v":"mês"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AQ5","v":"ANO 11"},null,null,null,"Licitação",null,"FU","FU","FU","FU","FU","FU","FU","FU","FU","FU","FU","FU",null,null,null,"Licitação",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota"]
["Controle Operacional","Fiscal",{"$f":"'Plan2 R$ Pessoal'!F16","v":1584.595532},{"$f":"'Plan2 R$ Pessoal'!H16/'Plan2 R$ Pessoal'!E16","v":7.9229776600000017},{"$f":"E20","v":0.41077441111111102},{"$f":"F20","v":613.48199999999997},{"$f":"$C28*G22","v":1584.595532},{"$f":"$C28*H22","v":1584.595532},1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,{"$f":"((G28+$D28)*($E28/100*100+1))","v":2246.6843626491304},2246.6843626491304,2246.6843626491304,2246.6843626491304,2246.6843626491304,2246.6843626491304,2246.6843626491304,2246.6843626491304,2246.6843626491304,2246.6843626491304,2246.6843626491304,2246.6843626491304,{"$f":"(S28*AW28*CC28)+($F28*BN28*CC28)","v":119215.86691212731},119215.86691212731,119215.86691212731,119215.86691212731,119215.86691212731,119215.86691212731,119215.86691212731,119215.86691212731,119215.86691212731,119215.86691212731,119215.86691212731,119215.86691212731,{"$f":"SUM(AE28:AP28)","v":1430590.4029455276},null,"Controle Operacional",{"$f":"B28","v":"Fiscal"},{"$f":"'Plan2 R$ Pessoal'!D16","v":6.2397372742200329E-2},{"$f":"AU28/$AU$35","v":0.79166666666666685},{"$f":"AW35*$AV28","v":6.2397372742200335E-2},6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,null,"Controle Operacional",{"$f":"AT28","v":"Fiscal"},6.2397372742200329E-2,{"$f":"BL28/$BL$35","v":0.79166666666666685},{"$f":"BN35*$AV28","v":6.2397372742200335E-2},6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,null,"Controle Operacional",{"$f":"AT28","v":"Fiscal"},{"$f":"CC13","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Inspetores de Tráfego",{"$f":"'Plan2 R$ Pessoal'!F17","v":2548.3523},{"$f":"'Plan2 R$ Pessoal'!H17/'Plan2 R$ Pessoal'!E17","v":12.741761500000001},{"$f":"E28","v":0.41077441111111102},{"$f":"F28","v":613.48199999999997},{"$f":"$C29*G22","v":2548.3523},2548.3523,2548.3523,2548.3523,2548.3523,2548.3523,2548.3523,2548.3523,2548.3523,2548.3523,2548.3523,2548.3523,3613.1259664128256,3613.1259664128256,3613.1259664128256,3613.1259664128256,3613.1259664128256,3613.1259664128256,3613.1259664128256,3613.1259664128256,3613.1259664128256,3613.1259664128256,3613.1259664128256,3613.1259664128256,13908.246904255013,13908.246904255013,13908.246904255013,13908.246904255013,13908.246904255013,13908.246904255013,13908.246904255013,13908.246904255013,13908.246904255013,13908.246904255013,13908.246904255013,13908.246904255013,166898.96285106012,null,null,"Inspetores de Tráfego",{"$f":"'Plan2 R$ Pessoal'!D17","v":4.9261083743842365E-3},6.2500000000000014E-2,{"$f":"AW35*$AV29","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Inspetores de Tráfego",4.9261083743842365E-3,6.2500000000000014E-2,{"$f":"BN35*$AV29","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Inspetores de Tráfego",{"$f":"CC28","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Chefe de Tráfego",{"$f":"'Plan2 R$ Pessoal'!F18","v":3314.57},{"$f":"'Plan2 R$ Pessoal'!H18/'Plan2 R$ Pessoal'!E18","v":16.572850000000003},0.41077441111111102,613.48199999999997,{"$f":"$C30*G22","v":3314.57},3314.57,3314.57,3314.57,3314.57,3314.57,3314.57,3314.57,3314.57,3314.57,3314.57,3314.57,4699.4910925357381,4699.4910925357381,4699.4910925357381,4699.4910925357381,4699.4910925357381,4699.4910925357381,4699.4910925357381,4699.4910925357381,4699.4910925357381,4699.4910925357381,4699.4910925357381,4699.4910925357381,5827.6946236680997,5827.6946236680997,5827.6946236680997,5827.6946236680997,5827.6946236680997,5827.6946236680997,5827.6946236680997,5827.6946236680997,5827.6946236680997,5827.6946236680997,5827.6946236680997,5827.6946236680997,69932.335484017181,null,null,"Chefe de Tráfego",{"$f":"'Plan2 R$ Pessoal'!D18","v":1.6420361247947454E-3},2.0833333333333336E-2,{"$f":"AW35*$AV30","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Chefe de Tráfego",1.6420361247947454E-3,2.0833333333333336E-2,{"$f":"BN35*$AV30","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Chefe de Tráfego",668,668,668,668,668,668,668,668,668,668,668,668]
[null,"Instrutor",{"$f":"'Plan2 R$ Pessoal'!F19","v":1696.3700000000001},{"$f":"'Plan2 R$ Pessoal'!H19/'Plan2 R$ Pessoal'!E19","v":8.4818500000000014},0.41077441111111102,613.48199999999997,{"$f":"$C31*G22","v":1696.3700000000001},1696.3700000000001,1696.3700000000001,1696.3700000000001,1696.3700000000001,1696.3700000000001,1696.3700000000001,1696.3700000000001,1696.3700000000001,1696.3700000000001,1696.3700000000001,1696.3700000000001,2405.1613647154381,2405.1613647154381,2405.1613647154381,2405.1613647154381,2405.1613647154381,2405.1613647154381,2405.1613647154381,2405.1613647154381,2405.1613647154381,2405.1613647154381,2405.1613647154381,2405.1613647154381,3311.0899304267859,3311.0899304267859,3311.0899304267859,3311.0899304267859,3311.0899304267859,3311.0899304267859,3311.0899304267859,3311.0899304267859,3311.0899304267859,3311.0899304267859,3311.0899304267859,3311.0899304267859,39733.079165121446,null,null,"Instrutor",{"$f":"'Plan2 R$ Pessoal'!D19","v":1.6420361247947454E-3},2.0833333333333336E-2,{"$f":"AW35*$AV31","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Instrutor",1.6420361247947454E-3,2.0833333333333336E-2,{"$f":"BN35*$AV31","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Instrutor",668,668,668,668,668,668,668,668,668,668,668,668]
[null,"Programadores",{"$f":"'Plan2 R$ Pessoal'!F20","v":1372.73},{"$f":"'Plan2 R$ Pessoal'!H20/'Plan2 R$ Pessoal'!E20","v":6.8636499999999998},0.41077441111111102,613.48199999999997,{"$f":"$C32*G22","v":1372.73},1372.73,1372.73,1372.73,1372.73,1372.73,1372.73,1372.73,1372.73,1372.73,1372.73,1372.73,1946.2954191513782,1946.2954191513782,1946.2954191513782,1946.2954191513782,1946.2954191513782,1946.2954191513782,1946.2954191513782,1946.2954191513782,1946.2954191513782,1946.2954191513782,1946.2954191513782,1946.2954191513782,2807.7689917785228,2807.7689917785228,2807.7689917785228,2807.7689917785228,2807.7689917785228,2807.7689917785228,2807.7689917785228,2807.7689917785228,2807.7689917785228,2807.7689917785228,2807.7689917785228,2807.7689917785228,33693.227901342281,null,null,"Programadores",{"$f":"'Plan2 R$ Pessoal'!D20","v":1.6420361247947454E-3},2.0833333333333336E-2,{"$f":"AW35*$AV32","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Programadores",1.6420361247947454E-3,2.0833333333333336E-2,{"$f":"BN35*$AV32","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Programadores",668,668,668,668,668,668,668,668,668,668,668,668]
[null,"Escaladores",{"$f":"'Plan2 R$ Pessoal'!F21","v":1372.73},{"$f":"'Plan2 R$ Pessoal'!H21/'Plan2 R$ Pessoal'!E21","v":6.8636499999999998},0.41077441111111102,613.48199999999997,{"$f":"$C33*G22","v":1372.73},1372.73,1372.73,1372.73,1372.73,1372.73,1372.73,1372.73,1372.73,1372.73,1372.73,1372.73,1946.2954191513782,1946.2954191513782,1946.2954191513782,1946.2954191513782,1946.2954191513782,1946.2954191513782,1946.2954191513782,1946.2954191513782,1946.2954191513782,1946.2954191513782,1946.2954191513782,1946.2954191513782,5615.5379835570457,5615.5379835570457,5615.5379835570457,5615.5379835570457,5615.5379835570457,5615.5379835570457,5615.5379835570457,5615.5379835570457,5615.5379835570457,5615.5379835570457,5615.5379835570457,5615.5379835570457,67386.455802684563,null,null,"Escaladores",{"$f":"'Plan2 R$ Pessoal'!D21","v":3.2840722495894909E-3},4.1666666666666671E-2,{"$f":"AW35*$AV33","v":3.2840722495894909E-3},3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,null,null,"Escaladores",3.2840722495894909E-3,4.1666666666666671E-2,{"$f":"BN35*$AV33","v":3.2840722495894909E-3},3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,null,null,"Escaladores",668,668,668,668,668,668,668,668,668,668,668,668]
[null,"Auxiliares",{"$f":"'Plan2 R$ Pessoal'!F22","v":1026.5970199999999},{"$f":"'Plan2 R$ Pessoal'!H22/'Plan2 R$ Pessoal'!E22","v":5.1329851},0.41077441111111102,613.48199999999997,{"$f":"$C34*G22","v":1026.5970199999999},1026.5970199999999,1026.5970199999999,1026.5970199999999,1026.5970199999999,1026.5970199999999,1026.5970199999999,1026.5970199999999,1026.5970199999999,1026.5970199999999,1026.5970199999999,1026.5970199999999,1455.5382903706159,1455.5382903706159,1455.5382903706159,1455.5382903706159,1455.5382903706159,1455.5382903706159,1455.5382903706159,1455.5382903706159,1455.5382903706159,1455.5382903706159,1455.5382903706159,1455.5382903706159,4538.9344957884114,4538.9344957884114,4538.9344957884114,4538.9344957884114,4538.9344957884114,4538.9344957884114,4538.9344957884114,4538.9344957884114,4538.9344957884114,4538.9344957884114,4538.9344957884114,4538.9344957884114,54467.213949460922,null,null,"Auxiliares",{"$f":"'Plan2 R$ Pessoal'!D22","v":3.2840722495894909E-3},4.1666666666666671E-2,{"$f":"AW35*$AV34","v":3.2840722495894909E-3},3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,null,null,"Auxiliares",3.2840722495894909E-3,4.1666666666666671E-2,{"$f":"BN35*$AV34","v":3.2840722495894909E-3},3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,null,null,"Auxiliares",668,668,668,668,668,668,668,668,668,668,668,668]
[null,"Sub-total Cont.Oper.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE28:AE34)","v":155225.13984160119},155225.13984160119,155225.13984160119,155225.13984160119,155225.13984160119,155225.13984160119,155225.13984160119,155225.13984160119,155225.13984160119,155225.13984160119,155225.13984160119,155225.13984160119,{"$f":"SUM(AQ28:AQ34)","v":1862701.6780992143},null,null,"Sub-total Cont.Oper.",{"$f":"SUM(AU28:AU34)","v":7.881773399014777E-2},{"$f":"SUM(AV28:AV34)","v":1.0000000000000002},{"$f":"'FU Resumo'!E126","v":7.881773399014777E-2},{"$f":"'FU Resumo'!E127","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E128","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E129","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E130","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E131","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E132","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E133","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E134","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E135","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E136","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E137","v":7.881773399014777E-2},null,null,{"$f":"AT35","v":"Sub-total Cont.Oper."},{"$f":"SUM(BL28:BL34)","v":7.881773399014777E-2},{"$f":"SUM(BM28:BM34)","v":1.0000000000000002},{"$f":"'FU Resumo'!$K126","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K127","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K128","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K129","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K130","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K131","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K132","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K133","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K134","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K135","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K136","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K137","v":7.881773399014777E-2},null,null,"Sub-total Cont.Oper.",668,668,668,668,668,668,668,668,668,668,668,668]
["Manutenção","1/2 Oficial Eletricista",{"$f":"'Plan2 R$ Pessoal'!F25","v":985.94783599999994},{"$f":"'Plan2 R$ Pessoal'!H25/'Plan2 R$ Pessoal'!E25","v":4.9297391800000003},{"$f":"E34","v":0.41077441111111102},{"$f":"F34","v":613.48199999999997},{"$f":"$C36*G22","v":985.94783599999994},985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,{"$f":"((G36+$D36)*($E36/100*100+1))","v":1397.9047276077699},{"$f":"((H36+$D36)*($E36/100*100+1))","v":1397.9047276077699},{"$f":"((I36+$D36)*($E36/100*100+1))","v":1397.9047276077699},{"$f":"((J36+$D36)*($E36/100*100+1))","v":1397.9047276077699},{"$f":"((K36+$D36)*($E36/100*100+1))","v":1397.9047276077699},{"$f":"((L36+$D36)*($E36/100*100+1))","v":1397.9047276077699},{"$f":"((M36+$D36)*($E36/100*100+1))","v":1397.9047276077699},{"$f":"((N36+$D36)*($E36/100*100+1))","v":1397.9047276077699},{"$f":"((O36+$D36)*($E36/100*100+1))","v":1397.9047276077699},{"$f":"((P36+$D36)*($E36/100*100+1))","v":1397.9047276077699},{"$f":"((Q36+$D36)*($E36/100*100+1))","v":1397.9047276077699},{"$f":"((R36+$D36)*($E36/100*100+1))","v":1397.9047276077699},{"$f":"(S36*AW36*CC36)+($F36*BN36*CC36)","v":19856.251241999853},{"$f":"(T36*AX36*CD36)+($F36*BO36*CD36)","v":19856.251241999853},{"$f":"(U36*AY36*CE36)+($F36*BP36*CE36)","v":19856.251241999853},{"$f":"(V36*AZ36*CF36)+($F36*BQ36*CF36)","v":19856.251241999853},{"$f":"(W36*BA36*CG36)+($F36*BR36*CG36)","v":19856.251241999853},{"$f":"(X36*BB36*CH36)+($F36*BS36*CH36)","v":19856.251241999853},{"$f":"(Y36*BC36*CI36)+($F36*BT36*CI36)","v":19856.251241999853},{"$f":"(Z36*BD36*CJ36)+($F36*BU36*CJ36)","v":19856.251241999853},{"$f":"(AA36*BE36*CK36)+($F36*BV36*CK36)","v":19856.251241999853},{"$f":"(AB36*BF36*CL36)+($F36*BW36*CL36)","v":19856.251241999853},{"$f":"(AC36*BG36*CM36)+($F36*BX36*CM36)","v":19856.251241999853},{"$f":"(AD36*BH36*CN36)+($F36*BY36*CN36)","v":19856.251241999853},{"$f":"SUM(AE36:AP36)","v":238275.01490399824},null,"Manutenção","1/2 Oficial Eletricista",{"$f":"'Plan2 R$ Pessoal'!D25","v":1.4778325123152709E-2},{"$f":"AU36/$AU$56","v":3.333333333333334E-2},{"$f":"AW56*$AV36","v":1.4778325123152707E-2},1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,null,"Manutenção","1/2 Oficial Eletricista",{"$f":"AU36","v":1.4778325123152709E-2},{"$f":"BL36/$BL$56","v":3.333333333333334E-2},{"$f":"BN56*$BM36","v":1.4778325123152707E-2},1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,null,"Manutenção","1/2 Oficial Eletricista",668,668,668,668,668,668,668,668,668,668,668,668]
[null,"1/2 Oficial Funileiro",{"$f":"'Plan2 R$ Pessoal'!F26","v":985.94783599999994},{"$f":"'Plan2 R$ Pessoal'!H26/'Plan2 R$ Pessoal'!E26","v":4.9297391800000003},{"$f":"E36","v":0.41077441111111102},613.48199999999997,{"$f":"$C37*G22","v":985.94783599999994},985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,1397.9047276077699,1397.9047276077699,1397.9047276077699,1397.9047276077699,1397.9047276077699,1397.9047276077699,1397.9047276077699,1397.9047276077699,1397.9047276077699,1397.9047276077699,1397.9047276077699,1397.9047276077699,19856.251241999853,19856.251241999853,19856.251241999853,19856.251241999853,19856.251241999853,19856.251241999853,19856.251241999853,19856.251241999853,19856.251241999853,19856.251241999853,19856.251241999853,19856.251241999853,238275.01490399824,null,null,"1/2 Oficial Funileiro",{"$f":"'Plan2 R$ Pessoal'!D26","v":1.4778325123152709E-2},3.333333333333334E-2,{"$f":"AW56*$AV37","v":1.4778325123152707E-2},1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,null,null,"1/2 Oficial Funileiro",1.4778325123152709E-2,3.333333333333334E-2,{"$f":"BN56*$BM37","v":1.4778325123152707E-2},1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,null,null,"1/2 Oficial Funileiro",668,668,668,668,668,668,668,668,668,668,668,668]
[null,"Abastecedor",{"$f":"'Plan2 R$ Pessoal'!F27","v":1347.3026840000002},{"$f":"'Plan2 R$ Pessoal'!H27/'Plan2 R$ Pessoal'!E27","v":6.7365134200000014},0.41077441111111102,613.48199999999997,{"$f":"$C38*G22","v":1347.3026840000002},1347.3026840000002,1347.3026840000002,1347.3026840000002,1347.3026840000002,1347.3026840000002,1347.3026840000002,1347.3026840000002,1347.3026840000002,1347.3026840000002,1347.3026840000002,1347.3026840000002,1910.2438513615621,1910.2438513615621,1910.2438513615621,1910.2438513615621,1910.2438513615621,1910.2438513615621,1910.2438513615621,1910.2438513615621,1910.2438513615621,1910.2438513615621,1910.2438513615621,1910.2438513615621,49828.045380577038,49828.045380577038,49828.045380577038,49828.045380577038,49828.045380577038,49828.045380577038,49828.045380577038,49828.045380577038,49828.045380577038,49828.045380577038,49828.045380577038,49828.045380577038,597936.54456692445,null,null,"Abastecedor",{"$f":"'Plan2 R$ Pessoal'!D27","v":2.9556650246305417E-2},6.666666666666668E-2,{"$f":"AW56*$AV38","v":2.9556650246305414E-2},2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,null,null,"Abastecedor",2.9556650246305417E-2,6.666666666666668E-2,{"$f":"BN56*$BM38","v":2.9556650246305414E-2},2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,null,null,"Abastecedor",668,668,668,668,668,668,668,668,668,668,668,668]
[null,"Auxiliar Almoxarife",{"$f":"'Plan2 R$ Pessoal'!F28","v":961.20016399999986},{"$f":"'Plan2 R$ Pessoal'!H28/'Plan2 R$ Pessoal'!E28","v":4.8060008199999995},0.41077441111111102,613.48199999999997,{"$f":"$C39*G22","v":961.20016399999986},961.20016399999986,961.20016399999986,961.20016399999986,961.20016399999986,961.20016399999986,961.20016399999986,961.20016399999986,961.20016399999986,961.20016399999986,961.20016399999986,961.20016399999986,1362.8167783036381,1362.8167783036381,1362.8167783036381,1362.8167783036381,1362.8167783036381,1362.8167783036381,1362.8167783036381,1362.8167783036381,1362.8167783036381,1362.8167783036381,1362.8167783036381,1362.8167783036381,26013.154362696161,26013.154362696161,26013.154362696161,26013.154362696161,26013.154362696161,26013.154362696161,26013.154362696161,26013.154362696161,26013.154362696161,26013.154362696161,26013.154362696161,26013.154362696161,312157.85235235392,null,null,"Auxiliar Almoxarife",{"$f":"'Plan2 R$ Pessoal'!D28","v":1.9704433497536946E-2},4.444444444444446E-2,{"$f":"AW56*$AV39","v":1.9704433497536946E-2},1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,null,null,"Auxiliar Almoxarife",1.9704433497536946E-2,4.444444444444446E-2,{"$f":"BN56*$BM39","v":1.9704433497536946E-2},1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,null,null,"Auxiliar Almoxarife",668,668,668,668,668,668,668,668,668,668,668,668]
[null,"Auxiliar Serv. Gerais",{"$f":"'Plan2 R$ Pessoal'!F29","v":811.75399999999991},{"$f":"'Plan2 R$ Pessoal'!H29/'Plan2 R$ Pessoal'!E29","v":4.0587699999999991},0.41077441111111102,613.48199999999997,{"$f":"$C40*G22","v":811.75399999999991},811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,1150.9277801736739,1150.9277801736739,1150.9277801736739,1150.9277801736739,1150.9277801736739,1150.9277801736739,1150.9277801736739,1150.9277801736739,1150.9277801736739,1150.9277801736739,1150.9277801736739,1150.9277801736739,87090.571415469021,87090.571415469021,87090.571415469021,87090.571415469021,87090.571415469021,87090.571415469021,87090.571415469021,87090.571415469021,87090.571415469021,87090.571415469021,87090.571415469021,87090.571415469021,{"$f":"SUM(AE40:AP40)","v":1045086.8569856285},null,null,"Auxiliar Serv. Gerais",{"$f":"'Plan2 R$ Pessoal'!D29","v":7.3891625615763554E-2},0.16666666666666674,{"$f":"AW56*$AV40","v":7.3891625615763554E-2},7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,null,null,"Auxiliar Serv. Gerais",7.3891625615763554E-2,0.16666666666666674,{"$f":"BN56*$BM40","v":7.3891625615763554E-2},7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,null,null,"Auxiliar Serv. Gerais",668,668,668,668,668,668,668,668,668,668,668,668]
[null,"Borracheiro",{"$f":"'Plan2 R$ Pessoal'!F30","v":1328.8875679999999},{"$f":"'Plan2 R$ Pessoal'!H30/'Plan2 R$ Pessoal'!E30","v":6.6444378399999993},0.41077441111111102,613.48199999999997,{"$f":"$C41*G22","v":1328.8875679999999},1328.8875679999999,1328.8875679999999,1328.8875679999999,1328.8875679999999,1328.8875679999999,1328.8875679999999,1328.8875679999999,1328.8875679999999,1328.8875679999999,1328.8875679999999,1328.8875679999999,1884.1343790589665,1884.1343790589665,1884.1343790589665,1884.1343790589665,1884.1343790589665,1884.1343790589665,1884.1343790589665,1884.1343790589665,1884.1343790589665,1884.1343790589665,1884.1343790589665,1884.1343790589665,16437.51469173783,16437.51469173783,16437.51469173783,16437.51469173783,16437.51469173783,16437.51469173783,16437.51469173783,16437.51469173783,16437.51469173783,16437.51469173783,16437.51469173783,16437.51469173783,197250.17630085396,null,null,"Borracheiro",{"$f":"'Plan2 R$ Pessoal'!D30","v":9.852216748768473E-3},2.222222222222223E-2,{"$f":"AW56*$AV41","v":9.852216748768473E-3},9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,null,null,"Borracheiro",9.852216748768473E-3,2.222222222222223E-2,{"$f":"BN56*$BM41","v":9.852216748768473E-3},9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,null,null,"Borracheiro",668,668,668,668,668,668,668,668,668,668,668,668]
[null,"Comprador/Almoxarife",{"$f":"'Plan2 R$ Pessoal'!F31","v":1443.3266720000001},{"$f":"'Plan2 R$ Pessoal'!H31/'Plan2 R$ Pessoal'!E31","v":7.2166333600000003},0.41077441111111102,613.48199999999997,{"$f":"$C42*G22","v":1443.3266720000001},1443.3266720000001,1443.3266720000001,1443.3266720000001,1443.3266720000001,1443.3266720000001,1443.3266720000001,1443.3266720000001,1443.3266720000001,1443.3266720000001,1443.3266720000001,1443.3266720000001,2046.3893774104185,2046.3893774104185,2046.3893774104185,2046.3893774104185,2046.3893774104185,2046.3893774104185,2046.3893774104185,2046.3893774104185,2046.3893774104185,2046.3893774104185,2046.3893774104185,2046.3893774104185,8752.680197586993,8752.680197586993,8752.680197586993,8752.680197586993,8752.680197586993,8752.680197586993,8752.680197586993,8752.680197586993,8752.680197586993,8752.680197586993,8752.680197586993,8752.680197586993,105032.16237104389,null,null,"Comprador/Almoxarife",{"$f":"'Plan2 R$ Pessoal'!D31","v":4.9261083743842365E-3},1.1111111111111115E-2,{"$f":"AW56*$AV42","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Comprador/Almoxarife",4.9261083743842365E-3,1.1111111111111115E-2,{"$f":"BN56*$BM42","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Comprador/Almoxarife",668,668,668,668,668,668,668,668,668,668,668,668]
[null,"Controlador de Manut.",{"$f":"'Plan2 R$ Pessoal'!F32","v":2610.9766400000003},{"$f":"'Plan2 R$ Pessoal'!H32/'Plan2 R$ Pessoal'!E32","v":13.054883200000001},0.41077441111111102,613.48199999999997,{"$f":"$C43*G22","v":2610.9766400000003},2610.9766400000003,2610.9766400000003,2610.9766400000003,2610.9766400000003,2610.9766400000003,2610.9766400000003,2610.9766400000003,2610.9766400000003,2610.9766400000003,2610.9766400000003,2610.9766400000003,3701.9165268794718,3701.9165268794718,3701.9165268794718,3701.9165268794718,3701.9165268794718,3701.9165268794718,3701.9165268794718,3701.9165268794718,3701.9165268794718,3701.9165268794718,3701.9165268794718,3701.9165268794718,28400.849418280661,28400.849418280661,28400.849418280661,28400.849418280661,28400.849418280661,28400.849418280661,28400.849418280661,28400.849418280661,28400.849418280661,28400.849418280661,28400.849418280661,28400.849418280661,340810.19301936781,null,null,"Controlador de Manut.",{"$f":"'Plan2 R$ Pessoal'!D32","v":9.852216748768473E-3},2.222222222222223E-2,{"$f":"AW56*$AV43","v":9.852216748768473E-3},9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,null,null,"Controlador de Manut.",9.852216748768473E-3,2.222222222222223E-2,{"$f":"BN56*$BM43","v":9.852216748768473E-3},9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,null,null,"Controlador de Manut.",668,668,668,668,668,668,668,668,668,668,668,668]
[null,"Eletricista (A e B)",{"$f":"'Plan2 R$ Pessoal'!F33","v":1683.7839999999999},{"$f":"'Plan2 R$ Pessoal'!H33/'Plan2 R$ Pessoal'!E33","v":8.41892},0.41077441111111102,613.48199999999997,{"$f":"$C44*G22","v":1683.7839999999999},1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,2387.3165779435021,2387.3165779435021,2387.3165779435021,2387.3165779435021,2387.3165779435021,2387.3165779435021,2387.3165779435021,2387.3165779435021,2387.3165779435021,2387.3165779435021,2387.3165779435021,2387.3165779435021,39498.196060418908,39498.196060418908,39498.196060418908,39498.196060418908,39498.196060418908,39498.196060418908,39498.196060418908,39498.196060418908,39498.196060418908,39498.196060418908,39498.196060418908,39498.196060418908,473978.3527250269,null,null,"Eletricista (A e B)",{"$f":"'Plan2 R$ Pessoal'!D33","v":1.9704433497536946E-2},4.444444444444446E-2,{"$f":"AW56*$AV44","v":1.9704433497536946E-2},1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,null,null,"Eletricista (A e B)",1.9704433497536946E-2,4.444444444444446E-2,{"$f":"BN56*$BM44","v":1.9704433497536946E-2},1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,null,null,"Eletricista (A e B)",668,668,668,668,668,668,668,668,668,668,668,668]
[null,"Eletrônico",{"$f":"'Plan2 R$ Pessoal'!F34","v":1683.7839999999999},{"$f":"'Plan2 R$ Pessoal'!H34/'Plan2 R$ Pessoal'!E34","v":8.41892},0.41077441111111102,613.48199999999997,{"$f":"$C45*G22","v":1683.7839999999999},1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,2387.3165779435021,2387.3165779435021,2387.3165779435021,2387.3165779435021,2387.3165779435021,2387.3165779435021,2387.3165779435021,2387.3165779435021,2387.3165779435021,2387.3165779435021,2387.3165779435021,2387.3165779435021,19749.098030209454,19749.098030209454,19749.098030209454,19749.098030209454,19749.098030209454,19749.098030209454,19749.098030209454,19749.098030209454,19749.098030209454,19749.098030209454,19749.098030209454,19749.098030209454,236989.17636251345,null,null,"Eletrônico",{"$f":"'Plan2 R$ Pessoal'!D34","v":9.852216748768473E-3},2.222222222222223E-2,{"$f":"AW56*$AV45","v":9.852216748768473E-3},9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,null,null,"Eletrônico",9.852216748768473E-3,2.222222222222223E-2,{"$f":"BN56*$BM45","v":9.852216748768473E-3},9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,null,null,"Eletrônico",{"$f":"CC44","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Funileiro (A e B)",{"$f":"'Plan2 R$ Pessoal'!F35","v":1477.9345759999999},{"$f":"'Plan2 R$ Pessoal'!H35/'Plan2 R$ Pessoal'!E35","v":7.38967288},0.41077441111111102,613.48199999999997,{"$f":"$C46*G22","v":1477.9345759999999},1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,2095.4574425227352,2095.4574425227352,2095.4574425227352,2095.4574425227352,2095.4574425227352,2095.4574425227352,2095.4574425227352,2095.4574425227352,2095.4574425227352,2095.4574425227352,2095.4574425227352,2095.4574425227352,35656.582218821422,35656.582218821422,35656.582218821422,35656.582218821422,35656.582218821422,35656.582218821422,35656.582218821422,35656.582218821422,35656.582218821422,35656.582218821422,35656.582218821422,35656.582218821422,427878.98662585695,null,null,"Funileiro (A e B)",{"$f":"'Plan2 R$ Pessoal'!D35","v":1.9704433497536946E-2},4.444444444444446E-2,{"$f":"AW56*$AV46","v":1.9704433497536946E-2},1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,null,null,"Funileiro (A e B)",1.9704433497536946E-2,4.444444444444446E-2,{"$f":"BN56*$BM46","v":1.9704433497536946E-2},1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,null,null,"Funileiro (A e B)",668,668,668,668,668,668,668,668,668,668,668,668]
[null,"Chefe de Manutenção",{"$f":"'Plan2 R$ Pessoal'!F36","v":3314.57},{"$f":"'Plan2 R$ Pessoal'!H36/'Plan2 R$ Pessoal'!E36","v":16.572850000000003},0.41077441111111102,613.48199999999997,{"$f":"$C47*G22","v":3314.57},3314.57,3314.57,3314.57,3314.57,3314.57,3314.57,3314.57,3314.57,3314.57,3314.57,3314.57,4699.4910925357381,4699.4910925357381,4699.4910925357381,4699.4910925357381,4699.4910925357381,4699.4910925357381,4699.4910925357381,4699.4910925357381,4699.4910925357381,4699.4910925357381,4699.4910925357381,4699.4910925357381,17483.083871004299,17483.083871004299,17483.083871004299,17483.083871004299,17483.083871004299,17483.083871004299,17483.083871004299,17483.083871004299,17483.083871004299,17483.083871004299,17483.083871004299,17483.083871004299,209797.00645205154,null,null,"Chefe de Manutenção",{"$f":"'Plan2 R$ Pessoal'!D36","v":4.9261083743842365E-3},1.1111111111111115E-2,{"$f":"AW56*$AV47","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Chefe de Manutenção",4.9261083743842365E-3,1.1111111111111115E-2,{"$f":"BN56*$BM47","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Chefe de Manutenção",668,668,668,668,668,668,668,668,668,668,668,668]
[null,"Lavador",{"$f":"'Plan2 R$ Pessoal'!F37","v":811.75399999999991},{"$f":"'Plan2 R$ Pessoal'!H37/'Plan2 R$ Pessoal'!E37","v":4.0587699999999991},0.41077441111111102,613.48199999999997,{"$f":"$C48*G22","v":811.75399999999991},811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,1150.9277801736739,1150.9277801736739,1150.9277801736739,1150.9277801736739,1150.9277801736739,1150.9277801736739,1150.9277801736739,1150.9277801736739,1150.9277801736739,1150.9277801736739,1150.9277801736739,1150.9277801736739,34836.228566187601,34836.228566187601,34836.228566187601,34836.228566187601,34836.228566187601,34836.228566187601,34836.228566187601,34836.228566187601,34836.228566187601,34836.228566187601,34836.228566187601,34836.228566187601,418034.74279425124,null,null,"Lavador",{"$f":"'Plan2 R$ Pessoal'!D37","v":2.9556650246305417E-2},6.666666666666668E-2,{"$f":"AW56*$AV48","v":2.9556650246305414E-2},2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,null,null,"Lavador",2.9556650246305417E-2,6.666666666666668E-2,{"$f":"BN56*$BM48","v":2.9556650246305414E-2},2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,null,null,"Lavador",668,668,668,668,668,668,668,668,668,668,668,668]
[null,"Lubrificador",{"$f":"'Plan2 R$ Pessoal'!F38","v":1251.5052440000002},{"$f":"'Plan2 R$ Pessoal'!H38/'Plan2 R$ Pessoal'!E38","v":6.2575262200000017},0.41077441111111102,613.48199999999997,{"$f":"$C49*G22","v":1251.5052440000002},1251.5052440000002,1251.5052440000002,1251.5052440000002,1251.5052440000002,1251.5052440000002,1251.5052440000002,1251.5052440000002,1251.5052440000002,1251.5052440000002,1251.5052440000002,1251.5052440000002,1774.4195314746003,1774.4195314746003,1774.4195314746003,1774.4195314746003,1774.4195314746003,1774.4195314746003,1774.4195314746003,1774.4195314746003,1774.4195314746003,1774.4195314746003,1774.4195314746003,1774.4195314746003,31430.900946306065,31430.900946306065,31430.900946306065,31430.900946306065,31430.900946306065,31430.900946306065,31430.900946306065,31430.900946306065,31430.900946306065,31430.900946306065,31430.900946306065,31430.900946306065,377170.81135567278,null,null,"Lubrificador",{"$f":"'Plan2 R$ Pessoal'!D38","v":1.9704433497536946E-2},4.444444444444446E-2,{"$f":"AW56*$AV49","v":1.9704433497536946E-2},1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,null,null,"Lubrificador",1.9704433497536946E-2,4.444444444444446E-2,{"$f":"BN56*$BM49","v":1.9704433497536946E-2},1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,null,null,"Lubrificador",668,668,668,668,668,668,668,668,668,668,668,668]
[null,"Manobrista",{"$f":"'Plan2 R$ Pessoal'!F39","v":1662.7655320000001},{"$f":"'Plan2 R$ Pessoal'!H39/'Plan2 R$ Pessoal'!E39","v":8.3138276600000012},0.41077441111111102,613.48199999999997,{"$f":"$C50*G22","v":1662.7655320000001},1662.7655320000001,1662.7655320000001,1662.7655320000001,1662.7655320000001,1662.7655320000001,1662.7655320000001,1662.7655320000001,1662.7655320000001,1662.7655320000001,1662.7655320000001,1662.7655320000001,2357.5159995442691,2357.5159995442691,2357.5159995442691,2357.5159995442691,2357.5159995442691,2357.5159995442691,2357.5159995442691,2357.5159995442691,2357.5159995442691,2357.5159995442691,2357.5159995442691,2357.5159995442691,114059.00366066502,114059.00366066502,114059.00366066502,114059.00366066502,114059.00366066502,114059.00366066502,114059.00366066502,114059.00366066502,114059.00366066502,114059.00366066502,114059.00366066502,114059.00366066502,1368708.0439279806,null,null,"Manobrista",{"$f":"'Plan2 R$ Pessoal'!D39","v":5.7471264367816091E-2},0.12962962962962968,{"$f":"AW56*$AV50","v":5.7471264367816091E-2},5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,null,null,"Manobrista",5.7471264367816091E-2,0.12962962962962968,{"$f":"BN56*$BM50","v":5.7471264367816091E-2},5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,null,null,"Manobrista",668,668,668,668,668,668,668,668,668,668,668,668]
[null,"Mecânico (A, B e C)",{"$f":"'Plan2 R$ Pessoal'!F40","v":1794.943552},{"$f":"'Plan2 R$ Pessoal'!H40/'Plan2 R$ Pessoal'!E40","v":8.974717759999999},0.41077441111111102,613.48199999999997,{"$f":"$C51*G22","v":1794.943552},1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,2544.921734713238,2544.921734713238,2544.921734713238,2544.921734713238,2544.921734713238,2544.921734713238,2544.921734713238,2544.921734713238,2544.921734713238,2544.921734713238,2544.921734713238,2544.921734713238,86609.75758573247,86609.75758573247,86609.75758573247,86609.75758573247,86609.75758573247,86609.75758573247,86609.75758573247,86609.75758573247,86609.75758573247,86609.75758573247,86609.75758573247,86609.75758573247,1039317.0910287899,null,null,"Mecânico (A, B e C)",{"$f":"'Plan2 R$ Pessoal'!D40","v":4.1050903119868636E-2},9.2592592592592615E-2,{"$f":"AW56*$AV51","v":4.1050903119868636E-2},4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,null,null,"Mecânico (A, B e C)",4.1050903119868636E-2,9.2592592592592615E-2,{"$f":"BN56*$BM51","v":4.1050903119868636E-2},4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,null,null,"Mecânico (A, B e C)",668,668,668,668,668,668,668,668,668,668,668,668]
[null,"Mecânico de Revisão",{"$f":"'Plan2 R$ Pessoal'!F41","v":1794.943552},{"$f":"'Plan2 R$ Pessoal'!H41/'Plan2 R$ Pessoal'!E41","v":8.974717759999999},0.41077441111111102,613.48199999999997,{"$f":"$C52*G22","v":1794.943552},1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,2544.921734713238,2544.921734713238,2544.921734713238,2544.921734713238,2544.921734713238,2544.921734713238,2544.921734713238,2544.921734713238,2544.921734713238,2544.921734713238,2544.921734713238,2544.921734713238,31179.51273086368,31179.51273086368,31179.51273086368,31179.51273086368,31179.51273086368,31179.51273086368,31179.51273086368,31179.51273086368,31179.51273086368,31179.51273086368,31179.51273086368,31179.51273086368,374154.15277036419,null,null,"Mecânico de Revisão",{"$f":"'Plan2 R$ Pessoal'!D41","v":1.4778325123152709E-2},3.333333333333334E-2,{"$f":"AW56*$AV52","v":1.4778325123152707E-2},1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,null,null,"Mecânico de Revisão",1.4778325123152709E-2,3.333333333333334E-2,{"$f":"BN56*$BM52","v":1.4778325123152707E-2},1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,null,null,"Mecânico de Revisão",668,668,668,668,668,668,668,668,668,668,668,668]
[null,"Mecânico Montador",{"$f":"'Plan2 R$ Pessoal'!F42","v":1794.943552},{"$f":"'Plan2 R$ Pessoal'!H42/'Plan2 R$ Pessoal'!E42","v":8.9747177600000008},0.41077441111111102,613.48199999999997,{"$f":"$C53*G22","v":1794.943552},1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,2544.921734713238,2544.921734713238,2544.921734713238,2544.921734713238,2544.921734713238,2544.921734713238,2544.921734713238,2544.921734713238,2544.921734713238,2544.921734713238,2544.921734713238,2544.921734713238,20786.341820575792,20786.341820575792,20786.341820575792,20786.341820575792,20786.341820575792,20786.341820575792,20786.341820575792,20786.341820575792,20786.341820575792,20786.341820575792,20786.341820575792,20786.341820575792,249436.1018469095,null,null,"Mecânico Montador",{"$f":"'Plan2 R$ Pessoal'!D42","v":9.852216748768473E-3},2.222222222222223E-2,{"$f":"AW56*$AV53","v":9.852216748768473E-3},9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,null,null,"Mecânico Montador",9.852216748768473E-3,2.222222222222223E-2,{"$f":"BN56*$BM53","v":9.852216748768473E-3},9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,null,null,"Mecânico Montador",668,668,668,668,668,668,668,668,668,668,668,668]
[null,"Moleiro",{"$f":"'Plan2 R$ Pessoal'!F43","v":1313.255756},{"$f":"'Plan2 R$ Pessoal'!H43/'Plan2 R$ Pessoal'!E43","v":6.5662787800000002},0.41077441111111102,613.48199999999997,{"$f":"$C54*G22","v":1313.255756},1313.255756,1313.255756,1313.255756,1313.255756,1313.255756,1313.255756,1313.255756,1313.255756,1313.255756,1313.255756,1313.255756,1861.9711538882225,1861.9711538882225,1861.9711538882225,1861.9711538882225,1861.9711538882225,1861.9711538882225,1861.9711538882225,1861.9711538882225,1861.9711538882225,1861.9711538882225,1861.9711538882225,1861.9711538882225,32583.304567435123,32583.304567435123,32583.304567435123,32583.304567435123,32583.304567435123,32583.304567435123,32583.304567435123,32583.304567435123,32583.304567435123,32583.304567435123,32583.304567435123,32583.304567435123,390999.65480922145,null,null,"Moleiro",{"$f":"'Plan2 R$ Pessoal'!D43","v":1.9704433497536946E-2},4.444444444444446E-2,{"$f":"AW56*$AV54","v":1.9704433497536946E-2},1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,null,null,"Moleiro",1.9704433497536946E-2,4.444444444444446E-2,{"$f":"BN56*$BM54","v":1.9704433497536946E-2},1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,null,null,"Moleiro",668,668,668,668,668,668,668,668,668,668,668,668]
[null,"Pintor",{"$f":"'Plan2 R$ Pessoal'!F44","v":1477.9345759999999},{"$f":"'Plan2 R$ Pessoal'!H44/'Plan2 R$ Pessoal'!E44","v":7.38967288},0.41077441111111102,613.48199999999997,{"$f":"$C55*G22","v":1477.9345759999999},{"$f":"$C55*H22","v":1477.9345759999999},1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,2095.4574425227352,2095.4574425227352,2095.4574425227352,2095.4574425227352,2095.4574425227352,2095.4574425227352,2095.4574425227352,2095.4574425227352,2095.4574425227352,2095.4574425227352,2095.4574425227352,2095.4574425227352,35656.582218821422,35656.582218821422,35656.582218821422,35656.582218821422,35656.582218821422,35656.582218821422,35656.582218821422,35656.582218821422,35656.582218821422,35656.582218821422,35656.582218821422,35656.582218821422,427878.98662585695,null,null,"Pintor",{"$f":"'Plan2 R$ Pessoal'!D44","v":1.9704433497536946E-2},4.444444444444446E-2,{"$f":"AW56*$AV55","v":1.9704433497536946E-2},1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,null,null,"Pintor",1.9704433497536946E-2,4.444444444444446E-2,{"$f":"BN56*$BM55","v":1.9704433497536946E-2},1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,null,null,"Pintor",668,668,668,668,668,668,668,668,668,668,668,668]
[null,"Sub-total manutenção",null,null,null,null,{"$f":"SUM(G36:G55)","v":30537.461740000002},{"$f":"SUM(H36:H55)","v":30537.461740000002},30537.461740000002,30537.461740000002,30537.461740000002,30537.461740000002,30537.461740000002,30537.461740000002,30537.461740000002,30537.461740000002,30537.461740000002,30537.461740000002,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE36:AE55)","v":755763.91022738873},{"$f":"SUM(AF36:AF55)","v":755763.91022738873},755763.91022738873,755763.91022738873,755763.91022738873,755763.91022738873,755763.91022738873,755763.91022738873,755763.91022738873,755763.91022738873,755763.91022738873,755763.91022738873,{"$f":"SUM(AQ36:AQ55)","v":9069166.9227286652},null,null,"Sub-total manutenção",{"$f":"SUM(AU36:AU55)","v":0.44334975369458113},{"$f":"SUM(AV36:AV55)","v":1.0000000000000004},{"$f":"'FU Resumo'!$F126","v":0.44334975369458113},{"$f":"'FU Resumo'!$F127","v":0.44334975369458113},{"$f":"'FU Resumo'!$F128","v":0.44334975369458113},{"$f":"'FU Resumo'!$F129","v":0.44334975369458113},{"$f":"'FU Resumo'!$F130","v":0.44334975369458113},{"$f":"'FU Resumo'!$F131","v":0.44334975369458113},{"$f":"'FU Resumo'!$F132","v":0.44334975369458113},{"$f":"'FU Resumo'!$F133","v":0.44334975369458113},{"$f":"'FU Resumo'!$F134","v":0.44334975369458113},{"$f":"'FU Resumo'!$F135","v":0.44334975369458113},{"$f":"'FU Resumo'!$F136","v":0.44334975369458113},{"$f":"'FU Resumo'!$F137","v":0.44334975369458113},null,null,"Sub-total manutenção",{"$f":"SUM(BL36:BL55)","v":0.44334975369458113},{"$f":"SUM(BM36:BM55)","v":1.0000000000000004},{"$f":"'FU Resumo'!$L126","v":0.44334975369458113},{"$f":"'FU Resumo'!$L127","v":0.44334975369458113},{"$f":"'FU Resumo'!$L128","v":0.44334975369458113},{"$f":"'FU Resumo'!$L129","v":0.44334975369458113},{"$f":"'FU Resumo'!$L130","v":0.44334975369458113},{"$f":"'FU Resumo'!$L131","v":0.44334975369458113},{"$f":"'FU Resumo'!$L132","v":0.44334975369458113},{"$f":"'FU Resumo'!$L133","v":0.44334975369458113},{"$f":"'FU Resumo'!$L134","v":0.44334975369458113},{"$f":"'FU Resumo'!$L135","v":0.44334975369458113},{"$f":"'FU Resumo'!$L136","v":0.44334975369458113},{"$f":"'FU Resumo'!$L137","v":0.44334975369458113},null,null,"Sub-total manutenção",668,668,668,668,668,668,668,668,668,668,668,668]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Pessoal de Operação",{"$f":"AE22+AE35+AE56","v":7992225.1966492748},{"$f":"AF22+AF35+AF56","v":7982482.6108021131},8038989.6087156618,8111084.7439846741,8331591.9369921498,8347327.7060146434,8117806.317827153,7952053.2676728033,7952053.2676728033,7952053.2676728033,7952053.2676728033,{"$f":"AP22+AP35+AP56","v":7952053.2676728033},{"$f":"AQ22+AQ35+AQ56","v":96681774.459349692}]
[]
["Administração - Composição do Custo Unitário Por Função",null,null,null,null,{"$f":"F24","v":"ANO 11"},"SALÁRIO BASE COM QUINQUÊNIO",null,null,null,null,null,null,null,null,null,null,null,"SALÁRIO COM QUINQUÊNIO + H.EXTRA e AD.NOTURNO + ENCARGOS SOCIAIS",null,null,null,null,null,null,null,null,null,null,null,"Administração - Composição de Custo Total Mensal",null,null,null,null,null,null,null,null,null,null,null,"R$"]
["Funções","Cargo","Salário","Hs Extras","Enc.",{"$f":"F25","v":"Benefícios"},{"$f":"G25","v":"2023-07-01"},{"$f":"DATE(YEAR(G60),MONTH(G60)+1,DAY(G60))","v":"2023-08-01"},{"$f":"DATE(YEAR(H60),MONTH(H60)+1,DAY(H60))","v":"2023-09-01"},{"$f":"DATE(YEAR(I60),MONTH(I60)+1,DAY(I60))","v":"2023-10-01"},{"$f":"DATE(YEAR(J60),MONTH(J60)+1,DAY(J60))","v":"2023-11-01"},{"$f":"DATE(YEAR(K60),MONTH(K60)+1,DAY(K60))","v":"2023-12-01"},{"$f":"DATE(YEAR(L60),MONTH(L60)+1,DAY(L60))","v":"2024-01-01"},{"$f":"DATE(YEAR(M60),MONTH(M60)+1,DAY(M60))","v":"2024-02-01"},{"$f":"DATE(YEAR(N60),MONTH(N60)+1,DAY(N60))","v":"2024-03-01"},{"$f":"DATE(YEAR(O60),MONTH(O60)+1,DAY(O60))","v":"2024-04-01"},{"$f":"DATE(YEAR(P60),MONTH(P60)+1,DAY(P60))","v":"2024-05-01"},{"$f":"DATE(YEAR(Q60),MONTH(Q60)+1,DAY(Q60))","v":"2024-06-01"},{"$f":"G60","v":"2023-07-01"},{"$f":"DATE(YEAR(S60),MONTH(S60)+1,DAY(S60))","v":"2023-08-01"},{"$f":"DATE(YEAR(T60),MONTH(T60)+1,DAY(T60))","v":"2023-09-01"},{"$f":"DATE(YEAR(U60),MONTH(U60)+1,DAY(U60))","v":"2023-10-01"},{"$f":"DATE(YEAR(V60),MONTH(V60)+1,DAY(V60))","v":"2023-11-01"},{"$f":"DATE(YEAR(W60),MONTH(W60)+1,DAY(W60))","v":"2023-12-01"},{"$f":"DATE(YEAR(X60),MONTH(X60)+1,DAY(X60))","v":"2024-01-01"},{"$f":"DATE(YEAR(Y60),MONTH(Y60)+1,DAY(Y60))","v":"2024-02-01"},{"$f":"DATE(YEAR(Z60),MONTH(Z60)+1,DAY(Z60))","v":"2024-03-01"},{"$f":"DATE(YEAR(AA60),MONTH(AA60)+1,DAY(AA60))","v":"2024-04-01"},{"$f":"DATE(YEAR(AB60),MONTH(AB60)+1,DAY(AB60))","v":"2024-05-01"},{"$f":"DATE(YEAR(AC60),MONTH(AC60)+1,DAY(AC60))","v":"2024-06-01"},{"$f":"AE3","v":"2023-07-01"},{"$f":"DATE(YEAR(AE60),MONTH(AE60)+1,DAY(AE60))","v":"2023-08-01"},"2023-09-01","2023-10-01","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","Total",null,"Fator Utilização Mensal",null,null,null,"FU FOLHA DE PAGAMENTO",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BJ25","v":"ANO 11"},"FU Benefícios",null,null,"FU FÍSICO PARA CÁLCULOS DOS BENEFÍCIOS",null,null,null,null,null,null,null,null,null,null,null,null,"Frota Mensal",null,{"$f":"CC25","v":"ANO 11"}]
[null,null,"base","e Adic.","Soc.",{"$f":"F26","v":"R$ por"},"R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","Durante o",null,"Funções","Cargo","FU",null,{"$f":"AE60","v":"2023-07-01"},"2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01",null,"Funções","Cargo","FU",null,{"$f":"AW61","v":"2023-07-01"},"2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01",null,"Funções","Cargo",{"$f":"AW61","v":"2023-07-01"},"2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01"]
[null,null,"(R$/mês)","Not.","%",{"$f":"F27","v":"mês"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AQ27","v":"ANO 11"},null,null,null,"Licitação",null,"FU","FU","FU","FU","FU","FU","FU","FU","FU","FU","FU","FU",null,null,null,"Licitação",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota"]
["Administração","Gerente Adm. Financeiro",{"$f":"'Plan4 R$ Pessoal'!F8","v":4078.17},0,{"$f":"E55","v":0.41077441111111102},{"$f":"F55","v":613.48199999999997},{"$f":"$C63*G22","v":4078.17},4078.17,4078.17,4078.17,4078.17,4078.17,4078.17,4078.17,4078.17,4078.17,4078.17,4078.17,{"$f":"((G63+$D63)*($E63/100*100+1))","v":5753.3778801609997},{"$f":"((H63+$D63)*($E63/100*100+1))","v":5753.3778801609997},{"$f":"((I63+$D63)*($E63/100*100+1))","v":5753.3778801609997},{"$f":"((J63+$D63)*($E63/100*100+1))","v":5753.3778801609997},{"$f":"((K63+$D63)*($E63/100*100+1))","v":5753.3778801609997},{"$f":"((L63+$D63)*($E63/100*100+1))","v":5753.3778801609997},{"$f":"((M63+$D63)*($E63/100*100+1))","v":5753.3778801609997},{"$f":"((N63+$D63)*($E63/100*100+1))","v":5753.3778801609997},{"$f":"((O63+$D63)*($E63/100*100+1))","v":5753.3778801609997},{"$f":"((P63+$D63)*($E63/100*100+1))","v":5753.3778801609997},{"$f":"((Q63+$D63)*($E63/100*100+1))","v":5753.3778801609997},{"$f":"((R63+$D63)*($E63/100*100+1))","v":5753.3778801609997},{"$f":"(S63*AW63*CC63)+($F63*BN63*CC63)","v":6983.6821017201109},{"$f":"(T63*AX63*CD63)+($F63*BO63*CD63)","v":6983.6821017201109},{"$f":"(U63*AY63*CE63)+($F63*BP63*CE63)","v":6983.6821017201109},{"$f":"(V63*AZ63*CF63)+($F63*BQ63*CF63)","v":6983.6821017201109},{"$f":"(W63*BA63*CG63)+($F63*BR63*CG63)","v":6983.6821017201109},{"$f":"(X63*BB63*CH63)+($F63*BS63*CH63)","v":6983.6821017201109},{"$f":"(Y63*BC63*CI63)+($F63*BT63*CI63)","v":6983.6821017201109},{"$f":"(Z63*BD63*CJ63)+($F63*BU63*CJ63)","v":6983.6821017201109},{"$f":"(AA63*BE63*CK63)+($F63*BV63*CK63)","v":6983.6821017201109},{"$f":"(AB63*BF63*CL63)+($F63*BW63*CL63)","v":6983.6821017201109},{"$f":"(AC63*BG63*CM63)+($F63*BX63*CM63)","v":6983.6821017201109},{"$f":"(AD63*BH63*CN63)+($F63*BY63*CN63)","v":6983.6821017201109},{"$f":"SUM(AE63:AP63)","v":83804.185220641361},null,"Administração",{"$f":"B63","v":"Gerente Adm. Financeiro"},{"$f":"'Plan4 R$ Pessoal'!D8","v":1.6420361247947454E-3},{"$f":"AU63/$AU$88","v":2.7027027027027035E-2},{"$f":"AW88*$AV63","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,"Administração",{"$f":"AT63","v":"Gerente Adm. Financeiro"},{"$f":"AU63","v":1.6420361247947454E-3},{"$f":"BL63/$BL$88","v":2.7027027027027035E-2},{"$f":"BN88*$BM63","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,"Administração",{"$f":"AT63","v":"Gerente Adm. Financeiro"},{"$f":"CC56","v":668},{"$f":"CD56","v":668},668,668,668,668,668,668,668,668,668,668]
[null,"Gerente de Operação",{"$f":"'Plan4 R$ Pessoal'!F9","v":4078.17},0,{"$f":"E63","v":0.41077441111111102},{"$f":"F63","v":613.48199999999997},{"$f":"$C64*G22","v":4078.17},4078.17,4078.17,4078.17,4078.17,4078.17,4078.17,4078.17,4078.17,4078.17,4078.17,4078.17,5753.3778801609997,5753.3778801609997,5753.3778801609997,5753.3778801609997,5753.3778801609997,5753.3778801609997,5753.3778801609997,5753.3778801609997,5753.3778801609997,5753.3778801609997,5753.3778801609997,5753.3778801609997,6983.6821017201109,6983.6821017201109,6983.6821017201109,6983.6821017201109,6983.6821017201109,6983.6821017201109,6983.6821017201109,6983.6821017201109,6983.6821017201109,6983.6821017201109,6983.6821017201109,6983.6821017201109,83804.185220641361,null,null,"Gerente de Operação",{"$f":"'Plan4 R$ Pessoal'!D9","v":1.6420361247947454E-3},{"$f":"AU64/$AU$88","v":2.7027027027027035E-2},{"$f":"AW88*$AV64","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Gerente de Operação",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"BN88*$BM64","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Gerente de Operação",{"$f":"CC63","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Controle de Manutenção",{"$f":"'Plan4 R$ Pessoal'!F10","v":2578.17},0,0.41077441111111102,613.48199999999997,{"$f":"$C65*G22","v":2578.17},2578.17,2578.17,2578.17,2578.17,2578.17,2578.17,2578.17,2578.17,2578.17,2578.17,2578.17,3637.2162634943329,3637.2162634943329,3637.2162634943329,3637.2162634943329,3637.2162634943329,3637.2162634943329,3637.2162634943329,3637.2162634943329,3637.2162634943329,3637.2162634943329,3637.2162634943329,3637.2162634943329,4662.506469645672,4662.506469645672,4662.506469645672,4662.506469645672,4662.506469645672,4662.506469645672,4662.506469645672,4662.506469645672,4662.506469645672,4662.506469645672,4662.506469645672,4662.506469645672,{"$f":"SUM(AE65:AP65)","v":55950.07763574805},null,null,"Controle de Manutenção",{"$f":"'Plan4 R$ Pessoal'!D10","v":1.6420361247947454E-3},2.7027027027027035E-2,{"$f":"AW88*$AV65","v":1.6420361247947454E-3},{"$f":"AX88*$AV65","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Controle de Manutenção",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"BN88*$BM65","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Controle de Manutenção",668,668,668,668,668,668,668,668,668,668,668,668]
[null,"Auxiliar de Contabilidade",{"$f":"'Plan4 R$ Pessoal'!F11","v":978.17},0,0.41077441111111102,613.48199999999997,{"$f":"$C66*G22","v":978.17},978.17,978.17,978.17,978.17,978.17,978.17,978.17,978.17,978.17,978.17,978.17,1379.9772057165553,1379.9772057165553,1379.9772057165553,1379.9772057165553,1379.9772057165553,1379.9772057165553,1379.9772057165553,1379.9772057165553,1379.9772057165553,1379.9772057165553,1379.9772057165553,1379.9772057165553,2186.5857954329376,2186.5857954329376,2186.5857954329376,2186.5857954329376,2186.5857954329376,2186.5857954329376,2186.5857954329376,2186.5857954329376,2186.5857954329376,2186.5857954329376,2186.5857954329376,2186.5857954329376,26239.029545195244,null,null,"Auxiliar de Contabilidade",{"$f":"'Plan4 R$ Pessoal'!D11","v":1.6420361247947454E-3},2.7027027027027035E-2,{"$f":"AW88*$AV66","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Auxiliar de Contabilidade",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"BN88*$BM66","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Auxiliar de Contabilidade",668,668,668,668,668,668,668,668,668,668,668,668]
[null,"Assist. Adm./Financeiro",{"$f":"'Plan4 R$ Pessoal'!F12","v":878.17},0,0.41077441111111102,613.48199999999997,{"$f":"$C67*G22","v":878.17},878.17,878.17,878.17,878.17,878.17,878.17,878.17,878.17,878.17,878.17,878.17,1238.8997646054443,1238.8997646054443,1238.8997646054443,1238.8997646054443,1238.8997646054443,1238.8997646054443,1238.8997646054443,1238.8997646054443,1238.8997646054443,1238.8997646054443,1238.8997646054443,1238.8997646054443,6095.5222598839246,6095.5222598839246,6095.5222598839246,6095.5222598839246,6095.5222598839246,6095.5222598839246,6095.5222598839246,6095.5222598839246,6095.5222598839246,6095.5222598839246,6095.5222598839246,6095.5222598839246,73146.267118607095,null,null,"Assist. Adm./Financeiro",{"$f":"'Plan4 R$ Pessoal'!D12","v":4.9261083743842365E-3},8.1081081081081113E-2,{"$f":"AW88*$AV67","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Assist. Adm./Financeiro",4.9261083743842365E-3,8.1081081081081113E-2,{"$f":"BN88*$BM67","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Assist. Adm./Financeiro",668,668,668,668,668,668,668,668,668,668,668,668]
[null,"Contador",{"$f":"'Plan4 R$ Pessoal'!F13","v":2278.17},0,0.41077441111111102,613.48199999999997,{"$f":"$C68*G22","v":2278.17},2278.17,2278.17,2278.17,2278.17,2278.17,2278.17,2278.17,2278.17,2278.17,2278.17,2278.17,3213.9839401609997,3213.9839401609997,3213.9839401609997,3213.9839401609997,3213.9839401609997,3213.9839401609997,3213.9839401609997,3213.9839401609997,3213.9839401609997,3213.9839401609997,3213.9839401609997,3213.9839401609997,4198.2713432307846,4198.2713432307846,4198.2713432307846,4198.2713432307846,4198.2713432307846,4198.2713432307846,4198.2713432307846,4198.2713432307846,4198.2713432307846,4198.2713432307846,4198.2713432307846,4198.2713432307846,50379.25611876943,null,null,"Contador",{"$f":"'Plan4 R$ Pessoal'!D13","v":1.6420361247947454E-3},2.7027027027027035E-2,{"$f":"AW88*$AV68","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Contador",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"BN88*$BM68","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Contador",668,668,668,668,668,668,668,668,668,668,668,668]
[null,"Auxiliar Adm./Financ.",{"$f":"'Plan4 R$ Pessoal'!F14","v":798.17},0,0.41077441111111102,613.48199999999997,{"$f":"$C69*G22","v":798.17},798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,1126.0378117165553,1126.0378117165553,1126.0378117165553,1126.0378117165553,1126.0378117165553,1126.0378117165553,1126.0378117165553,1126.0378117165553,1126.0378117165553,1126.0378117165553,1126.0378117165553,1126.0378117165553,5724.1341587520146,5724.1341587520146,5724.1341587520146,5724.1341587520146,5724.1341587520146,5724.1341587520146,5724.1341587520146,5724.1341587520146,5724.1341587520146,5724.1341587520146,5724.1341587520146,5724.1341587520146,68689.609905024176,null,null,"Auxiliar Adm./Financ.",{"$f":"'Plan4 R$ Pessoal'!D14","v":4.9261083743842365E-3},8.1081081081081113E-2,{"$f":"AW88*$AV69","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Auxiliar Adm./Financ.",4.9261083743842365E-3,8.1081081081081113E-2,{"$f":"BN88*$BM69","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Auxiliar Adm./Financ.",668,668,668,668,668,668,668,668,668,668,668,668]
[null,"Secretária Executiva",{"$f":"'Plan4 R$ Pessoal'!F15","v":1578.17},0,0.41077441111111102,613.48199999999997,{"$f":"$C70*G22","v":1578.17},1578.17,1578.17,1578.17,1578.17,1578.17,1578.17,1578.17,1578.17,1578.17,1578.17,1578.17,2226.4418523832219,2226.4418523832219,2226.4418523832219,2226.4418523832219,2226.4418523832219,2226.4418523832219,2226.4418523832219,2226.4418523832219,2226.4418523832219,2226.4418523832219,2226.4418523832219,2226.4418523832219,3115.0560482627129,3115.0560482627129,3115.0560482627129,3115.0560482627129,3115.0560482627129,3115.0560482627129,3115.0560482627129,3115.0560482627129,3115.0560482627129,3115.0560482627129,3115.0560482627129,3115.0560482627129,37380.672579152546,null,null,"Secretária Executiva",{"$f":"'Plan4 R$ Pessoal'!D15","v":1.6420361247947454E-3},2.7027027027027035E-2,{"$f":"AW88*$AV70","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Secretária Executiva",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"BN88*$BM70","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Secretária Executiva",668,668,668,668,668,668,668,668,668,668,668,668]
[null,"Telefonista",{"$f":"'Plan4 R$ Pessoal'!F16","v":798.17},0,0.41077441111111102,613.48199999999997,{"$f":"$C71*G22","v":798.17},798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,1126.0378117165553,1126.0378117165553,1126.0378117165553,1126.0378117165553,1126.0378117165553,1126.0378117165553,1126.0378117165553,1126.0378117165553,1126.0378117165553,1126.0378117165553,1126.0378117165553,1126.0378117165553,3816.0894391680094,3816.0894391680094,3816.0894391680094,3816.0894391680094,3816.0894391680094,3816.0894391680094,3816.0894391680094,3816.0894391680094,3816.0894391680094,3816.0894391680094,3816.0894391680094,3816.0894391680094,45793.073270016117,null,null,"Telefonista",{"$f":"'Plan4 R$ Pessoal'!D16","v":3.2840722495894909E-3},5.4054054054054071E-2,{"$f":"AW88*$AV71","v":3.2840722495894909E-3},3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,null,null,"Telefonista",3.2840722495894909E-3,5.4054054054054071E-2,{"$f":"BN88*$BM71","v":3.2840722495894909E-3},3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,null,null,"Telefonista",668,668,668,668,668,668,668,668,668,668,668,668]
[null,"Aux de serviços gerais",{"$f":"'Plan4 R$ Pessoal'!F17","v":798.17},0,0.41077441111111102,613.48199999999997,{"$f":"$C72*G22","v":798.17},798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,1126.0378117165553,1126.0378117165553,1126.0378117165553,1126.0378117165553,1126.0378117165553,1126.0378117165553,1126.0378117165553,1126.0378117165553,1126.0378117165553,1126.0378117165553,1126.0378117165553,1126.0378117165553,3816.0894391680094,3816.0894391680094,3816.0894391680094,3816.0894391680094,3816.0894391680094,3816.0894391680094,3816.0894391680094,3816.0894391680094,3816.0894391680094,3816.0894391680094,3816.0894391680094,3816.0894391680094,45793.073270016117,null,null,"Aux de serviços gerais",{"$f":"'Plan4 R$ Pessoal'!D17","v":3.2840722495894909E-3},{"$f":"AU72/$AU$88","v":5.4054054054054071E-2},{"$f":"AW88*$AV72","v":3.2840722495894909E-3},3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,null,null,"Aux de serviços gerais",3.2840722495894909E-3,5.4054054054054071E-2,{"$f":"BN88*$BM72","v":3.2840722495894909E-3},3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,null,null,"Aux de serviços gerais",668,668,668,668,668,668,668,668,668,668,668,668]
[null,"Enc.Depto.Pessoal",{"$f":"'Plan4 R$ Pessoal'!F18","v":3278.17},0,0.41077441111111102,613.48199999999997,{"$f":"$C73*G22","v":3278.17},3278.17,3278.17,3278.17,3278.17,3278.17,3278.17,3278.17,3278.17,3278.17,3278.17,3278.17,4624.7583512721103,4624.7583512721103,4624.7583512721103,4624.7583512721103,4624.7583512721103,4624.7583512721103,4624.7583512721103,4624.7583512721103,4624.7583512721103,4624.7583512721103,4624.7583512721103,4624.7583512721103,5745.7217646137433,5745.7217646137433,5745.7217646137433,5745.7217646137433,5745.7217646137433,5745.7217646137433,5745.7217646137433,5745.7217646137433,5745.7217646137433,5745.7217646137433,5745.7217646137433,5745.7217646137433,68948.661175364919,null,null,"Enc.Depto.Pessoal",{"$f":"'Plan4 R$ Pessoal'!D18","v":1.6420361247947454E-3},2.7027027027027035E-2,{"$f":"AW88*$AV73","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Enc.Depto.Pessoal",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"BN88*$BM73","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Enc.Depto.Pessoal",668,668,668,668,668,668,668,668,668,668,668,668]
[null,"Auxiliar Administrativo",{"$f":"'Plan4 R$ Pessoal'!F19","v":848.17},0,0.41077441111111102,613.48199999999997,{"$f":"$C74*G22","v":848.17},848.17,848.17,848.17,848.17,848.17,848.17,848.17,848.17,848.17,848.17,848.17,1196.5765322721109,1196.5765322721109,1196.5765322721109,1196.5765322721109,1196.5765322721109,1196.5765322721109,1196.5765322721109,1196.5765322721109,1196.5765322721109,1196.5765322721109,1196.5765322721109,1196.5765322721109,3970.8344813063054,3970.8344813063054,3970.8344813063054,3970.8344813063054,3970.8344813063054,3970.8344813063054,3970.8344813063054,3970.8344813063054,3970.8344813063054,3970.8344813063054,3970.8344813063054,3970.8344813063054,47650.013775675674,null,null,"Auxiliar Administrativo",{"$f":"'Plan4 R$ Pessoal'!D19","v":3.2840722495894909E-3},5.4054054054054071E-2,{"$f":"AW88*$AV74","v":3.2840722495894909E-3},3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,null,null,"Auxiliar Administrativo",3.2840722495894909E-3,5.4054054054054071E-2,{"$f":"BN88*$BM74","v":3.2840722495894909E-3},3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,null,null,"Auxiliar Administrativo",668,668,668,668,668,668,668,668,668,668,668,668]
[null,"Psicólogo",{"$f":"'Plan4 R$ Pessoal'!F20","v":3078.17},0,0.41077441111111102,613.48199999999997,{"$f":"$C75*G22","v":3078.17},3078.17,3078.17,3078.17,3078.17,3078.17,3078.17,3078.17,3078.17,3078.17,3078.17,3078.17,4342.6034690498882,4342.6034690498882,4342.6034690498882,4342.6034690498882,4342.6034690498882,4342.6034690498882,4342.6034690498882,4342.6034690498882,4342.6034690498882,4342.6034690498882,4342.6034690498882,4342.6034690498882,5436.2316803371514,5436.2316803371514,5436.2316803371514,5436.2316803371514,5436.2316803371514,5436.2316803371514,5436.2316803371514,5436.2316803371514,5436.2316803371514,5436.2316803371514,5436.2316803371514,5436.2316803371514,65234.780164045813,null,null,"Psicólogo",{"$f":"'Plan4 R$ Pessoal'!D20","v":1.6420361247947454E-3},2.7027027027027035E-2,{"$f":"AW88*$AV75","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Psicólogo",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"BN88*$BM75","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Psicólogo",668,668,668,668,668,668,668,668,668,668,668,668]
[null,"Auxiliar Administrativo",{"$f":"'Plan4 R$ Pessoal'!F21","v":778.17},0,0.41077441111111102,613.48199999999997,{"$f":"$C76*G22","v":778.17},778.17,778.17,778.17,778.17,778.17,778.17,778.17,778.17,778.17,778.17,778.17,1097.8223234943332,1097.8223234943332,1097.8223234943332,1097.8223234943332,1097.8223234943332,1097.8223234943332,1097.8223234943332,1097.8223234943332,1097.8223234943332,1097.8223234943332,1097.8223234943332,1097.8223234943332,1877.0957111563457,1877.0957111563457,1877.0957111563457,1877.0957111563457,1877.0957111563457,1877.0957111563457,1877.0957111563457,1877.0957111563457,1877.0957111563457,1877.0957111563457,1877.0957111563457,1877.0957111563457,22525.148533876156,null,null,"Auxiliar Administrativo",{"$f":"'Plan4 R$ Pessoal'!D21","v":1.6420361247947454E-3},2.7027027027027035E-2,{"$f":"AW88*$AV76","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Auxiliar Administrativo",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"BN88*$BM76","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Auxiliar Administrativo",668,668,668,668,668,668,668,668,668,668,668,668]
[null,"Assist.Recrut./Seleção",{"$f":"'Plan4 R$ Pessoal'!F22","v":1078.17},0,0.41077441111111102,613.48199999999997,{"$f":"$C77*G22","v":1078.17},1078.17,1078.17,1078.17,1078.17,1078.17,1078.17,1078.17,1078.17,1078.17,1078.17,1078.17,1521.0546468276666,1521.0546468276666,1521.0546468276666,1521.0546468276666,1521.0546468276666,1521.0546468276666,1521.0546468276666,1521.0546468276666,1521.0546468276666,1521.0546468276666,1521.0546468276666,1521.0546468276666,2341.3308375712331,2341.3308375712331,2341.3308375712331,2341.3308375712331,2341.3308375712331,2341.3308375712331,2341.3308375712331,2341.3308375712331,2341.3308375712331,2341.3308375712331,2341.3308375712331,2341.3308375712331,28095.970050854798,null,null,"Assist.Recrut./Seleção",{"$f":"'Plan4 R$ Pessoal'!D22","v":1.6420361247947454E-3},2.7027027027027035E-2,{"$f":"AW88*$AV77","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Assist.Recrut./Seleção",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"BN88*$BM77","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Assist.Recrut./Seleção",668,668,668,668,668,668,668,668,668,668,668,668]
[null,"Assist.Treinam./Capac.",{"$f":"'Plan4 R$ Pessoal'!F23","v":1078.17},0,0.41077441111111102,613.48199999999997,{"$f":"$C78*G22","v":1078.17},1078.17,1078.17,1078.17,1078.17,1078.17,1078.17,1078.17,1078.17,1078.17,1078.17,1078.17,1521.0546468276666,1521.0546468276666,1521.0546468276666,1521.0546468276666,1521.0546468276666,1521.0546468276666,1521.0546468276666,1521.0546468276666,1521.0546468276666,1521.0546468276666,1521.0546468276666,1521.0546468276666,2341.3308375712331,2341.3308375712331,2341.3308375712331,2341.3308375712331,2341.3308375712331,2341.3308375712331,2341.3308375712331,2341.3308375712331,2341.3308375712331,2341.3308375712331,2341.3308375712331,2341.3308375712331,28095.970050854798,null,null,"Assist.Treinam./Capac.",{"$f":"'Plan4 R$ Pessoal'!D23","v":1.6420361247947454E-3},2.7027027027027035E-2,{"$f":"AW88*$AV78","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Assist.Treinam./Capac.",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"BN88*$BM78","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Assist.Treinam./Capac.",668,668,668,668,668,668,668,668,668,668,668,668]
[null,"Assessor Jurídico",{"$f":"'Plan4 R$ Pessoal'!F24","v":1578.17},0,0.41077441111111102,613.48199999999997,{"$f":"$C79*G22","v":1578.17},1578.17,1578.17,1578.17,1578.17,1578.17,1578.17,1578.17,1578.17,1578.17,1578.17,1578.17,2226.4418523832219,2226.4418523832219,2226.4418523832219,2226.4418523832219,2226.4418523832219,2226.4418523832219,2226.4418523832219,2226.4418523832219,2226.4418523832219,2226.4418523832219,2226.4418523832219,2226.4418523832219,3115.0560482627129,3115.0560482627129,3115.0560482627129,3115.0560482627129,3115.0560482627129,3115.0560482627129,3115.0560482627129,3115.0560482627129,3115.0560482627129,3115.0560482627129,3115.0560482627129,3115.0560482627129,37380.672579152546,null,null,"Assessor Jurídico",{"$f":"'Plan4 R$ Pessoal'!D24","v":1.6420361247947454E-3},2.7027027027027035E-2,{"$f":"AW88*$AV79","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Assessor Jurídico",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"BN88*$BM79","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Assessor Jurídico",668,668,668,668,668,668,668,668,668,668,668,668]
[null,"Auxiliar de Compras",{"$f":"'Plan4 R$ Pessoal'!F25","v":778.17},0,0.41077441111111102,613.48199999999997,{"$f":"$C80*G22","v":778.17},778.17,778.17,778.17,778.17,778.17,778.17,778.17,778.17,778.17,778.17,778.17,1097.8223234943332,1097.8223234943332,1097.8223234943332,1097.8223234943332,1097.8223234943332,1097.8223234943332,1097.8223234943332,1097.8223234943332,1097.8223234943332,1097.8223234943332,1097.8223234943332,1097.8223234943332,1877.0957111563457,1877.0957111563457,1877.0957111563457,1877.0957111563457,1877.0957111563457,1877.0957111563457,1877.0957111563457,1877.0957111563457,1877.0957111563457,1877.0957111563457,1877.0957111563457,1877.0957111563457,22525.148533876156,null,null,"Auxiliar de Compras",{"$f":"'Plan4 R$ Pessoal'!D25","v":1.6420361247947454E-3},2.7027027027027035E-2,{"$f":"AW88*$AV80","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Auxiliar de Compras",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"BN88*$BM80","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Auxiliar de Compras",{"$f":"CC79","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Médico do Trabalho",{"$f":"'Plan4 R$ Pessoal'!F26","v":2778.17},0,0.41077441111111102,613.48199999999997,{"$f":"$C81*G22","v":2778.17},2778.17,2778.17,2778.17,2778.17,2778.17,2778.17,2778.17,2778.17,2778.17,2778.17,2778.17,3919.371145716555,3919.371145716555,3919.371145716555,3919.371145716555,3919.371145716555,3919.371145716555,3919.371145716555,3919.371145716555,3919.371145716555,3919.371145716555,3919.371145716555,3919.371145716555,4971.996553922264,4971.996553922264,4971.996553922264,4971.996553922264,4971.996553922264,4971.996553922264,4971.996553922264,4971.996553922264,4971.996553922264,4971.996553922264,4971.996553922264,4971.996553922264,59663.958647067157,null,null,"Médico do Trabalho",{"$f":"'Plan4 R$ Pessoal'!D26","v":1.6420361247947454E-3},2.7027027027027035E-2,{"$f":"AW88*$AV81","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Médico do Trabalho",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"BN88*$BM81","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Médico do Trabalho",668,668,668,668,668,668,668,668,668,668,668,668]
[null,"Eng. Seg. Trabalho",{"$f":"'Plan4 R$ Pessoal'!F27","v":2778.17},0,0.41077441111111102,613.48199999999997,{"$f":"$C82*G22","v":2778.17},2778.17,2778.17,2778.17,2778.17,2778.17,2778.17,2778.17,2778.17,2778.17,2778.17,2778.17,3919.371145716555,3919.371145716555,3919.371145716555,3919.371145716555,3919.371145716555,3919.371145716555,3919.371145716555,3919.371145716555,3919.371145716555,3919.371145716555,3919.371145716555,3919.371145716555,4971.996553922264,4971.996553922264,4971.996553922264,4971.996553922264,4971.996553922264,4971.996553922264,4971.996553922264,4971.996553922264,4971.996553922264,4971.996553922264,4971.996553922264,4971.996553922264,59663.958647067157,null,null,"Eng. Seg. Trabalho",{"$f":"'Plan4 R$ Pessoal'!D27","v":1.6420361247947454E-3},2.7027027027027035E-2,{"$f":"AW88*$AV82","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Eng. Seg. Trabalho",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"BN88*$BM82","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Eng. Seg. Trabalho",668,668,668,668,668,668,668,668,668,668,668,668]
[null,"Téc. Seg. do Trabalho",{"$f":"'Plan4 R$ Pessoal'!F28","v":2058.17},0,0.41077441111111102,613.48199999999997,{"$f":"$C83*G22","v":2058.17},2058.17,2058.17,2058.17,2058.17,2058.17,2058.17,2058.17,2058.17,2058.17,2058.17,2058.17,2903.613569716555,2903.613569716555,2903.613569716555,2903.613569716555,2903.613569716555,2903.613569716555,2903.613569716555,2903.613569716555,2903.613569716555,2903.613569716555,2903.613569716555,2903.613569716555,3857.8322505265328,3857.8322505265328,3857.8322505265328,3857.8322505265328,3857.8322505265328,3857.8322505265328,3857.8322505265328,3857.8322505265328,3857.8322505265328,3857.8322505265328,3857.8322505265328,3857.8322505265328,{"$f":"SUM(AE83:AP83)","v":46293.987006318384},null,null,"Téc. Seg. do Trabalho",{"$f":"'Plan4 R$ Pessoal'!D28","v":1.6420361247947454E-3},2.7027027027027035E-2,{"$f":"AW88*$AV83","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Téc. Seg. do Trabalho",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"BN88*$BM83","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Téc. Seg. do Trabalho",668,668,668,668,668,668,668,668,668,668,668,668]
[null,"Auxiliar de CPD",{"$f":"'Plan4 R$ Pessoal'!F29","v":1278.17},0,0.41077441111111102,613.48199999999997,{"$f":"$C84*G22","v":1278.17},1278.17,1278.17,1278.17,1278.17,1278.17,1278.17,1278.17,1278.17,1278.17,1278.17,1278.17,1803.2095290498887,1803.2095290498887,1803.2095290498887,1803.2095290498887,1803.2095290498887,1803.2095290498887,1803.2095290498887,1803.2095290498887,1803.2095290498887,1803.2095290498887,1803.2095290498887,1803.2095290498887,2650.820921847825,2650.820921847825,2650.820921847825,2650.820921847825,2650.820921847825,2650.820921847825,2650.820921847825,2650.820921847825,2650.820921847825,2650.820921847825,2650.820921847825,2650.820921847825,31809.851062173908,null,null,"Auxiliar de CPD",{"$f":"'Plan4 R$ Pessoal'!D29","v":1.6420361247947454E-3},2.7027027027027035E-2,{"$f":"AW88*$AV84","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Auxiliar de CPD",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"BN88*$BM84","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Auxiliar de CPD",668,668,668,668,668,668,668,668,668,668,668,668]
[null,"Técnico em Informática",{"$f":"'Plan4 R$ Pessoal'!F30","v":878.17},0,0.41077441111111102,613.48199999999997,{"$f":"$C85*G22","v":878.17},878.17,878.17,878.17,878.17,878.17,878.17,878.17,878.17,878.17,878.17,878.17,1238.8997646054443,1238.8997646054443,1238.8997646054443,1238.8997646054443,1238.8997646054443,1238.8997646054443,1238.8997646054443,1238.8997646054443,1238.8997646054443,1238.8997646054443,1238.8997646054443,1238.8997646054443,2031.8407532946417,2031.8407532946417,2031.8407532946417,2031.8407532946417,2031.8407532946417,2031.8407532946417,2031.8407532946417,2031.8407532946417,2031.8407532946417,2031.8407532946417,2031.8407532946417,2031.8407532946417,24382.089039535698,null,null,"Técnico em Informática",{"$f":"'Plan4 R$ Pessoal'!D30","v":1.6420361247947454E-3},2.7027027027027035E-2,{"$f":"AW88*$AV85","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Técnico em Informática",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"BN88*$BM85","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Técnico em Informática",668,668,668,668,668,668,668,668,668,668,668,668]
[null,"Aux.Monitoramento",{"$f":"'Plan4 R$ Pessoal'!F31","v":808.17},0,0.41077441111111102,613.48199999999997,{"$f":"$C86*G22","v":808.17},808.17,808.17,808.17,808.17,808.17,808.17,808.17,808.17,808.17,808.17,808.17,1140.1455558276664,1140.1455558276664,1140.1455558276664,1140.1455558276664,1140.1455558276664,1140.1455558276664,1140.1455558276664,1140.1455558276664,1140.1455558276664,1140.1455558276664,1140.1455558276664,1140.1455558276664,7694.0768951913369,7694.0768951913369,7694.0768951913369,7694.0768951913369,7694.0768951913369,7694.0768951913369,7694.0768951913369,7694.0768951913369,7694.0768951913369,7694.0768951913369,7694.0768951913369,7694.0768951913369,{"$f":"SUM(AE86:AP86)","v":92328.922742296025},null,null,"Aux.Monitoramento",{"$f":"'Plan4 R$ Pessoal'!D31","v":6.5681444991789817E-3},0.10810810810810814,{"$f":"AW88*$AV86","v":6.5681444991789817E-3},6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,null,null,"Aux.Monitoramento",6.5681444991789817E-3,0.10810810810810814,{"$f":"BN88*$BM86","v":6.5681444991789817E-3},6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,null,null,"Aux.Monitoramento",668,668,668,668,668,668,668,668,668,668,668,668]
[null,"Porteiro",{"$f":"'Plan4 R$ Pessoal'!F32","v":878.17},0,0.41077441111111102,613.48199999999997,{"$f":"$C87*G22","v":878.17},878.17,878.17,878.17,878.17,878.17,878.17,878.17,878.17,878.17,878.17,878.17,1238.8997646054443,1238.8997646054443,1238.8997646054443,1238.8997646054443,1238.8997646054443,1238.8997646054443,1238.8997646054443,1238.8997646054443,1238.8997646054443,1238.8997646054443,1238.8997646054443,1238.8997646054443,6095.5222598839246,6095.5222598839246,6095.5222598839246,6095.5222598839246,6095.5222598839246,6095.5222598839246,6095.5222598839246,6095.5222598839246,6095.5222598839246,6095.5222598839246,6095.5222598839246,6095.5222598839246,{"$f":"SUM(AE87:AP87)","v":73146.267118607095},null,null,"Porteiro",{"$f":"'Plan4 R$ Pessoal'!D32","v":4.9261083743842365E-3},8.1081081081081113E-2,{"$f":"AW88*$AV87","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Porteiro",4.9261083743842365E-3,8.1081081081081113E-2,{"$f":"BN88*$BM87","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Porteiro",668,668,668,668,668,668,668,668,668,668,668,668]
[null,"Totais.........................",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE63:AE87)","v":106560.40241754818},{"$f":"SUM(AF63:AF87)","v":106560.40241754818},{"$f":"SUM(AG63:AG87)","v":106560.40241754818},106560.40241754818,106560.40241754818,106560.40241754818,106560.40241754818,106560.40241754818,106560.40241754818,106560.40241754818,106560.40241754818,106560.40241754818,{"$f":"SUM(AQ63:AQ87)","v":1278724.8290105781},null,null,"Totais.........................",{"$f":"SUM(AU63:AU87)","v":6.0755336617405564E-2},{"$f":"SUM(AV63:AV87)","v":1.0000000000000007},{"$f":"'FU Resumo'!$G126","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G127","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G128","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G129","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G130","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G131","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G132","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G133","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G134","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G135","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G136","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G137","v":6.0755336617405564E-2},null,null,{"$f":"AT88","v":"Totais........................."},{"$f":"SUM(BL63:BL87)","v":6.0755336617405564E-2},{"$f":"BL88/$BL$88","v":1},{"$f":"'FU Resumo'!$M126","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M127","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M128","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M129","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M130","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M131","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M132","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M133","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M134","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M135","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M136","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M137","v":6.0755336617405564E-2},null,null,"Totais.........................",668,668,668,668,668,668,668,668,668,668,668,668]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Jovens Aprendizes da Operação",{"$f":"'R$ Estações'!H120","v":120878.73918787703},{"$f":"'R$ Estações'!H121","v":124555.48280553558},{"$f":"'R$ Estações'!H122","v":123462.89085110104},{"$f":"'R$ Estações'!H123","v":113957.65224725414},{"$f":"'R$ Estações'!H124","v":111866.68615097424},{"$f":"'R$ Estações'!H125","v":156822.45722099193},{"$f":"'R$ Estações'!H126","v":130548.21791630237},{"$f":"'R$ Estações'!H127","v":128354.13022023006},{"$f":"'R$ Estações'!H128","v":129451.17406826622},{"$f":"'R$ Estações'!H129","v":127257.08637219391},{"$f":"'R$ Estações'!H130","v":153586.13872506164},{"$f":"'R$ Estações'!H131","v":130548.21791630237},{"$f":"SUM(AE89:AP89)","v":1551288.8736820905}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Administração",{"$f":"AE88+AE89","v":227439.14160542522},{"$f":"AF88+AF89","v":231115.88522308375},{"$f":"AG88+AG89","v":230023.2932686492},{"$f":"AH88+AH89","v":220518.05466480233},218427.08856852242,263382.85963854007,237108.62033385056,234914.53263777823,236011.57648581441,233817.48878974208,260146.54114260981,237108.62033385056,{"$f":"AQ88+AQ89","v":2830013.7026926689}]
["Planilha 2 - Demonstração do Custo com Pessoal",null,null,null,null,"ANO 12",null,null,{"$f":"F91","v":"ANO 12"},null,null,{"$f":"I91","v":"ANO 12"},null,null,{"$f":"L91","v":"ANO 12"},null,null,{"$f":"O91","v":"ANO 12"},null,null,{"$f":"R91","v":"ANO 12"},null,null,{"$f":"U91","v":"ANO 12"},null,null,{"$f":"X91","v":"ANO 12"},null,null,{"$f":"AA91","v":"ANO 12"},null,null,{"$f":"AD91","v":"ANO 12"},null,null,{"$f":"AG91","v":"ANO 12"},null,null,{"$f":"AJ91","v":"ANO 12"},null,null,{"$f":"AM91","v":"ANO 12"},null,null,{"$f":"AP91","v":"ANO 12"},null,null,{"$f":"AS91","v":"ANO 12"},null,null,{"$f":"AV91","v":"ANO 12"},null,null,{"$f":"AY91","v":"ANO 12"},null,null,{"$f":"BB91","v":"ANO 12"},null,null,{"$f":"BE91","v":"ANO 12"},null,null,{"$f":"BH91","v":"ANO 12"},null,null,{"$f":"BK91","v":"ANO 12"},null,null,{"$f":"BN91","v":"ANO 12"},null,null,{"$f":"BQ91","v":"ANO 12"},null,null,{"$f":"BT91","v":"ANO 12"},null,null,{"$f":"BW91","v":"ANO 12"},null,null,{"$f":"BZ91","v":"ANO 12"},null,null,{"$f":"CC91","v":"ANO 12"},null,null,{"$f":"CF91","v":"ANO 12"},null,null,{"$f":"CI91","v":"ANO 12"}]
["Motoristas e Cobradores - Composição do Custo Unitário Por Função",null,null,null,null,{"$f":"F91","v":"ANO 12"},"SALÁRIO BASE COM QUINQUÊNIO",null,null,null,null,null,null,null,null,null,null,null,"SALÁRIO COM QUINQUÊNIO + H.EXTRA e AD.NOTURNO + ENCARGOS SOCIAIS",null,null,null,null,null,null,null,null,null,null,null,"Motoristas e Cobradores - Composição de Custo Total Mensal",null,null,null,null,null,null,null,null,null,null,null,"R$"]
["Funções","Cargo","Salário","Hs Extras","Enc.","Benefícios","2024-07-01",{"$f":"DATE(YEAR(G93),MONTH(G93)+1,DAY(G93))","v":"2024-08-01"},{"$f":"DATE(YEAR(H93),MONTH(H93)+1,DAY(H93))","v":"2024-09-01"},{"$f":"DATE(YEAR(I93),MONTH(I93)+1,DAY(I93))","v":"2024-10-01"},{"$f":"DATE(YEAR(J93),MONTH(J93)+1,DAY(J93))","v":"2024-11-01"},{"$f":"DATE(YEAR(K93),MONTH(K93)+1,DAY(K93))","v":"2024-12-01"},{"$f":"DATE(YEAR(L93),MONTH(L93)+1,DAY(L93))","v":"2025-01-01"},{"$f":"DATE(YEAR(M93),MONTH(M93)+1,DAY(M93))","v":"2025-02-01"},{"$f":"DATE(YEAR(N93),MONTH(N93)+1,DAY(N93))","v":"2025-03-01"},{"$f":"DATE(YEAR(O93),MONTH(O93)+1,DAY(O93))","v":"2025-04-01"},{"$f":"DATE(YEAR(P93),MONTH(P93)+1,DAY(P93))","v":"2025-05-01"},{"$f":"DATE(YEAR(Q93),MONTH(Q93)+1,DAY(Q93))","v":"2025-06-01"},{"$f":"G93","v":"2024-07-01"},{"$f":"DATE(YEAR(S93),MONTH(S93)+1,DAY(S93))","v":"2024-08-01"},{"$f":"DATE(YEAR(T93),MONTH(T93)+1,DAY(T93))","v":"2024-09-01"},{"$f":"DATE(YEAR(U93),MONTH(U93)+1,DAY(U93))","v":"2024-10-01"},{"$f":"DATE(YEAR(V93),MONTH(V93)+1,DAY(V93))","v":"2024-11-01"},{"$f":"DATE(YEAR(W93),MONTH(W93)+1,DAY(W93))","v":"2024-12-01"},{"$f":"DATE(YEAR(X93),MONTH(X93)+1,DAY(X93))","v":"2025-01-01"},{"$f":"DATE(YEAR(Y93),MONTH(Y93)+1,DAY(Y93))","v":"2025-02-01"},{"$f":"DATE(YEAR(Z93),MONTH(Z93)+1,DAY(Z93))","v":"2025-03-01"},{"$f":"DATE(YEAR(AA93),MONTH(AA93)+1,DAY(AA93))","v":"2025-04-01"},{"$f":"DATE(YEAR(AB93),MONTH(AB93)+1,DAY(AB93))","v":"2025-05-01"},{"$f":"DATE(YEAR(AC93),MONTH(AC93)+1,DAY(AC93))","v":"2025-06-01"},{"$f":"S93","v":"2024-07-01"},{"$f":"DATE(YEAR(AE93),MONTH(AE93)+1,DAY(AE93))","v":"2024-08-01"},{"$f":"DATE(YEAR(AF93),MONTH(AF93)+1,DAY(AF93))","v":"2024-09-01"},{"$f":"DATE(YEAR(AG93),MONTH(AG93)+1,DAY(AG93))","v":"2024-10-01"},{"$f":"DATE(YEAR(AH93),MONTH(AH93)+1,DAY(AH93))","v":"2024-11-01"},{"$f":"DATE(YEAR(AI93),MONTH(AI93)+1,DAY(AI93))","v":"2024-12-01"},{"$f":"DATE(YEAR(AJ93),MONTH(AJ93)+1,DAY(AJ93))","v":"2025-01-01"},{"$f":"DATE(YEAR(AK93),MONTH(AK93)+1,DAY(AK93))","v":"2025-02-01"},{"$f":"DATE(YEAR(AL93),MONTH(AL93)+1,DAY(AL93))","v":"2025-03-01"},{"$f":"DATE(YEAR(AM93),MONTH(AM93)+1,DAY(AM93))","v":"2025-04-01"},{"$f":"DATE(YEAR(AN93),MONTH(AN93)+1,DAY(AN93))","v":"2025-05-01"},{"$f":"DATE(YEAR(AO93),MONTH(AO93)+1,DAY(AO93))","v":"2025-06-01"},"Total",null,"Fator Utilização Mensal",null,null,null,"FU FOLHA DE PAGAMENTO",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BH91","v":"ANO 12"},"FU Benefícios",null,null,"FU FÍSICO PARA CÁLCULOS DOS BENEFÍCIOS",null,null,null,null,null,null,null,null,null,null,null,null,"Frota Mensal",null,{"$f":"BH91","v":"ANO 12"}]
[null,null,"base","e Adic.","Soc.","R$ por","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","Durante o",null,"Funções","Cargo","FU",null,{"$f":"AE93","v":"2024-07-01"},"2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01",null,"Funções","Cargo","FU",null,{"$f":"AW94","v":"2024-07-01"},"2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01",null,"Funções","Cargo",{"$f":"AW94","v":"2024-07-01"},"2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01"]
[null,null,"(R$/mês)","Not.","%","mês",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM91","v":"ANO 12"},null,null,null,"Licitação",null,"FU","FU","FU","FU","FU","FU","FU","FU","FU","FU","FU","FU",null,null,null,"Licitação",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota"]
["Motorista","Miniônibus",{"$f":"C6","v":1584.595532},{"$f":"D6","v":79.537865960000019},0.41077441111111102,{"$f":"F6","v":613.48199999999997},{"$f":"$C96*G112","v":1584.595532},{"$f":"$C96*H112","v":1584.595532},1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,{"$f":"((G96+$D96)*($E96/100*100+1))","v":2347.7168145173509},2347.7168145173509,2347.7168145173509,2347.7168145173509,2347.7168145173509,2347.7168145173509,{"$f":"((M96+$D96)*($E$103/100*100+1))","v":2441.9493481665045},{"$f":"((N96+$D96)*($E$103/100*100+1))","v":2441.9493481665045},2441.9493481665045,2441.9493481665045,2441.9493481665045,2441.9493481665045,{"$f":"(S96*AW96*CC96)+($F96*BN96*CC96)","v":154086.33565726809},154086.33565726809,154086.33565726809,154086.33565726809,154086.33565726809,154086.33565726809,158989.73685360586,158989.73685360586,158989.73685360586,158989.73685360586,158989.73685360586,158989.73685360586,{"$f":"SUM(AE96:AP96)","v":1878456.4350652436},null,"Motorista",{"$f":"B96","v":"Miniônibus"},{"$f":"AU6","v":1.6913603571428575},{"$f":"AU96/$AU$13","v":1},{"$f":"AW103*AV96","v":2.1681300000000001},{"$f":"AX103*AV96","v":2.1681300000000001},{"$f":"AY103*AV96","v":2.1681300000000001},{"$f":"AZ103*AV96","v":2.1681300000000001},{"$f":"BA103*AV96","v":2.1681300000000001},{"$f":"BB103*AV96","v":2.1681300000000001},{"$f":"BC103*AV96","v":2.1681300000000001},{"$f":"BD103*AV96","v":2.1681300000000001},{"$f":"BE103*AV96","v":2.1681300000000001},{"$f":"BF103*AV96","v":2.1681300000000001},{"$f":"BG103*AV96","v":2.1681300000000001},{"$f":"BH103*AV96","v":2.1681300000000001},null,"Motorista",{"$f":"AT96","v":"Miniônibus"},1.6913603571428575,{"$f":"BL96/$BL$13","v":1},{"$f":"BN103*$BM96","v":2.1681300000000001},2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,null,"Motorista",{"$f":"AT96","v":"Miniônibus"},{"$f":"CN6","v":24},{"$f":"CC96","v":24},24,24,24,24,24,24,24,24,24,24]
[null,"Ônibus Básico",{"$f":"C7","v":1584.595532},79.537865959999948,0.41077441111111102,{"$f":"F96","v":613.48199999999997},{"$f":"$C97*G112","v":1584.595532},1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,2347.7168145173509,2347.7168145173509,2347.7168145173509,2347.7168145173509,2347.7168145173509,2347.7168145173509,{"$f":"((M97+$D97)*($E$103/100*100+1))","v":2441.949348166504},{"$f":"((N97+$D97)*($E$103/100*100+1))","v":2441.949348166504},{"$f":"((O97+$D97)*($E$103/100*100+1))","v":2441.949348166504},{"$f":"((P97+$D97)*($E$103/100*100+1))","v":2441.949348166504},{"$f":"((Q97+$D97)*($E$103/100*100+1))","v":2441.949348166504},{"$f":"((R97+$D97)*($E$103/100*100+1))","v":2441.949348166504},2998263.2813310088,2998263.2813310088,2998263.2813310088,2998263.2813310088,2998263.2813310088,2998263.2813310088,3093675.2962764138,3093675.2962764138,3093675.2962764138,3093675.2962764138,3093675.2962764138,3093675.2962764138,36551631.465644531,null,null,"Ônibus Básico",1.6913603571428575,1,{"$f":"AW103*AV97","v":2.1681300000000001},{"$f":"AX103*AV97","v":2.1681300000000001},{"$f":"AY103*AV97","v":2.1681300000000001},{"$f":"AZ103*AV97","v":2.1681300000000001},{"$f":"BA103*AV97","v":2.1681300000000001},{"$f":"BB103*AV97","v":2.1681300000000001},{"$f":"BC103*AV97","v":2.1681300000000001},{"$f":"BD103*AV97","v":2.1681300000000001},{"$f":"BE103*AV97","v":2.1681300000000001},{"$f":"BF103*AV97","v":2.1681300000000001},{"$f":"BG103*AV97","v":2.1681300000000001},{"$f":"BH103*AV97","v":2.1681300000000001},null,null,"Ônibus Básico",1.6913603571428575,1,{"$f":"BN103*$BM97","v":2.1681300000000001},2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,null,null,"Ônibus Básico",467,{"$f":"CC97","v":467},467,467,467,467,467,467,467,467,467,467]
[null,"Padron BRT",1584.595532,79.537865959999948,0.41077441111111102,613.48199999999997,{"$f":"$C98*G112","v":1584.595532},1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,2347.7168145173509,2347.7168145173509,2347.7168145173509,2347.7168145173509,2347.7168145173509,2347.7168145173509,2441.949348166504,2441.949348166504,2441.949348166504,2441.949348166504,2441.949348166504,2441.949348166504,667707.45451482839,667707.45451482839,667707.45451482839,667707.45451482839,667707.45451482839,667707.45451482839,688955.52636562521,688955.52636562521,688955.52636562521,688955.52636562521,688955.52636562521,688955.52636562521,8139977.8852827195,null,null,"Padron BRT",1.6913603571428575,1,{"$f":"AW103*AV98","v":2.1681300000000001},{"$f":"AX103*AV98","v":2.1681300000000001},{"$f":"AY103*AV98","v":2.1681300000000001},{"$f":"AZ103*AV98","v":2.1681300000000001},{"$f":"BA103*AV98","v":2.1681300000000001},{"$f":"BB103*AV98","v":2.1681300000000001},{"$f":"BC103*AV98","v":2.1681300000000001},{"$f":"BD103*AV98","v":2.1681300000000001},{"$f":"BE103*AV98","v":2.1681300000000001},{"$f":"BF103*AV98","v":2.1681300000000001},{"$f":"BG103*AV98","v":2.1681300000000001},{"$f":"BH103*AV98","v":2.1681300000000001},null,null,"Padron BRT",1.6913603571428575,1,{"$f":"BN103*$BM98","v":2.1681300000000001},2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,null,null,"Padron BRT",104,{"$f":"CC98","v":104},104,104,104,104,104,104,104,104,104,104]
[null,"Super Padron Conv.",1584.595532,79.537865959999948,0.41077441111111102,613.48199999999997,{"$f":"$C99*G112","v":1584.595532},1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,2347.7168145173509,2347.7168145173509,2347.7168145173509,2347.7168145173509,2347.7168145173509,2347.7168145173509,2441.949348166504,2441.949348166504,2441.949348166504,2441.949348166504,2441.949348166504,2441.949348166504,96303.959785792555,96303.959785792555,96303.959785792555,96303.959785792555,96303.959785792555,96303.959785792555,99368.585533503647,99368.585533503647,99368.585533503647,99368.585533503647,99368.585533503647,99368.585533503647,1174035.2719157774,null,null,"Super Padron Conv.",1.6913603571428575,1,{"$f":"AW103*AV99","v":2.1681300000000001},{"$f":"AX103*AV99","v":2.1681300000000001},{"$f":"AY103*AV99","v":2.1681300000000001},{"$f":"AZ103*AV99","v":2.1681300000000001},{"$f":"BA103*AV99","v":2.1681300000000001},{"$f":"BB103*AV99","v":2.1681300000000001},{"$f":"BC103*AV99","v":2.1681300000000001},{"$f":"BD103*AV99","v":2.1681300000000001},{"$f":"BE103*AV99","v":2.1681300000000001},{"$f":"BF103*AV99","v":2.1681300000000001},{"$f":"BG103*AV99","v":2.1681300000000001},{"$f":"BH103*AV99","v":2.1681300000000001},null,null,"Super Padron Conv.",1.6913603571428575,1,{"$f":"BN103*$BM99","v":2.1681300000000001},2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,null,null,"Super Padron Conv.",15,{"$f":"CC99","v":15},15,15,15,15,15,15,15,15,15,15]
[null,"Super Padron BRT",1584.595532,79.537865959999948,0.41077441111111102,613.48199999999997,{"$f":"$C100*G112","v":1584.595532},{"$f":"$C100*H112","v":1584.595532},1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,2347.7168145173509,2347.7168145173509,2347.7168145173509,2347.7168145173509,2347.7168145173509,2347.7168145173509,2441.949348166504,2441.949348166504,2441.949348166504,2441.949348166504,2441.949348166504,2441.949348166504,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Super Padron BRT",1.6913603571428575,1,{"$f":"AW103*AV100","v":2.1681300000000001},{"$f":"AX103*AV100","v":2.1681300000000001},{"$f":"AY103*AV100","v":2.1681300000000001},{"$f":"AZ103*AV100","v":2.1681300000000001},{"$f":"BA103*AV100","v":2.1681300000000001},{"$f":"BB103*AV100","v":2.1681300000000001},{"$f":"BC103*AV100","v":2.1681300000000001},{"$f":"BD103*AV100","v":2.1681300000000001},{"$f":"BE103*AV100","v":2.1681300000000001},{"$f":"BF103*AV100","v":2.1681300000000001},{"$f":"BG103*AV100","v":2.1681300000000001},{"$f":"BH103*AV100","v":2.1681300000000001},null,null,"Super Padron BRT",1.6913603571428575,1,{"$f":"BN103*$BM100","v":2.1681300000000001},2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,null,null,"Super Padron BRT",0,{"$f":"CC100","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Articulado Conv.",1743.0550852000001,87.491652556000005,0.41077441111111102,{"$f":"F98","v":613.48199999999997},{"$f":"$C101*G112","v":1743.0550852000001},1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,2582.4884959690862,2582.4884959690862,2582.4884959690862,2582.4884959690862,2582.4884959690862,2582.4884959690862,2686.1442829831544,2686.1442829831544,2686.1442829831544,2686.1442829831544,2686.1442829831544,2686.1442829831544,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Articulado Conv.",1.6913603571428575,1,{"$f":"AW103*AV101","v":2.1681300000000001},{"$f":"AX103*AV101","v":2.1681300000000001},{"$f":"AY103*AV101","v":2.1681300000000001},{"$f":"AZ103*AV101","v":2.1681300000000001},{"$f":"BA103*AV101","v":2.1681300000000001},{"$f":"BB103*AV101","v":2.1681300000000001},{"$f":"BC103*AV101","v":2.1681300000000001},{"$f":"BD103*AV101","v":2.1681300000000001},{"$f":"BE103*AV101","v":2.1681300000000001},{"$f":"BF103*AV101","v":2.1681300000000001},{"$f":"BG103*AV101","v":2.1681300000000001},{"$f":"BH103*AV101","v":2.1681300000000001},null,null,"Articulado Conv.",1.6913603571428575,1,{"$f":"BN103*$BM101","v":2.1681300000000001},2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,null,null,"Articulado Conv.",0,{"$f":"CC101","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Articulado BRT",1743.0550852000001,87.491652556000005,0.41077441111111102,{"$f":"F101","v":613.48199999999997},{"$f":"$C102*G112","v":1743.0550852000001},1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,2582.4884959690862,2582.4884959690862,2582.4884959690862,2582.4884959690862,2582.4884959690862,2582.4884959690862,2686.1442829831544,2686.1442829831544,2686.1442829831544,2686.1442829831544,2686.1442829831544,2686.1442829831544,401898.21166267642,401898.21166267642,401898.21166267642,401898.21166267642,401898.21166267642,401898.21166267642,414933.0865096075,414933.0865096075,414933.0865096075,414933.0865096075,414933.0865096075,414933.0865096075,4900987.7890337044,null,null,"Articulado BRT",1.6913603571428575,1,{"$f":"AW103*AV102","v":2.1681300000000001},{"$f":"AX103*AV102","v":2.1681300000000001},{"$f":"AY103*AV102","v":2.1681300000000001},{"$f":"AZ103*AV102","v":2.1681300000000001},{"$f":"BA103*AV102","v":2.1681300000000001},{"$f":"BB103*AV102","v":2.1681300000000001},{"$f":"BC103*AV102","v":2.1681300000000001},{"$f":"BD103*AV102","v":2.1681300000000001},{"$f":"BE103*AV102","v":2.1681300000000001},{"$f":"BF103*AV102","v":2.1681300000000001},{"$f":"BG103*AV102","v":2.1681300000000001},{"$f":"BH103*AV102","v":2.1681300000000001},null,null,"Articulado BRT",1.6913603571428575,1,{"$f":"BN103*$BM102","v":2.1681300000000001},2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,null,null,"Articulado BRT",58,{"$f":"CC102","v":58},58,58,58,58,58,58,58,58,58,58]
[null,"Totais........................",null,null,0.46739999999999998,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"SUM(AE96:AE102)","v":4318259.2429515747},{"$f":"SUM(AF96:AF102)","v":4318259.2429515747},4318259.2429515747,4318259.2429515747,4318259.2429515747,4318259.2429515747,4455922.2315387558,4455922.2315387558,4455922.2315387558,4455922.2315387558,4455922.2315387558,4455922.2315387558,{"$f":"SUM(AQ96:AQ102)","v":52645088.846941978},null,null,"Totais........................",{"$f":"AU102","v":1.6913603571428575},1,{"$f":"'FU Resumo'!$C138","v":2.1681300000000001},{"$f":"'FU Resumo'!$C139","v":2.1681300000000001},{"$f":"'FU Resumo'!$C140","v":2.1681300000000001},{"$f":"'FU Resumo'!$C141","v":2.1681300000000001},{"$f":"'FU Resumo'!$C142","v":2.1681300000000001},{"$f":"'FU Resumo'!$C143","v":2.1681300000000001},{"$f":"'FU Resumo'!$C144","v":2.1681300000000001},{"$f":"'FU Resumo'!$C145","v":2.1681300000000001},{"$f":"'FU Resumo'!$C146","v":2.1681300000000001},{"$f":"'FU Resumo'!$C147","v":2.1681300000000001},{"$f":"'FU Resumo'!$C147","v":2.1681300000000001},{"$f":"'FU Resumo'!$C149","v":2.1681300000000001},null,null,{"$f":"AT103","v":"Totais........................"},{"$f":"BL102","v":1.6913603571428575},{"$f":"BL103/$AU$13","v":1},{"$f":"'FU Resumo'!$I138","v":2.1681300000000001},{"$f":"'FU Resumo'!$I139","v":2.1681300000000001},{"$f":"'FU Resumo'!$I140","v":2.1681300000000001},{"$f":"'FU Resumo'!$I141","v":2.1681300000000001},{"$f":"'FU Resumo'!$I142","v":2.1681300000000001},{"$f":"'FU Resumo'!$I143","v":2.1681300000000001},{"$f":"'FU Resumo'!$I144","v":2.1681300000000001},{"$f":"'FU Resumo'!$I145","v":2.1681300000000001},{"$f":"'FU Resumo'!$I146","v":2.1681300000000001},{"$f":"'FU Resumo'!$I147","v":2.1681300000000001},{"$f":"'FU Resumo'!$I148","v":2.1681300000000001},{"$f":"'FU Resumo'!$I149","v":2.1681300000000001},null,null,"Totais........................",{"$f":"SUM(CC96:CC102)","v":668},{"$f":"SUM(CD96:CD102)","v":668},668,668,668,668,668,668,668,668,668,668]
["Cobrador",{"$f":"B96","v":"Miniônibus"},{"$f":"C14","v":865.73715199999992},32,{"$f":"E102","v":0.41077441111111102},{"$f":"F102","v":613.48199999999997},{"$f":"$C104*G112","v":865.73715199999992},865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,{"$f":"((G104+$D104)*($E104/100*100+1))","v":1266.5046019453657},{"$f":"((H104+$D104)*($E104/100*100+1))","v":1266.5046019453657},1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,{"$f":"((M104+$D104)*($E$103/100*100+1))","v":1317.3394968447999},1317.3394968447999,1317.3394968447999,1317.3394968447999,1317.3394968447999,1317.3394968447999,{"$f":"(S104*AW104*CC104)+($F104*BN104*CC104)","v":97825.328430619353},97825.328430619353,97825.328430619353,97825.328430619353,97825.328430619353,97825.328430619353,100470.5282868988,100470.5282868988,100470.5282868988,100470.5282868988,100470.5282868988,100470.5282868988,{"$f":"SUM(AE104:AP104)","v":1189775.1403051086},null,"Cobrador",{"$f":"B104","v":"Miniônibus"},{"$f":"AU14","v":1.6913603571428575},{"$f":"AU104/$AU$21","v":1},{"$f":"AW111*AV104","v":2.1681300000000001},{"$f":"AX111*AV104","v":2.1681300000000001},{"$f":"AY111*AV104","v":2.1681300000000001},{"$f":"AZ111*AV104","v":2.1681300000000001},{"$f":"BA111*AV104","v":2.1681300000000001},{"$f":"BB111*AV104","v":2.1681300000000001},{"$f":"BC111*AV104","v":2.1681300000000001},{"$f":"BD111*AV104","v":2.1681300000000001},{"$f":"BE111*AV104","v":2.1681300000000001},{"$f":"BF111*AV104","v":2.1681300000000001},{"$f":"BG111*AV104","v":2.1681300000000001},{"$f":"BH111*AV104","v":2.1681300000000001},null,"Cobrador","Miniônibus",{"$f":"AU104","v":1.6913603571428575},{"$f":"BL104/$BL$21","v":1},{"$f":"BN111*$BM104","v":2.1681300000000001},2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,null,"Cobrador",{"$f":"AT104","v":"Miniônibus"},{"$f":"CN14","v":24},{"$f":"CC104","v":24},24,24,24,24,24,24,24,24,24,24]
[null,"Ônibus Básico",865.73715199999992,32,{"$f":"E104","v":0.41077441111111102},613.48199999999997,{"$f":"$C105*G112","v":865.73715199999992},865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1317.3394968447999,1317.3394968447999,1317.3394968447999,1317.3394968447999,1317.3394968447999,1317.3394968447999,1903517.8490458014,1903517.8490458014,1903517.8490458014,1903517.8490458014,1903517.8490458014,1903517.8490458014,1954989.0295825722,1954989.0295825722,1954989.0295825722,1954989.0295825722,1954989.0295825722,1954989.0295825722,23151041.271770239,null,null,"Ônibus Básico",1.6913603571428575,1,{"$f":"AW111*AV105","v":2.1681300000000001},{"$f":"AX111*AV105","v":2.1681300000000001},{"$f":"AY111*AV105","v":2.1681300000000001},{"$f":"AZ111*AV105","v":2.1681300000000001},{"$f":"BA111*AV105","v":2.1681300000000001},{"$f":"BB111*AV105","v":2.1681300000000001},{"$f":"BC111*AV105","v":2.1681300000000001},{"$f":"BD111*AV105","v":2.1681300000000001},{"$f":"BE111*AV105","v":2.1681300000000001},{"$f":"BF111*AV105","v":2.1681300000000001},{"$f":"BG111*AV105","v":2.1681300000000001},{"$f":"BH111*AV105","v":2.1681300000000001},null,null,"Ônibus Básico",{"$f":"BL104","v":1.6913603571428575},1,{"$f":"BN111*$BM105","v":2.1681300000000001},2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,null,null,"Ônibus Básico",467,{"$f":"CC105","v":467},467,467,467,467,467,467,467,467,467,467]
[null,"Padron BRT",865.73715199999992,32,0.41077441111111102,613.48199999999997,{"$f":"$C106*G112","v":865.73715199999992},865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1317.3394968447999,1317.3394968447999,1317.3394968447999,1317.3394968447999,1317.3394968447999,1317.3394968447999,423909.75653268385,423909.75653268385,423909.75653268385,423909.75653268385,423909.75653268385,423909.75653268385,435372.28924322815,435372.28924322815,435372.28924322815,435372.28924322815,435372.28924322815,435372.28924322815,5155692.2746554716,null,null,"Padron BRT",1.6913603571428575,1,{"$f":"AW111*AV106","v":2.1681300000000001},{"$f":"AX111*AV106","v":2.1681300000000001},{"$f":"AY111*AV106","v":2.1681300000000001},{"$f":"AZ111*AV106","v":2.1681300000000001},{"$f":"BA111*AV106","v":2.1681300000000001},{"$f":"BB111*AV106","v":2.1681300000000001},{"$f":"BC111*AV106","v":2.1681300000000001},{"$f":"BD111*AV106","v":2.1681300000000001},{"$f":"BE111*AV106","v":2.1681300000000001},{"$f":"BF111*AV106","v":2.1681300000000001},{"$f":"BG111*AV106","v":2.1681300000000001},{"$f":"BH111*AV106","v":2.1681300000000001},null,null,"Padron BRT",1.6913603571428575,1,{"$f":"BN111*$BM106","v":2.1681300000000001},2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,null,null,"Padron BRT",104,{"$f":"CC106","v":104},104,104,104,104,104,104,104,104,104,104]
[null,"Super Padron Conv.",865.73715199999992,32,0.41077441111111102,613.48199999999997,{"$f":"$C107*G112","v":865.73715199999992},865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1317.3394968447999,1317.3394968447999,1317.3394968447999,1317.3394968447999,1317.3394968447999,1317.3394968447999,61140.830269137092,61140.830269137092,61140.830269137092,61140.830269137092,61140.830269137092,61140.830269137092,62794.080179311743,62794.080179311743,62794.080179311743,62794.080179311743,62794.080179311743,62794.080179311743,743609.46269069309,null,null,"Super Padron Conv.",1.6913603571428575,1,{"$f":"AW111*AV107","v":2.1681300000000001},{"$f":"AX111*AV107","v":2.1681300000000001},{"$f":"AY111*AV107","v":2.1681300000000001},{"$f":"AZ111*AV107","v":2.1681300000000001},{"$f":"BA111*AV107","v":2.1681300000000001},{"$f":"BB111*AV107","v":2.1681300000000001},{"$f":"BC111*AV107","v":2.1681300000000001},{"$f":"BD111*AV107","v":2.1681300000000001},{"$f":"BE111*AV107","v":2.1681300000000001},{"$f":"BF111*AV107","v":2.1681300000000001},{"$f":"BG111*AV107","v":2.1681300000000001},{"$f":"BH111*AV107","v":2.1681300000000001},null,null,"Super Padron Conv.",1.6913603571428575,1,{"$f":"BN111*$BM107","v":2.1681300000000001},2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,null,null,"Super Padron Conv.",15,{"$f":"CC107","v":15},15,15,15,15,15,15,15,15,15,15]
[null,"Super Padron BRT",865.73715199999992,32,0.41077441111111102,613.48199999999997,{"$f":"$C108*G112","v":865.73715199999992},865.73715199999992,{"$f":"$C108*I112","v":865.73715199999992},865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1317.3394968447999,1317.3394968447999,1317.3394968447999,1317.3394968447999,1317.3394968447999,1317.3394968447999,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Super Padron BRT",1.6913603571428575,1,{"$f":"AW111*AV108","v":2.1681300000000001},{"$f":"AX111*AV108","v":2.1681300000000001},{"$f":"AY111*AV108","v":2.1681300000000001},{"$f":"AZ111*AV108","v":2.1681300000000001},{"$f":"BA111*AV108","v":2.1681300000000001},{"$f":"BB111*AV108","v":2.1681300000000001},{"$f":"BC111*AV108","v":2.1681300000000001},{"$f":"BD111*AV108","v":2.1681300000000001},{"$f":"BE111*AV108","v":2.1681300000000001},{"$f":"BF111*AV108","v":2.1681300000000001},{"$f":"BG111*AV108","v":2.1681300000000001},{"$f":"BH111*AV108","v":2.1681300000000001},null,null,"Super Padron BRT",1.6913603571428575,1,{"$f":"BN111*$BM108","v":2.1681300000000001},2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,null,null,"Super Padron BRT",0,{"$f":"CC108","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Articulado Conv.",865.73715199999992,32,{"$f":"E106","v":0.41077441111111102},{"$f":"F106","v":613.48199999999997},{"$f":"$C109*G112","v":865.73715199999992},865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1317.3394968447999,1317.3394968447999,1317.3394968447999,1317.3394968447999,1317.3394968447999,1317.3394968447999,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Articulado Conv.",1.6913603571428575,1,{"$f":"AW111*AV109","v":2.1681300000000001},{"$f":"AX111*AV109","v":2.1681300000000001},{"$f":"AY111*AV109","v":2.1681300000000001},{"$f":"AZ111*AV109","v":2.1681300000000001},{"$f":"BA111*AV109","v":2.1681300000000001},{"$f":"BB111*AV109","v":2.1681300000000001},{"$f":"BC111*AV109","v":2.1681300000000001},{"$f":"BD111*AV109","v":2.1681300000000001},{"$f":"BE111*AV109","v":2.1681300000000001},{"$f":"BF111*AV109","v":2.1681300000000001},{"$f":"BG111*AV109","v":2.1681300000000001},{"$f":"BH111*AV109","v":2.1681300000000001},null,null,"Articulado Conv.",1.6913603571428575,1,{"$f":"BN111*$BM109","v":2.1681300000000001},2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,null,null,"Articulado Conv.",0,{"$f":"CC109","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Articulado BRT",865.73715199999992,32,{"$f":"E109","v":0.41077441111111102},{"$f":"F109","v":613.48199999999997},{"$f":"$C110*G112","v":865.73715199999992},865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1266.5046019453657,1317.3394968447999,1317.3394968447999,1317.3394968447999,1317.3394968447999,1317.3394968447999,1317.3394968447999,236411.21037399676,236411.21037399676,236411.21037399676,236411.21037399676,236411.21037399676,236411.21037399676,242803.77669333876,242803.77669333876,242803.77669333876,242803.77669333876,242803.77669333876,242803.77669333876,2875289.9224040126,null,null,"Articulado BRT",1.6913603571428575,1,{"$f":"AW111*AV110","v":2.1681300000000001},{"$f":"AX111*AV110","v":2.1681300000000001},{"$f":"AY111*AV110","v":2.1681300000000001},{"$f":"AZ111*AV110","v":2.1681300000000001},{"$f":"BA111*AV110","v":2.1681300000000001},{"$f":"BB111*AV110","v":2.1681300000000001},{"$f":"BC111*AV110","v":2.1681300000000001},{"$f":"BD111*AV110","v":2.1681300000000001},{"$f":"BE111*AV110","v":2.1681300000000001},{"$f":"BF111*AV110","v":2.1681300000000001},{"$f":"BG111*AV110","v":2.1681300000000001},{"$f":"BH111*AV110","v":2.1681300000000001},null,null,"Articulado BRT",1.6913603571428575,1,{"$f":"BN111*$BM110","v":2.1681300000000001},2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,null,null,"Articulado BRT",58,{"$f":"CC110","v":58},58,58,58,58,58,58,58,58,58,58]
[null,"Totais........................",null,null,0.46739999999999998,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE104:AE110)","v":2722804.9746522382},{"$f":"SUM(AF104:AF110)","v":2722804.9746522382},2722804.9746522382,2722804.9746522382,2722804.9746522382,2722804.9746522382,2796429.7039853493,2796429.7039853493,{"$f":"SUM(AM104:AM110)","v":2796429.7039853493},{"$f":"SUM(AN104:AN110)","v":2796429.7039853493},2796429.7039853493,2796429.7039853493,{"$f":"SUM(AQ104:AQ110)","v":33115408.071825527},null,null,"Totais........................",{"$f":"AU110","v":1.6913603571428575},1,{"$f":"'FU Resumo'!$D138","v":2.1681300000000001},{"$f":"'FU Resumo'!$D139","v":2.1681300000000001},{"$f":"'FU Resumo'!$D140","v":2.1681300000000001},{"$f":"'FU Resumo'!$D141","v":2.1681300000000001},{"$f":"'FU Resumo'!$D142","v":2.1681300000000001},{"$f":"'FU Resumo'!$D143","v":2.1681300000000001},{"$f":"'FU Resumo'!$D144","v":2.1681300000000001},{"$f":"'FU Resumo'!$D145","v":2.1681300000000001},{"$f":"'FU Resumo'!$D146","v":2.1681300000000001},{"$f":"'FU Resumo'!$D147","v":2.1681300000000001},{"$f":"'FU Resumo'!$D148","v":2.1681300000000001},{"$f":"'FU Resumo'!$D149","v":2.1681300000000001},null,null,"Totais........................",1.6913603571428575,1,{"$f":"'FU Resumo'!$J138","v":2.1681300000000001},{"$f":"'FU Resumo'!$J139","v":2.1681300000000001},{"$f":"'FU Resumo'!$J140","v":2.1681300000000001},{"$f":"'FU Resumo'!$J141","v":2.1681300000000001},{"$f":"'FU Resumo'!$J142","v":2.1681300000000001},{"$f":"'FU Resumo'!$J143","v":2.1681300000000001},{"$f":"'FU Resumo'!$J144","v":2.1681300000000001},{"$f":"'FU Resumo'!$J145","v":2.1681300000000001},{"$f":"'FU Resumo'!$J146","v":2.1681300000000001},{"$f":"'FU Resumo'!$J147","v":2.1681300000000001},{"$f":"'FU Resumo'!$J148","v":2.1681300000000001},{"$f":"'FU Resumo'!$J149","v":2.1681300000000001},null,null,"Totais........................",{"$f":"SUM(CC104:CC110)","v":668},{"$f":"SUM(CD104:CD110)","v":668},668,668,668,668,668,668,668,{"$f":"SUM(CL104:CL110)","v":668},668,{"$f":"SUM(CN104:CN110)","v":668}]
[null,"Mot.Articulados Set/14",1.1000000000000001,null,null,"Quinquênio",{"$f":"G22","v":1},{"$f":"G112","v":1},1,1,1,1,1,1,1,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE103+AE111","v":7041064.2176038129},{"$f":"AF103+AF111","v":7041064.2176038129},7041064.2176038129,7041064.2176038129,7041064.2176038129,7041064.2176038129,7252351.9355241051,7252351.9355241051,7252351.9355241051,7252351.9355241051,7252351.9355241051,7252351.9355241051,{"$f":"AQ103+AQ111","v":85760496.918767512}]
[]
["Controle Operacional - Composição do Custo Unitário Por Função",null,null,null,null,{"$f":"F92","v":"ANO 12"},"SALÁRIO BASE COM QUINQUÊNIO",null,null,null,null,null,null,null,null,null,null,null,"SALÁRIO COM QUINQUÊNIO + H.EXTRA e AD.NOTURNO + ENCARGOS SOCIAIS",null,null,null,null,null,null,null,null,null,null,null,"Controle Operacional - Composição de Custo Total Mensal",null,null,null,null,null,null,null,null,null,null,null,"R$"]
["Funções","Cargo","Salário","Hs Extras","Enc.",{"$f":"F93","v":"Benefícios"},{"$f":"G93","v":"2024-07-01"},{"$f":"DATE(YEAR(G115),MONTH(G115)+1,DAY(G115))","v":"2024-08-01"},{"$f":"DATE(YEAR(H115),MONTH(H115)+1,DAY(H115))","v":"2024-09-01"},{"$f":"DATE(YEAR(I115),MONTH(I115)+1,DAY(I115))","v":"2024-10-01"},{"$f":"DATE(YEAR(J115),MONTH(J115)+1,DAY(J115))","v":"2024-11-01"},{"$f":"DATE(YEAR(K115),MONTH(K115)+1,DAY(K115))","v":"2024-12-01"},{"$f":"DATE(YEAR(L115),MONTH(L115)+1,DAY(L115))","v":"2025-01-01"},{"$f":"DATE(YEAR(M115),MONTH(M115)+1,DAY(M115))","v":"2025-02-01"},{"$f":"DATE(YEAR(N115),MONTH(N115)+1,DAY(N115))","v":"2025-03-01"},{"$f":"DATE(YEAR(O115),MONTH(O115)+1,DAY(O115))","v":"2025-04-01"},{"$f":"DATE(YEAR(P115),MONTH(P115)+1,DAY(P115))","v":"2025-05-01"},{"$f":"DATE(YEAR(Q115),MONTH(Q115)+1,DAY(Q115))","v":"2025-06-01"},{"$f":"G115","v":"2024-07-01"},{"$f":"DATE(YEAR(S115),MONTH(S115)+1,DAY(S115))","v":"2024-08-01"},{"$f":"DATE(YEAR(T115),MONTH(T115)+1,DAY(T115))","v":"2024-09-01"},{"$f":"DATE(YEAR(U115),MONTH(U115)+1,DAY(U115))","v":"2024-10-01"},{"$f":"DATE(YEAR(V115),MONTH(V115)+1,DAY(V115))","v":"2024-11-01"},{"$f":"DATE(YEAR(W115),MONTH(W115)+1,DAY(W115))","v":"2024-12-01"},{"$f":"DATE(YEAR(X115),MONTH(X115)+1,DAY(X115))","v":"2025-01-01"},{"$f":"DATE(YEAR(Y115),MONTH(Y115)+1,DAY(Y115))","v":"2025-02-01"},{"$f":"DATE(YEAR(Z115),MONTH(Z115)+1,DAY(Z115))","v":"2025-03-01"},{"$f":"DATE(YEAR(AA115),MONTH(AA115)+1,DAY(AA115))","v":"2025-04-01"},{"$f":"DATE(YEAR(AB115),MONTH(AB115)+1,DAY(AB115))","v":"2025-05-01"},{"$f":"DATE(YEAR(AC115),MONTH(AC115)+1,DAY(AC115))","v":"2025-06-01"},{"$f":"AE93","v":"2024-07-01"},{"$f":"DATE(YEAR(AE115),MONTH(AE115)+1,DAY(AE115))","v":"2024-08-01"},{"$f":"DATE(YEAR(AF115),MONTH(AF115)+1,DAY(AF115))","v":"2024-09-01"},{"$f":"DATE(YEAR(AG115),MONTH(AG115)+1,DAY(AG115))","v":"2024-10-01"},{"$f":"DATE(YEAR(AH115),MONTH(AH115)+1,DAY(AH115))","v":"2024-11-01"},{"$f":"DATE(YEAR(AI115),MONTH(AI115)+1,DAY(AI115))","v":"2024-12-01"},{"$f":"DATE(YEAR(AJ115),MONTH(AJ115)+1,DAY(AJ115))","v":"2025-01-01"},{"$f":"DATE(YEAR(AK115),MONTH(AK115)+1,DAY(AK115))","v":"2025-02-01"},{"$f":"DATE(YEAR(AL115),MONTH(AL115)+1,DAY(AL115))","v":"2025-03-01"},{"$f":"DATE(YEAR(AM115),MONTH(AM115)+1,DAY(AM115))","v":"2025-04-01"},{"$f":"DATE(YEAR(AN115),MONTH(AN115)+1,DAY(AN115))","v":"2025-05-01"},{"$f":"DATE(YEAR(AO115),MONTH(AO115)+1,DAY(AO115))","v":"2025-06-01"},"Total",null,"Fator Utilização Mensal",null,null,null,"FU FOLHA DE PAGAMENTO",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BJ93","v":"ANO 12"},"FU Benefícios",null,null,"FU FÍSICO PARA CÁLCULOS DOS BENEFÍCIOS",null,null,null,null,null,null,null,null,null,null,null,null,"Frota Mensal",null,{"$f":"CC93","v":"ANO 12"}]
[null,null,"base","e Adic.","Soc.",{"$f":"F94","v":"R$ por"},"R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","Durante o",null,"Funções","Cargo","FU",null,{"$f":"AE115","v":"2024-07-01"},"2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01",null,"Funções","Cargo","FU",null,{"$f":"AW116","v":"2024-07-01"},"2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01",null,"Funções","Cargo",{"$f":"AW116","v":"2024-07-01"},"2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01"]
[null,null,"(R$/mês)","Not.","%",{"$f":"F95","v":"mês"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AQ95","v":"ANO 12"},null,null,null,"Licitação",null,"FU","FU","FU","FU","FU","FU","FU","FU","FU","FU","FU","FU",null,null,null,"Licitação",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota"]
["Controle Operacional","Fiscal",{"$f":"C28","v":1584.595532},7.9229776600000017,{"$f":"E110","v":0.41077441111111102},{"$f":"F110","v":613.48199999999997},{"$f":"$C118*G112","v":1584.595532},1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,{"$f":"((G118+$D118)*($E118/100*100+1))","v":2246.6843626491304},2246.6843626491304,2246.6843626491304,2246.6843626491304,2246.6843626491304,2246.6843626491304,{"$f":"((M118+$D118)*($E$103/100*100+1))","v":2336.8616610750842},{"$f":"((N118+$D118)*($E$103/100*100+1))","v":2336.8616610750842},2336.8616610750842,2336.8616610750842,2336.8616610750842,2336.8616610750842,{"$f":"(S118*AW118*CC118)+($F118*BN118*CC118)","v":119215.86691212731},119215.86691212731,119215.86691212731,119215.86691212731,119215.86691212731,119215.86691212731,122974.58701597693,122974.58701597693,122974.58701597693,122974.58701597693,122974.58701597693,122974.58701597693,{"$f":"SUM(AE118:AP118)","v":1453142.7235686253},null,"Controle Operacional",{"$f":"B118","v":"Fiscal"},{"$f":"AU28","v":6.2397372742200329E-2},{"$f":"AU118/$AU$35","v":0.79166666666666685},{"$f":"AW125*$AV118","v":6.2397372742200335E-2},6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,null,"Controle Operacional",{"$f":"AT118","v":"Fiscal"},6.2397372742200329E-2,{"$f":"BL118/$BL$35","v":0.79166666666666685},{"$f":"BN125*$AV118","v":6.2397372742200335E-2},6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,null,"Controle Operacional",{"$f":"AT118","v":"Fiscal"},{"$f":"CN28","v":668},{"$f":"CC118","v":668},668,668,668,668,668,668,668,668,668,668]
[null,"Inspetores de Tráfego",2548.3523,12.741761500000001,{"$f":"E118","v":0.41077441111111102},613.48199999999997,{"$f":"$C119*G112","v":2548.3523},2548.3523,2548.3523,2548.3523,2548.3523,2548.3523,2548.3523,2548.3523,2548.3523,2548.3523,2548.3523,2548.3523,3613.1259664128256,3613.1259664128256,3613.1259664128256,3613.1259664128256,3613.1259664128256,3613.1259664128256,{"$f":"((M119+$D119)*($E$103/100*100+1))","v":3758.1494258450998},{"$f":"((N119+$D119)*($E$103/100*100+1))","v":3758.1494258450998},{"$f":"((O119+$D119)*($E$103/100*100+1))","v":3758.1494258450998},{"$f":"((P119+$D119)*($E$103/100*100+1))","v":3758.1494258450998},{"$f":"((Q119+$D119)*($E$103/100*100+1))","v":3758.1494258450998},{"$f":"((R119+$D119)*($E$103/100*100+1))","v":3758.1494258450998},13908.246904255013,13908.246904255013,13908.246904255013,13908.246904255013,13908.246904255013,13908.246904255013,14385.466957953333,14385.466957953333,14385.466957953333,14385.466957953333,14385.466957953333,14385.466957953333,169762.28317325006,null,null,"Inspetores de Tráfego",4.9261083743842365E-3,6.2500000000000014E-2,{"$f":"AW125*$AV119","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Inspetores de Tráfego",4.9261083743842365E-3,6.2500000000000014E-2,{"$f":"BN125*$AV119","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Inspetores de Tráfego",668,{"$f":"CC119","v":668},668,668,668,668,668,668,668,668,668,668]
[null,"Chefe de Tráfego",3314.57,16.572850000000003,0.41077441111111102,613.48199999999997,{"$f":"$C120*G112","v":3314.57},3314.57,3314.57,3314.57,3314.57,3314.57,3314.57,3314.57,3314.57,3314.57,3314.57,3314.57,4699.4910925357381,4699.4910925357381,4699.4910925357381,4699.4910925357381,4699.4910925357381,4699.4910925357381,4888.1190180900003,4888.1190180900003,4888.1190180900003,4888.1190180900003,4888.1190180900003,4888.1190180900003,5827.6946236680997,5827.6946236680997,5827.6946236680997,5827.6946236680997,5827.6946236680997,5827.6946236680997,6034.5968474287683,6034.5968474287683,6034.5968474287683,6034.5968474287683,6034.5968474287683,6034.5968474287683,71173.748826581199,null,null,"Chefe de Tráfego",1.6420361247947454E-3,2.0833333333333336E-2,{"$f":"AW125*$AV120","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Chefe de Tráfego",1.6420361247947454E-3,2.0833333333333336E-2,{"$f":"BN125*$AV120","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Chefe de Tráfego",668,{"$f":"CC120","v":668},668,668,668,668,668,668,668,668,668,668]
[null,"Instrutor",1696.3700000000001,8.4818500000000014,0.41077441111111102,613.48199999999997,{"$f":"$C121*G112","v":1696.3700000000001},1696.3700000000001,1696.3700000000001,1696.3700000000001,1696.3700000000001,1696.3700000000001,1696.3700000000001,1696.3700000000001,1696.3700000000001,1696.3700000000001,1696.3700000000001,1696.3700000000001,2405.1613647154381,2405.1613647154381,2405.1613647154381,2405.1613647154381,2405.1613647154381,2405.1613647154381,2501.6996046899999,2501.6996046899999,2501.6996046899999,2501.6996046899999,2501.6996046899999,2501.6996046899999,3311.0899304267859,3311.0899304267859,3311.0899304267859,3311.0899304267859,3311.0899304267859,3311.0899304267859,3416.9808077716252,3416.9808077716252,3416.9808077716252,3416.9808077716252,3416.9808077716252,3416.9808077716252,40368.424429190469,null,null,"Instrutor",1.6420361247947454E-3,2.0833333333333336E-2,{"$f":"AW125*$AV121","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Instrutor",1.6420361247947454E-3,2.0833333333333336E-2,{"$f":"BN125*$AV121","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Instrutor",668,{"$f":"CC121","v":668},668,668,668,668,668,668,668,668,668,668]
[null,"Programadores",1372.73,6.8636499999999998,0.41077441111111102,613.48199999999997,{"$f":"$C122*G112","v":1372.73},1372.73,1372.73,{"$f":"$C122*J112","v":1372.73},1372.73,1372.73,1372.73,1372.73,{"$f":"$C122*O112","v":1372.73},1372.73,1372.73,1372.73,1946.2954191513782,1946.2954191513782,1946.2954191513782,1946.2954191513782,1946.2954191513782,1946.2954191513782,2024.4157220100001,2024.4157220100001,2024.4157220100001,2024.4157220100001,2024.4157220100001,2024.4157220100001,2807.7689917785228,2807.7689917785228,2807.7689917785228,2807.7689917785228,2807.7689917785228,2807.7689917785228,2893.457599840197,2893.457599840197,2893.457599840197,2893.457599840197,2893.457599840197,2893.457599840197,34207.359549712317,null,null,"Programadores",1.6420361247947454E-3,2.0833333333333336E-2,{"$f":"AW125*$AV122","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Programadores",1.6420361247947454E-3,2.0833333333333336E-2,{"$f":"BN125*$AV122","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Programadores",668,{"$f":"CC122","v":668},668,668,668,668,668,668,668,668,668,668]
[null,"Escaladores",1372.73,6.8636499999999998,0.41077441111111102,613.48199999999997,{"$f":"$C123*G112","v":1372.73},1372.73,1372.73,1372.73,1372.73,1372.73,1372.73,1372.73,1372.73,1372.73,1372.73,1372.73,1946.2954191513782,1946.2954191513782,1946.2954191513782,1946.2954191513782,1946.2954191513782,1946.2954191513782,2024.4157220100001,2024.4157220100001,2024.4157220100001,2024.4157220100001,2024.4157220100001,2024.4157220100001,5615.5379835570457,5615.5379835570457,5615.5379835570457,5615.5379835570457,5615.5379835570457,5615.5379835570457,5786.9151996803939,5786.9151996803939,5786.9151996803939,5786.9151996803939,5786.9151996803939,5786.9151996803939,68414.719099424634,null,null,"Escaladores",3.2840722495894909E-3,4.1666666666666671E-2,{"$f":"AW125*$AV123","v":3.2840722495894909E-3},3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,null,null,"Escaladores",3.2840722495894909E-3,4.1666666666666671E-2,{"$f":"BN125*$AV123","v":3.2840722495894909E-3},3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,null,null,"Escaladores",668,{"$f":"CC123","v":668},668,668,668,668,668,668,668,668,668,668]
[null,"Auxiliares",1026.5970199999999,5.1329851,0.41077441111111102,613.48199999999997,{"$f":"$C124*G112","v":1026.5970199999999},1026.5970199999999,1026.5970199999999,1026.5970199999999,1026.5970199999999,1026.5970199999999,1026.5970199999999,1026.5970199999999,1026.5970199999999,1026.5970199999999,1026.5970199999999,1026.5970199999999,1455.5382903706159,1455.5382903706159,1455.5382903706159,1455.5382903706159,1455.5382903706159,1455.5382903706159,1513.96060948374,1513.96060948374,1513.96060948374,1513.96060948374,1513.96060948374,1513.96060948374,4538.9344957884114,4538.9344957884114,4538.9344957884114,4538.9344957884114,4538.9344957884114,4538.9344957884114,4667.0990579150675,4667.0990579150675,4667.0990579150675,4667.0990579150675,4667.0990579150675,4667.0990579150675,55236.20132222087,null,null,"Auxiliares",3.2840722495894909E-3,4.1666666666666671E-2,{"$f":"AW125*$AV124","v":3.2840722495894909E-3},3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,null,null,"Auxiliares",3.2840722495894909E-3,4.1666666666666671E-2,{"$f":"BN125*$AV124","v":3.2840722495894909E-3},3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,null,null,"Auxiliares",668,{"$f":"CC124","v":668},668,668,668,668,668,668,668,668,668,668]
[null,"Sub-total Cont.Oper.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"SUM(AE118:AE124)","v":155225.13984160119},155225.13984160119,155225.13984160119,155225.13984160119,155225.13984160119,155225.13984160119,160159.10348656628,160159.10348656628,160159.10348656628,160159.10348656628,160159.10348656628,160159.10348656628,{"$f":"SUM(AQ118:AQ124)","v":1892305.4599690051},null,null,"Sub-total Cont.Oper.",{"$f":"SUM(AU118:AU124)","v":7.881773399014777E-2},{"$f":"SUM(AV118:AV124)","v":1.0000000000000002},{"$f":"'FU Resumo'!$E138","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E139","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E140","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E141","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E142","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E143","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E144","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E145","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E146","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E147","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E148","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E149","v":7.881773399014777E-2},null,null,{"$f":"AT125","v":"Sub-total Cont.Oper."},{"$f":"SUM(BL118:BL124)","v":7.881773399014777E-2},{"$f":"SUM(BM118:BM124)","v":1.0000000000000002},{"$f":"'FU Resumo'!$K138","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K139","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K140","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K141","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K142","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K143","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K144","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K145","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K146","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K147","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K148","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K149","v":7.881773399014777E-2},null,null,"Sub-total Cont.Oper.",668,{"$f":"CD124","v":668},{"$f":"CE124","v":668},668,668,668,668,668,668,668,668,668]
["Manutenção","1/2 Oficial Eletricista",{"$f":"C36","v":985.94783599999994},4.9297391800000003,{"$f":"E124","v":0.41077441111111102},{"$f":"F124","v":613.48199999999997},{"$f":"$C126*G112","v":985.94783599999994},985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,{"$f":"((G126+$D126)*($E126/100*100+1))","v":1397.9047276077699},{"$f":"((H126+$D126)*($E126/100*100+1))","v":1397.9047276077699},{"$f":"((I126+$D126)*($E126/100*100+1))","v":1397.9047276077699},{"$f":"((J126+$D126)*($E126/100*100+1))","v":1397.9047276077699},{"$f":"((K126+$D126)*($E126/100*100+1))","v":1397.9047276077699},{"$f":"((L126+$D126)*($E126/100*100+1))","v":1397.9047276077699},1454.0137538191318,1454.0137538191318,1454.0137538191318,1454.0137538191318,1454.0137538191318,1454.0137538191318,{"$f":"(S126*AW126*CC126)+($F126*BN126*CC126)","v":19856.251241999853},{"$f":"(T126*AX126*CD126)+($F126*BO126*CD126)","v":19856.251241999853},{"$f":"(U126*AY126*CE126)+($F126*BP126*CE126)","v":19856.251241999853},{"$f":"(V126*AZ126*CF126)+($F126*BQ126*CF126)","v":19856.251241999853},{"$f":"(W126*BA126*CG126)+($F126*BR126*CG126)","v":19856.251241999853},{"$f":"(X126*BB126*CH126)+($F126*BS126*CH126)","v":19856.251241999853},{"$f":"(Y126*BC126*CI126)+($F126*BT126*CI126)","v":20410.155126372116},{"$f":"(Z126*BD126*CJ126)+($F126*BU126*CJ126)","v":20410.155126372116},{"$f":"(AA126*BE126*CK126)+($F126*BV126*CK126)","v":20410.155126372116},{"$f":"(AB126*BF126*CL126)+($F126*BW126*CL126)","v":20410.155126372116},{"$f":"(AC126*BG126*CM126)+($F126*BX126*CM126)","v":20410.155126372116},{"$f":"(AD126*BH126*CN126)+($F126*BY126*CN126)","v":20410.155126372116},{"$f":"SUM(AE126:AP126)","v":241598.43821023183},null,"Manutenção","1/2 Oficial Eletricista",{"$f":"AU36","v":1.4778325123152709E-2},{"$f":"AU126/$AU$56","v":3.333333333333334E-2},{"$f":"AW146*$AV126","v":1.4778325123152707E-2},1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,null,"Manutenção","1/2 Oficial Eletricista",{"$f":"AU126","v":1.4778325123152709E-2},{"$f":"BL126/$BL$56","v":3.333333333333334E-2},{"$f":"BN146*$BM126","v":1.4778325123152707E-2},1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,null,"Manutenção","1/2 Oficial Eletricista",{"$f":"CC125","v":668},{"$f":"CD125","v":668},{"$f":"CE125","v":668},668,668,668,668,668,668,668,668,668]
[null,"1/2 Oficial Funileiro",985.94783599999994,4.9297391800000003,{"$f":"E126","v":0.41077441111111102},613.48199999999997,{"$f":"$C127*G112","v":985.94783599999994},985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,1397.9047276077699,1397.9047276077699,1397.9047276077699,1397.9047276077699,1397.9047276077699,1397.9047276077699,1454.0137538191318,1454.0137538191318,1454.0137538191318,1454.0137538191318,1454.0137538191318,1454.0137538191318,19856.251241999853,19856.251241999853,19856.251241999853,19856.251241999853,19856.251241999853,19856.251241999853,20410.155126372116,20410.155126372116,20410.155126372116,20410.155126372116,20410.155126372116,20410.155126372116,241598.43821023183,null,null,"1/2 Oficial Funileiro",1.4778325123152709E-2,3.333333333333334E-2,{"$f":"AW146*$AV127","v":1.4778325123152707E-2},1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,null,null,"1/2 Oficial Funileiro",1.4778325123152709E-2,3.333333333333334E-2,{"$f":"BN146*$BM127","v":1.4778325123152707E-2},1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,null,null,"1/2 Oficial Funileiro",{"$f":"CC126","v":668},{"$f":"CD126","v":668},668,668,668,668,668,668,668,668,668,668]
[null,"Abastecedor",1347.3026840000002,6.7365134200000014,0.41077441111111102,613.48199999999997,{"$f":"$C128*G112","v":1347.3026840000002},1347.3026840000002,1347.3026840000002,1347.3026840000002,1347.3026840000002,1347.3026840000002,1347.3026840000002,1347.3026840000002,1347.3026840000002,1347.3026840000002,1347.3026840000002,1347.3026840000002,1910.2438513615621,1910.2438513615621,1910.2438513615621,1910.2438513615621,1910.2438513615621,1910.2438513615621,1986.9171182941084,1986.9171182941084,1986.9171182941084,1986.9171182941084,1986.9171182941084,1986.9171182941084,49828.045380577038,49828.045380577038,49828.045380577038,49828.045380577038,49828.045380577038,49828.045380577038,51341.870276466914,51341.870276466914,51341.870276466914,51341.870276466914,51341.870276466914,51341.870276466914,607019.49394226389,null,null,"Abastecedor",2.9556650246305417E-2,6.666666666666668E-2,{"$f":"AW146*$AV128","v":2.9556650246305414E-2},2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,null,null,"Abastecedor",2.9556650246305417E-2,6.666666666666668E-2,{"$f":"BN146*$BM128","v":2.9556650246305414E-2},2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,null,null,"Abastecedor",{"$f":"CC127","v":668},{"$f":"CD127","v":668},668,668,668,668,668,668,668,668,668,668]
[null,"Auxiliar Almoxarife",961.20016399999986,4.8060008199999995,0.41077441111111102,613.48199999999997,{"$f":"$C129*G112","v":961.20016399999986},961.20016399999986,961.20016399999986,961.20016399999986,961.20016399999986,961.20016399999986,961.20016399999986,961.20016399999986,961.20016399999986,961.20016399999986,961.20016399999986,961.20016399999986,1362.8167783036381,1362.8167783036381,1362.8167783036381,1362.8167783036381,1362.8167783036381,1362.8167783036381,1417.5174462568677,1417.5174462568677,1417.5174462568677,1417.5174462568677,1417.5174462568677,1417.5174462568677,26013.154362696161,26013.154362696161,26013.154362696161,26013.154362696161,26013.154362696161,26013.154362696161,26733.155272898279,26733.155272898279,26733.155272898279,26733.155272898279,26733.155272898279,26733.155272898279,316477.85781356657,null,null,"Auxiliar Almoxarife",1.9704433497536946E-2,4.444444444444446E-2,{"$f":"AW146*$AV129","v":1.9704433497536946E-2},1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,null,null,"Auxiliar Almoxarife",1.9704433497536946E-2,4.444444444444446E-2,{"$f":"BN146*$BM129","v":1.9704433497536946E-2},1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,null,null,"Auxiliar Almoxarife",{"$f":"CC128","v":668},{"$f":"CD128","v":668},668,668,668,668,668,668,668,668,668,668]
[null,"Auxiliar Serv. Gerais",811.75399999999991,4.0587699999999991,0.41077441111111102,613.48199999999997,{"$f":"$C130*G112","v":811.75399999999991},811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,1150.9277801736739,1150.9277801736739,1150.9277801736739,1150.9277801736739,1150.9277801736739,1150.9277801736739,1197.1236586979999,1197.1236586979999,1197.1236586979999,1197.1236586979999,1197.1236586979999,1197.1236586979999,87090.571415469021,87090.571415469021,87090.571415469021,87090.571415469021,87090.571415469021,87090.571415469021,89370.78177415744,89370.78177415744,89370.78177415744,89370.78177415744,89370.78177415744,89370.78177415744,{"$f":"SUM(AE130:AP130)","v":1058768.1191377589},null,null,"Auxiliar Serv. Gerais",7.3891625615763554E-2,0.16666666666666674,{"$f":"AW146*$AV130","v":7.3891625615763554E-2},7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,null,null,"Auxiliar Serv. Gerais",7.3891625615763554E-2,0.16666666666666674,{"$f":"BN146*$BM130","v":7.3891625615763554E-2},7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,null,null,"Auxiliar Serv. Gerais",{"$f":"CC129","v":668},{"$f":"CD129","v":668},668,668,668,668,668,668,668,668,668,668]
[null,"Borracheiro",1328.8875679999999,6.6444378399999993,0.41077441111111102,613.48199999999997,{"$f":"$C131*G112","v":1328.8875679999999},1328.8875679999999,1328.8875679999999,1328.8875679999999,1328.8875679999999,1328.8875679999999,1328.8875679999999,1328.8875679999999,1328.8875679999999,1328.8875679999999,1328.8875679999999,1328.8875679999999,1884.1343790589665,1884.1343790589665,1884.1343790589665,1884.1343790589665,1884.1343790589665,1884.1343790589665,1959.7596653696157,1959.7596653696157,1959.7596653696157,1959.7596653696157,1959.7596653696157,1959.7596653696157,16437.51469173783,16437.51469173783,16437.51469173783,16437.51469173783,16437.51469173783,16437.51469173783,16935.225935634517,16935.225935634517,16935.225935634517,16935.225935634517,16935.225935634517,16935.225935634517,200236.44376423408,null,null,"Borracheiro",9.852216748768473E-3,2.222222222222223E-2,{"$f":"AW146*$AV131","v":9.852216748768473E-3},9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,null,null,"Borracheiro",9.852216748768473E-3,2.222222222222223E-2,{"$f":"BN146*$BM131","v":9.852216748768473E-3},9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,null,null,"Borracheiro",{"$f":"CC130","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Comprador/Almoxarife",1443.3266720000001,7.2166333600000003,0.41077441111111102,613.48199999999997,{"$f":"$C132*G112","v":1443.3266720000001},1443.3266720000001,1443.3266720000001,1443.3266720000001,1443.3266720000001,1443.3266720000001,1443.3266720000001,1443.3266720000001,1443.3266720000001,1443.3266720000001,1443.3266720000001,1443.3266720000001,2046.3893774104185,2046.3893774104185,2046.3893774104185,2046.3893774104185,2046.3893774104185,2046.3893774104185,2128.5272462852645,2128.5272462852645,2128.5272462852645,2128.5272462852645,2128.5272462852645,2128.5272462852645,8752.680197586993,8752.680197586993,8752.680197586993,8752.680197586993,8752.680197586993,8752.680197586993,9022.9663867909185,9022.9663867909185,9022.9663867909185,9022.9663867909185,9022.9663867909185,9022.9663867909185,106653.87950626743,null,null,"Comprador/Almoxarife",4.9261083743842365E-3,1.1111111111111115E-2,{"$f":"AW146*$AV132","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Comprador/Almoxarife",4.9261083743842365E-3,1.1111111111111115E-2,{"$f":"BN146*$BM132","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Comprador/Almoxarife",{"$f":"CC131","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Controlador de Manut.",2610.9766400000003,13.054883200000001,0.41077441111111102,613.48199999999997,{"$f":"$C133*G112","v":2610.9766400000003},2610.9766400000003,2610.9766400000003,2610.9766400000003,2610.9766400000003,2610.9766400000003,2610.9766400000003,2610.9766400000003,2610.9766400000003,2610.9766400000003,2610.9766400000003,2610.9766400000003,3701.9165268794718,3701.9165268794718,3701.9165268794718,3701.9165268794718,3701.9165268794718,3701.9165268794718,3850.5038571436803,3850.5038571436803,3850.5038571436803,3850.5038571436803,3850.5038571436803,3850.5038571436803,28400.849418280661,28400.849418280661,28400.849418280661,28400.849418280661,28400.849418280661,28400.849418280661,29378.744360315057,29378.744360315057,29378.744360315057,29378.744360315057,29378.744360315057,29378.744360315057,346677.56267157424,null,null,"Controlador de Manut.",9.852216748768473E-3,2.222222222222223E-2,{"$f":"AW146*$AV133","v":9.852216748768473E-3},9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,null,null,"Controlador de Manut.",9.852216748768473E-3,2.222222222222223E-2,{"$f":"BN146*$BM133","v":9.852216748768473E-3},9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,null,null,"Controlador de Manut.",{"$f":"CC132","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Eletricista (A e B)",1683.7839999999999,8.41892,0.41077441111111102,613.48199999999997,{"$f":"$C134*G112","v":1683.7839999999999},1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,2387.3165779435021,2387.3165779435021,2387.3165779435021,2387.3165779435021,2387.3165779435021,2387.3165779435021,2483.138564808,2483.138564808,2483.138564808,2483.138564808,2483.138564808,2483.138564808,39498.196060418908,39498.196060418908,39498.196060418908,39498.196060418908,39498.196060418908,39498.196060418908,40759.458862891508,40759.458862891508,40759.458862891508,40759.458862891508,40759.458862891508,40759.458862891508,481545.92953986267,null,null,"Eletricista (A e B)",1.9704433497536946E-2,4.444444444444446E-2,{"$f":"AW146*$AV134","v":1.9704433497536946E-2},1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,null,null,"Eletricista (A e B)",1.9704433497536946E-2,4.444444444444446E-2,{"$f":"BN146*$BM134","v":1.9704433497536946E-2},1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,null,null,"Eletricista (A e B)",{"$f":"CC133","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Eletrônico",1683.7839999999999,8.41892,0.41077441111111102,613.48199999999997,{"$f":"$C135*G112","v":1683.7839999999999},1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,2387.3165779435021,2387.3165779435021,2387.3165779435021,2387.3165779435021,2387.3165779435021,2387.3165779435021,2483.138564808,2483.138564808,2483.138564808,2483.138564808,2483.138564808,2483.138564808,19749.098030209454,19749.098030209454,19749.098030209454,19749.098030209454,19749.098030209454,19749.098030209454,20379.729431445754,20379.729431445754,20379.729431445754,20379.729431445754,20379.729431445754,20379.729431445754,240772.96476993134,null,null,"Eletrônico",9.852216748768473E-3,2.222222222222223E-2,{"$f":"AW146*$AV135","v":9.852216748768473E-3},9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,null,null,"Eletrônico",9.852216748768473E-3,2.222222222222223E-2,{"$f":"BN146*$BM135","v":9.852216748768473E-3},9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,null,null,"Eletrônico",{"$f":"CC134","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Funileiro (A e B)",1477.9345759999999,7.38967288,0.41077441111111102,613.48199999999997,{"$f":"$C136*G112","v":1477.9345759999999},1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,2095.4574425227352,2095.4574425227352,2095.4574425227352,2095.4574425227352,2095.4574425227352,2095.4574425227352,2179.564802806512,2179.564802806512,2179.564802806512,2179.564802806512,2179.564802806512,2179.564802806512,35656.582218821422,35656.582218821422,35656.582218821422,35656.582218821422,35656.582218821422,35656.582218821422,36763.650527581281,36763.650527581281,36763.650527581281,36763.650527581281,36763.650527581281,36763.650527581281,434521.39647841622,null,null,"Funileiro (A e B)",1.9704433497536946E-2,4.444444444444446E-2,{"$f":"AW146*$AV136","v":1.9704433497536946E-2},1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,null,null,"Funileiro (A e B)",1.9704433497536946E-2,4.444444444444446E-2,{"$f":"BN146*$BM136","v":1.9704433497536946E-2},1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,null,null,"Funileiro (A e B)",{"$f":"CC135","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Chefe de Manutenção",3314.57,16.572850000000003,0.41077441111111102,613.48199999999997,{"$f":"$C137*G112","v":3314.57},3314.57,3314.57,3314.57,3314.57,3314.57,3314.57,3314.57,3314.57,3314.57,3314.57,3314.57,4699.4910925357381,4699.4910925357381,4699.4910925357381,4699.4910925357381,4699.4910925357381,4699.4910925357381,4888.1190180900003,4888.1190180900003,4888.1190180900003,4888.1190180900003,4888.1190180900003,4888.1190180900003,17483.083871004299,17483.083871004299,17483.083871004299,17483.083871004299,17483.083871004299,17483.083871004299,18103.790542286308,18103.790542286308,18103.790542286308,18103.790542286308,18103.790542286308,18103.790542286308,213521.2464797436,null,null,"Chefe de Manutenção",4.9261083743842365E-3,1.1111111111111115E-2,{"$f":"AW146*$AV137","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Chefe de Manutenção",4.9261083743842365E-3,1.1111111111111115E-2,{"$f":"BN146*$BM137","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Chefe de Manutenção",{"$f":"CC136","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Lavador",811.75399999999991,4.0587699999999991,0.41077441111111102,613.48199999999997,{"$f":"$C138*G112","v":811.75399999999991},811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,1150.9277801736739,1150.9277801736739,1150.9277801736739,1150.9277801736739,1150.9277801736739,1150.9277801736739,1197.1236586979999,1197.1236586979999,1197.1236586979999,1197.1236586979999,1197.1236586979999,1197.1236586979999,34836.228566187601,34836.228566187601,34836.228566187601,34836.228566187601,34836.228566187601,34836.228566187601,35748.312709662969,35748.312709662969,35748.312709662969,35748.312709662969,35748.312709662969,35748.312709662969,423507.24765510333,null,null,"Lavador",2.9556650246305417E-2,6.666666666666668E-2,{"$f":"AW146*$AV138","v":2.9556650246305414E-2},2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,null,null,"Lavador",2.9556650246305417E-2,6.666666666666668E-2,{"$f":"BN146*$BM138","v":2.9556650246305414E-2},2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,null,null,"Lavador",{"$f":"CC137","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Lubrificador",1251.5052440000002,6.2575262200000017,0.41077441111111102,613.48199999999997,{"$f":"$C139*G112","v":1251.5052440000002},1251.5052440000002,1251.5052440000002,1251.5052440000002,1251.5052440000002,1251.5052440000002,1251.5052440000002,1251.5052440000002,1251.5052440000002,1251.5052440000002,1251.5052440000002,1251.5052440000002,1774.4195314746003,1774.4195314746003,1774.4195314746003,1774.4195314746003,1774.4195314746003,1774.4195314746003,1845.6410890208283,1845.6410890208283,1845.6410890208283,1845.6410890208283,1845.6410890208283,1845.6410890208283,31430.900946306065,31430.900946306065,31430.900946306065,31430.900946306065,31430.900946306065,31430.900946306065,32368.359083072184,32368.359083072184,32368.359083072184,32368.359083072184,32368.359083072184,32368.359083072184,382795.56017626944,null,null,"Lubrificador",1.9704433497536946E-2,4.444444444444446E-2,{"$f":"AW146*$AV139","v":1.9704433497536946E-2},1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,null,null,"Lubrificador",1.9704433497536946E-2,4.444444444444446E-2,{"$f":"BN146*$BM139","v":1.9704433497536946E-2},1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,null,null,"Lubrificador",{"$f":"CC138","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Manobrista",1662.7655320000001,8.3138276600000012,0.41077441111111102,613.48199999999997,{"$f":"$C140*G112","v":1662.7655320000001},1662.7655320000001,1662.7655320000001,1662.7655320000001,1662.7655320000001,1662.7655320000001,1662.7655320000001,1662.7655320000001,1662.7655320000001,1662.7655320000001,1662.7655320000001,1662.7655320000001,2357.5159995442691,2357.5159995442691,2357.5159995442691,2357.5159995442691,2357.5159995442691,2357.5159995442691,2452.1418523650841,2452.1418523650841,2452.1418523650841,2452.1418523650841,2452.1418523650841,2452.1418523650841,114059.00366066502,114059.00366066502,114059.00366066502,114059.00366066502,114059.00366066502,114059.00366066502,117691.76628619978,117691.76628619978,117691.76628619978,117691.76628619978,117691.76628619978,117691.76628619978,1390504.6196811886,null,null,"Manobrista",5.7471264367816091E-2,0.12962962962962968,{"$f":"AW146*$AV140","v":5.7471264367816091E-2},5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,null,null,"Manobrista",5.7471264367816091E-2,0.12962962962962968,{"$f":"BN146*$BM140","v":5.7471264367816091E-2},5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,null,null,"Manobrista",{"$f":"CC139","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Mecânico (A, B e C)",1794.943552,8.974717759999999,0.41077441111111102,613.48199999999997,{"$f":"$C141*G112","v":1794.943552},1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,2544.921734713238,2544.921734713238,2544.921734713238,2544.921734713238,2544.921734713238,2544.921734713238,2647.069669045824,2647.069669045824,2647.069669045824,2647.069669045824,2647.069669045824,2647.069669045824,86609.75758573247,86609.75758573247,86609.75758573247,86609.75758573247,86609.75758573247,86609.75758573247,89410.858576461833,89410.858576461833,89410.858576461833,89410.858576461833,89410.858576461833,89410.858576461833,1056123.6969731657,null,null,"Mecânico (A, B e C)",4.1050903119868636E-2,9.2592592592592615E-2,{"$f":"AW146*$AV141","v":4.1050903119868636E-2},4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,null,null,"Mecânico (A, B e C)",4.1050903119868636E-2,9.2592592592592615E-2,{"$f":"BN146*$BM141","v":4.1050903119868636E-2},4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,null,null,"Mecânico (A, B e C)",{"$f":"CC140","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Mecânico de Revisão",1794.943552,8.974717759999999,0.41077441111111102,613.48199999999997,{"$f":"$C142*G112","v":1794.943552},1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,2544.921734713238,2544.921734713238,2544.921734713238,2544.921734713238,2544.921734713238,2544.921734713238,2647.069669045824,2647.069669045824,2647.069669045824,2647.069669045824,2647.069669045824,2647.069669045824,31179.51273086368,31179.51273086368,31179.51273086368,31179.51273086368,31179.51273086368,31179.51273086368,32187.909087526255,32187.909087526255,32187.909087526255,32187.909087526255,32187.909087526255,32187.909087526255,{"$f":"SUM(AE142:AP142)","v":380204.53091033961},null,null,"Mecânico de Revisão",1.4778325123152709E-2,3.333333333333334E-2,{"$f":"AW146*$AV142","v":1.4778325123152707E-2},1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,null,null,"Mecânico de Revisão",1.4778325123152709E-2,3.333333333333334E-2,{"$f":"BN146*$BM142","v":1.4778325123152707E-2},1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,null,null,"Mecânico de Revisão",{"$f":"CC141","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Mecânico Montador",1794.943552,8.9747177600000008,{"$f":"E142","v":0.41077441111111102},613.48199999999997,{"$f":"$C143*G112","v":1794.943552},1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,2544.921734713238,2544.921734713238,2544.921734713238,2544.921734713238,2544.921734713238,2544.921734713238,2647.069669045824,2647.069669045824,2647.069669045824,2647.069669045824,2647.069669045824,2647.069669045824,20786.341820575792,20786.341820575792,20786.341820575792,20786.341820575792,20786.341820575792,20786.341820575792,21458.606058350841,21458.606058350841,21458.606058350841,21458.606058350841,21458.606058350841,21458.606058350841,253469.68727355986,null,null,"Mecânico Montador",9.852216748768473E-3,2.222222222222223E-2,{"$f":"AW146*$AV143","v":9.852216748768473E-3},9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,null,null,"Mecânico Montador",9.852216748768473E-3,2.222222222222223E-2,{"$f":"BN146*$BM143","v":9.852216748768473E-3},9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,null,null,"Mecânico Montador",{"$f":"CC142","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Moleiro",1313.255756,6.5662787800000002,0.41077441111111102,613.48199999999997,{"$f":"$C144*G112","v":1313.255756},1313.255756,1313.255756,{"$f":"$C144*J112","v":1313.255756},1313.255756,1313.255756,1313.255756,1313.255756,1313.255756,1313.255756,1313.255756,1313.255756,1861.9711538882225,1861.9711538882225,1861.9711538882225,1861.9711538882225,1861.9711538882225,1861.9711538882225,1936.7068538361721,1936.7068538361721,1936.7068538361721,1936.7068538361721,1936.7068538361721,1936.7068538361721,32583.304567435123,32583.304567435123,32583.304567435123,32583.304567435123,32583.304567435123,32583.304567435123,33567.01781995198,33567.01781995198,33567.01781995198,33567.01781995198,33567.01781995198,33567.01781995198,396901.93432432262,null,null,"Moleiro",1.9704433497536946E-2,4.444444444444446E-2,{"$f":"AW146*$AV144","v":1.9704433497536946E-2},1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,null,null,"Moleiro",1.9704433497536946E-2,4.444444444444446E-2,{"$f":"BN146*$BM144","v":1.9704433497536946E-2},1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,null,null,"Moleiro",{"$f":"CC143","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Pintor",1477.9345759999999,7.38967288,0.41077441111111102,613.48199999999997,{"$f":"$C145*G112","v":1477.9345759999999},1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,2095.4574425227352,2095.4574425227352,2095.4574425227352,2095.4574425227352,2095.4574425227352,2095.4574425227352,2179.564802806512,2179.564802806512,2179.564802806512,2179.564802806512,2179.564802806512,2179.564802806512,35656.582218821422,35656.582218821422,35656.582218821422,35656.582218821422,35656.582218821422,35656.582218821422,36763.650527581281,36763.650527581281,36763.650527581281,36763.650527581281,36763.650527581281,36763.650527581281,434521.39647841622,null,null,"Pintor",1.9704433497536946E-2,4.444444444444446E-2,{"$f":"AW146*$AV145","v":1.9704433497536946E-2},1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,null,null,"Pintor",1.9704433497536946E-2,4.444444444444446E-2,{"$f":"BN146*$BM145","v":1.9704433497536946E-2},1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,null,null,"Pintor",{"$f":"CC144","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Sub-total manutenção",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE126:AE145)","v":755763.91022738873},{"$f":"SUM(AF126:AF145)","v":755763.91022738873},755763.91022738873,755763.91022738873,755763.91022738873,755763.91022738873,778806.16377201932,778806.16377201932,778806.16377201932,778806.16377201932,778806.16377201932,778806.16377201932,{"$f":"SUM(AQ126:AQ145)","v":9207420.4439964462},null,null,"Sub-total manutenção",{"$f":"SUM(AU126:AU145)","v":0.44334975369458113},{"$f":"SUM(AV126:AV145)","v":1.0000000000000004},{"$f":"'FU Resumo'!$F138","v":0.44334975369458113},{"$f":"'FU Resumo'!$F139","v":0.44334975369458113},{"$f":"'FU Resumo'!$F140","v":0.44334975369458113},{"$f":"'FU Resumo'!$F141","v":0.44334975369458113},{"$f":"'FU Resumo'!$F142","v":0.44334975369458113},{"$f":"'FU Resumo'!$F143","v":0.44334975369458113},{"$f":"'FU Resumo'!$F144","v":0.44334975369458113},{"$f":"'FU Resumo'!$F145","v":0.44334975369458113},{"$f":"'FU Resumo'!$F146","v":0.44334975369458113},{"$f":"'FU Resumo'!$F147","v":0.44334975369458113},{"$f":"'FU Resumo'!$F148","v":0.44334975369458113},{"$f":"'FU Resumo'!$F149","v":0.44334975369458113},null,null,"Sub-total manutenção",{"$f":"SUM(BL126:BL145)","v":0.44334975369458113},{"$f":"SUM(BM126:BM145)","v":1.0000000000000004},{"$f":"'FU Resumo'!$L138","v":0.44334975369458113},{"$f":"'FU Resumo'!$L139","v":0.44334975369458113},{"$f":"'FU Resumo'!$L140","v":0.44334975369458113},{"$f":"'FU Resumo'!$L141","v":0.44334975369458113},{"$f":"'FU Resumo'!$L142","v":0.44334975369458113},{"$f":"'FU Resumo'!$L143","v":0.44334975369458113},{"$f":"'FU Resumo'!$L144","v":0.44334975369458113},{"$f":"'FU Resumo'!$L145","v":0.44334975369458113},{"$f":"'FU Resumo'!$L146","v":0.44334975369458113},{"$f":"'FU Resumo'!$L147","v":0.44334975369458113},{"$f":"'FU Resumo'!$L148","v":0.44334975369458113},{"$f":"'FU Resumo'!$L149","v":0.44334975369458113},null,null,"Sub-total manutenção",{"$f":"CC145","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Pessoal de Operação",{"$f":"AE112+AE125+AE146","v":7952053.2676728033},{"$f":"AF112+AF125+AF146","v":7952053.2676728033},7952053.2676728033,7952053.2676728033,7952053.2676728033,7952053.2676728033,8191317.2027826905,8191317.2027826905,8191317.2027826905,8191317.2027826905,8191317.2027826905,{"$f":"AP112+AP125+AP146","v":8191317.2027826905},{"$f":"AQ112+AQ125+AQ146","v":96860222.822732955}]
[]
["Administração - Composição do Custo Unitário Por Função",null,null,null,null,{"$f":"F114","v":"ANO 12"},"SALÁRIO BASE COM QUINQUÊNIO",null,null,null,null,null,null,null,null,null,null,null,"SALÁRIO COM QUINQUÊNIO + H.EXTRA e AD.NOTURNO + ENCARGOS SOCIAIS",null,null,null,null,null,null,null,null,null,null,null,"Administração - Composição de Custo Total Mensal",null,null,null,null,null,null,null,null,null,null,null,"R$"]
["Funções","Cargo","Salário","Hs Extras","Enc.",{"$f":"F115","v":"Benefícios"},{"$f":"G115","v":"2024-07-01"},{"$f":"DATE(YEAR(G150),MONTH(G150)+1,DAY(G150))","v":"2024-08-01"},{"$f":"DATE(YEAR(H150),MONTH(H150)+1,DAY(H150))","v":"2024-09-01"},{"$f":"DATE(YEAR(I150),MONTH(I150)+1,DAY(I150))","v":"2024-10-01"},{"$f":"DATE(YEAR(J150),MONTH(J150)+1,DAY(J150))","v":"2024-11-01"},{"$f":"DATE(YEAR(K150),MONTH(K150)+1,DAY(K150))","v":"2024-12-01"},{"$f":"DATE(YEAR(L150),MONTH(L150)+1,DAY(L150))","v":"2025-01-01"},{"$f":"DATE(YEAR(M150),MONTH(M150)+1,DAY(M150))","v":"2025-02-01"},{"$f":"DATE(YEAR(N150),MONTH(N150)+1,DAY(N150))","v":"2025-03-01"},{"$f":"DATE(YEAR(O150),MONTH(O150)+1,DAY(O150))","v":"2025-04-01"},{"$f":"DATE(YEAR(P150),MONTH(P150)+1,DAY(P150))","v":"2025-05-01"},{"$f":"DATE(YEAR(Q150),MONTH(Q150)+1,DAY(Q150))","v":"2025-06-01"},{"$f":"G150","v":"2024-07-01"},{"$f":"DATE(YEAR(S150),MONTH(S150)+1,DAY(S150))","v":"2024-08-01"},{"$f":"DATE(YEAR(T150),MONTH(T150)+1,DAY(T150))","v":"2024-09-01"},{"$f":"DATE(YEAR(U150),MONTH(U150)+1,DAY(U150))","v":"2024-10-01"},{"$f":"DATE(YEAR(V150),MONTH(V150)+1,DAY(V150))","v":"2024-11-01"},{"$f":"DATE(YEAR(W150),MONTH(W150)+1,DAY(W150))","v":"2024-12-01"},{"$f":"DATE(YEAR(X150),MONTH(X150)+1,DAY(X150))","v":"2025-01-01"},{"$f":"DATE(YEAR(Y150),MONTH(Y150)+1,DAY(Y150))","v":"2025-02-01"},{"$f":"DATE(YEAR(Z150),MONTH(Z150)+1,DAY(Z150))","v":"2025-03-01"},{"$f":"DATE(YEAR(AA150),MONTH(AA150)+1,DAY(AA150))","v":"2025-04-01"},{"$f":"DATE(YEAR(AB150),MONTH(AB150)+1,DAY(AB150))","v":"2025-05-01"},{"$f":"DATE(YEAR(AC150),MONTH(AC150)+1,DAY(AC150))","v":"2025-06-01"},{"$f":"AE93","v":"2024-07-01"},{"$f":"DATE(YEAR(AE150),MONTH(AE150)+1,DAY(AE150))","v":"2024-08-01"},{"$f":"DATE(YEAR(AF150),MONTH(AF150)+1,DAY(AF150))","v":"2024-09-01"},{"$f":"DATE(YEAR(AG150),MONTH(AG150)+1,DAY(AG150))","v":"2024-10-01"},{"$f":"DATE(YEAR(AH150),MONTH(AH150)+1,DAY(AH150))","v":"2024-11-01"},{"$f":"DATE(YEAR(AI150),MONTH(AI150)+1,DAY(AI150))","v":"2024-12-01"},{"$f":"DATE(YEAR(AJ150),MONTH(AJ150)+1,DAY(AJ150))","v":"2025-01-01"},{"$f":"DATE(YEAR(AK150),MONTH(AK150)+1,DAY(AK150))","v":"2025-02-01"},{"$f":"DATE(YEAR(AL150),MONTH(AL150)+1,DAY(AL150))","v":"2025-03-01"},{"$f":"DATE(YEAR(AM150),MONTH(AM150)+1,DAY(AM150))","v":"2025-04-01"},{"$f":"DATE(YEAR(AN150),MONTH(AN150)+1,DAY(AN150))","v":"2025-05-01"},{"$f":"DATE(YEAR(AO150),MONTH(AO150)+1,DAY(AO150))","v":"2025-06-01"},"Total",null,"Fator Utilização Mensal",null,null,null,"FU FOLHA DE PAGAMENTO",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BJ115","v":"ANO 12"},"FU Benefícios",null,null,"FU FÍSICO PARA CÁLCULOS DOS BENEFÍCIOS",null,null,null,null,null,null,null,null,null,null,null,null,"Frota Mensal",null,{"$f":"CC115","v":"ANO 12"}]
[null,null,"base","e Adic.","Soc.",{"$f":"F116","v":"R$ por"},"R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","Durante o",null,"Funções","Cargo","FU",null,{"$f":"AE150","v":"2024-07-01"},"2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01",null,"Funções","Cargo","FU",null,{"$f":"AW151","v":"2024-07-01"},"2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01",null,"Funções","Cargo",{"$f":"AW151","v":"2024-07-01"},"2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01"]
[null,null,"(R$/mês)","Not.","%",{"$f":"F117","v":"mês"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AQ117","v":"ANO 12"},null,null,null,"Licitação",null,"FU","FU","FU","FU","FU","FU","FU","FU","FU","FU","FU","FU",null,null,null,"Licitação",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota"]
["Administração","Gerente Adm. Financeiro",{"$f":"C63","v":4078.17},0,{"$f":"E145","v":0.41077441111111102},{"$f":"F145","v":613.48199999999997},{"$f":"$C153*G112","v":4078.17},4078.17,4078.17,4078.17,4078.17,4078.17,4078.17,4078.17,4078.17,4078.17,4078.17,4078.17,{"$f":"((G153+$D153)*($E153/100*100+1))","v":5753.3778801609997},{"$f":"((H153+$D153)*($E153/100*100+1))","v":5753.3778801609997},{"$f":"((I153+$D153)*($E153/100*100+1))","v":5753.3778801609997},{"$f":"((J153+$D153)*($E153/100*100+1))","v":5753.3778801609997},{"$f":"((K153+$D153)*($E153/100*100+1))","v":5753.3778801609997},{"$f":"((L153+$D153)*($E153/100*100+1))","v":5753.3778801609997},{"$f":"((M153+$D153)*($E$103/100*100+1))","v":5984.3066580000004},{"$f":"((N153+$D153)*($E$103/100*100+1))","v":5984.3066580000004},5984.3066580000004,5984.3066580000004,5984.3066580000004,5984.3066580000004,{"$f":"(S153*AW153*CC153)+($F153*BN153*CC153)","v":6983.6821017201109},{"$f":"(T153*AX153*CD153)+($F153*BO153*CD153)","v":6983.6821017201109},{"$f":"(U153*AY153*CE153)+($F153*BP153*CE153)","v":6983.6821017201109},{"$f":"(V153*AZ153*CF153)+($F153*BQ153*CF153)","v":6983.6821017201109},{"$f":"(W153*BA153*CG153)+($F153*BR153*CG153)","v":6983.6821017201109},{"$f":"(X153*BB153*CH153)+($F153*BS153*CH153)","v":6983.6821017201109},{"$f":"(Y153*BC153*CI153)+($F153*BT153*CI153)","v":7236.9832898916256},{"$f":"(Z153*BD153*CJ153)+($F153*BU153*CJ153)","v":7236.9832898916256},{"$f":"(AA153*BE153*CK153)+($F153*BV153*CK153)","v":7236.9832898916256},{"$f":"(AB153*BF153*CL153)+($F153*BW153*CL153)","v":7236.9832898916256},{"$f":"(AC153*BG153*CM153)+($F153*BX153*CM153)","v":7236.9832898916256},{"$f":"(AD153*BH153*CN153)+($F153*BY153*CN153)","v":7236.9832898916256},{"$f":"SUM(AE153:AP153)","v":85323.992349670429},null,"Administração",{"$f":"B153","v":"Gerente Adm. Financeiro"},{"$f":"AU63","v":1.6420361247947454E-3},{"$f":"AU153/$AU$88","v":2.7027027027027035E-2},{"$f":"AW178*$AV153","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,"Administração",{"$f":"AT153","v":"Gerente Adm. Financeiro"},{"$f":"AU153","v":1.6420361247947454E-3},{"$f":"BL153/$BL$88","v":2.7027027027027035E-2},{"$f":"BN178*$BM153","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,"Administração",{"$f":"AT153","v":"Gerente Adm. Financeiro"},{"$f":"CC146","v":668},{"$f":"CD146","v":668},{"$f":"CE146","v":668},{"$f":"CF146","v":668},668,668,668,668,668,668,668,{"$f":"CN146","v":668}]
[null,"Gerente de Operação",4078.17,0,{"$f":"E153","v":0.41077441111111102},613.48199999999997,{"$f":"$C154*G112","v":4078.17},4078.17,4078.17,4078.17,4078.17,4078.17,4078.17,4078.17,4078.17,4078.17,4078.17,4078.17,5753.3778801609997,5753.3778801609997,5753.3778801609997,5753.3778801609997,5753.3778801609997,5753.3778801609997,{"$f":"((M154+$D154)*($E$103/100*100+1))","v":5984.3066580000004},{"$f":"((N154+$D154)*($E$103/100*100+1))","v":5984.3066580000004},{"$f":"((O154+$D154)*($E$103/100*100+1))","v":5984.3066580000004},{"$f":"((P154+$D154)*($E$103/100*100+1))","v":5984.3066580000004},{"$f":"((Q154+$D154)*($E$103/100*100+1))","v":5984.3066580000004},{"$f":"((R154+$D154)*($E$103/100*100+1))","v":5984.3066580000004},6983.6821017201109,6983.6821017201109,6983.6821017201109,6983.6821017201109,6983.6821017201109,6983.6821017201109,7236.9832898916256,7236.9832898916256,7236.9832898916256,7236.9832898916256,7236.9832898916256,7236.9832898916256,85323.992349670429,null,null,"Gerente de Operação",1.6420361247947454E-3,{"$f":"AU154/$AU$88","v":2.7027027027027035E-2},{"$f":"AW178*$AV154","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Gerente de Operação",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"BN178*$BM154","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Gerente de Operação",{"$f":"CC153","v":668},{"$f":"CD153","v":668},{"$f":"CE153","v":668},{"$f":"CF153","v":668},668,668,668,668,668,668,668,668]
[null,"Controle de Manutenção",2578.17,0,0.41077441111111102,613.48199999999997,{"$f":"$C155*G112","v":2578.17},2578.17,2578.17,2578.17,2578.17,2578.17,2578.17,2578.17,2578.17,2578.17,2578.17,2578.17,3637.2162634943329,3637.2162634943329,3637.2162634943329,3637.2162634943329,3637.2162634943329,3637.2162634943329,3783.2066580000001,3783.2066580000001,3783.2066580000001,3783.2066580000001,3783.2066580000001,3783.2066580000001,4662.506469645672,4662.506469645672,4662.506469645672,4662.506469645672,4662.506469645672,4662.506469645672,4822.6404327487689,4822.6404327487689,4822.6404327487689,4822.6404327487689,4822.6404327487689,4822.6404327487689,{"$f":"SUM(AE155:AP155)","v":56910.881414366646},null,null,"Controle de Manutenção",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"AW178*$AV155","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Controle de Manutenção",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"BN178*$BM155","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Controle de Manutenção",{"$f":"CC154","v":668},{"$f":"CD154","v":668},{"$f":"CE154","v":668},668,668,668,668,668,668,668,668,668]
[null,"Auxiliar de Contabilidade",978.17,0,0.41077441111111102,613.48199999999997,{"$f":"$C156*G112","v":978.17},978.17,978.17,978.17,978.17,978.17,978.17,978.17,978.17,978.17,978.17,978.17,1379.9772057165553,1379.9772057165553,1379.9772057165553,1379.9772057165553,1379.9772057165553,1379.9772057165553,1435.3666579999999,1435.3666579999999,1435.3666579999999,1435.3666579999999,1435.3666579999999,1435.3666579999999,2186.5857954329376,2186.5857954329376,2186.5857954329376,2186.5857954329376,2186.5857954329376,2186.5857954329376,2247.3413851297209,2247.3413851297209,2247.3413851297209,2247.3413851297209,2247.3413851297209,2247.3413851297209,26603.563083375957,null,null,"Auxiliar de Contabilidade",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"AW178*$AV156","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Auxiliar de Contabilidade",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"BN178*$BM156","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Auxiliar de Contabilidade",{"$f":"CC155","v":668},{"$f":"CD155","v":668},668,668,668,668,668,668,668,668,668,668]
[null,"Assist. Adm./Financeiro",878.17,0,0.41077441111111102,613.48199999999997,{"$f":"$C157*G112","v":878.17},878.17,878.17,878.17,878.17,878.17,878.17,878.17,878.17,878.17,878.17,878.17,1238.8997646054443,1238.8997646054443,1238.8997646054443,1238.8997646054443,1238.8997646054443,1238.8997646054443,1288.6266579999999,1288.6266579999999,1288.6266579999999,1288.6266579999999,1288.6266579999999,1288.6266579999999,6095.5222598839246,6095.5222598839246,6095.5222598839246,6095.5222598839246,6095.5222598839246,6095.5222598839246,6259.1555839605908,6259.1555839605908,6259.1555839605908,6259.1555839605908,6259.1555839605908,6259.1555839605908,74128.067063067094,null,null,"Assist. Adm./Financeiro",4.9261083743842365E-3,8.1081081081081113E-2,{"$f":"AW178*$AV157","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Assist. Adm./Financeiro",4.9261083743842365E-3,8.1081081081081113E-2,{"$f":"BN178*$BM157","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Assist. Adm./Financeiro",{"$f":"CC156","v":668},668,{"$f":"CE156","v":668},668,668,668,668,668,668,668,668,668]
[null,"Contador",2278.17,0,0.41077441111111102,613.48199999999997,{"$f":"$C158*G112","v":2278.17},2278.17,2278.17,2278.17,2278.17,2278.17,2278.17,2278.17,2278.17,2278.17,2278.17,2278.17,3213.9839401609997,3213.9839401609997,3213.9839401609997,3213.9839401609997,3213.9839401609997,3213.9839401609997,3342.9866580000003,3342.9866580000003,3342.9866580000003,3342.9866580000003,3342.9866580000003,3342.9866580000003,4198.2713432307846,4198.2713432307846,4198.2713432307846,4198.2713432307846,4198.2713432307846,4198.2713432307846,4339.7718613201978,4339.7718613201978,4339.7718613201978,4339.7718613201978,4339.7718613201978,4339.7718613201978,51228.259227305913,null,null,"Contador",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"AW178*$AV158","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Contador",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"BN178*$BM158","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Contador",{"$f":"CC157","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Auxiliar Adm./Financ.",798.17,0,0.41077441111111102,613.48199999999997,{"$f":"$C159*G112","v":798.17},798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,1126.0378117165553,1126.0378117165553,1126.0378117165553,1126.0378117165553,1126.0378117165553,1126.0378117165553,1171.2346580000001,1171.2346580000001,1171.2346580000001,1171.2346580000001,1171.2346580000001,1171.2346580000001,5724.1341587520146,5724.1341587520146,5724.1341587520146,5724.1341587520146,5724.1341587520146,5724.1341587520146,5872.8607268177348,5872.8607268177348,5872.8607268177348,5872.8607268177348,5872.8607268177348,5872.8607268177348,69581.969313418507,null,null,"Auxiliar Adm./Financ.",4.9261083743842365E-3,8.1081081081081113E-2,{"$f":"AW178*$AV159","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Auxiliar Adm./Financ.",4.9261083743842365E-3,8.1081081081081113E-2,{"$f":"BN178*$BM159","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Auxiliar Adm./Financ.",{"$f":"CC158","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Secretária Executiva",1578.17,0,0.41077441111111102,613.48199999999997,{"$f":"$C160*G112","v":1578.17},1578.17,1578.17,1578.17,1578.17,1578.17,1578.17,1578.17,1578.17,1578.17,1578.17,1578.17,2226.4418523832219,2226.4418523832219,2226.4418523832219,2226.4418523832219,2226.4418523832219,2226.4418523832219,2315.806658,2315.806658,2315.806658,2315.806658,2315.806658,2315.806658,3115.0560482627129,3115.0560482627129,3115.0560482627129,3115.0560482627129,3115.0560482627129,3115.0560482627129,3213.0785279868637,3213.0785279868637,3213.0785279868637,3213.0785279868637,3213.0785279868637,3213.0785279868637,37968.807457497467,null,null,"Secretária Executiva",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"AW178*$AV160","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Secretária Executiva",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"BN178*$BM160","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Secretária Executiva",{"$f":"CC159","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Telefonista",798.17,0,0.41077441111111102,613.48199999999997,{"$f":"$C161*G112","v":798.17},798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,1126.0378117165553,1126.0378117165553,1126.0378117165553,1126.0378117165553,1126.0378117165553,1126.0378117165553,1171.2346580000001,1171.2346580000001,1171.2346580000001,1171.2346580000001,1171.2346580000001,1171.2346580000001,3816.0894391680094,3816.0894391680094,3816.0894391680094,3816.0894391680094,3816.0894391680094,3816.0894391680094,3915.2404845451561,3915.2404845451561,3915.2404845451561,3915.2404845451561,3915.2404845451561,3915.2404845451561,46387.979542278983,null,null,"Telefonista",3.2840722495894909E-3,5.4054054054054071E-2,{"$f":"AW178*$AV161","v":3.2840722495894909E-3},3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,null,null,"Telefonista",3.2840722495894909E-3,5.4054054054054071E-2,{"$f":"BN178*$BM161","v":3.2840722495894909E-3},3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,null,null,"Telefonista",{"$f":"CC160","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Aux de serviços gerais",798.17,0,0.41077441111111102,613.48199999999997,{"$f":"$C162*G112","v":798.17},798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,1126.0378117165553,1126.0378117165553,1126.0378117165553,1126.0378117165553,1126.0378117165553,1126.0378117165553,1171.2346580000001,1171.2346580000001,1171.2346580000001,1171.2346580000001,1171.2346580000001,1171.2346580000001,3816.0894391680094,3816.0894391680094,3816.0894391680094,3816.0894391680094,3816.0894391680094,3816.0894391680094,3915.2404845451561,3915.2404845451561,3915.2404845451561,3915.2404845451561,3915.2404845451561,3915.2404845451561,46387.979542278983,null,null,"Aux de serviços gerais",3.2840722495894909E-3,{"$f":"AU162/$AU$88","v":5.4054054054054071E-2},{"$f":"AW178*$AV162","v":3.2840722495894909E-3},3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,null,null,"Aux de serviços gerais",3.2840722495894909E-3,5.4054054054054071E-2,{"$f":"BN178*$BM162","v":3.2840722495894909E-3},3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,null,null,"Aux de serviços gerais",{"$f":"CC161","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Enc.Depto.Pessoal",3278.17,0,0.41077441111111102,613.48199999999997,{"$f":"$C163*G112","v":3278.17},3278.17,3278.17,3278.17,3278.17,3278.17,3278.17,3278.17,3278.17,3278.17,3278.17,3278.17,4624.7583512721103,4624.7583512721103,4624.7583512721103,4624.7583512721103,4624.7583512721103,4624.7583512721103,4810.3866580000004,4810.3866580000004,4810.3866580000004,4810.3866580000004,4810.3866580000004,4810.3866580000004,5745.7217646137433,5745.7217646137433,5745.7217646137433,5745.7217646137433,5745.7217646137433,5745.7217646137433,5949.3337660821016,5949.3337660821016,5949.3337660821016,5949.3337660821016,5949.3337660821016,5949.3337660821016,70170.333184175048,null,null,"Enc.Depto.Pessoal",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"AW178*$AV163","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Enc.Depto.Pessoal",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"BN178*$BM163","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Enc.Depto.Pessoal",{"$f":"CC162","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Auxiliar Administrativo",848.17,0,0.41077441111111102,613.48199999999997,{"$f":"$C164*G112","v":848.17},848.17,848.17,848.17,848.17,848.17,848.17,848.17,848.17,848.17,848.17,848.17,1196.5765322721109,1196.5765322721109,1196.5765322721109,1196.5765322721109,1196.5765322721109,1196.5765322721109,1244.604658,1244.604658,1244.604658,1244.604658,1244.604658,1244.604658,3970.8344813063054,3970.8344813063054,3970.8344813063054,3970.8344813063054,3970.8344813063054,3970.8344813063054,4076.196675021346,4076.196675021346,4076.196675021346,4076.196675021346,4076.196675021346,4076.196675021346,48282.186937965911,null,null,"Auxiliar Administrativo",3.2840722495894909E-3,5.4054054054054071E-2,{"$f":"AW178*$AV164","v":3.2840722495894909E-3},3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,null,null,"Auxiliar Administrativo",3.2840722495894909E-3,5.4054054054054071E-2,{"$f":"BN178*$BM164","v":3.2840722495894909E-3},3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,null,null,"Auxiliar Administrativo",{"$f":"CC163","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Psicólogo",3078.17,0,0.41077441111111102,613.48199999999997,{"$f":"$C165*G112","v":3078.17},3078.17,3078.17,3078.17,3078.17,3078.17,3078.17,3078.17,3078.17,3078.17,3078.17,3078.17,4342.6034690498882,4342.6034690498882,4342.6034690498882,4342.6034690498882,4342.6034690498882,4342.6034690498882,4516.9066579999999,4516.9066579999999,4516.9066579999999,4516.9066579999999,4516.9066579999999,4516.9066579999999,5436.2316803371514,5436.2316803371514,5436.2316803371514,5436.2316803371514,5436.2316803371514,5436.2316803371514,5627.4213851297209,5627.4213851297209,5627.4213851297209,5627.4213851297209,5627.4213851297209,5627.4213851297209,66381.91839280125,null,null,"Psicólogo",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"AW178*$AV165","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Psicólogo",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"BN178*$BM165","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Psicólogo",{"$f":"CC164","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Auxiliar Administrativo",778.17,0,0.41077441111111102,613.48199999999997,{"$f":"$C166*G112","v":778.17},778.17,778.17,778.17,778.17,778.17,778.17,778.17,778.17,778.17,778.17,778.17,1097.8223234943332,1097.8223234943332,1097.8223234943332,1097.8223234943332,1097.8223234943332,1097.8223234943332,1141.8866579999999,1141.8866579999999,1141.8866579999999,1141.8866579999999,1141.8866579999999,1141.8866579999999,1877.0957111563457,1877.0957111563457,1877.0957111563457,1877.0957111563457,1877.0957111563457,1877.0957111563457,1925.4290041773397,1925.4290041773397,1925.4290041773397,1925.4290041773397,1925.4290041773397,1925.4290041773397,{"$f":"SUM(AE166:AP166)","v":22815.148292002108},null,null,"Auxiliar Administrativo",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"AW178*$AV166","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Auxiliar Administrativo",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"BN178*$BM166","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Auxiliar Administrativo",{"$f":"CC165","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Assist.Recrut./Seleção",1078.17,0,0.41077441111111102,613.48199999999997,{"$f":"$C167*G112","v":1078.17},1078.17,1078.17,1078.17,1078.17,1078.17,1078.17,1078.17,1078.17,1078.17,1078.17,1078.17,1521.0546468276666,1521.0546468276666,1521.0546468276666,1521.0546468276666,1521.0546468276666,1521.0546468276666,1582.1066580000002,1582.1066580000002,1582.1066580000002,1582.1066580000002,1582.1066580000002,1582.1066580000002,2341.3308375712331,2341.3308375712331,2341.3308375712331,2341.3308375712331,2341.3308375712331,2341.3308375712331,2408.2975756059113,2408.2975756059113,2408.2975756059113,2408.2975756059113,2408.2975756059113,2408.2975756059113,28497.770479062856,null,null,"Assist.Recrut./Seleção",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"AW178*$AV167","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Assist.Recrut./Seleção",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"BN178*$BM167","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Assist.Recrut./Seleção",{"$f":"CC166","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Assist.Treinam./Capac.",1078.17,0,0.41077441111111102,613.48199999999997,{"$f":"$C168*G112","v":1078.17},1078.17,1078.17,1078.17,1078.17,1078.17,1078.17,1078.17,1078.17,1078.17,1078.17,1078.17,1521.0546468276666,1521.0546468276666,1521.0546468276666,1521.0546468276666,1521.0546468276666,1521.0546468276666,1582.1066580000002,1582.1066580000002,1582.1066580000002,1582.1066580000002,1582.1066580000002,1582.1066580000002,2341.3308375712331,2341.3308375712331,2341.3308375712331,2341.3308375712331,2341.3308375712331,2341.3308375712331,2408.2975756059113,2408.2975756059113,2408.2975756059113,2408.2975756059113,2408.2975756059113,2408.2975756059113,28497.770479062856,null,null,"Assist.Treinam./Capac.",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"AW178*$AV168","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Assist.Treinam./Capac.",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"BN178*$BM168","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Assist.Treinam./Capac.",{"$f":"CC167","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Assessor Jurídico",1578.17,0,0.41077441111111102,613.48199999999997,{"$f":"$C169*G112","v":1578.17},1578.17,1578.17,1578.17,1578.17,1578.17,1578.17,1578.17,1578.17,1578.17,1578.17,1578.17,2226.4418523832219,2226.4418523832219,2226.4418523832219,2226.4418523832219,2226.4418523832219,2226.4418523832219,2315.806658,2315.806658,2315.806658,2315.806658,2315.806658,2315.806658,3115.0560482627129,3115.0560482627129,3115.0560482627129,3115.0560482627129,3115.0560482627129,3115.0560482627129,3213.0785279868637,3213.0785279868637,3213.0785279868637,3213.0785279868637,3213.0785279868637,3213.0785279868637,37968.807457497467,null,null,"Assessor Jurídico",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"AW178*$AV169","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Assessor Jurídico",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"BN178*$BM169","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Assessor Jurídico",{"$f":"CC168","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Auxiliar de Compras",778.17,0,{"$f":"E169","v":0.41077441111111102},613.48199999999997,{"$f":"$C170*G112","v":778.17},778.17,778.17,778.17,778.17,778.17,778.17,778.17,778.17,778.17,778.17,778.17,1097.8223234943332,1097.8223234943332,1097.8223234943332,1097.8223234943332,1097.8223234943332,1097.8223234943332,1141.8866579999999,1141.8866579999999,1141.8866579999999,1141.8866579999999,1141.8866579999999,1141.8866579999999,1877.0957111563457,1877.0957111563457,1877.0957111563457,1877.0957111563457,1877.0957111563457,1877.0957111563457,1925.4290041773397,1925.4290041773397,1925.4290041773397,1925.4290041773397,1925.4290041773397,1925.4290041773397,22815.148292002108,null,null,"Auxiliar de Compras",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"AW178*$AV170","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Auxiliar de Compras",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"BN178*$BM170","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Auxiliar de Compras",{"$f":"CC169","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Médico do Trabalho",2778.17,0,0.41077441111111102,613.48199999999997,{"$f":"$C171*G112","v":2778.17},2778.17,2778.17,2778.17,2778.17,2778.17,2778.17,2778.17,2778.17,2778.17,2778.17,2778.17,3919.371145716555,3919.371145716555,3919.371145716555,3919.371145716555,3919.371145716555,3919.371145716555,4076.6866580000001,4076.6866580000001,4076.6866580000001,4076.6866580000001,4076.6866580000001,4076.6866580000001,4971.996553922264,4971.996553922264,4971.996553922264,4971.996553922264,4971.996553922264,4971.996553922264,5144.5528137011497,5144.5528137011497,5144.5528137011497,5144.5528137011497,5144.5528137011497,5144.5528137011497,60699.296205740487,null,null,"Médico do Trabalho",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"AW178*$AV171","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Médico do Trabalho",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"BN178*$BM171","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Médico do Trabalho",{"$f":"CC170","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Eng. Seg. Trabalho",2778.17,0,0.41077441111111102,613.48199999999997,{"$f":"$C172*G112","v":2778.17},2778.17,2778.17,2778.17,2778.17,2778.17,2778.17,2778.17,2778.17,2778.17,2778.17,2778.17,3919.371145716555,3919.371145716555,3919.371145716555,3919.371145716555,3919.371145716555,3919.371145716555,4076.6866580000001,4076.6866580000001,4076.6866580000001,4076.6866580000001,4076.6866580000001,4076.6866580000001,4971.996553922264,4971.996553922264,4971.996553922264,4971.996553922264,4971.996553922264,4971.996553922264,5144.5528137011497,5144.5528137011497,5144.5528137011497,5144.5528137011497,5144.5528137011497,5144.5528137011497,60699.296205740487,null,null,"Eng. Seg. Trabalho",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"AW178*$AV172","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Eng. Seg. Trabalho",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"BN178*$BM172","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Eng. Seg. Trabalho",{"$f":"CC171","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Téc. Seg. do Trabalho",2058.17,0,0.41077441111111102,613.48199999999997,{"$f":"$C173*G112","v":2058.17},{"$f":"$C173*H112","v":2058.17},2058.17,2058.17,2058.17,2058.17,2058.17,2058.17,2058.17,2058.17,2058.17,2058.17,2903.613569716555,2903.613569716555,2903.613569716555,2903.613569716555,2903.613569716555,2903.613569716555,3020.1586580000003,3020.1586580000003,3020.1586580000003,3020.1586580000003,3020.1586580000003,3020.1586580000003,3857.8322505265328,3857.8322505265328,3857.8322505265328,3857.8322505265328,3857.8322505265328,3857.8322505265328,3985.668242272578,3985.668242272578,3985.668242272578,3985.668242272578,3985.668242272578,3985.668242272578,47061.002956794669,null,null,"Téc. Seg. do Trabalho",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"AW178*$AV173","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Téc. Seg. do Trabalho",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"BN178*$BM173","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Téc. Seg. do Trabalho",{"$f":"CC172","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Auxiliar de CPD",1278.17,0,0.41077441111111102,613.48199999999997,{"$f":"$C174*G112","v":1278.17},{"$f":"$C174*H112","v":1278.17},1278.17,1278.17,1278.17,1278.17,1278.17,1278.17,1278.17,1278.17,1278.17,1278.17,1803.2095290498887,1803.2095290498887,1803.2095290498887,1803.2095290498887,1803.2095290498887,1803.2095290498887,1875.5866580000002,1875.5866580000002,1875.5866580000002,1875.5866580000002,1875.5866580000002,1875.5866580000002,2650.820921847825,2650.820921847825,2650.820921847825,2650.820921847825,2650.820921847825,2650.820921847825,2730.2099565582926,2730.2099565582926,2730.2099565582926,2730.2099565582926,2730.2099565582926,2730.2099565582926,32286.185270436716,null,null,"Auxiliar de CPD",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"AW178*$AV174","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Auxiliar de CPD",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"BN178*$BM174","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Auxiliar de CPD",{"$f":"CC173","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Técnico em Informática",878.17,0,0.41077441111111102,613.48199999999997,{"$f":"$C175*G112","v":878.17},878.17,878.17,878.17,878.17,878.17,878.17,878.17,878.17,878.17,878.17,878.17,1238.8997646054443,1238.8997646054443,1238.8997646054443,1238.8997646054443,1238.8997646054443,1238.8997646054443,1288.6266579999999,1288.6266579999999,1288.6266579999999,1288.6266579999999,1288.6266579999999,1288.6266579999999,2031.8407532946417,2031.8407532946417,2031.8407532946417,2031.8407532946417,2031.8407532946417,2031.8407532946417,2086.3851946535306,2086.3851946535306,2086.3851946535306,2086.3851946535306,2086.3851946535306,2086.3851946535306,24709.355687689029,null,null,"Técnico em Informática",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"AW178*$AV175","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Técnico em Informática",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"BN178*$BM175","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Técnico em Informática",{"$f":"CC174","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Aux.Monitoramento",808.17,0,0.41077441111111102,613.48199999999997,{"$f":"$C176*G112","v":808.17},808.17,808.17,808.17,808.17,808.17,808.17,808.17,808.17,808.17,808.17,808.17,1140.1455558276664,1140.1455558276664,1140.1455558276664,1140.1455558276664,1140.1455558276664,1140.1455558276664,1185.9086580000001,1185.9086580000001,1185.9086580000001,1185.9086580000001,1185.9086580000001,1185.9086580000001,7694.0768951913369,7694.0768951913369,7694.0768951913369,7694.0768951913369,7694.0768951913369,7694.0768951913369,7894.8634452807883,7894.8634452807883,7894.8634452807883,7894.8634452807883,7894.8634452807883,7894.8634452807883,{"$f":"SUM(AE176:AP176)","v":93533.642042832755},null,null,"Aux.Monitoramento",6.5681444991789817E-3,0.10810810810810814,{"$f":"AW178*$AV176","v":6.5681444991789817E-3},6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,null,null,"Aux.Monitoramento",6.5681444991789817E-3,0.10810810810810814,{"$f":"BN178*$BM176","v":6.5681444991789817E-3},6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,null,null,"Aux.Monitoramento",{"$f":"CC175","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Porteiro",878.17,0,0.41077441111111102,613.48199999999997,{"$f":"$C177*G112","v":878.17},878.17,878.17,878.17,878.17,878.17,878.17,878.17,878.17,878.17,878.17,878.17,1238.8997646054443,1238.8997646054443,1238.8997646054443,1238.8997646054443,1238.8997646054443,1238.8997646054443,1288.6266579999999,1288.6266579999999,1288.6266579999999,1288.6266579999999,1288.6266579999999,1288.6266579999999,6095.5222598839246,6095.5222598839246,6095.5222598839246,6095.5222598839246,6095.5222598839246,6095.5222598839246,6259.1555839605908,6259.1555839605908,6259.1555839605908,6259.1555839605908,6259.1555839605908,6259.1555839605908,{"$f":"SUM(AE177:AP177)","v":74128.067063067094},null,null,"Porteiro",4.9261083743842365E-3,8.1081081081081113E-2,{"$f":"AW178*$AV177","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Porteiro",4.9261083743842365E-3,8.1081081081081113E-2,{"$f":"BN178*$BM177","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Porteiro",{"$f":"CC176","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Totais.........................",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE153:AE177)","v":106560.40241754818},{"$f":"SUM(AF153:AF177)","v":106560.40241754818},{"$f":"SUM(AG153:AG177)","v":106560.40241754818},106560.40241754818,106560.40241754818,106560.40241754818,109838.16763075204,109838.16763075204,109838.16763075204,109838.16763075204,109838.16763075204,109838.16763075204,{"$f":"SUM(AQ153:AQ177)","v":1298391.4202898014},null,null,"Totais.........................",{"$f":"SUM(AU153:AU177)","v":6.0755336617405564E-2},{"$f":"SUM(AV153:AV177)","v":1.0000000000000007},{"$f":"'FU Resumo'!$G138","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G139","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G140","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G141","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G142","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G143","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G144","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G145","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G146","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G147","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G148","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G149","v":6.0755336617405564E-2},null,null,{"$f":"AT178","v":"Totais........................."},{"$f":"SUM(BL153:BL177)","v":6.0755336617405564E-2},{"$f":"BL178/$BL$88","v":1},{"$f":"'FU Resumo'!$M138","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M139","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M140","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M141","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M142","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M143","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M144","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M145","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M146","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M147","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M148","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M149","v":6.0755336617405564E-2},null,null,"Totais.........................",{"$f":"CC177","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Jovens Aprendizes da Operação",{"$f":"'R$ Estações'!H132","v":144809.7879407724},{"$f":"'R$ Estações'!H133","v":129729.34664776654},{"$f":"'R$ Estações'!H134","v":126191.27355737289},{"$f":"'R$ Estações'!H135","v":128549.98895096865},{"$f":"'R$ Estações'!H136","v":169827.50833889435},{"$f":"'R$ Estações'!H137","v":132088.06204136228},0,{"$f":"AK179","v":0},{"$f":"AL179","v":0},{"$f":"AM179","v":0},{"$f":"AN179","v":0},{"$f":"AO179","v":0},{"$f":"SUM(AE179:AP179)","v":831195.96747713699}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Administração",{"$f":"AE178+AE179","v":251370.19035832057},{"$f":"AF178+AF179","v":236289.74906531471},{"$f":"AG178+AG179","v":232751.67597492106},{"$f":"AH178+AH179","v":235110.39136851684},276387.91075644252,238648.46445891046,109838.16763075204,109838.16763075204,109838.16763075204,109838.16763075204,109838.16763075204,109838.16763075204,{"$f":"AQ178+AQ179","v":2129587.3877669387}]
["Planilha 2 - Demonstração do Custo com Pessoal",null,null,null,null,"ANO 13",null,null,{"$f":"F181","v":"ANO 13"},null,null,{"$f":"I181","v":"ANO 13"},null,null,{"$f":"L181","v":"ANO 13"},null,null,{"$f":"O181","v":"ANO 13"},null,null,{"$f":"R181","v":"ANO 13"},null,null,{"$f":"U181","v":"ANO 13"},null,null,{"$f":"X181","v":"ANO 13"},null,null,{"$f":"AA181","v":"ANO 13"},null,null,{"$f":"AD181","v":"ANO 13"},null,null,{"$f":"AG181","v":"ANO 13"},null,null,{"$f":"AJ181","v":"ANO 13"},null,null,{"$f":"AM181","v":"ANO 13"},null,null,{"$f":"AP181","v":"ANO 13"},null,null,{"$f":"AS181","v":"ANO 13"},null,null,{"$f":"AV181","v":"ANO 13"},null,null,{"$f":"AY181","v":"ANO 13"},null,null,{"$f":"BB181","v":"ANO 13"},null,null,{"$f":"BE181","v":"ANO 13"},null,null,{"$f":"BH181","v":"ANO 13"},null,null,{"$f":"BK181","v":"ANO 13"},null,null,{"$f":"BN181","v":"ANO 13"},null,null,{"$f":"BQ181","v":"ANO 13"},null,null,{"$f":"BT181","v":"ANO 13"},null,null,{"$f":"BW181","v":"ANO 13"},null,null,{"$f":"BZ181","v":"ANO 13"},null,null,{"$f":"CC181","v":"ANO 13"},null,null,{"$f":"CF181","v":"ANO 13"},null,null,{"$f":"CI181","v":"ANO 13"}]
["Motoristas e Cobradores - Composição do Custo Unitário Por Função",null,null,null,null,{"$f":"F181","v":"ANO 13"},"SALÁRIO BASE COM QUINQUÊNIO",null,null,null,null,null,null,null,null,null,null,null,"SALÁRIO COM QUINQUÊNIO + H.EXTRA e AD.NOTURNO + ENCARGOS SOCIAIS",null,null,null,null,null,null,null,null,null,null,null,"Motoristas e Cobradores - Composição de Custo Total Mensal",null,null,null,null,null,null,null,null,null,null,null,"R$"]
["Funções","Cargo","Salário","Hs Extras","Enc.","Benefícios","2025-07-01",{"$f":"DATE(YEAR(G183),MONTH(G183)+1,DAY(G183))","v":"2025-08-01"},{"$f":"DATE(YEAR(H183),MONTH(H183)+1,DAY(H183))","v":"2025-09-01"},{"$f":"DATE(YEAR(I183),MONTH(I183)+1,DAY(I183))","v":"2025-10-01"},{"$f":"DATE(YEAR(J183),MONTH(J183)+1,DAY(J183))","v":"2025-11-01"},{"$f":"DATE(YEAR(K183),MONTH(K183)+1,DAY(K183))","v":"2025-12-01"},{"$f":"DATE(YEAR(L183),MONTH(L183)+1,DAY(L183))","v":"2026-01-01"},{"$f":"DATE(YEAR(M183),MONTH(M183)+1,DAY(M183))","v":"2026-02-01"},{"$f":"DATE(YEAR(N183),MONTH(N183)+1,DAY(N183))","v":"2026-03-01"},{"$f":"DATE(YEAR(O183),MONTH(O183)+1,DAY(O183))","v":"2026-04-01"},{"$f":"DATE(YEAR(P183),MONTH(P183)+1,DAY(P183))","v":"2026-05-01"},{"$f":"DATE(YEAR(Q183),MONTH(Q183)+1,DAY(Q183))","v":"2026-06-01"},{"$f":"G183","v":"2025-07-01"},{"$f":"DATE(YEAR(S183),MONTH(S183)+1,DAY(S183))","v":"2025-08-01"},{"$f":"DATE(YEAR(T183),MONTH(T183)+1,DAY(T183))","v":"2025-09-01"},{"$f":"DATE(YEAR(U183),MONTH(U183)+1,DAY(U183))","v":"2025-10-01"},{"$f":"DATE(YEAR(V183),MONTH(V183)+1,DAY(V183))","v":"2025-11-01"},{"$f":"DATE(YEAR(W183),MONTH(W183)+1,DAY(W183))","v":"2025-12-01"},{"$f":"DATE(YEAR(X183),MONTH(X183)+1,DAY(X183))","v":"2026-01-01"},{"$f":"DATE(YEAR(Y183),MONTH(Y183)+1,DAY(Y183))","v":"2026-02-01"},{"$f":"DATE(YEAR(Z183),MONTH(Z183)+1,DAY(Z183))","v":"2026-03-01"},{"$f":"DATE(YEAR(AA183),MONTH(AA183)+1,DAY(AA183))","v":"2026-04-01"},{"$f":"DATE(YEAR(AB183),MONTH(AB183)+1,DAY(AB183))","v":"2026-05-01"},{"$f":"DATE(YEAR(AC183),MONTH(AC183)+1,DAY(AC183))","v":"2026-06-01"},{"$f":"S183","v":"2025-07-01"},{"$f":"DATE(YEAR(AE183),MONTH(AE183)+1,DAY(AE183))","v":"2025-08-01"},{"$f":"DATE(YEAR(AF183),MONTH(AF183)+1,DAY(AF183))","v":"2025-09-01"},{"$f":"DATE(YEAR(AG183),MONTH(AG183)+1,DAY(AG183))","v":"2025-10-01"},{"$f":"DATE(YEAR(AH183),MONTH(AH183)+1,DAY(AH183))","v":"2025-11-01"},{"$f":"DATE(YEAR(AI183),MONTH(AI183)+1,DAY(AI183))","v":"2025-12-01"},{"$f":"DATE(YEAR(AJ183),MONTH(AJ183)+1,DAY(AJ183))","v":"2026-01-01"},{"$f":"DATE(YEAR(AK183),MONTH(AK183)+1,DAY(AK183))","v":"2026-02-01"},{"$f":"DATE(YEAR(AL183),MONTH(AL183)+1,DAY(AL183))","v":"2026-03-01"},{"$f":"DATE(YEAR(AM183),MONTH(AM183)+1,DAY(AM183))","v":"2026-04-01"},{"$f":"DATE(YEAR(AN183),MONTH(AN183)+1,DAY(AN183))","v":"2026-05-01"},{"$f":"DATE(YEAR(AO183),MONTH(AO183)+1,DAY(AO183))","v":"2026-06-01"},"Total",null,"Fator Utilização Mensal",null,null,null,"FU FOLHA DE PAGAMENTO",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BH181","v":"ANO 13"},"FU Benefícios",null,null,"FU FÍSICO PARA CÁLCULOS DOS BENEFÍCIOS",null,null,null,null,null,null,null,null,null,null,null,null,"Frota Mensal",null,{"$f":"BH181","v":"ANO 13"}]
[null,null,"base","e Adic.","Soc.","R$ por","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","Durante o",null,"Funções","Cargo","FU",null,{"$f":"AE183","v":"2025-07-01"},"2025-08-01","2025-09-01","2025-10-01","2025-11-01","2025-12-01","2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01",null,"Funções","Cargo","FU",null,{"$f":"AW184","v":"2025-07-01"},"2025-08-01","2025-09-01","2025-10-01","2025-11-01","2025-12-01","2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01",null,"Funções","Cargo",{"$f":"AW184","v":"2025-07-01"},"2025-08-01","2025-09-01","2025-10-01","2025-11-01","2025-12-01","2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01"]
[null,null,"(R$/mês)","Not.","%","mês",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM181","v":"ANO 13"},null,null,null,"Licitação",null,"FU","FU","FU","FU","FU","FU","FU","FU","FU","FU","FU","FU",null,null,null,"Licitação",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota"]
["Motorista","Miniônibus",{"$f":"C96","v":1584.595532},{"$f":"D96","v":79.537865960000019},{"$f":"Enc.Sociais!D39","v":0.46739052222222216},{"$f":"F96","v":613.48199999999997},{"$f":"$C186*G202","v":1584.595532},{"$f":"$C186*H202","v":1584.595532},1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,{"$f":"((G186+$D186)*($E186/100*100+1))","v":2441.9335758799657},{"$f":"((H186+$D186)*($E186/100*100+1))","v":2441.9335758799657},2441.9335758799657,2441.9335758799657,2441.9335758799657,2441.9335758799657,{"$f":"((M186+$D186)*($E$193/100*100+1))","v":2536.15033724258},{"$f":"((N186+$D186)*($E$193/100*100+1))","v":2536.15033724258},2536.15033724258,2536.15033724258,2536.15033724258,2536.15033724258,{"$f":"(S186*AW186*CC186)+($F186*BN186*CC186)","v":158988.91614078311},158988.91614078311,158988.91614078311,158988.91614078311,158988.91614078311,158988.91614078311,163891.49662429813,163891.49662429813,163891.49662429813,163891.49662429813,163891.49662429813,163891.49662429813,{"$f":"SUM(AE186:AP186)","v":1937282.4765904876},null,"Motorista",{"$f":"B186","v":"Miniônibus"},{"$f":"AU96","v":1.6913603571428575},{"$f":"AU186/$AU$13","v":1},{"$f":"AW193*AV186","v":2.1681300000000001},{"$f":"AX193*AV186","v":2.1681300000000001},{"$f":"AY193*AV186","v":2.1681300000000001},{"$f":"AZ193*AV186","v":2.1681300000000001},{"$f":"BA193*AV186","v":2.1681300000000001},{"$f":"BB193*AV186","v":2.1681300000000001},{"$f":"BC193*AV186","v":2.1681300000000001},{"$f":"BD193*AV186","v":2.1681300000000001},{"$f":"BE193*AV186","v":2.1681300000000001},{"$f":"BF193*AV186","v":2.1681300000000001},{"$f":"BG193*AV186","v":2.1681300000000001},{"$f":"BH193*AV186","v":2.1681300000000001},null,"Motorista",{"$f":"AT186","v":"Miniônibus"},1.6913603571428575,{"$f":"BL186/$BL$13","v":1},{"$f":"BN193*$BM186","v":2.1681300000000001},2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,null,"Motorista",{"$f":"AT186","v":"Miniônibus"},{"$f":"CN96","v":24},{"$f":"CC186","v":24},24,24,24,24,24,24,24,24,24,24]
[null,"Ônibus Básico",{"$f":"C97","v":1584.595532},79.537865959999948,{"$f":"E186","v":0.46739052222222216},613.48199999999997,{"$f":"$C187*G202","v":1584.595532},1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,2441.9335758799652,2441.9335758799652,2441.9335758799652,2441.9335758799652,2441.9335758799652,2441.9335758799652,{"$f":"((M187+$D187)*($E$193/100*100+1))","v":2536.1503372425796},{"$f":"((N187+$D187)*($E$193/100*100+1))","v":2536.1503372425796},{"$f":"((O187+$D187)*($E$193/100*100+1))","v":2536.1503372425796},{"$f":"((P187+$D187)*($E$193/100*100+1))","v":2536.1503372425796},{"$f":"((Q187+$D187)*($E$193/100*100+1))","v":2536.1503372425796},{"$f":"((R187+$D187)*($E$193/100*100+1))","v":2536.1503372425796},3093659.3265727381,3093659.3265727381,3093659.3265727381,3093659.3265727381,3093659.3265727381,3093659.3265727381,3189055.3718144675,3189055.3718144675,3189055.3718144675,3189055.3718144675,3189055.3718144675,3189055.3718144675,37696288.190323234,null,null,"Ônibus Básico",1.6913603571428575,1,{"$f":"AW193*AV187","v":2.1681300000000001},{"$f":"AX193*AV187","v":2.1681300000000001},{"$f":"AY193*AV187","v":2.1681300000000001},{"$f":"AZ193*AV187","v":2.1681300000000001},{"$f":"BA193*AV187","v":2.1681300000000001},{"$f":"BB193*AV187","v":2.1681300000000001},{"$f":"BC193*AV187","v":2.1681300000000001},{"$f":"BD193*AV187","v":2.1681300000000001},{"$f":"BE193*AV187","v":2.1681300000000001},{"$f":"BF193*AV187","v":2.1681300000000001},{"$f":"BG193*AV187","v":2.1681300000000001},{"$f":"BH193*AV187","v":2.1681300000000001},null,null,"Ônibus Básico",1.6913603571428575,1,{"$f":"BN193*$BM187","v":2.1681300000000001},2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,null,null,"Ônibus Básico",467,{"$f":"CC187","v":467},467,467,467,467,467,467,467,467,467,467]
[null,"Padron BRT",1584.595532,79.537865959999948,0.46739052222222216,613.48199999999997,{"$f":"$C188*G202","v":1584.595532},1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,2441.9335758799652,2441.9335758799652,2441.9335758799652,2441.9335758799652,2441.9335758799652,2441.9335758799652,2536.1503372425796,2536.1503372425796,2536.1503372425796,2536.1503372425796,2536.1503372425796,2536.1503372425796,688951.96994339337,688951.96994339337,688951.96994339337,688951.96994339337,688951.96994339337,688951.96994339337,710196.48537195846,710196.48537195846,710196.48537195846,710196.48537195846,710196.48537195846,710196.48537195846,8394890.7318921108,null,null,"Padron BRT",1.6913603571428575,1,{"$f":"AW193*AV188","v":2.1681300000000001},{"$f":"AX193*AV188","v":2.1681300000000001},{"$f":"AY193*AV188","v":2.1681300000000001},{"$f":"AZ193*AV188","v":2.1681300000000001},{"$f":"BA193*AV188","v":2.1681300000000001},{"$f":"BB193*AV188","v":2.1681300000000001},{"$f":"BC193*AV188","v":2.1681300000000001},{"$f":"BD193*AV188","v":2.1681300000000001},{"$f":"BE193*AV188","v":2.1681300000000001},{"$f":"BF193*AV188","v":2.1681300000000001},{"$f":"BG193*AV188","v":2.1681300000000001},{"$f":"BH193*AV188","v":2.1681300000000001},null,null,"Padron BRT",1.6913603571428575,1,{"$f":"BN193*$BM188","v":2.1681300000000001},2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,null,null,"Padron BRT",104,{"$f":"CC188","v":104},104,104,104,104,104,104,104,104,104,104]
[null,"Super Padron Conv.",1584.595532,79.537865959999948,0.46739052222222216,613.48199999999997,{"$f":"$C189*G202","v":1584.595532},1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,2441.9335758799652,2441.9335758799652,2441.9335758799652,2441.9335758799652,2441.9335758799652,2441.9335758799652,2536.1503372425796,2536.1503372425796,2536.1503372425796,2536.1503372425796,2536.1503372425796,2536.1503372425796,99368.072587989431,99368.072587989431,99368.072587989431,99368.072587989431,99368.072587989431,99368.072587989431,102432.18539018632,102432.18539018632,102432.18539018632,102432.18539018632,102432.18539018632,102432.18539018632,1210801.5478690541,null,null,"Super Padron Conv.",1.6913603571428575,1,{"$f":"AW193*AV189","v":2.1681300000000001},{"$f":"AX193*AV189","v":2.1681300000000001},{"$f":"AY193*AV189","v":2.1681300000000001},{"$f":"AZ193*AV189","v":2.1681300000000001},{"$f":"BA193*AV189","v":2.1681300000000001},{"$f":"BB193*AV189","v":2.1681300000000001},{"$f":"BC193*AV189","v":2.1681300000000001},{"$f":"BD193*AV189","v":2.1681300000000001},{"$f":"BE193*AV189","v":2.1681300000000001},{"$f":"BF193*AV189","v":2.1681300000000001},{"$f":"BG193*AV189","v":2.1681300000000001},{"$f":"BH193*AV189","v":2.1681300000000001},null,null,"Super Padron Conv.",1.6913603571428575,1,{"$f":"BN193*$BM189","v":2.1681300000000001},2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,null,null,"Super Padron Conv.",15,{"$f":"CC189","v":15},15,15,15,15,15,15,15,15,15,15]
[null,"Super Padron BRT",1584.595532,79.537865959999948,0.46739052222222216,613.48199999999997,{"$f":"$C190*G202","v":1584.595532},1584.595532,1584.595532,1584.595532,1584.595532,{"$f":"$C190*L202","v":1584.595532},1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,2441.9335758799652,2441.9335758799652,2441.9335758799652,2441.9335758799652,2441.9335758799652,2441.9335758799652,2536.1503372425796,2536.1503372425796,2536.1503372425796,2536.1503372425796,2536.1503372425796,2536.1503372425796,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Super Padron BRT",1.6913603571428575,1,{"$f":"AW193*AV190","v":2.1681300000000001},{"$f":"AX193*AV190","v":2.1681300000000001},{"$f":"AY193*AV190","v":2.1681300000000001},{"$f":"AZ193*AV190","v":2.1681300000000001},{"$f":"BA193*AV190","v":2.1681300000000001},{"$f":"BB193*AV190","v":2.1681300000000001},{"$f":"BC193*AV190","v":2.1681300000000001},{"$f":"BD193*AV190","v":2.1681300000000001},{"$f":"BE193*AV190","v":2.1681300000000001},{"$f":"BF193*AV190","v":2.1681300000000001},{"$f":"BG193*AV190","v":2.1681300000000001},{"$f":"BH193*AV190","v":2.1681300000000001},null,null,"Super Padron BRT",1.6913603571428575,1,{"$f":"BN193*$BM190","v":2.1681300000000001},2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,null,null,"Super Padron BRT",0,{"$f":"CC190","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Articulado Conv.",1743.0550852000001,87.491652556000005,{"$f":"E188","v":0.46739052222222216},{"$f":"F188","v":613.48199999999997},{"$f":"$C191*G202","v":1743.0550852000001},1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,2686.1269334679619,2686.1269334679619,2686.1269334679619,2686.1269334679619,2686.1269334679619,2686.1269334679619,2789.765370966838,2789.765370966838,2789.765370966838,2789.765370966838,2789.765370966838,2789.765370966838,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Articulado Conv.",1.6913603571428575,1,{"$f":"AW193*AV191","v":2.1681300000000001},{"$f":"AX193*AV191","v":2.1681300000000001},{"$f":"AY193*AV191","v":2.1681300000000001},{"$f":"AZ193*AV191","v":2.1681300000000001},{"$f":"BA193*AV191","v":2.1681300000000001},{"$f":"BB193*AV191","v":2.1681300000000001},{"$f":"BC193*AV191","v":2.1681300000000001},{"$f":"BD193*AV191","v":2.1681300000000001},{"$f":"BE193*AV191","v":2.1681300000000001},{"$f":"BF193*AV191","v":2.1681300000000001},{"$f":"BG193*AV191","v":2.1681300000000001},{"$f":"BH193*AV191","v":2.1681300000000001},null,null,"Articulado Conv.",1.6913603571428575,1,{"$f":"BN193*$BM191","v":2.1681300000000001},2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,null,null,"Articulado Conv.",0,{"$f":"CC191","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Articulado BRT",1743.0550852000001,87.491652556000005,{"$f":"E191","v":0.46739052222222216},{"$f":"F191","v":613.48199999999997},{"$f":"$C192*G202","v":1743.0550852000001},1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,2686.1269334679619,2686.1269334679619,2686.1269334679619,2686.1269334679619,2686.1269334679619,2686.1269334679619,2789.765370966838,2789.765370966838,2789.765370966838,2789.765370966838,2789.765370966838,2789.765370966838,414930.90478135378,414930.90478135378,414930.90478135378,414930.90478135378,414930.90478135378,414930.90478135378,427963.59790003113,427963.59790003113,427963.59790003113,427963.59790003113,427963.59790003113,427963.59790003113,5057367.0160883088,null,null,"Articulado BRT",1.6913603571428575,1,{"$f":"AW193*AV192","v":2.1681300000000001},{"$f":"AX193*AV192","v":2.1681300000000001},{"$f":"AY193*AV192","v":2.1681300000000001},{"$f":"AZ193*AV192","v":2.1681300000000001},{"$f":"BA193*AV192","v":2.1681300000000001},{"$f":"BB193*AV192","v":2.1681300000000001},{"$f":"BC193*AV192","v":2.1681300000000001},{"$f":"BD193*AV192","v":2.1681300000000001},{"$f":"BE193*AV192","v":2.1681300000000001},{"$f":"BF193*AV192","v":2.1681300000000001},{"$f":"BG193*AV192","v":2.1681300000000001},{"$f":"BH193*AV192","v":2.1681300000000001},null,null,"Articulado BRT",1.6913603571428575,1,{"$f":"BN193*$BM192","v":2.1681300000000001},2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,null,null,"Articulado BRT",58,{"$f":"CC192","v":58},58,58,58,58,58,58,58,58,58,58]
[null,"Totais........................",null,null,{"$f":"Enc.Sociais!E39","v":0.5240066333333333},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"SUM(AE186:AE192)","v":4455899.1900262581},{"$f":"SUM(AF186:AF192)","v":4455899.1900262581},4455899.1900262581,4455899.1900262581,4455899.1900262581,4455899.1900262581,4593539.1371009415,4593539.1371009415,4593539.1371009415,4593539.1371009415,4593539.1371009415,4593539.1371009415,{"$f":"SUM(AQ186:AQ192)","v":54296629.96276319},null,null,"Totais........................",{"$f":"AU192","v":1.6913603571428575},1,{"$f":"'FU Resumo'!$C150","v":2.1681300000000001},{"$f":"'FU Resumo'!$C151","v":2.1681300000000001},{"$f":"'FU Resumo'!$C152","v":2.1681300000000001},{"$f":"'FU Resumo'!$C153","v":2.1681300000000001},{"$f":"'FU Resumo'!$C154","v":2.1681300000000001},{"$f":"'FU Resumo'!$C155","v":2.1681300000000001},{"$f":"'FU Resumo'!$C156","v":2.1681300000000001},{"$f":"'FU Resumo'!$C157","v":2.1681300000000001},{"$f":"'FU Resumo'!$C158","v":2.1681300000000001},{"$f":"'FU Resumo'!$C159","v":2.1681300000000001},{"$f":"'FU Resumo'!$C160","v":2.1681300000000001},{"$f":"'FU Resumo'!$C161","v":2.1681300000000001},null,null,{"$f":"AT193","v":"Totais........................"},{"$f":"BL192","v":1.6913603571428575},{"$f":"BL193/$AU$13","v":1},{"$f":"'FU Resumo'!$I150","v":2.1681300000000001},{"$f":"'FU Resumo'!$I151","v":2.1681300000000001},{"$f":"'FU Resumo'!$I152","v":2.1681300000000001},{"$f":"'FU Resumo'!$I153","v":2.1681300000000001},{"$f":"'FU Resumo'!$I154","v":2.1681300000000001},{"$f":"'FU Resumo'!$I155","v":2.1681300000000001},{"$f":"'FU Resumo'!$I156","v":2.1681300000000001},{"$f":"'FU Resumo'!$I157","v":2.1681300000000001},{"$f":"'FU Resumo'!$I158","v":2.1681300000000001},{"$f":"'FU Resumo'!$I159","v":2.1681300000000001},{"$f":"'FU Resumo'!$I160","v":2.1681300000000001},{"$f":"'FU Resumo'!$I161","v":2.1681300000000001},null,null,"Totais........................",{"$f":"SUM(CC186:CC192)","v":668},{"$f":"SUM(CD186:CD192)","v":668},668,668,668,668,668,668,668,668,668,668]
["Cobrador",{"$f":"B186","v":"Miniônibus"},{"$f":"C104","v":865.73715199999992},{"$f":"D104","v":32},{"$f":"E192","v":0.46739052222222216},{"$f":"F192","v":613.48199999999997},{"$f":"$C194*G202","v":865.73715199999992},865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,{"$f":"((G194+$D194)*($E194/100*100+1))","v":1317.3309882915703},{"$f":"((H194+$D194)*($E194/100*100+1))","v":1317.3309882915703},1317.3309882915703,1317.3309882915703,1317.3309882915703,1317.3309882915703,{"$f":"((M194+$D194)*($E$193/100*100+1))","v":1368.1573746377749},1368.1573746377749,1368.1573746377749,1368.1573746377749,1368.1573746377749,1368.1573746377749,{"$f":"(S194*AW194*CC194)+($F194*BN194*CC194)","v":100470.08554331047},100470.08554331047,100470.08554331047,100470.08554331047,100470.08554331047,100470.08554331047,103114.84265600158,103114.84265600158,103114.84265600158,103114.84265600158,103114.84265600158,103114.84265600158,{"$f":"SUM(AE194:AP194)","v":1221509.5691958724},null,"Cobrador",{"$f":"B194","v":"Miniônibus"},{"$f":"AU104","v":1.6913603571428575},{"$f":"AU194/$AU$21","v":1},{"$f":"AW201*AV194","v":2.1681300000000001},{"$f":"AX201*AV194","v":2.1681300000000001},{"$f":"AY201*AV194","v":2.1681300000000001},{"$f":"AZ201*AV194","v":2.1681300000000001},{"$f":"BA201*AV194","v":2.1681300000000001},{"$f":"BB201*AV194","v":2.1681300000000001},{"$f":"BC201*AV194","v":2.1681300000000001},{"$f":"BD201*AV194","v":2.1681300000000001},{"$f":"BE201*AV194","v":2.1681300000000001},{"$f":"BF201*AV194","v":2.1681300000000001},{"$f":"BG201*AV194","v":2.1681300000000001},{"$f":"BH201*AV194","v":2.1681300000000001},null,"Cobrador","Miniônibus",{"$f":"AU194","v":1.6913603571428575},{"$f":"BL194/$BL$21","v":1},{"$f":"BN201*$BM194","v":2.1681300000000001},2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,null,"Cobrador",{"$f":"AT194","v":"Miniônibus"},{"$f":"CN104","v":24},{"$f":"CC194","v":24},24,24,24,24,24,24,24,24,24,24]
[null,"Ônibus Básico",865.73715199999992,32,{"$f":"E194","v":0.46739052222222216},613.48199999999997,{"$f":"$C195*G202","v":865.73715199999992},865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,1317.3309882915703,1317.3309882915703,1317.3309882915703,1317.3309882915703,1317.3309882915703,1317.3309882915703,1368.1573746377749,1368.1573746377749,1368.1573746377749,1368.1573746377749,1368.1573746377749,1368.1573746377749,1954980.4145302493,1954980.4145302493,1954980.4145302493,1954980.4145302493,1954980.4145302493,1954980.4145302493,2006442.9800146976,2006442.9800146976,2006442.9800146976,2006442.9800146976,2006442.9800146976,2006442.9800146976,23768540.367269676,null,null,"Ônibus Básico",1.6913603571428575,1,{"$f":"AW201*AV195","v":2.1681300000000001},{"$f":"AX201*AV195","v":2.1681300000000001},{"$f":"AY201*AV195","v":2.1681300000000001},{"$f":"AZ201*AV195","v":2.1681300000000001},{"$f":"BA201*AV195","v":2.1681300000000001},{"$f":"BB201*AV195","v":2.1681300000000001},{"$f":"BC201*AV195","v":2.1681300000000001},{"$f":"BD201*AV195","v":2.1681300000000001},{"$f":"BE201*AV195","v":2.1681300000000001},{"$f":"BF201*AV195","v":2.1681300000000001},{"$f":"BG201*AV195","v":2.1681300000000001},{"$f":"BH201*AV195","v":2.1681300000000001},null,null,"Ônibus Básico",{"$f":"BL194","v":1.6913603571428575},1,{"$f":"BN201*$BM195","v":2.1681300000000001},2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,null,null,"Ônibus Básico",467,{"$f":"CC195","v":467},467,467,467,467,467,467,467,467,467,467]
[null,"Padron BRT",865.73715199999992,32,0.46739052222222216,613.48199999999997,{"$f":"$C196*G202","v":865.73715199999992},865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,1317.3309882915703,1317.3309882915703,1317.3309882915703,1317.3309882915703,1317.3309882915703,1317.3309882915703,1368.1573746377749,1368.1573746377749,1368.1573746377749,1368.1573746377749,1368.1573746377749,1368.1573746377749,435370.37068767869,435370.37068767869,435370.37068767869,435370.37068767869,435370.37068767869,435370.37068767869,446830.98484267353,446830.98484267353,446830.98484267353,446830.98484267353,446830.98484267353,446830.98484267353,5293208.1331821131,null,null,"Padron BRT",1.6913603571428575,1,{"$f":"AW201*AV196","v":2.1681300000000001},{"$f":"AX201*AV196","v":2.1681300000000001},{"$f":"AY201*AV196","v":2.1681300000000001},{"$f":"AZ201*AV196","v":2.1681300000000001},{"$f":"BA201*AV196","v":2.1681300000000001},{"$f":"BB201*AV196","v":2.1681300000000001},{"$f":"BC201*AV196","v":2.1681300000000001},{"$f":"BD201*AV196","v":2.1681300000000001},{"$f":"BE201*AV196","v":2.1681300000000001},{"$f":"BF201*AV196","v":2.1681300000000001},{"$f":"BG201*AV196","v":2.1681300000000001},{"$f":"BH201*AV196","v":2.1681300000000001},null,null,"Padron BRT",1.6913603571428575,1,{"$f":"BN201*$BM196","v":2.1681300000000001},2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,null,null,"Padron BRT",104,{"$f":"CC196","v":104},104,104,104,104,104,104,104,104,104,104]
[null,"Super Padron Conv.",865.73715199999992,32,0.46739052222222216,613.48199999999997,{"$f":"$C197*G202","v":865.73715199999992},865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,1317.3309882915703,1317.3309882915703,1317.3309882915703,1317.3309882915703,1317.3309882915703,1317.3309882915703,1368.1573746377749,1368.1573746377749,1368.1573746377749,1368.1573746377749,1368.1573746377749,1368.1573746377749,62793.803464569035,62793.803464569035,62793.803464569035,62793.803464569035,62793.803464569035,62793.803464569035,64446.776660000985,64446.776660000985,64446.776660000985,64446.776660000985,64446.776660000985,64446.776660000985,763443.48074742022,null,null,"Super Padron Conv.",1.6913603571428575,1,{"$f":"AW201*AV197","v":2.1681300000000001},{"$f":"AX201*AV197","v":2.1681300000000001},{"$f":"AY201*AV197","v":2.1681300000000001},{"$f":"AZ201*AV197","v":2.1681300000000001},{"$f":"BA201*AV197","v":2.1681300000000001},{"$f":"BB201*AV197","v":2.1681300000000001},{"$f":"BC201*AV197","v":2.1681300000000001},{"$f":"BD201*AV197","v":2.1681300000000001},{"$f":"BE201*AV197","v":2.1681300000000001},{"$f":"BF201*AV197","v":2.1681300000000001},{"$f":"BG201*AV197","v":2.1681300000000001},{"$f":"BH201*AV197","v":2.1681300000000001},null,null,"Super Padron Conv.",1.6913603571428575,1,{"$f":"BN201*$BM197","v":2.1681300000000001},2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,null,null,"Super Padron Conv.",15,{"$f":"CC197","v":15},15,15,15,15,15,15,15,15,15,15]
[null,"Super Padron BRT",{"$f":"C108","v":865.73715199999992},32,0.46739052222222216,613.48199999999997,{"$f":"$C198*G202","v":865.73715199999992},865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,{"$f":"$C198*L202","v":865.73715199999992},865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,1317.3309882915703,1317.3309882915703,1317.3309882915703,1317.3309882915703,1317.3309882915703,1317.3309882915703,1368.1573746377749,1368.1573746377749,1368.1573746377749,1368.1573746377749,1368.1573746377749,1368.1573746377749,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Super Padron BRT",1.6913603571428575,1,{"$f":"AW201*AV198","v":2.1681300000000001},{"$f":"AX201*AV198","v":2.1681300000000001},{"$f":"AY201*AV198","v":2.1681300000000001},{"$f":"AZ201*AV198","v":2.1681300000000001},{"$f":"BA201*AV198","v":2.1681300000000001},{"$f":"BB201*AV198","v":2.1681300000000001},{"$f":"BC201*AV198","v":2.1681300000000001},{"$f":"BD201*AV198","v":2.1681300000000001},{"$f":"BE201*AV198","v":2.1681300000000001},{"$f":"BF201*AV198","v":2.1681300000000001},{"$f":"BG201*AV198","v":2.1681300000000001},{"$f":"BH201*AV198","v":2.1681300000000001},null,null,"Super Padron BRT",1.6913603571428575,1,{"$f":"BN201*$BM198","v":2.1681300000000001},2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,null,null,"Super Padron BRT",0,{"$f":"CC198","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Articulado Conv.",865.73715199999992,32,{"$f":"E196","v":0.46739052222222216},{"$f":"F196","v":613.48199999999997},{"$f":"$C199*G202","v":865.73715199999992},865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,1317.3309882915703,1317.3309882915703,1317.3309882915703,1317.3309882915703,1317.3309882915703,1317.3309882915703,1368.1573746377749,1368.1573746377749,1368.1573746377749,1368.1573746377749,1368.1573746377749,1368.1573746377749,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Articulado Conv.",1.6913603571428575,1,{"$f":"AW201*AV199","v":2.1681300000000001},{"$f":"AX201*AV199","v":2.1681300000000001},{"$f":"AY201*AV199","v":2.1681300000000001},{"$f":"AZ201*AV199","v":2.1681300000000001},{"$f":"BA201*AV199","v":2.1681300000000001},{"$f":"BB201*AV199","v":2.1681300000000001},{"$f":"BC201*AV199","v":2.1681300000000001},{"$f":"BD201*AV199","v":2.1681300000000001},{"$f":"BE201*AV199","v":2.1681300000000001},{"$f":"BF201*AV199","v":2.1681300000000001},{"$f":"BG201*AV199","v":2.1681300000000001},{"$f":"BH201*AV199","v":2.1681300000000001},null,null,"Articulado Conv.",1.6913603571428575,1,{"$f":"BN201*$BM199","v":2.1681300000000001},2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,null,null,"Articulado Conv.",0,{"$f":"CC199","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Articulado BRT",865.73715199999992,32,{"$f":"E199","v":0.46739052222222216},{"$f":"F199","v":613.48199999999997},{"$f":"$C200*G202","v":865.73715199999992},865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,1317.3309882915703,1317.3309882915703,1317.3309882915703,1317.3309882915703,1317.3309882915703,1317.3309882915703,1368.1573746377749,1368.1573746377749,1368.1573746377749,1368.1573746377749,1368.1573746377749,1368.1573746377749,242802.70672966697,242802.70672966697,242802.70672966697,242802.70672966697,242802.70672966697,242802.70672966697,249194.20308533715,249194.20308533715,249194.20308533715,249194.20308533715,249194.20308533715,249194.20308533715,2951981.458890025,null,null,"Articulado BRT",1.6913603571428575,1,{"$f":"AW201*AV200","v":2.1681300000000001},{"$f":"AX201*AV200","v":2.1681300000000001},{"$f":"AY201*AV200","v":2.1681300000000001},{"$f":"AZ201*AV200","v":2.1681300000000001},{"$f":"BA201*AV200","v":2.1681300000000001},{"$f":"BB201*AV200","v":2.1681300000000001},{"$f":"BC201*AV200","v":2.1681300000000001},{"$f":"BD201*AV200","v":2.1681300000000001},{"$f":"BE201*AV200","v":2.1681300000000001},{"$f":"BF201*AV200","v":2.1681300000000001},{"$f":"BG201*AV200","v":2.1681300000000001},{"$f":"BH201*AV200","v":2.1681300000000001},null,null,"Articulado BRT",1.6913603571428575,1,{"$f":"BN201*$BM200","v":2.1681300000000001},2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,null,null,"Articulado BRT",58,{"$f":"CC200","v":58},58,58,58,58,58,58,58,58,58,58]
[null,"Totais........................",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE194:AE200)","v":2796417.3809554745},{"$f":"SUM(AF194:AF200)","v":2796417.3809554745},2796417.3809554745,2796417.3809554745,2796417.3809554745,2796417.3809554745,2870029.7872587107,2870029.7872587107,{"$f":"SUM(AM194:AM200)","v":2870029.7872587107},{"$f":"SUM(AN194:AN200)","v":2870029.7872587107},2870029.7872587107,2870029.7872587107,{"$f":"SUM(AQ194:AQ200)","v":33998683.009285107},null,null,"Totais........................",{"$f":"AU200","v":1.6913603571428575},1,{"$f":"'FU Resumo'!$D150","v":2.1681300000000001},{"$f":"'FU Resumo'!$D151","v":2.1681300000000001},{"$f":"'FU Resumo'!$D152","v":2.1681300000000001},{"$f":"'FU Resumo'!$D153","v":2.1681300000000001},{"$f":"'FU Resumo'!$D154","v":2.1681300000000001},{"$f":"'FU Resumo'!$D155","v":2.1681300000000001},{"$f":"'FU Resumo'!$D156","v":2.1681300000000001},{"$f":"'FU Resumo'!$D157","v":2.1681300000000001},{"$f":"'FU Resumo'!$D158","v":2.1681300000000001},{"$f":"'FU Resumo'!$D159","v":2.1681300000000001},{"$f":"'FU Resumo'!$D160","v":2.1681300000000001},{"$f":"'FU Resumo'!$D161","v":2.1681300000000001},null,null,"Totais........................",1.6913603571428575,1,{"$f":"'FU Resumo'!$J150","v":2.1681300000000001},{"$f":"'FU Resumo'!$J151","v":2.1681300000000001},{"$f":"'FU Resumo'!$J152","v":2.1681300000000001},{"$f":"'FU Resumo'!$J153","v":2.1681300000000001},{"$f":"'FU Resumo'!$J154","v":2.1681300000000001},{"$f":"'FU Resumo'!$J155","v":2.1681300000000001},{"$f":"'FU Resumo'!$J156","v":2.1681300000000001},{"$f":"'FU Resumo'!$J157","v":2.1681300000000001},{"$f":"'FU Resumo'!$J158","v":2.1681300000000001},{"$f":"'FU Resumo'!$J159","v":2.1681300000000001},{"$f":"'FU Resumo'!$J160","v":2.1681300000000001},{"$f":"'FU Resumo'!$J161","v":2.1681300000000001},null,null,"Totais........................",{"$f":"SUM(CC194:CC200)","v":668},{"$f":"SUM(CD194:CD200)","v":668},{"$f":"SUM(CE194:CE200)","v":668},668,668,668,668,668,668,668,668,{"$f":"SUM(CN194:CN200)","v":668}]
[null,"Mot.Articulados Set/14",1.1000000000000001,null,null,"Quinquênio",{"$f":"G112","v":1},{"$f":"G202","v":1},{"$f":"H202","v":1},1,1,1,1,1,1,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE193+AE201","v":7252316.5709817326},{"$f":"AF193+AF201","v":7252316.5709817326},7252316.5709817326,7252316.5709817326,7252316.5709817326,7252316.5709817326,7463568.9243596522,7463568.9243596522,7463568.9243596522,7463568.9243596522,7463568.9243596522,7463568.9243596522,{"$f":"AQ193+AQ201","v":88295312.972048298}]
[]
["Controle Operacional - Composição do Custo Unitário Por Função",null,null,null,null,{"$f":"F182","v":"ANO 13"},"SALÁRIO BASE COM QUINQUÊNIO",null,null,null,null,null,null,null,null,null,null,null,"SALÁRIO COM QUINQUÊNIO + H.EXTRA e AD.NOTURNO + ENCARGOS SOCIAIS",null,null,null,null,null,null,null,null,null,null,null,"Controle Operacional - Composição de Custo Total Mensal",null,null,null,null,null,null,null,null,null,null,null,"R$"]
["Funções","Cargo","Salário","Hs Extras","Enc.",{"$f":"F183","v":"Benefícios"},{"$f":"G183","v":"2025-07-01"},{"$f":"DATE(YEAR(G205),MONTH(G205)+1,DAY(G205))","v":"2025-08-01"},{"$f":"DATE(YEAR(H205),MONTH(H205)+1,DAY(H205))","v":"2025-09-01"},{"$f":"DATE(YEAR(I205),MONTH(I205)+1,DAY(I205))","v":"2025-10-01"},{"$f":"DATE(YEAR(J205),MONTH(J205)+1,DAY(J205))","v":"2025-11-01"},{"$f":"DATE(YEAR(K205),MONTH(K205)+1,DAY(K205))","v":"2025-12-01"},{"$f":"DATE(YEAR(L205),MONTH(L205)+1,DAY(L205))","v":"2026-01-01"},{"$f":"DATE(YEAR(M205),MONTH(M205)+1,DAY(M205))","v":"2026-02-01"},{"$f":"DATE(YEAR(N205),MONTH(N205)+1,DAY(N205))","v":"2026-03-01"},{"$f":"DATE(YEAR(O205),MONTH(O205)+1,DAY(O205))","v":"2026-04-01"},{"$f":"DATE(YEAR(P205),MONTH(P205)+1,DAY(P205))","v":"2026-05-01"},{"$f":"DATE(YEAR(Q205),MONTH(Q205)+1,DAY(Q205))","v":"2026-06-01"},{"$f":"G205","v":"2025-07-01"},{"$f":"DATE(YEAR(S205),MONTH(S205)+1,DAY(S205))","v":"2025-08-01"},{"$f":"DATE(YEAR(T205),MONTH(T205)+1,DAY(T205))","v":"2025-09-01"},{"$f":"DATE(YEAR(U205),MONTH(U205)+1,DAY(U205))","v":"2025-10-01"},{"$f":"DATE(YEAR(V205),MONTH(V205)+1,DAY(V205))","v":"2025-11-01"},{"$f":"DATE(YEAR(W205),MONTH(W205)+1,DAY(W205))","v":"2025-12-01"},{"$f":"DATE(YEAR(X205),MONTH(X205)+1,DAY(X205))","v":"2026-01-01"},{"$f":"DATE(YEAR(Y205),MONTH(Y205)+1,DAY(Y205))","v":"2026-02-01"},{"$f":"DATE(YEAR(Z205),MONTH(Z205)+1,DAY(Z205))","v":"2026-03-01"},{"$f":"DATE(YEAR(AA205),MONTH(AA205)+1,DAY(AA205))","v":"2026-04-01"},{"$f":"DATE(YEAR(AB205),MONTH(AB205)+1,DAY(AB205))","v":"2026-05-01"},{"$f":"DATE(YEAR(AC205),MONTH(AC205)+1,DAY(AC205))","v":"2026-06-01"},{"$f":"AE183","v":"2025-07-01"},{"$f":"DATE(YEAR(AE205),MONTH(AE205)+1,DAY(AE205))","v":"2025-08-01"},{"$f":"DATE(YEAR(AF205),MONTH(AF205)+1,DAY(AF205))","v":"2025-09-01"},{"$f":"DATE(YEAR(AG205),MONTH(AG205)+1,DAY(AG205))","v":"2025-10-01"},{"$f":"DATE(YEAR(AH205),MONTH(AH205)+1,DAY(AH205))","v":"2025-11-01"},{"$f":"DATE(YEAR(AI205),MONTH(AI205)+1,DAY(AI205))","v":"2025-12-01"},{"$f":"DATE(YEAR(AJ205),MONTH(AJ205)+1,DAY(AJ205))","v":"2026-01-01"},{"$f":"DATE(YEAR(AK205),MONTH(AK205)+1,DAY(AK205))","v":"2026-02-01"},{"$f":"DATE(YEAR(AL205),MONTH(AL205)+1,DAY(AL205))","v":"2026-03-01"},{"$f":"DATE(YEAR(AM205),MONTH(AM205)+1,DAY(AM205))","v":"2026-04-01"},{"$f":"DATE(YEAR(AN205),MONTH(AN205)+1,DAY(AN205))","v":"2026-05-01"},{"$f":"DATE(YEAR(AO205),MONTH(AO205)+1,DAY(AO205))","v":"2026-06-01"},"Total",null,"Fator Utilização Mensal",null,null,null,"FU FOLHA DE PAGAMENTO",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BJ183","v":"ANO 13"},"FU Benefícios",null,null,"FU FÍSICO PARA CÁLCULOS DOS BENEFÍCIOS",null,null,null,null,null,null,null,null,null,null,null,null,"Frota Mensal",null,{"$f":"CC183","v":"ANO 13"}]
[null,null,"base","e Adic.","Soc.",{"$f":"F184","v":"R$ por"},"R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","Durante o",null,"Funções","Cargo","FU",null,{"$f":"AE205","v":"2025-07-01"},"2025-08-01","2025-09-01","2025-10-01","2025-11-01","2025-12-01","2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01",null,"Funções","Cargo","FU",null,{"$f":"AW206","v":"2025-07-01"},"2025-08-01","2025-09-01","2025-10-01","2025-11-01","2025-12-01","2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01",null,"Funções","Cargo",{"$f":"AW206","v":"2025-07-01"},"2025-08-01","2025-09-01","2025-10-01","2025-11-01","2025-12-01","2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01"]
[null,null,"(R$/mês)","Not.","%",{"$f":"F185","v":"mês"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AQ185","v":"ANO 13"},null,null,null,"Licitação",null,"FU","FU","FU","FU","FU","FU","FU","FU","FU","FU","FU","FU",null,null,null,"Licitação",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota"]
["Controle Operacional","Fiscal",{"$f":"C118","v":1584.595532},7.9229776600000017,{"$f":"E200","v":0.46739052222222216},{"$f":"F200","v":613.48199999999997},{"$f":"$C208*G202","v":1584.595532},1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,{"$f":"((G208+$D208)*($E208/100*100+1))","v":2336.8465675385423},2336.8465675385423,2336.8465675385423,2336.8465675385423,2336.8465675385423,2336.8465675385423,{"$f":"((M208+$D208)*($E$193/100*100+1))","v":2427.0087724279542},{"$f":"((N208+$D208)*($E$193/100*100+1))","v":2427.0087724279542},{"$f":"((O208+$D208)*($E$193/100*100+1))","v":2427.0087724279542},{"$f":"((P208+$D208)*($E$193/100*100+1))","v":2427.0087724279542},{"$f":"((Q208+$D208)*($E$193/100*100+1))","v":2427.0087724279542},{"$f":"((R208+$D208)*($E$193/100*100+1))","v":2427.0087724279542},{"$f":"(S208*AW208*CC208)+($F208*BN208*CC208)","v":122973.95789556383},122973.95789556383,122973.95789556383,122973.95789556383,122973.95789556383,122973.95789556383,126732.04887900031,126732.04887900031,126732.04887900031,126732.04887900031,126732.04887900031,126732.04887900031,{"$f":"SUM(AE208:AP208)","v":1498236.0406473849},null,"Controle Operacional",{"$f":"B208","v":"Fiscal"},{"$f":"AU118","v":6.2397372742200329E-2},{"$f":"AU208/$AU$35","v":0.79166666666666685},{"$f":"AW215*$AV208","v":6.2397372742200335E-2},6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,null,"Controle Operacional",{"$f":"AT208","v":"Fiscal"},6.2397372742200329E-2,{"$f":"BL208/$BL$35","v":0.79166666666666685},{"$f":"BN215*$AV208","v":6.2397372742200335E-2},6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,null,"Controle Operacional",{"$f":"AT208","v":"Fiscal"},{"$f":"CN118","v":668},{"$f":"CC208","v":668},668,668,668,668,668,668,668,668,668,668]
[null,"Inspetores de Tráfego",2548.3523,12.741761500000001,{"$f":"E208","v":0.46739052222222216},613.48199999999997,{"$f":"$C209*G202","v":2548.3523},2548.3523,2548.3523,2548.3523,2548.3523,2548.3523,2548.3523,2548.3523,2548.3523,2548.3523,2548.3523,2548.3523,3758.1251523647165,3758.1251523647165,3758.1251523647165,3758.1251523647165,3758.1251523647165,3758.1251523647165,{"$f":"((M209+$D209)*($E$193/100*100+1))","v":3903.1243383166079},{"$f":"((N209+$D209)*($E$193/100*100+1))","v":3903.1243383166079},{"$f":"((O209+$D209)*($E$193/100*100+1))","v":3903.1243383166079},{"$f":"((P209+$D209)*($E$193/100*100+1))","v":3903.1243383166079},{"$f":"((Q209+$D209)*($E$193/100*100+1))","v":3903.1243383166079},{"$f":"((R209+$D209)*($E$193/100*100+1))","v":3903.1243383166079},14385.387082658279,14385.387082658279,14385.387082658279,14385.387082658279,14385.387082658279,14385.387082658279,14862.527261061547,14862.527261061547,14862.527261061547,14862.527261061547,14862.527261061547,14862.527261061547,175487.48606231893,null,null,"Inspetores de Tráfego",4.9261083743842365E-3,6.2500000000000014E-2,{"$f":"AW215*$AV209","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Inspetores de Tráfego",4.9261083743842365E-3,6.2500000000000014E-2,{"$f":"BN215*$AV209","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Inspetores de Tráfego",668,{"$f":"CC209","v":668},668,668,668,668,668,668,668,668,668,668]
[null,"Chefe de Tráfego",3314.57,16.572850000000003,{"$f":"E209","v":0.46739052222222216},613.48199999999997,{"$f":"$C210*G202","v":3314.57},3314.57,3314.57,3314.57,3314.57,3314.57,3314.57,3314.57,3314.57,3314.57,3314.57,3314.57,4888.0874462583215,4888.0874462583215,4888.0874462583215,4888.0874462583215,4888.0874462583215,4888.0874462583215,5076.683799980905,5076.683799980905,5076.683799980905,5076.683799980905,5076.683799980905,5076.683799980905,6034.5622169138896,6034.5622169138896,6034.5622169138896,6034.5622169138896,6034.5622169138896,6034.5622169138896,6241.4298101596787,6241.4298101596787,6241.4298101596787,6241.4298101596787,6241.4298101596787,6241.4298101596787,73655.952162441405,null,null,"Chefe de Tráfego",1.6420361247947454E-3,2.0833333333333336E-2,{"$f":"AW215*$AV210","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Chefe de Tráfego",1.6420361247947454E-3,2.0833333333333336E-2,{"$f":"BN215*$AV210","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Chefe de Tráfego",668,{"$f":"CC210","v":668},668,668,668,668,668,668,668,668,668,668]
[null,"Instrutor",1696.3700000000001,8.4818500000000014,{"$f":"E210","v":0.46739052222222216},613.48199999999997,{"$f":"$C211*G202","v":1696.3700000000001},1696.3700000000001,1696.3700000000001,1696.3700000000001,1696.3700000000001,1696.3700000000001,1696.3700000000001,1696.3700000000001,1696.3700000000001,1696.3700000000001,1696.3700000000001,1696.3700000000001,2501.6834464830213,2501.6834464830213,2501.6834464830213,2501.6834464830213,2501.6834464830213,2501.6834464830213,2598.2055282506049,2598.2055282506049,2598.2055282506049,2598.2055282506049,2598.2055282506049,2598.2055282506049,3416.9630841554322,3416.9630841554322,3416.9630841554322,3416.9630841554322,3416.9630841554322,3416.9630841554322,3522.8362378840789,3522.8362378840789,3522.8362378840789,3522.8362378840789,3522.8362378840789,3522.8362378840789,41638.795932237059,null,null,"Instrutor",1.6420361247947454E-3,2.0833333333333336E-2,{"$f":"AW215*$AV211","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Instrutor",1.6420361247947454E-3,2.0833333333333336E-2,{"$f":"BN215*$AV211","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Instrutor",668,{"$f":"CC211","v":668},668,668,668,668,668,668,668,668,668,668]
[null,"Programadores",1372.73,6.8636499999999998,{"$f":"E211","v":0.46739052222222216},613.48199999999997,{"$f":"$C212*G202","v":1372.73},1372.73,1372.73,1372.73,1372.73,1372.73,1372.73,1372.73,1372.73,1372.73,1372.73,1372.73,2024.4026465279615,2024.4026465279615,2024.4026465279615,2024.4026465279615,2024.4026465279615,2024.4026465279615,2102.5098739045452,2102.5098739045452,2102.5098739045452,2102.5098739045452,2102.5098739045452,2102.5098739045452,2893.4432576037411,2893.4432576037411,2893.4432576037411,2893.4432576037411,2893.4432576037411,2893.4432576037411,2979.117523428959,2979.117523428959,2979.117523428959,2979.117523428959,2979.117523428959,2979.117523428959,35235.364686196197,null,null,"Programadores",1.6420361247947454E-3,2.0833333333333336E-2,{"$f":"AW215*$AV212","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Programadores",1.6420361247947454E-3,2.0833333333333336E-2,{"$f":"BN215*$AV212","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Programadores",668,{"$f":"CC212","v":668},668,668,668,668,668,668,668,668,668,668]
[null,"Escaladores",1372.73,6.8636499999999998,{"$f":"E212","v":0.46739052222222216},613.48199999999997,{"$f":"$C213*G202","v":1372.73},1372.73,1372.73,1372.73,1372.73,1372.73,1372.73,1372.73,1372.73,1372.73,1372.73,1372.73,2024.4026465279615,2024.4026465279615,2024.4026465279615,2024.4026465279615,2024.4026465279615,2024.4026465279615,2102.5098739045452,2102.5098739045452,2102.5098739045452,2102.5098739045452,2102.5098739045452,2102.5098739045452,5786.8865152074823,5786.8865152074823,5786.8865152074823,5786.8865152074823,5786.8865152074823,5786.8865152074823,5958.235046857918,5958.235046857918,5958.235046857918,5958.235046857918,5958.235046857918,5958.235046857918,70470.729372392394,null,null,"Escaladores",3.2840722495894909E-3,4.1666666666666671E-2,{"$f":"AW215*$AV213","v":3.2840722495894909E-3},3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,null,null,"Escaladores",3.2840722495894909E-3,4.1666666666666671E-2,{"$f":"BN215*$AV213","v":3.2840722495894909E-3},3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,null,null,"Escaladores",668,{"$f":"CC213","v":668},668,668,668,668,668,668,668,668,668,668]
[null,"Auxiliares",1026.5970199999999,5.1329851,{"$f":"E213","v":0.46739052222222216},613.48199999999997,{"$f":"$C214*G202","v":1026.5970199999999},1026.5970199999999,1026.5970199999999,1026.5970199999999,1026.5970199999999,1026.5970199999999,1026.5970199999999,1026.5970199999999,1026.5970199999999,1026.5970199999999,1026.5970199999999,1026.5970199999999,1513.9508309760249,1513.9508309760249,1513.9508309760249,1513.9508309760249,1513.9508309760249,1513.9508309760249,1572.3633715814337,1572.3633715814337,1572.3633715814337,1572.3633715814337,1572.3633715814337,1572.3633715814337,4667.0776062134137,4667.0776062134137,4667.0776062134137,4667.0776062134137,4667.0776062134137,4667.0776062134137,4795.220716638416,4795.220716638416,4795.220716638416,4795.220716638416,4795.220716638416,4795.220716638416,56773.789937110989,null,null,"Auxiliares",3.2840722495894909E-3,4.1666666666666671E-2,{"$f":"AW215*$AV214","v":3.2840722495894909E-3},3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,null,null,"Auxiliares",3.2840722495894909E-3,4.1666666666666671E-2,{"$f":"BN215*$AV214","v":3.2840722495894909E-3},3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,null,null,"Auxiliares",668,{"$f":"CC214","v":668},668,668,668,668,668,668,668,668,668,668]
[null,"Sub-total Cont.Oper.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"SUM(AE208:AE214)","v":160158.27765831604},160158.27765831604,160158.27765831604,160158.27765831604,160158.27765831604,160158.27765831604,165091.41547503087,165091.41547503087,165091.41547503087,165091.41547503087,165091.41547503087,165091.41547503087,{"$f":"SUM(AQ208:AQ214)","v":1951498.158800082},null,null,"Sub-total Cont.Oper.",{"$f":"SUM(AU208:AU214)","v":7.881773399014777E-2},{"$f":"SUM(AV208:AV214)","v":1.0000000000000002},{"$f":"'FU Resumo'!$E150","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E151","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E152","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E153","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E154","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E155","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E156","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E157","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E158","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E159","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E160","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E161","v":7.881773399014777E-2},null,null,{"$f":"AT215","v":"Sub-total Cont.Oper."},{"$f":"SUM(BL208:BL214)","v":7.881773399014777E-2},{"$f":"SUM(BM208:BM214)","v":1.0000000000000002},{"$f":"'FU Resumo'!$K150","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K151","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K152","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K153","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K154","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K155","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K156","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K157","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K158","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K159","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K160","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K161","v":7.881773399014777E-2},null,null,"Sub-total Cont.Oper.",668,{"$f":"CD214","v":668},{"$f":"CE214","v":668},668,668,668,668,668,668,668,668,668]
["Manutenção","1/2 Oficial Eletricista",{"$f":"C126","v":985.94783599999994},4.9297391800000003,{"$f":"E214","v":0.46739052222222216},{"$f":"F214","v":613.48199999999997},{"$f":"$C216*G202","v":985.94783599999994},985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,{"$f":"((G216+$D216)*($E216/100*100+1))","v":1454.0043625016692},{"$f":"((H216+$D216)*($E216/100*100+1))","v":1454.0043625016692},{"$f":"((I216+$D216)*($E216/100*100+1))","v":1454.0043625016692},{"$f":"((J216+$D216)*($E216/100*100+1))","v":1454.0043625016692},{"$f":"((K216+$D216)*($E216/100*100+1))","v":1454.0043625016692},{"$f":"((L216+$D216)*($E216/100*100+1))","v":1454.0043625016692},1510.1039973955685,1510.1039973955685,1510.1039973955685,1510.1039973955685,1510.1039973955685,1510.1039973955685,{"$f":"(S216*AW216*CC216)+($F216*BN216*CC216)","v":20410.062416026329},{"$f":"(T216*AX216*CD216)+($F216*BO216*CD216)","v":20410.062416026329},{"$f":"(U216*AY216*CE216)+($F216*BP216*CE216)","v":20410.062416026329},{"$f":"(V216*AZ216*CF216)+($F216*BQ216*CF216)","v":20410.062416026329},{"$f":"(W216*BA216*CG216)+($F216*BR216*CG216)","v":20410.062416026329},{"$f":"(X216*BB216*CH216)+($F216*BS216*CH216)","v":20410.062416026329},{"$f":"(Y216*BC216*CI216)+($F216*BT216*CI216)","v":20963.873590052801},{"$f":"(Z216*BD216*CJ216)+($F216*BU216*CJ216)","v":20963.873590052801},{"$f":"(AA216*BE216*CK216)+($F216*BV216*CK216)","v":20963.873590052801},{"$f":"(AB216*BF216*CL216)+($F216*BW216*CL216)","v":20963.873590052801},{"$f":"(AC216*BG216*CM216)+($F216*BX216*CM216)","v":20963.873590052801},{"$f":"(AD216*BH216*CN216)+($F216*BY216*CN216)","v":20963.873590052801},{"$f":"SUM(AE216:AP216)","v":248243.61603647476},null,"Manutenção","1/2 Oficial Eletricista",{"$f":"AU126","v":1.4778325123152709E-2},{"$f":"AU216/$AU$56","v":3.333333333333334E-2},{"$f":"AW236*$AV216","v":1.4778325123152707E-2},1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,null,"Manutenção","1/2 Oficial Eletricista",{"$f":"AU216","v":1.4778325123152709E-2},{"$f":"BL216/$BL$56","v":3.333333333333334E-2},{"$f":"BN236*$BM216","v":1.4778325123152707E-2},1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,null,"Manutenção","1/2 Oficial Eletricista",{"$f":"CC215","v":668},{"$f":"CD215","v":668},{"$f":"CE215","v":668},668,668,668,668,668,668,668,668,668]
[null,"1/2 Oficial Funileiro",985.94783599999994,4.9297391800000003,{"$f":"E216","v":0.46739052222222216},613.48199999999997,{"$f":"$C217*G202","v":985.94783599999994},985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,1454.0043625016692,1454.0043625016692,1454.0043625016692,1454.0043625016692,1454.0043625016692,1454.0043625016692,1510.1039973955685,1510.1039973955685,1510.1039973955685,1510.1039973955685,1510.1039973955685,1510.1039973955685,20410.062416026329,20410.062416026329,20410.062416026329,20410.062416026329,20410.062416026329,20410.062416026329,20963.873590052801,20963.873590052801,20963.873590052801,20963.873590052801,20963.873590052801,20963.873590052801,248243.61603647476,null,null,"1/2 Oficial Funileiro",1.4778325123152709E-2,3.333333333333334E-2,{"$f":"AW236*$AV217","v":1.4778325123152707E-2},1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,null,null,"1/2 Oficial Funileiro",1.4778325123152709E-2,3.333333333333334E-2,{"$f":"BN236*$BM217","v":1.4778325123152707E-2},1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,null,null,"1/2 Oficial Funileiro",{"$f":"CC216","v":668},{"$f":"CD216","v":668},668,668,668,668,668,668,668,668,668,668]
[null,"Abastecedor",1347.3026840000002,6.7365134200000014,{"$f":"E217","v":0.46739052222222216},613.48199999999997,{"$f":"$C218*G202","v":1347.3026840000002},1347.3026840000002,1347.3026840000002,1347.3026840000002,1347.3026840000002,1347.3026840000002,1347.3026840000002,1347.3026840000002,1347.3026840000002,1347.3026840000002,1347.3026840000002,1347.3026840000002,1986.9042850114924,1986.9042850114924,1986.9042850114924,1986.9042850114924,1986.9042850114924,1986.9042850114924,2063.5647186614233,2063.5647186614233,2063.5647186614233,2063.5647186614233,2063.5647186614233,2063.5647186614233,51341.616898157925,51341.616898157925,51341.616898157925,51341.616898157925,51341.616898157925,51341.616898157925,52855.188415738827,52855.188415738827,52855.188415738827,52855.188415738827,52855.188415738827,52855.188415738827,625180.83188338054,null,null,"Abastecedor",2.9556650246305417E-2,6.666666666666668E-2,{"$f":"AW236*$AV218","v":2.9556650246305414E-2},2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,null,null,"Abastecedor",2.9556650246305417E-2,6.666666666666668E-2,{"$f":"BN236*$BM218","v":2.9556650246305414E-2},2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,null,null,"Abastecedor",{"$f":"CC217","v":668},{"$f":"CD217","v":668},668,668,668,668,668,668,668,668,668,668]
[null,"Auxiliar Almoxarife",961.20016399999986,4.8060008199999995,{"$f":"E218","v":0.46739052222222216},613.48199999999997,{"$f":"$C219*G202","v":961.20016399999986},961.20016399999986,961.20016399999986,961.20016399999986,961.20016399999986,961.20016399999986,961.20016399999986,961.20016399999986,961.20016399999986,961.20016399999986,961.20016399999986,961.20016399999986,1417.5082906651055,1417.5082906651055,1417.5082906651055,1417.5082906651055,1417.5082906651055,1417.5082906651055,1472.1998030265731,1472.1998030265731,1472.1998030265731,1472.1998030265731,1472.1998030265731,1472.1998030265731,26733.03476185794,26733.03476185794,26733.03476185794,26733.03476185794,26733.03476185794,26733.03476185794,27452.915161019722,27452.915161019722,27452.915161019722,27452.915161019722,27452.915161019722,27452.915161019722,325115.69953726593,null,null,"Auxiliar Almoxarife",1.9704433497536946E-2,4.444444444444446E-2,{"$f":"AW236*$AV219","v":1.9704433497536946E-2},1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,null,null,"Auxiliar Almoxarife",1.9704433497536946E-2,4.444444444444446E-2,{"$f":"BN236*$BM219","v":1.9704433497536946E-2},1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,null,null,"Auxiliar Almoxarife",{"$f":"CC218","v":668},{"$f":"CD218","v":668},668,668,668,668,668,668,668,668,668,668]
[null,"Auxiliar Serv. Gerais",811.75399999999991,4.0587699999999991,{"$f":"E219","v":0.46739052222222216},613.48199999999997,{"$f":"$C220*G202","v":811.75399999999991},811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,1197.1159266058573,1197.1159266058573,1197.1159266058573,1197.1159266058573,1197.1159266058573,1197.1159266058573,1243.3040730380408,1243.3040730380408,1243.3040730380408,1243.3040730380408,1243.3040730380408,1243.3040730380408,89370.400121136423,89370.400121136423,89370.400121136423,89370.400121136423,89370.400121136423,89370.400121136423,91650.228826803796,91650.228826803796,91650.228826803796,91650.228826803796,91650.228826803796,91650.228826803796,{"$f":"SUM(AE220:AP220)","v":1086123.7736876416},null,null,"Auxiliar Serv. Gerais",7.3891625615763554E-2,0.16666666666666674,{"$f":"AW236*$AV220","v":7.3891625615763554E-2},7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,null,null,"Auxiliar Serv. Gerais",7.3891625615763554E-2,0.16666666666666674,{"$f":"BN236*$BM220","v":7.3891625615763554E-2},7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,null,null,"Auxiliar Serv. Gerais",{"$f":"CC219","v":668},{"$f":"CD219","v":668},668,668,668,668,668,668,668,668,668,668]
[null,"Borracheiro",1328.8875679999999,6.6444378399999993,{"$f":"E220","v":0.46739052222222216},613.48199999999997,{"$f":"$C221*G202","v":1328.8875679999999},1328.8875679999999,1328.8875679999999,1328.8875679999999,1328.8875679999999,1328.8875679999999,1328.8875679999999,1328.8875679999999,1328.8875679999999,1328.8875679999999,1328.8875679999999,1328.8875679999999,1959.7470074940491,1959.7470074940491,1959.7470074940491,1959.7470074940491,1959.7470074940491,1959.7470074940491,2035.3596359291316,2035.3596359291316,2035.3596359291316,2035.3596359291316,2035.3596359291316,2035.3596359291316,16935.142630601229,16935.142630601229,16935.142630601229,16935.142630601229,16935.142630601229,16935.142630601229,17432.770569464628,17432.770569464628,17432.770569464628,17432.770569464628,17432.770569464628,17432.770569464628,206207.47920039514,null,null,"Borracheiro",9.852216748768473E-3,2.222222222222223E-2,{"$f":"AW236*$AV221","v":9.852216748768473E-3},9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,null,null,"Borracheiro",9.852216748768473E-3,2.222222222222223E-2,{"$f":"BN236*$BM221","v":9.852216748768473E-3},9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,null,null,"Borracheiro",{"$f":"CC220","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Comprador/Almoxarife",1443.3266720000001,7.2166333600000003,{"$f":"E221","v":0.46739052222222216},613.48199999999997,{"$f":"$C222*G202","v":1443.3266720000001},1443.3266720000001,1443.3266720000001,1443.3266720000001,1443.3266720000001,1443.3266720000001,1443.3266720000001,1443.3266720000001,1443.3266720000001,1443.3266720000001,1443.3266720000001,1443.3266720000001,2128.5134983581588,2128.5134983581588,2128.5134983581588,2128.5134983581588,2128.5134983581588,2128.5134983581588,2210.6376193058991,2210.6376193058991,2210.6376193058991,2210.6376193058991,2210.6376193058991,2210.6376193058991,9022.9211473066498,9022.9211473066498,9022.9211473066498,9022.9211473066498,9022.9211473066498,9022.9211473066498,9293.1620970263084,9293.1620970263084,9293.1620970263084,9293.1620970263084,9293.1620970263084,9293.1620970263084,109896.49946599774,null,null,"Comprador/Almoxarife",4.9261083743842365E-3,1.1111111111111115E-2,{"$f":"AW236*$AV222","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Comprador/Almoxarife",4.9261083743842365E-3,1.1111111111111115E-2,{"$f":"BN236*$BM222","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Comprador/Almoxarife",{"$f":"CC221","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Controlador de Manut.",2610.9766400000003,13.054883200000001,{"$f":"E222","v":0.46739052222222216},613.48199999999997,{"$f":"$C223*G202","v":2610.9766400000003},2610.9766400000003,2610.9766400000003,2610.9766400000003,2610.9766400000003,2610.9766400000003,2610.9766400000003,2610.9766400000003,2610.9766400000003,2610.9766400000003,2610.9766400000003,2610.9766400000003,3850.4789871560215,3850.4789871560215,3850.4789871560215,3850.4789871560215,3850.4789871560215,3850.4789871560215,3999.0414474325707,3999.0414474325707,3999.0414474325707,3999.0414474325707,3999.0414474325707,3999.0414474325707,29378.580683943077,29378.580683943077,29378.580683943077,29378.580683943077,29378.580683943077,29378.580683943077,30356.311949605493,30356.311949605493,30356.311949605493,30356.311949605493,30356.311949605493,30356.311949605493,358409.35580129136,null,null,"Controlador de Manut.",9.852216748768473E-3,2.222222222222223E-2,{"$f":"AW236*$AV223","v":9.852216748768473E-3},9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,null,null,"Controlador de Manut.",9.852216748768473E-3,2.222222222222223E-2,{"$f":"BN236*$BM223","v":9.852216748768473E-3},9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,null,null,"Controlador de Manut.",{"$f":"CC222","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Eletricista (A e B)",1683.7839999999999,8.41892,{"$f":"E223","v":0.46739052222222216},613.48199999999997,{"$f":"$C224*G202","v":1683.7839999999999},1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,2483.122526484769,2483.122526484769,2483.122526484769,2483.122526484769,2483.122526484769,2483.122526484769,2578.9284750260358,2578.9284750260358,2578.9284750260358,2578.9284750260358,2578.9284750260358,2578.9284750260358,40759.247757474397,40759.247757474397,40759.247757474397,40759.247757474397,40759.247757474397,40759.247757474397,42020.299454529886,42020.299454529886,42020.299454529886,42020.299454529886,42020.299454529886,42020.299454529886,496677.2832720257,null,null,"Eletricista (A e B)",1.9704433497536946E-2,4.444444444444446E-2,{"$f":"AW236*$AV224","v":1.9704433497536946E-2},1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,null,null,"Eletricista (A e B)",1.9704433497536946E-2,4.444444444444446E-2,{"$f":"BN236*$BM224","v":1.9704433497536946E-2},1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,null,null,"Eletricista (A e B)",{"$f":"CC223","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Eletrônico",1683.7839999999999,8.41892,{"$f":"E224","v":0.46739052222222216},613.48199999999997,{"$f":"$C225*G202","v":1683.7839999999999},1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,2483.122526484769,2483.122526484769,2483.122526484769,2483.122526484769,2483.122526484769,2483.122526484769,2578.9284750260358,2578.9284750260358,2578.9284750260358,2578.9284750260358,2578.9284750260358,2578.9284750260358,20379.623878737199,20379.623878737199,20379.623878737199,20379.623878737199,20379.623878737199,20379.623878737199,21010.149727264943,21010.149727264943,21010.149727264943,21010.149727264943,21010.149727264943,21010.149727264943,248338.64163601285,null,null,"Eletrônico",9.852216748768473E-3,2.222222222222223E-2,{"$f":"AW236*$AV225","v":9.852216748768473E-3},9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,null,null,"Eletrônico",9.852216748768473E-3,2.222222222222223E-2,{"$f":"BN236*$BM225","v":9.852216748768473E-3},9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,null,null,"Eletrônico",{"$f":"CC224","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Funileiro (A e B)",1477.9345759999999,7.38967288,{"$f":"E225","v":0.46739052222222216},613.48199999999997,{"$f":"$C226*G202","v":1477.9345759999999},1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,2179.5507252333528,2179.5507252333528,2179.5507252333528,2179.5507252333528,2179.5507252333528,2179.5507252333528,2263.6440079439708,2263.6440079439708,2263.6440079439708,2263.6440079439708,2263.6440079439708,2263.6440079439708,36763.465230657726,36763.465230657726,36763.465230657726,36763.465230657726,36763.465230657726,36763.465230657726,37870.348242494038,37870.348242494038,37870.348242494038,37870.348242494038,37870.348242494038,37870.348242494038,447802.88083891058,null,null,"Funileiro (A e B)",1.9704433497536946E-2,4.444444444444446E-2,{"$f":"AW236*$AV226","v":1.9704433497536946E-2},1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,null,null,"Funileiro (A e B)",1.9704433497536946E-2,4.444444444444446E-2,{"$f":"BN236*$BM226","v":1.9704433497536946E-2},1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,null,null,"Funileiro (A e B)",{"$f":"CC225","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Chefe de Manutenção",3314.57,16.572850000000003,{"$f":"E226","v":0.46739052222222216},613.48199999999997,{"$f":"$C227*G202","v":3314.57},3314.57,3314.57,3314.57,3314.57,3314.57,3314.57,3314.57,3314.57,3314.57,3314.57,3314.57,4888.0874462583215,4888.0874462583215,4888.0874462583215,4888.0874462583215,4888.0874462583215,4888.0874462583215,5076.683799980905,5076.683799980905,5076.683799980905,5076.683799980905,5076.683799980905,5076.683799980905,18103.686650741671,18103.686650741671,18103.686650741671,18103.686650741671,18103.686650741671,18103.686650741671,18724.289430479039,18724.289430479039,18724.289430479039,18724.289430479039,18724.289430479039,18724.289430479039,220967.85648732429,null,null,"Chefe de Manutenção",4.9261083743842365E-3,1.1111111111111115E-2,{"$f":"AW236*$AV227","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Chefe de Manutenção",4.9261083743842365E-3,1.1111111111111115E-2,{"$f":"BN236*$BM227","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Chefe de Manutenção",{"$f":"CC226","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Lavador",811.75399999999991,4.0587699999999991,{"$f":"E227","v":0.46739052222222216},613.48199999999997,{"$f":"$C228*G202","v":811.75399999999991},811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,1197.1159266058573,1197.1159266058573,1197.1159266058573,1197.1159266058573,1197.1159266058573,1197.1159266058573,1243.3040730380408,1243.3040730380408,1243.3040730380408,1243.3040730380408,1243.3040730380408,1243.3040730380408,35748.160048454556,35748.160048454556,35748.160048454556,35748.160048454556,35748.160048454556,35748.160048454556,36660.091530721511,36660.091530721511,36660.091530721511,36660.091530721511,36660.091530721511,36660.091530721511,434449.50947505643,null,null,"Lavador",2.9556650246305417E-2,6.666666666666668E-2,{"$f":"AW236*$AV228","v":2.9556650246305414E-2},2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,null,null,"Lavador",2.9556650246305417E-2,6.666666666666668E-2,{"$f":"BN236*$BM228","v":2.9556650246305414E-2},2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,null,null,"Lavador",{"$f":"CC227","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Lubrificador",1251.5052440000002,6.2575262200000017,{"$f":"E228","v":0.46739052222222216},613.48199999999997,{"$f":"$C229*G202","v":1251.5052440000002},1251.5052440000002,1251.5052440000002,1251.5052440000002,1251.5052440000002,1251.5052440000002,1251.5052440000002,1251.5052440000002,1251.5052440000002,1251.5052440000002,1251.5052440000002,1251.5052440000002,1845.629168224795,1845.629168224795,1845.629168224795,1845.629168224795,1845.629168224795,1845.629168224795,1916.8388049749894,1916.8388049749894,1916.8388049749894,1916.8388049749894,1916.8388049749894,1916.8388049749894,32368.202174860355,32368.202174860355,32368.202174860355,32368.202174860355,32368.202174860355,32368.202174860355,33305.503403414637,33305.503403414637,33305.503403414637,33305.503403414637,33305.503403414637,33305.503403414637,394042.23346964986,null,null,"Lubrificador",1.9704433497536946E-2,4.444444444444446E-2,{"$f":"AW236*$AV229","v":1.9704433497536946E-2},1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,null,null,"Lubrificador",1.9704433497536946E-2,4.444444444444446E-2,{"$f":"BN236*$BM229","v":1.9704433497536946E-2},1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,null,null,"Lubrificador",{"$f":"CC228","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Manobrista",1662.7655320000001,8.3138276600000012,{"$f":"E229","v":0.46739052222222216},613.48199999999997,{"$f":"$C230*G202","v":1662.7655320000001},1662.7655320000001,1662.7655320000001,1662.7655320000001,1662.7655320000001,1662.7655320000001,1662.7655320000001,1662.7655320000001,1662.7655320000001,1662.7655320000001,1662.7655320000001,1662.7655320000001,2452.1260142462643,2452.1260142462643,2452.1260142462643,2452.1260142462643,2452.1260142462643,2452.1260142462643,2546.7360289482594,2546.7360289482594,2546.7360289482594,2546.7360289482594,2546.7360289482594,2546.7360289482594,117691.15824807496,117691.15824807496,117691.15824807496,117691.15824807496,117691.15824807496,117691.15824807496,121323.3128354849,121323.3128354849,121323.3128354849,121323.3128354849,121323.3128354849,121323.3128354849,1434086.8265013592,null,null,"Manobrista",5.7471264367816091E-2,0.12962962962962968,{"$f":"AW236*$AV230","v":5.7471264367816091E-2},5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,null,null,"Manobrista",5.7471264367816091E-2,0.12962962962962968,{"$f":"BN236*$BM230","v":5.7471264367816091E-2},5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,null,null,"Manobrista",{"$f":"CC229","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Mecânico (A, B e C)",1794.943552,8.974717759999999,{"$f":"E230","v":0.46739052222222216},613.48199999999997,{"$f":"$C231*G202","v":1794.943552},1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,2647.0525719093334,2647.0525719093334,2647.0525719093334,2647.0525719093334,2647.0525719093334,2647.0525719093334,2749.1834091054293,2749.1834091054293,2749.1834091054293,2749.1834091054293,2749.1834091054293,2749.1834091054293,89410.389738728845,89410.389738728845,89410.389738728845,89410.389738728845,89410.389738728845,89410.389738728845,92211.021891725235,92211.021891725235,92211.021891725235,92211.021891725235,92211.021891725235,92211.021891725235,1089728.4697827245,null,null,"Mecânico (A, B e C)",4.1050903119868636E-2,9.2592592592592615E-2,{"$f":"AW236*$AV231","v":4.1050903119868636E-2},4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,null,null,"Mecânico (A, B e C)",4.1050903119868636E-2,9.2592592592592615E-2,{"$f":"BN236*$BM231","v":4.1050903119868636E-2},4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,null,null,"Mecânico (A, B e C)",{"$f":"CC230","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Mecânico de Revisão",1794.943552,8.974717759999999,{"$f":"E231","v":0.46739052222222216},613.48199999999997,{"$f":"$C232*G202","v":1794.943552},1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,2647.0525719093334,2647.0525719093334,2647.0525719093334,2647.0525719093334,2647.0525719093334,2647.0525719093334,2749.1834091054293,2749.1834091054293,2749.1834091054293,2749.1834091054293,2749.1834091054293,2749.1834091054293,32187.740305942378,32187.740305942378,32187.740305942378,32187.740305942378,32187.740305942378,32187.740305942378,33195.967881021075,33195.967881021075,33195.967881021075,33195.967881021075,33195.967881021075,33195.967881021075,{"$f":"SUM(AE232:AP232)","v":392302.2491217808},null,null,"Mecânico de Revisão",1.4778325123152709E-2,3.333333333333334E-2,{"$f":"AW236*$AV232","v":1.4778325123152707E-2},1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,null,null,"Mecânico de Revisão",1.4778325123152709E-2,3.333333333333334E-2,{"$f":"BN236*$BM232","v":1.4778325123152707E-2},1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,null,null,"Mecânico de Revisão",{"$f":"CC231","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Mecânico Montador",1794.943552,8.9747177600000008,{"$f":"E232","v":0.46739052222222216},613.48199999999997,{"$f":"$C233*G202","v":1794.943552},1794.943552,1794.943552,1794.943552,1794.943552,{"$f":"$C233*L202","v":1794.943552},1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,2647.0525719093334,2647.0525719093334,2647.0525719093334,2647.0525719093334,2647.0525719093334,2647.0525719093334,2749.1834091054293,2749.1834091054293,2749.1834091054293,2749.1834091054293,2749.1834091054293,2749.1834091054293,21458.493537294922,21458.493537294922,21458.493537294922,21458.493537294922,21458.493537294922,21458.493537294922,22130.645254014056,22130.645254014056,22130.645254014056,22130.645254014056,22130.645254014056,22130.645254014056,261534.83274785388,null,null,"Mecânico Montador",9.852216748768473E-3,2.222222222222223E-2,{"$f":"AW236*$AV233","v":9.852216748768473E-3},9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,null,null,"Mecânico Montador",9.852216748768473E-3,2.222222222222223E-2,{"$f":"BN236*$BM233","v":9.852216748768473E-3},9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,null,null,"Mecânico Montador",{"$f":"CC232","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Moleiro",1313.255756,6.5662787800000002,{"$f":"E233","v":0.46739052222222216},613.48199999999997,{"$f":"$C234*G202","v":1313.255756},1313.255756,1313.255756,1313.255756,1313.255756,1313.255756,1313.255756,1313.255756,1313.255756,1313.255756,1313.255756,1313.255756,1936.6943448562199,1936.6943448562199,1936.6943448562199,1936.6943448562199,1936.6943448562199,1936.6943448562199,2011.4175358242173,2011.4175358242173,2011.4175358242173,2011.4175358242173,2011.4175358242173,2011.4175358242173,33566.853169733105,33566.853169733105,33566.853169733105,33566.853169733105,33566.853169733105,33566.853169733105,34550.40177203108,34550.40177203108,34550.40177203108,34550.40177203108,34550.40177203108,34550.40177203108,408703.5296505852,null,null,"Moleiro",1.9704433497536946E-2,4.444444444444446E-2,{"$f":"AW236*$AV234","v":1.9704433497536946E-2},1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,null,null,"Moleiro",1.9704433497536946E-2,4.444444444444446E-2,{"$f":"BN236*$BM234","v":1.9704433497536946E-2},1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,null,null,"Moleiro",{"$f":"CC233","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Pintor",1477.9345759999999,7.38967288,{"$f":"E234","v":0.46739052222222216},613.48199999999997,{"$f":"$C235*G202","v":1477.9345759999999},1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,2179.5507252333528,2179.5507252333528,2179.5507252333528,2179.5507252333528,2179.5507252333528,2179.5507252333528,2263.6440079439708,2263.6440079439708,2263.6440079439708,2263.6440079439708,2263.6440079439708,2263.6440079439708,36763.465230657726,36763.465230657726,36763.465230657726,36763.465230657726,36763.465230657726,36763.465230657726,37870.348242494038,37870.348242494038,37870.348242494038,37870.348242494038,37870.348242494038,37870.348242494038,447802.88083891058,null,null,"Pintor",1.9704433497536946E-2,4.444444444444446E-2,{"$f":"AW236*$AV235","v":1.9704433497536946E-2},1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,null,null,"Pintor",1.9704433497536946E-2,4.444444444444446E-2,{"$f":"BN236*$BM235","v":1.9704433497536946E-2},1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,null,null,"Pintor",{"$f":"CC234","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Sub-total manutenção",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE216:AE235)","v":778802.30704641365},{"$f":"SUM(AF216:AF235)","v":778802.30704641365},778802.30704641365,778802.30704641365,778802.30704641365,778802.30704641365,801840.70386543882,801840.70386543882,801840.70386543882,801840.70386543882,801840.70386543882,801840.70386543882,{"$f":"SUM(AQ216:AQ235)","v":9483858.0654711146},null,null,"Sub-total manutenção",{"$f":"SUM(AU216:AU235)","v":0.44334975369458113},{"$f":"SUM(AV216:AV235)","v":1.0000000000000004},{"$f":"'FU Resumo'!$F150","v":0.44334975369458113},{"$f":"'FU Resumo'!$F151","v":0.44334975369458113},{"$f":"'FU Resumo'!$F152","v":0.44334975369458113},{"$f":"'FU Resumo'!$F153","v":0.44334975369458113},{"$f":"'FU Resumo'!$F154","v":0.44334975369458113},{"$f":"'FU Resumo'!$F155","v":0.44334975369458113},{"$f":"'FU Resumo'!$F156","v":0.44334975369458113},{"$f":"'FU Resumo'!$F157","v":0.44334975369458113},{"$f":"'FU Resumo'!$F158","v":0.44334975369458113},{"$f":"'FU Resumo'!$F159","v":0.44334975369458113},{"$f":"'FU Resumo'!$F160","v":0.44334975369458113},{"$f":"'FU Resumo'!$F161","v":0.44334975369458113},null,null,"Sub-total manutenção",{"$f":"SUM(BL216:BL235)","v":0.44334975369458113},{"$f":"SUM(BM216:BM235)","v":1.0000000000000004},{"$f":"'FU Resumo'!$L150","v":0.44334975369458113},{"$f":"'FU Resumo'!$L151","v":0.44334975369458113},{"$f":"'FU Resumo'!$L152","v":0.44334975369458113},{"$f":"'FU Resumo'!$L153","v":0.44334975369458113},{"$f":"'FU Resumo'!$L154","v":0.44334975369458113},{"$f":"'FU Resumo'!$L155","v":0.44334975369458113},{"$f":"'FU Resumo'!$L156","v":0.44334975369458113},{"$f":"'FU Resumo'!$L157","v":0.44334975369458113},{"$f":"'FU Resumo'!$L158","v":0.44334975369458113},{"$f":"'FU Resumo'!$L159","v":0.44334975369458113},{"$f":"'FU Resumo'!$L160","v":0.44334975369458113},{"$f":"'FU Resumo'!$L161","v":0.44334975369458113},null,null,"Sub-total manutenção",{"$f":"CC235","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Pessoal de Operação",{"$f":"AE202+AE215+AE236","v":8191277.1556864623},{"$f":"AF202+AF215+AF236","v":8191277.1556864623},8191277.1556864623,8191277.1556864623,8191277.1556864623,8191277.1556864623,8430501.0437001213,8430501.0437001213,8430501.0437001213,8430501.0437001213,8430501.0437001213,{"$f":"AP202+AP215+AP236","v":8430501.0437001213},{"$f":"AQ202+AQ215+AQ236","v":99730669.196319491}]
[]
["Administração - Composição do Custo Unitário Por Função",null,null,null,null,{"$f":"F204","v":"ANO 13"},"SALÁRIO BASE COM QUINQUÊNIO",null,null,null,null,null,null,null,null,null,null,null,"SALÁRIO COM QUINQUÊNIO + H.EXTRA e AD.NOTURNO + ENCARGOS SOCIAIS",null,null,null,null,null,null,null,null,null,null,null,"Administração - Composição de Custo Total Mensal",null,null,null,null,null,null,null,null,null,null,null,"R$"]
["Funções","Cargo","Salário","Hs Extras","Enc.",{"$f":"F205","v":"Benefícios"},{"$f":"G205","v":"2025-07-01"},{"$f":"DATE(YEAR(G240),MONTH(G240)+1,DAY(G240))","v":"2025-08-01"},{"$f":"DATE(YEAR(H240),MONTH(H240)+1,DAY(H240))","v":"2025-09-01"},{"$f":"DATE(YEAR(I240),MONTH(I240)+1,DAY(I240))","v":"2025-10-01"},{"$f":"DATE(YEAR(J240),MONTH(J240)+1,DAY(J240))","v":"2025-11-01"},{"$f":"DATE(YEAR(K240),MONTH(K240)+1,DAY(K240))","v":"2025-12-01"},{"$f":"DATE(YEAR(L240),MONTH(L240)+1,DAY(L240))","v":"2026-01-01"},{"$f":"DATE(YEAR(M240),MONTH(M240)+1,DAY(M240))","v":"2026-02-01"},{"$f":"DATE(YEAR(N240),MONTH(N240)+1,DAY(N240))","v":"2026-03-01"},{"$f":"DATE(YEAR(O240),MONTH(O240)+1,DAY(O240))","v":"2026-04-01"},{"$f":"DATE(YEAR(P240),MONTH(P240)+1,DAY(P240))","v":"2026-05-01"},{"$f":"DATE(YEAR(Q240),MONTH(Q240)+1,DAY(Q240))","v":"2026-06-01"},{"$f":"G240","v":"2025-07-01"},{"$f":"DATE(YEAR(S240),MONTH(S240)+1,DAY(S240))","v":"2025-08-01"},{"$f":"DATE(YEAR(T240),MONTH(T240)+1,DAY(T240))","v":"2025-09-01"},{"$f":"DATE(YEAR(U240),MONTH(U240)+1,DAY(U240))","v":"2025-10-01"},{"$f":"DATE(YEAR(V240),MONTH(V240)+1,DAY(V240))","v":"2025-11-01"},{"$f":"DATE(YEAR(W240),MONTH(W240)+1,DAY(W240))","v":"2025-12-01"},{"$f":"DATE(YEAR(X240),MONTH(X240)+1,DAY(X240))","v":"2026-01-01"},{"$f":"DATE(YEAR(Y240),MONTH(Y240)+1,DAY(Y240))","v":"2026-02-01"},{"$f":"DATE(YEAR(Z240),MONTH(Z240)+1,DAY(Z240))","v":"2026-03-01"},{"$f":"DATE(YEAR(AA240),MONTH(AA240)+1,DAY(AA240))","v":"2026-04-01"},{"$f":"DATE(YEAR(AB240),MONTH(AB240)+1,DAY(AB240))","v":"2026-05-01"},{"$f":"DATE(YEAR(AC240),MONTH(AC240)+1,DAY(AC240))","v":"2026-06-01"},{"$f":"AE183","v":"2025-07-01"},{"$f":"DATE(YEAR(AE240),MONTH(AE240)+1,DAY(AE240))","v":"2025-08-01"},{"$f":"DATE(YEAR(AF240),MONTH(AF240)+1,DAY(AF240))","v":"2025-09-01"},{"$f":"DATE(YEAR(AG240),MONTH(AG240)+1,DAY(AG240))","v":"2025-10-01"},{"$f":"DATE(YEAR(AH240),MONTH(AH240)+1,DAY(AH240))","v":"2025-11-01"},{"$f":"DATE(YEAR(AI240),MONTH(AI240)+1,DAY(AI240))","v":"2025-12-01"},{"$f":"DATE(YEAR(AJ240),MONTH(AJ240)+1,DAY(AJ240))","v":"2026-01-01"},{"$f":"DATE(YEAR(AK240),MONTH(AK240)+1,DAY(AK240))","v":"2026-02-01"},{"$f":"DATE(YEAR(AL240),MONTH(AL240)+1,DAY(AL240))","v":"2026-03-01"},{"$f":"DATE(YEAR(AM240),MONTH(AM240)+1,DAY(AM240))","v":"2026-04-01"},{"$f":"DATE(YEAR(AN240),MONTH(AN240)+1,DAY(AN240))","v":"2026-05-01"},{"$f":"DATE(YEAR(AO240),MONTH(AO240)+1,DAY(AO240))","v":"2026-06-01"},"Total",null,"Fator Utilização Mensal",null,null,null,"FU FOLHA DE PAGAMENTO",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BJ205","v":"ANO 13"},"FU Benefícios",null,null,"FU FÍSICO PARA CÁLCULOS DOS BENEFÍCIOS",null,null,null,null,null,null,null,null,null,null,null,null,"Frota Mensal",null,{"$f":"CC205","v":"ANO 13"}]
[null,null,"base","e Adic.","Soc.",{"$f":"F206","v":"R$ por"},"R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","Durante o",null,"Funções","Cargo","FU",null,{"$f":"AE240","v":"2025-07-01"},"2025-08-01","2025-09-01","2025-10-01","2025-11-01","2025-12-01","2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01",null,"Funções","Cargo","FU",null,{"$f":"AW241","v":"2025-07-01"},"2025-08-01","2025-09-01","2025-10-01","2025-11-01","2025-12-01","2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01",null,"Funções","Cargo",{"$f":"AW241","v":"2025-07-01"},"2025-08-01","2025-09-01","2025-10-01","2025-11-01","2025-12-01","2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01"]
[null,null,"(R$/mês)","Not.","%",{"$f":"F207","v":"mês"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AQ207","v":"ANO 13"},null,null,null,"Licitação",null,"FU","FU","FU","FU","FU","FU","FU","FU","FU","FU","FU","FU",null,null,null,"Licitação",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota"]
["Administração","Gerente Adm. Financeiro",{"$f":"C153","v":4078.17},0,{"$f":"E235","v":0.46739052222222216},{"$f":"F235","v":613.48199999999997},{"$f":"$C243*G202","v":4078.17},4078.17,4078.17,4078.17,4078.17,4078.17,4078.17,4078.17,4078.17,4078.17,4078.17,4078.17,{"$f":"((G243+$D243)*($E243/100*100+1))","v":5984.2680060109997},{"$f":"((H243+$D243)*($E243/100*100+1))","v":5984.2680060109997},{"$f":"((I243+$D243)*($E243/100*100+1))","v":5984.2680060109997},{"$f":"((J243+$D243)*($E243/100*100+1))","v":5984.2680060109997},{"$f":"((K243+$D243)*($E243/100*100+1))","v":5984.2680060109997},{"$f":"((L243+$D243)*($E243/100*100+1))","v":5984.2680060109997},{"$f":"((M243+$D243)*($E$193/100*100+1))","v":6215.1581318609997},{"$f":"((N243+$D243)*($E$193/100*100+1))","v":6215.1581318609997},{"$f":"((O243+$D243)*($E$193/100*100+1))","v":6215.1581318609997},{"$f":"((P243+$D243)*($E$193/100*100+1))","v":6215.1581318609997},{"$f":"((Q243+$D243)*($E$193/100*100+1))","v":6215.1581318609997},{"$f":"((R243+$D243)*($E$193/100*100+1))","v":6215.1581318609997},{"$f":"(S243*AW243*CC243)+($F243*BN243*CC243)","v":7236.9408932928527},{"$f":"(T243*AX243*CD243)+($F243*BO243*CD243)","v":7236.9408932928527},{"$f":"(U243*AY243*CE243)+($F243*BP243*CE243)","v":7236.9408932928527},{"$f":"(V243*AZ243*CF243)+($F243*BQ243*CF243)","v":7236.9408932928527},{"$f":"(W243*BA243*CG243)+($F243*BR243*CG243)","v":7236.9408932928527},{"$f":"(X243*BB243*CH243)+($F243*BS243*CH243)","v":7236.9408932928527},{"$f":"(Y243*BC243*CI243)+($F243*BT243*CI243)","v":7490.1996848655963},{"$f":"(Z243*BD243*CJ243)+($F243*BU243*CJ243)","v":7490.1996848655963},{"$f":"(AA243*BE243*CK243)+($F243*BV243*CK243)","v":7490.1996848655963},{"$f":"(AB243*BF243*CL243)+($F243*BW243*CL243)","v":7490.1996848655963},{"$f":"(AC243*BG243*CM243)+($F243*BX243*CM243)","v":7490.1996848655963},{"$f":"(AD243*BH243*CN243)+($F243*BY243*CN243)","v":7490.1996848655963},{"$f":"SUM(AE243:AP243)","v":88362.843468950698},null,"Administração",{"$f":"B243","v":"Gerente Adm. Financeiro"},{"$f":"AU153","v":1.6420361247947454E-3},{"$f":"AU243/$AU$88","v":2.7027027027027035E-2},{"$f":"AW268*$AV243","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,"Administração",{"$f":"AT243","v":"Gerente Adm. Financeiro"},{"$f":"AU243","v":1.6420361247947454E-3},{"$f":"BL243/$BL$88","v":2.7027027027027035E-2},{"$f":"BN268*$BM243","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,"Administração",{"$f":"AT243","v":"Gerente Adm. Financeiro"},{"$f":"CC236","v":668},{"$f":"CD236","v":668},{"$f":"CE236","v":668},{"$f":"CF236","v":668},668,668,668,668,668,668,668,{"$f":"CN236","v":668}]
[null,"Gerente de Operação",4078.17,0,{"$f":"E243","v":0.46739052222222216},613.48199999999997,{"$f":"$C244*G202","v":4078.17},4078.17,4078.17,4078.17,4078.17,4078.17,4078.17,4078.17,4078.17,4078.17,4078.17,4078.17,5984.2680060109997,5984.2680060109997,5984.2680060109997,5984.2680060109997,5984.2680060109997,5984.2680060109997,{"$f":"((M244+$D244)*($E$193/100*100+1))","v":6215.1581318609997},{"$f":"((N244+$D244)*($E$193/100*100+1))","v":6215.1581318609997},{"$f":"((O244+$D244)*($E$193/100*100+1))","v":6215.1581318609997},{"$f":"((P244+$D244)*($E$193/100*100+1))","v":6215.1581318609997},{"$f":"((Q244+$D244)*($E$193/100*100+1))","v":6215.1581318609997},{"$f":"((R244+$D244)*($E$193/100*100+1))","v":6215.1581318609997},7236.9408932928527,7236.9408932928527,7236.9408932928527,7236.9408932928527,7236.9408932928527,7236.9408932928527,7490.1996848655963,7490.1996848655963,7490.1996848655963,7490.1996848655963,7490.1996848655963,7490.1996848655963,88362.843468950698,null,null,"Gerente de Operação",1.6420361247947454E-3,{"$f":"AU244/$AU$88","v":2.7027027027027035E-2},{"$f":"AW268*$AV244","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Gerente de Operação",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"BN268*$BM244","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Gerente de Operação",{"$f":"CC243","v":668},{"$f":"CD243","v":668},{"$f":"CE243","v":668},{"$f":"CF243","v":668},668,668,668,668,668,668,668,668]
[null,"Controle de Manutenção",2578.17,0,{"$f":"E244","v":0.46739052222222216},613.48199999999997,{"$f":"$C245*G202","v":2578.17},2578.17,2578.17,2578.17,2578.17,2578.17,2578.17,2578.17,2578.17,2578.17,2578.17,2578.17,3783.1822226776667,3783.1822226776667,3783.1822226776667,3783.1822226776667,3783.1822226776667,3783.1822226776667,3929.148181861,3929.148181861,3929.148181861,3929.148181861,3929.148181861,3929.148181861,4822.6136301291972,4822.6136301291972,4822.6136301291972,4822.6136301291972,4822.6136301291972,4822.6136301291972,4982.7207906127223,4982.7207906127223,4982.7207906127223,4982.7207906127223,4982.7207906127223,4982.7207906127223,{"$f":"SUM(AE245:AP245)","v":58832.006524451521},null,null,"Controle de Manutenção",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"AW268*$AV245","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Controle de Manutenção",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"BN268*$BM245","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Controle de Manutenção",{"$f":"CC244","v":668},{"$f":"CD244","v":668},{"$f":"CE244","v":668},668,668,668,668,668,668,668,668,668]
[null,"Auxiliar de Contabilidade",978.17,0,{"$f":"E245","v":0.46739052222222216},613.48199999999997,{"$f":"$C246*G202","v":978.17},978.17,978.17,978.17,978.17,978.17,978.17,978.17,978.17,978.17,978.17,978.17,1435.357387122111,1435.357387122111,1435.357387122111,1435.357387122111,1435.357387122111,1435.357387122111,1490.7375685276666,1490.7375685276666,1490.7375685276666,1490.7375685276666,1490.7375685276666,1490.7375685276666,2247.3312160879641,2247.3312160879641,2247.3312160879641,2247.3312160879641,2247.3312160879641,2247.3312160879641,2308.0766367429906,2308.0766367429906,2308.0766367429906,2308.0766367429906,2308.0766367429906,2308.0766367429906,27332.447116985724,null,null,"Auxiliar de Contabilidade",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"AW268*$AV246","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Auxiliar de Contabilidade",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"BN268*$BM246","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Auxiliar de Contabilidade",{"$f":"CC245","v":668},{"$f":"CD245","v":668},{"$f":"CE245","v":668},668,668,668,668,668,668,668,668,668]
[null,"Assist. Adm./Financeiro",878.17,0,{"$f":"E246","v":0.46739052222222216},613.48199999999997,{"$f":"$C247*G202","v":878.17},878.17,878.17,878.17,878.17,878.17,878.17,878.17,878.17,878.17,878.17,878.17,1288.6183348998886,1288.6183348998886,1288.6183348998886,1288.6183348998886,1288.6183348998886,1288.6183348998886,1338.3369051943332,1338.3369051943332,1338.3369051943332,1338.3369051943332,1338.3369051943332,1338.3369051943332,6259.1281956311605,6259.1281956311605,6259.1281956311605,6259.1281956311605,6259.1281956311605,6259.1281956311605,6422.7341313783973,6422.7341313783973,6422.7341313783973,6422.7341313783973,6422.7341313783973,6422.7341313783973,76091.17396205735,null,null,"Assist. Adm./Financeiro",4.9261083743842365E-3,8.1081081081081113E-2,{"$f":"AW268*$AV247","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Assist. Adm./Financeiro",4.9261083743842365E-3,8.1081081081081113E-2,{"$f":"BN268*$BM247","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Assist. Adm./Financeiro",{"$f":"CC246","v":668},668,{"$f":"CE246","v":668},{"$f":"CF246","v":668},668,668,668,668,668,668,668,668]
[null,"Contador",2278.17,0,{"$f":"E247","v":0.46739052222222216},613.48199999999997,{"$f":"$C248*G202","v":2278.17},2278.17,2278.17,2278.17,2278.17,2278.17,2278.17,2278.17,2278.17,2278.17,2278.17,2278.17,3342.9650660109996,3342.9650660109996,3342.9650660109996,3342.9650660109996,3342.9650660109996,3342.9650660109996,3471.946191861,3471.946191861,3471.946191861,3471.946191861,3471.946191861,3471.946191861,4339.7481774964654,4339.7481774964654,4339.7481774964654,4339.7481774964654,4339.7481774964654,4339.7481774964654,4481.2250117621479,4481.2250117621479,4481.2250117621479,4481.2250117621479,4481.2250117621479,4481.2250117621479,52925.839135551665,null,null,"Contador",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"AW268*$AV248","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Contador",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"BN268*$BM248","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Contador",{"$f":"CC247","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Auxiliar Adm./Financ.",798.17,0,{"$f":"E248","v":0.46739052222222216},613.48199999999997,{"$f":"$C249*G202","v":798.17},798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,1171.227093122111,1171.227093122111,1171.227093122111,1171.227093122111,1171.227093122111,1171.227093122111,1216.4163745276667,1216.4163745276667,1216.4163745276667,1216.4163745276667,1216.4163745276667,1216.4163745276667,5872.8358335249759,5872.8358335249759,5872.8358335249759,5872.8358335249759,5872.8358335249759,5872.8358335249759,6021.5375082979372,6021.5375082979372,6021.5375082979372,6021.5375082979372,6021.5375082979372,6021.5375082979372,71366.240050937486,null,null,"Auxiliar Adm./Financ.",4.9261083743842365E-3,8.1081081081081113E-2,{"$f":"AW268*$AV249","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Auxiliar Adm./Financ.",4.9261083743842365E-3,8.1081081081081113E-2,{"$f":"BN268*$BM249","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Auxiliar Adm./Financ.",{"$f":"CC248","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Secretária Executiva",1578.17,0,{"$f":"E249","v":0.46739052222222216},613.48199999999997,{"$f":"$C250*G202","v":1578.17},1578.17,1578.17,1578.17,1578.17,1578.17,1578.17,1578.17,1578.17,1578.17,1578.17,1578.17,2315.7917004554442,2315.7917004554442,2315.7917004554442,2315.7917004554442,2315.7917004554442,2315.7917004554442,2405.1415485276666,2405.1415485276666,2405.1415485276666,2405.1415485276666,2405.1415485276666,2405.1415485276666,3213.0621213534264,3213.0621213534264,3213.0621213534264,3213.0621213534264,3213.0621213534264,3213.0621213534264,3311.0681944441399,3311.0681944441399,3311.0681944441399,3311.0681944441399,3311.0681944441399,3311.0681944441399,39144.781894785388,null,null,"Secretária Executiva",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"AW268*$AV250","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Secretária Executiva",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"BN268*$BM250","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Secretária Executiva",{"$f":"CC249","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Telefonista",798.17,0,{"$f":"E250","v":0.46739052222222216},613.48199999999997,{"$f":"$C251*G202","v":798.17},798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,1171.227093122111,1171.227093122111,1171.227093122111,1171.227093122111,1171.227093122111,1171.227093122111,1216.4163745276667,1216.4163745276667,1216.4163745276667,1216.4163745276667,1216.4163745276667,1216.4163745276667,3915.2238890166504,3915.2238890166504,3915.2238890166504,3915.2238890166504,3915.2238890166504,3915.2238890166504,4014.3583388652914,4014.3583388652914,4014.3583388652914,4014.3583388652914,4014.3583388652914,4014.3583388652914,47577.493367291652,null,null,"Telefonista",3.2840722495894909E-3,5.4054054054054071E-2,{"$f":"AW268*$AV251","v":3.2840722495894909E-3},3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,null,null,"Telefonista",3.2840722495894909E-3,5.4054054054054071E-2,{"$f":"BN268*$BM251","v":3.2840722495894909E-3},3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,null,null,"Telefonista",{"$f":"CC250","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Aux de serviços gerais",798.17,0,{"$f":"E251","v":0.46739052222222216},613.48199999999997,{"$f":"$C252*G202","v":798.17},798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,1171.227093122111,1171.227093122111,1171.227093122111,1171.227093122111,1171.227093122111,1171.227093122111,1216.4163745276667,1216.4163745276667,1216.4163745276667,1216.4163745276667,1216.4163745276667,1216.4163745276667,3915.2238890166504,3915.2238890166504,3915.2238890166504,3915.2238890166504,3915.2238890166504,3915.2238890166504,4014.3583388652914,4014.3583388652914,4014.3583388652914,4014.3583388652914,4014.3583388652914,4014.3583388652914,47577.493367291652,null,null,"Aux de serviços gerais",3.2840722495894909E-3,{"$f":"AU252/$AU$88","v":5.4054054054054071E-2},{"$f":"AW268*$AV252","v":3.2840722495894909E-3},3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,null,null,"Aux de serviços gerais",3.2840722495894909E-3,5.4054054054054071E-2,{"$f":"BN268*$BM252","v":3.2840722495894909E-3},3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,null,null,"Aux de serviços gerais",{"$f":"CC251","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Enc.Depto.Pessoal",3278.17,0,{"$f":"E252","v":0.46739052222222216},613.48199999999997,{"$f":"$C253*G202","v":3278.17},3278.17,3278.17,3278.17,3278.17,3278.17,3278.17,3278.17,3278.17,3278.17,3278.17,3278.17,4810.3555882332221,4810.3555882332221,4810.3555882332221,4810.3555882332221,4810.3555882332221,4810.3555882332221,4995.9528251943329,4995.9528251943329,4995.9528251943329,4995.9528251943329,4995.9528251943329,4995.9528251943329,5949.2996862722366,5949.2996862722366,5949.2996862722366,5949.2996862722366,5949.2996862722366,5949.2996862722366,6152.877607930729,6152.877607930729,6152.877607930729,6152.877607930729,6152.877607930729,6152.877607930729,72613.063765217797,null,null,"Enc.Depto.Pessoal",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"AW268*$AV253","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Enc.Depto.Pessoal",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"BN268*$BM253","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Enc.Depto.Pessoal",{"$f":"CC252","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Auxiliar Administrativo",848.17,0,{"$f":"E253","v":0.46739052222222216},613.48199999999997,{"$f":"$C254*G202","v":848.17},848.17,848.17,848.17,848.17,848.17,848.17,848.17,848.17,848.17,848.17,848.17,1244.5966192332221,1244.5966192332221,1244.5966192332221,1244.5966192332221,1244.5966192332221,1244.5966192332221,1292.6167061943333,1292.6167061943333,1292.6167061943333,1292.6167061943333,1292.6167061943333,1292.6167061943333,4076.179039894228,4076.179039894228,4076.179039894228,4076.179039894228,4076.179039894228,4076.179039894228,4181.5235984821502,4181.5235984821502,4181.5235984821502,4181.5235984821502,4181.5235984821502,4181.5235984821502,49546.215830258261,null,null,"Auxiliar Administrativo",3.2840722495894909E-3,5.4054054054054071E-2,{"$f":"AW268*$AV254","v":3.2840722495894909E-3},3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,null,null,"Auxiliar Administrativo",3.2840722495894909E-3,5.4054054054054071E-2,{"$f":"BN268*$BM254","v":3.2840722495894909E-3},3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,null,null,"Auxiliar Administrativo",{"$f":"CC253","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Psicólogo",3078.17,0,{"$f":"E254","v":0.46739052222222216},613.48199999999997,{"$f":"$C255*G202","v":3078.17},3078.17,3078.17,3078.17,3078.17,3078.17,3078.17,3078.17,3078.17,3078.17,3078.17,3078.17,4516.8774837887777,4516.8774837887777,4516.8774837887777,4516.8774837887777,4516.8774837887777,4516.8774837887777,4691.1514985276663,4691.1514985276663,4691.1514985276663,4691.1514985276663,4691.1514985276663,4691.1514985276663,5627.3893845170824,5627.3893845170824,5627.3893845170824,5627.3893845170824,5627.3893845170824,5627.3893845170824,5818.5470886970134,5818.5470886970134,5818.5470886970134,5818.5470886970134,5818.5470886970134,5818.5470886970134,68675.61883928458,null,null,"Psicólogo",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"AW268*$AV255","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Psicólogo",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"BN268*$BM255","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Psicólogo",{"$f":"CC254","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Auxiliar Administrativo",778.17,0,{"$f":"E255","v":0.46739052222222216},613.48199999999997,{"$f":"$C256*G202","v":778.17},778.17,778.17,778.17,778.17,778.17,778.17,778.17,778.17,778.17,778.17,778.17,1141.8792826776664,1141.8792826776664,1141.8792826776664,1141.8792826776664,1141.8792826776664,1141.8792826776664,1185.9362418609999,1185.9362418609999,1185.9362418609999,1185.9362418609999,1185.9362418609999,1185.9362418609999,1925.4209143328096,1925.4209143328096,1925.4209143328096,1925.4209143328096,1925.4209143328096,1925.4209143328096,1973.746117509274,1973.746117509274,1973.746117509274,1973.746117509274,1973.746117509274,1973.746117509274,{"$f":"SUM(AE256:AP256)","v":23395.002191052503},null,null,"Auxiliar Administrativo",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"AW268*$AV256","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Auxiliar Administrativo",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"BN268*$BM256","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Auxiliar Administrativo",{"$f":"CC255","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Assist.Recrut./Seleção",1078.17,0,{"$f":"E256","v":0.46739052222222216},613.48199999999997,{"$f":"$C257*G202","v":1078.17},1078.17,1078.17,1078.17,1078.17,1078.17,1078.17,1078.17,1078.17,1078.17,1078.17,1078.17,1582.0964393443332,1582.0964393443332,1582.0964393443332,1582.0964393443332,1582.0964393443332,1582.0964393443332,1643.1382318610001,1643.1382318610001,1643.1382318610001,1643.1382318610001,1643.1382318610001,1643.1382318610001,2408.2863669655408,2408.2863669655408,2408.2863669655408,2408.2863669655408,2408.2863669655408,2408.2863669655408,2475.2418963598489,2475.2418963598489,2475.2418963598489,2475.2418963598489,2475.2418963598489,2475.2418963598489,29301.169579952348,null,null,"Assist.Recrut./Seleção",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"AW268*$AV257","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Assist.Recrut./Seleção",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"BN268*$BM257","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Assist.Recrut./Seleção",{"$f":"CC256","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Assist.Treinam./Capac.",1078.17,0,{"$f":"E257","v":0.46739052222222216},613.48199999999997,{"$f":"$C258*G202","v":1078.17},1078.17,1078.17,1078.17,1078.17,1078.17,1078.17,1078.17,1078.17,1078.17,1078.17,1078.17,1582.0964393443332,1582.0964393443332,1582.0964393443332,1582.0964393443332,1582.0964393443332,1582.0964393443332,1643.1382318610001,1643.1382318610001,1643.1382318610001,1643.1382318610001,1643.1382318610001,1643.1382318610001,2408.2863669655408,2408.2863669655408,2408.2863669655408,2408.2863669655408,2408.2863669655408,2408.2863669655408,2475.2418963598489,2475.2418963598489,2475.2418963598489,2475.2418963598489,2475.2418963598489,2475.2418963598489,29301.169579952348,null,null,"Assist.Treinam./Capac.",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"AW268*$AV258","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Assist.Treinam./Capac.",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"BN268*$BM258","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Assist.Treinam./Capac.",{"$f":"CC257","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Assessor Jurídico",1578.17,0,{"$f":"E258","v":0.46739052222222216},613.48199999999997,{"$f":"$C259*G202","v":1578.17},1578.17,1578.17,1578.17,1578.17,1578.17,1578.17,1578.17,1578.17,1578.17,1578.17,1578.17,2315.7917004554442,2315.7917004554442,2315.7917004554442,2315.7917004554442,2315.7917004554442,2315.7917004554442,2405.1415485276666,2405.1415485276666,2405.1415485276666,2405.1415485276666,2405.1415485276666,2405.1415485276666,3213.0621213534264,3213.0621213534264,3213.0621213534264,3213.0621213534264,3213.0621213534264,3213.0621213534264,3311.0681944441399,3311.0681944441399,3311.0681944441399,3311.0681944441399,3311.0681944441399,3311.0681944441399,39144.781894785388,null,null,"Assessor Jurídico",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"AW268*$AV259","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Assessor Jurídico",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"BN268*$BM259","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Assessor Jurídico",{"$f":"CC258","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Auxiliar de Compras",778.17,0,{"$f":"E259","v":0.46739052222222216},613.48199999999997,{"$f":"$C260*G202","v":778.17},778.17,778.17,778.17,778.17,778.17,778.17,778.17,778.17,778.17,778.17,778.17,1141.8792826776664,1141.8792826776664,1141.8792826776664,1141.8792826776664,1141.8792826776664,1141.8792826776664,1185.9362418609999,1185.9362418609999,1185.9362418609999,1185.9362418609999,1185.9362418609999,1185.9362418609999,1925.4209143328096,1925.4209143328096,1925.4209143328096,1925.4209143328096,1925.4209143328096,1925.4209143328096,1973.746117509274,1973.746117509274,1973.746117509274,1973.746117509274,1973.746117509274,1973.746117509274,23395.002191052503,null,null,"Auxiliar de Compras",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"AW268*$AV260","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Auxiliar de Compras",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"BN268*$BM260","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Auxiliar de Compras",{"$f":"CC259","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Médico do Trabalho",2778.17,0,{"$f":"E260","v":0.46739052222222216},613.48199999999997,{"$f":"$C261*G202","v":2778.17},2778.17,2778.17,2778.17,2778.17,2778.17,2778.17,2778.17,2778.17,2778.17,2778.17,2778.17,4076.6603271221111,4076.6603271221111,4076.6603271221111,4076.6603271221111,4076.6603271221111,4076.6603271221111,4233.9495085276667,4233.9495085276667,4233.9495085276667,4233.9495085276667,4233.9495085276667,4233.9495085276667,5144.5239318843514,5144.5239318843514,5144.5239318843514,5144.5239318843514,5144.5239318843514,5144.5239318843514,5317.0513098464389,5317.0513098464389,5317.0513098464389,5317.0513098464389,5317.0513098464389,5317.0513098464389,62769.451450384731,null,null,"Médico do Trabalho",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"AW268*$AV261","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Médico do Trabalho",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"BN268*$BM261","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Médico do Trabalho",{"$f":"CC260","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Eng. Seg. Trabalho",2778.17,0,{"$f":"E261","v":0.46739052222222216},613.48199999999997,{"$f":"$C262*G202","v":2778.17},2778.17,2778.17,2778.17,2778.17,2778.17,2778.17,2778.17,2778.17,2778.17,2778.17,2778.17,4076.6603271221111,4076.6603271221111,4076.6603271221111,4076.6603271221111,4076.6603271221111,4076.6603271221111,4233.9495085276667,4233.9495085276667,4233.9495085276667,4233.9495085276667,4233.9495085276667,4233.9495085276667,5144.5239318843514,5144.5239318843514,5144.5239318843514,5144.5239318843514,5144.5239318843514,5144.5239318843514,5317.0513098464389,5317.0513098464389,5317.0513098464389,5317.0513098464389,5317.0513098464389,5317.0513098464389,62769.451450384731,null,null,"Eng. Seg. Trabalho",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"AW268*$AV262","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Eng. Seg. Trabalho",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"BN268*$BM262","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Eng. Seg. Trabalho",{"$f":"CC261","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Téc. Seg. do Trabalho",2058.17,0,{"$f":"E262","v":0.46739052222222216},613.48199999999997,{"$f":"$C263*G202","v":2058.17},2058.17,2058.17,2058.17,2058.17,{"$f":"$C263*L202","v":2058.17},2058.17,2058.17,2058.17,2058.17,2058.17,2058.17,3020.1391511221109,3020.1391511221109,3020.1391511221109,3020.1391511221109,3020.1391511221109,3020.1391511221109,3136.6647325276667,3136.6647325276667,3136.6647325276667,3136.6647325276667,3136.6647325276667,3136.6647325276667,3985.6468455657964,3985.6468455657964,3985.6468455657964,3985.6468455657964,3985.6468455657964,3985.6468455657964,4113.4614406050596,4113.4614406050596,4113.4614406050596,4113.4614406050596,4113.4614406050596,4113.4614406050596,48594.649717025139,null,null,"Téc. Seg. do Trabalho",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"AW268*$AV263","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Téc. Seg. do Trabalho",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"BN268*$BM263","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Téc. Seg. do Trabalho",{"$f":"CC262","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Auxiliar de CPD",1278.17,0,{"$f":"E263","v":0.46739052222222216},613.48199999999997,{"$f":"$C264*G202","v":1278.17},1278.17,1278.17,1278.17,1278.17,1278.17,1278.17,1278.17,1278.17,1278.17,1278.17,1278.17,1875.5745437887776,1875.5745437887776,1875.5745437887776,1875.5745437887776,1875.5745437887776,1875.5745437887776,1947.9395585276668,1947.9395585276668,1947.9395585276668,1947.9395585276668,1947.9395585276668,1947.9395585276668,2730.196668720695,2730.196668720695,2730.196668720695,2730.196668720695,2730.196668720695,2730.196668720695,2809.5724155935654,2809.5724155935654,2809.5724155935654,2809.5724155935654,2809.5724155935654,2809.5724155935654,33238.614505885555,null,null,"Auxiliar de CPD",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"AW268*$AV264","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Auxiliar de CPD",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"BN268*$BM264","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Auxiliar de CPD",{"$f":"CC263","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Técnico em Informática",878.17,0,{"$f":"E264","v":0.46739052222222216},613.48199999999997,{"$f":"$C265*G202","v":878.17},878.17,878.17,878.17,878.17,878.17,878.17,878.17,878.17,878.17,878.17,878.17,1288.6183348998886,1288.6183348998886,1288.6183348998886,1288.6183348998886,1288.6183348998886,1288.6183348998886,1338.3369051943332,1338.3369051943332,1338.3369051943332,1338.3369051943332,1338.3369051943332,1338.3369051943332,2086.376065210387,2086.376065210387,2086.376065210387,2086.376065210387,2086.376065210387,2086.376065210387,2140.9113771261318,2140.9113771261318,2140.9113771261318,2140.9113771261318,2140.9113771261318,2140.9113771261318,25363.724654019115,null,null,"Técnico em Informática",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"AW268*$AV265","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Técnico em Informática",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"BN268*$BM265","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Técnico em Informática",{"$f":"CC264","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Aux.Monitoramento",808.17,0,{"$f":"E265","v":0.46739052222222216},613.48199999999997,{"$f":"$C266*G202","v":808.17},808.17,808.17,808.17,808.17,808.17,808.17,808.17,808.17,808.17,808.17,808.17,1185.9009983443332,1185.9009983443332,1185.9009983443332,1185.9009983443332,1185.9009983443332,1185.9009983443332,1231.656440861,1231.656440861,1231.656440861,1231.656440861,1231.656440861,1231.656440861,7894.8298383843312,7894.8298383843312,7894.8298383843312,7894.8298383843312,7894.8298383843312,7894.8298383843312,8095.5827815773264,8095.5827815773264,8095.5827815773264,8095.5827815773264,8095.5827815773264,8095.5827815773264,{"$f":"SUM(AE266:AP266)","v":95942.475719769922},null,null,"Aux.Monitoramento",6.5681444991789817E-3,0.10810810810810814,{"$f":"AW268*$AV266","v":6.5681444991789817E-3},6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,null,null,"Aux.Monitoramento",6.5681444991789817E-3,0.10810810810810814,{"$f":"BN268*$BM266","v":6.5681444991789817E-3},6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,null,null,"Aux.Monitoramento",{"$f":"CC265","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Porteiro",878.17,0,{"$f":"E266","v":0.46739052222222216},613.48199999999997,{"$f":"$C267*G202","v":878.17},878.17,878.17,878.17,878.17,878.17,878.17,878.17,878.17,878.17,878.17,878.17,1288.6183348998886,1288.6183348998886,1288.6183348998886,1288.6183348998886,1288.6183348998886,1288.6183348998886,1338.3369051943332,1338.3369051943332,1338.3369051943332,1338.3369051943332,1338.3369051943332,{"$f":"((R267+$D267)*($E$193/100*100+1))","v":1338.3369051943332},6259.1281956311605,6259.1281956311605,6259.1281956311605,6259.1281956311605,6259.1281956311605,6259.1281956311605,6422.7341313783973,6422.7341313783973,6422.7341313783973,6422.7341313783973,6422.7341313783973,6422.7341313783973,{"$f":"SUM(AE267:AP267)","v":76091.17396205735},null,null,"Porteiro",4.9261083743842365E-3,8.1081081081081113E-2,{"$f":"AW268*$AV267","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Porteiro",4.9261083743842365E-3,8.1081081081081113E-2,{"$f":"BN268*$BM267","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Porteiro",{"$f":"CC266","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Totais.........................",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE243:AE267)","v":109837.61901075693},{"$f":"SUM(AF243:AF267)","v":109837.61901075693},{"$f":"SUM(AG243:AG267)","v":109837.61901075693},109837.61901075693,109837.61901075693,109837.61901075693,113114.83560396574,113114.83560396574,113114.83560396574,113114.83560396574,113114.83560396574,113114.83560396574,{"$f":"SUM(AQ243:AQ267)","v":1337714.7276883363},null,null,"Totais.........................",{"$f":"SUM(AU243:AU267)","v":6.0755336617405564E-2},{"$f":"SUM(AV243:AV267)","v":1.0000000000000007},{"$f":"'FU Resumo'!$G150","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G151","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G152","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G153","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G154","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G155","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G156","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G157","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G158","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G159","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G160","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G161","v":6.0755336617405564E-2},null,null,{"$f":"AT268","v":"Totais........................."},{"$f":"SUM(BL243:BL267)","v":6.0755336617405564E-2},{"$f":"BL268/$BL$88","v":1},{"$f":"'FU Resumo'!$M150","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M151","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M152","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M153","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M154","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M155","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M156","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M157","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M158","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M159","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M160","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M161","v":6.0755336617405564E-2},null,null,"Totais.........................",{"$f":"CC267","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Jovens Aprendizes da Operação",{"$f":"AP179","v":0},{"$f":"AE269","v":0},{"$f":"AF269","v":0},{"$f":"AG269","v":0},{"$f":"AH269","v":0},{"$f":"AI269","v":0},{"$f":"AJ269","v":0},{"$f":"AK269","v":0},{"$f":"AL269","v":0},{"$f":"AM269","v":0},{"$f":"AN269","v":0},{"$f":"AO269","v":0},{"$f":"SUM(AE269:AP269)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Administração",{"$f":"AE268+AE269","v":109837.61901075693},{"$f":"AF268+AF269","v":109837.61901075693},{"$f":"AG268+AG269","v":109837.61901075693},{"$f":"AH268+AH269","v":109837.61901075693},109837.61901075693,109837.61901075693,113114.83560396574,113114.83560396574,113114.83560396574,113114.83560396574,113114.83560396574,113114.83560396574,{"$f":"AQ268+AQ269","v":1337714.7276883363}]
["Planilha 2 - Demonstração do Custo com Pessoal",null,null,null,null,"ANO 14",null,null,{"$f":"F271","v":"ANO 14"},null,null,{"$f":"I271","v":"ANO 14"},null,null,{"$f":"L271","v":"ANO 14"},null,null,{"$f":"O271","v":"ANO 14"},null,null,{"$f":"R271","v":"ANO 14"},null,null,{"$f":"U271","v":"ANO 14"},null,null,{"$f":"X271","v":"ANO 14"},null,null,{"$f":"AA271","v":"ANO 14"},null,null,{"$f":"AD271","v":"ANO 14"},null,null,{"$f":"AG271","v":"ANO 14"},null,null,{"$f":"AJ271","v":"ANO 14"},null,null,{"$f":"AM271","v":"ANO 14"},null,null,{"$f":"AP271","v":"ANO 14"},null,null,{"$f":"AS271","v":"ANO 14"},null,null,{"$f":"AV271","v":"ANO 14"},null,null,{"$f":"AY271","v":"ANO 14"},null,null,{"$f":"BB271","v":"ANO 14"},null,null,{"$f":"BE271","v":"ANO 14"},null,null,{"$f":"BH271","v":"ANO 14"},null,null,{"$f":"BK271","v":"ANO 14"},null,null,{"$f":"BN271","v":"ANO 14"},null,null,{"$f":"BQ271","v":"ANO 14"},null,null,{"$f":"BT271","v":"ANO 14"},null,null,{"$f":"BW271","v":"ANO 14"},null,null,{"$f":"BZ271","v":"ANO 14"},null,null,{"$f":"CC271","v":"ANO 14"},null,null,{"$f":"CF271","v":"ANO 14"},null,null,{"$f":"CI271","v":"ANO 14"}]
["Motoristas e Cobradores - Composição do Custo Unitário Por Função",null,null,null,null,{"$f":"F271","v":"ANO 14"},"SALÁRIO BASE COM QUINQUÊNIO",null,null,null,null,null,null,null,null,null,null,null,"SALÁRIO COM QUINQUÊNIO + H.EXTRA e AD.NOTURNO + ENCARGOS SOCIAIS",null,null,null,null,null,null,null,null,null,null,null,"Motoristas e Cobradores - Composição de Custo Total Mensal",null,null,null,null,null,null,null,null,null,null,null,"R$"]
["Funções","Cargo","Salário","Hs Extras","Enc.","Benefícios","2026-07-01",{"$f":"DATE(YEAR(G273),MONTH(G273)+1,DAY(G273))","v":"2026-08-01"},{"$f":"DATE(YEAR(H273),MONTH(H273)+1,DAY(H273))","v":"2026-09-01"},{"$f":"DATE(YEAR(I273),MONTH(I273)+1,DAY(I273))","v":"2026-10-01"},{"$f":"DATE(YEAR(J273),MONTH(J273)+1,DAY(J273))","v":"2026-11-01"},{"$f":"DATE(YEAR(K273),MONTH(K273)+1,DAY(K273))","v":"2026-12-01"},{"$f":"DATE(YEAR(L273),MONTH(L273)+1,DAY(L273))","v":"2027-01-01"},{"$f":"DATE(YEAR(M273),MONTH(M273)+1,DAY(M273))","v":"2027-02-01"},{"$f":"DATE(YEAR(N273),MONTH(N273)+1,DAY(N273))","v":"2027-03-01"},{"$f":"DATE(YEAR(O273),MONTH(O273)+1,DAY(O273))","v":"2027-04-01"},{"$f":"DATE(YEAR(P273),MONTH(P273)+1,DAY(P273))","v":"2027-05-01"},{"$f":"DATE(YEAR(Q273),MONTH(Q273)+1,DAY(Q273))","v":"2027-06-01"},{"$f":"G273","v":"2026-07-01"},{"$f":"DATE(YEAR(S273),MONTH(S273)+1,DAY(S273))","v":"2026-08-01"},{"$f":"DATE(YEAR(T273),MONTH(T273)+1,DAY(T273))","v":"2026-09-01"},{"$f":"DATE(YEAR(U273),MONTH(U273)+1,DAY(U273))","v":"2026-10-01"},{"$f":"DATE(YEAR(V273),MONTH(V273)+1,DAY(V273))","v":"2026-11-01"},{"$f":"DATE(YEAR(W273),MONTH(W273)+1,DAY(W273))","v":"2026-12-01"},{"$f":"DATE(YEAR(X273),MONTH(X273)+1,DAY(X273))","v":"2027-01-01"},{"$f":"DATE(YEAR(Y273),MONTH(Y273)+1,DAY(Y273))","v":"2027-02-01"},{"$f":"DATE(YEAR(Z273),MONTH(Z273)+1,DAY(Z273))","v":"2027-03-01"},{"$f":"DATE(YEAR(AA273),MONTH(AA273)+1,DAY(AA273))","v":"2027-04-01"},{"$f":"DATE(YEAR(AB273),MONTH(AB273)+1,DAY(AB273))","v":"2027-05-01"},{"$f":"DATE(YEAR(AC273),MONTH(AC273)+1,DAY(AC273))","v":"2027-06-01"},{"$f":"S273","v":"2026-07-01"},{"$f":"DATE(YEAR(AE273),MONTH(AE273)+1,DAY(AE273))","v":"2026-08-01"},{"$f":"DATE(YEAR(AF273),MONTH(AF273)+1,DAY(AF273))","v":"2026-09-01"},{"$f":"DATE(YEAR(AG273),MONTH(AG273)+1,DAY(AG273))","v":"2026-10-01"},{"$f":"DATE(YEAR(AH273),MONTH(AH273)+1,DAY(AH273))","v":"2026-11-01"},{"$f":"DATE(YEAR(AI273),MONTH(AI273)+1,DAY(AI273))","v":"2026-12-01"},{"$f":"DATE(YEAR(AJ273),MONTH(AJ273)+1,DAY(AJ273))","v":"2027-01-01"},{"$f":"DATE(YEAR(AK273),MONTH(AK273)+1,DAY(AK273))","v":"2027-02-01"},{"$f":"DATE(YEAR(AL273),MONTH(AL273)+1,DAY(AL273))","v":"2027-03-01"},{"$f":"DATE(YEAR(AM273),MONTH(AM273)+1,DAY(AM273))","v":"2027-04-01"},{"$f":"DATE(YEAR(AN273),MONTH(AN273)+1,DAY(AN273))","v":"2027-05-01"},{"$f":"DATE(YEAR(AO273),MONTH(AO273)+1,DAY(AO273))","v":"2027-06-01"},"Total",null,"Fator Utilização Mensal",null,null,null,"FU FOLHA DE PAGAMENTO",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BH271","v":"ANO 14"},"FU Benefícios",null,null,"FU FÍSICO PARA CÁLCULOS DOS BENEFÍCIOS",null,null,null,null,null,null,null,null,null,null,null,null,"Frota Mensal",null,{"$f":"BH271","v":"ANO 14"}]
[null,null,"base","e Adic.","Soc.","R$ por","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","Durante o",null,"Funções","Cargo","FU",null,{"$f":"AE273","v":"2026-07-01"},"2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01",null,"Funções","Cargo","FU",null,{"$f":"AW274","v":"2026-07-01"},"2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01",null,"Funções","Cargo",{"$f":"AW274","v":"2026-07-01"},"2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01"]
[null,null,"(R$/mês)","Not.","%","mês",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM271","v":"ANO 14"},null,null,null,"Licitação",null,"FU","FU","FU","FU","FU","FU","FU","FU","FU","FU","FU","FU",null,null,null,"Licitação",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota"]
["Motorista","Miniônibus",{"$f":"C186","v":1584.595532},{"$f":"D186","v":79.537865960000019},{"$f":"E193","v":0.5240066333333333},{"$f":"F186","v":613.48199999999997},{"$f":"$C276*G292","v":1584.595532},1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,{"$f":"$C276*M292","v":1584.595532},1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,{"$f":"((G276+$D276)*($E276/100*100+1))","v":2536.15033724258},2536.15033724258,2536.15033724258,2536.15033724258,2536.15033724258,2536.15033724258,{"$f":"((M276+$D276)*($E$283/100*100+1))","v":2630.3670986051939},2630.3670986051939,2630.3670986051939,2630.3670986051939,2630.3670986051939,2630.3670986051939,{"$f":"(S276*AW276*CC276)+($F276*BN276*CC276)","v":163891.49662429813},163891.49662429813,163891.49662429813,163891.49662429813,163891.49662429813,163891.49662429813,168794.07710781312,168794.07710781312,168794.07710781312,168794.07710781312,168794.07710781312,168794.07710781312,{"$f":"SUM(AE276:AP276)","v":1996113.442392668},null,"Motorista",{"$f":"B276","v":"Miniônibus"},{"$f":"AU186","v":1.6913603571428575},{"$f":"AU276/$AU$13","v":1},{"$f":"AW283*AV276","v":2.1681300000000001},{"$f":"AX283*AV276","v":2.1681300000000001},{"$f":"AY283*AV276","v":2.1681300000000001},{"$f":"AZ283*AV276","v":2.1681300000000001},{"$f":"BA283*AV276","v":2.1681300000000001},{"$f":"BB283*AV276","v":2.1681300000000001},{"$f":"BC283*AV276","v":2.1681300000000001},{"$f":"BD283*AV276","v":2.1681300000000001},{"$f":"BE283*AV276","v":2.1681300000000001},{"$f":"BF283*AV276","v":2.1681300000000001},{"$f":"BG283*AV276","v":2.1681300000000001},{"$f":"BH283*AV276","v":2.1681300000000001},null,"Motorista",{"$f":"AT276","v":"Miniônibus"},1.6913603571428575,{"$f":"BL276/$BL$13","v":1},{"$f":"BN283*$BM276","v":2.1681300000000001},2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,null,"Motorista",{"$f":"AT276","v":"Miniônibus"},{"$f":"CN186","v":24},{"$f":"CC276","v":24},24,24,24,24,24,24,24,24,24,24]
[null,"Ônibus Básico",{"$f":"C187","v":1584.595532},79.537865959999948,{"$f":"E276","v":0.5240066333333333},613.48199999999997,{"$f":"$C277*G292","v":1584.595532},1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,2536.1503372425796,2536.1503372425796,2536.1503372425796,2536.1503372425796,2536.1503372425796,2536.1503372425796,{"$f":"((M277+$D277)*($E$283/100*100+1))","v":2630.3670986051939},{"$f":"((N277+$D277)*($E$283/100*100+1))","v":2630.3670986051939},{"$f":"((O277+$D277)*($E$283/100*100+1))","v":2630.3670986051939},{"$f":"((P277+$D277)*($E$283/100*100+1))","v":2630.3670986051939},{"$f":"((Q277+$D277)*($E$283/100*100+1))","v":2630.3670986051939},{"$f":"((R277+$D277)*($E$283/100*100+1))","v":2630.3670986051939},3189055.3718144675,3189055.3718144675,3189055.3718144675,3189055.3718144675,3189055.3718144675,3189055.3718144675,3284451.4170561968,3284451.4170561968,3284451.4170561968,3284451.4170561968,3284451.4170561968,3284451.4170561968,38841040.733223982,null,null,"Ônibus Básico",1.6913603571428575,1,{"$f":"AW283*AV277","v":2.1681300000000001},{"$f":"AX283*AV277","v":2.1681300000000001},{"$f":"AY283*AV277","v":2.1681300000000001},{"$f":"AZ283*AV277","v":2.1681300000000001},{"$f":"BA283*AV277","v":2.1681300000000001},{"$f":"BB283*AV277","v":2.1681300000000001},{"$f":"BC283*AV277","v":2.1681300000000001},{"$f":"BD283*AV277","v":2.1681300000000001},{"$f":"BE283*AV277","v":2.1681300000000001},{"$f":"BF283*AV277","v":2.1681300000000001},{"$f":"BG283*AV277","v":2.1681300000000001},{"$f":"BH283*AV277","v":2.1681300000000001},null,null,"Ônibus Básico",1.6913603571428575,1,{"$f":"BN283*$BM277","v":2.1681300000000001},2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,null,null,"Ônibus Básico",467,{"$f":"CC277","v":467},467,467,467,467,467,467,467,467,467,467]
[null,"Padron BRT",1584.595532,79.537865959999948,0.5240066333333333,613.48199999999997,{"$f":"$C278*G292","v":1584.595532},1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,2536.1503372425796,2536.1503372425796,2536.1503372425796,2536.1503372425796,2536.1503372425796,2536.1503372425796,2630.3670986051939,2630.3670986051939,2630.3670986051939,2630.3670986051939,2630.3670986051939,2630.3670986051939,710196.48537195846,710196.48537195846,710196.48537195846,710196.48537195846,710196.48537195846,710196.48537195846,731441.00080052344,731441.00080052344,731441.00080052344,731441.00080052344,731441.00080052344,731441.00080052344,8649824.9170348942,null,null,"Padron BRT",1.6913603571428575,1,{"$f":"AW283*AV278","v":2.1681300000000001},{"$f":"AX283*AV278","v":2.1681300000000001},{"$f":"AY283*AV278","v":2.1681300000000001},{"$f":"AZ283*AV278","v":2.1681300000000001},{"$f":"BA283*AV278","v":2.1681300000000001},{"$f":"BB283*AV278","v":2.1681300000000001},{"$f":"BC283*AV278","v":2.1681300000000001},{"$f":"BD283*AV278","v":2.1681300000000001},{"$f":"BE283*AV278","v":2.1681300000000001},{"$f":"BF283*AV278","v":2.1681300000000001},{"$f":"BG283*AV278","v":2.1681300000000001},{"$f":"BH283*AV278","v":2.1681300000000001},null,null,"Padron BRT",1.6913603571428575,1,{"$f":"BN283*$BM278","v":2.1681300000000001},2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,null,null,"Padron BRT",104,{"$f":"CC278","v":104},104,104,104,104,104,104,104,104,104,104]
[null,"Super Padron Conv.",1584.595532,79.537865959999948,0.5240066333333333,613.48199999999997,{"$f":"$C279*G292","v":1584.595532},1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,2536.1503372425796,2536.1503372425796,2536.1503372425796,2536.1503372425796,2536.1503372425796,2536.1503372425796,2630.3670986051939,2630.3670986051939,2630.3670986051939,2630.3670986051939,2630.3670986051939,2630.3670986051939,102432.18539018632,102432.18539018632,102432.18539018632,102432.18539018632,102432.18539018632,102432.18539018632,105496.2981923832,105496.2981923832,105496.2981923832,105496.2981923832,105496.2981923832,105496.2981923832,1247570.9014954173,null,null,"Super Padron Conv.",1.6913603571428575,1,{"$f":"AW283*AV279","v":2.1681300000000001},{"$f":"AX283*AV279","v":2.1681300000000001},{"$f":"AY283*AV279","v":2.1681300000000001},{"$f":"AZ283*AV279","v":2.1681300000000001},{"$f":"BA283*AV279","v":2.1681300000000001},{"$f":"BB283*AV279","v":2.1681300000000001},{"$f":"BC283*AV279","v":2.1681300000000001},{"$f":"BD283*AV279","v":2.1681300000000001},{"$f":"BE283*AV279","v":2.1681300000000001},{"$f":"BF283*AV279","v":2.1681300000000001},{"$f":"BG283*AV279","v":2.1681300000000001},{"$f":"BH283*AV279","v":2.1681300000000001},null,null,"Super Padron Conv.",1.6913603571428575,1,{"$f":"BN283*$BM279","v":2.1681300000000001},2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,null,null,"Super Padron Conv.",15,{"$f":"CC279","v":15},15,15,15,15,15,15,15,15,15,15]
[null,"Super Padron BRT",1584.595532,79.537865959999948,0.5240066333333333,613.48199999999997,{"$f":"$C280*G292","v":1584.595532},1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,2536.1503372425796,2536.1503372425796,2536.1503372425796,2536.1503372425796,2536.1503372425796,2536.1503372425796,2630.3670986051939,2630.3670986051939,2630.3670986051939,2630.3670986051939,2630.3670986051939,2630.3670986051939,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Super Padron BRT",1.6913603571428575,1,{"$f":"AW283*AV280","v":2.1681300000000001},{"$f":"AX283*AV280","v":2.1681300000000001},{"$f":"AY283*AV280","v":2.1681300000000001},{"$f":"AZ283*AV280","v":2.1681300000000001},{"$f":"BA283*AV280","v":2.1681300000000001},{"$f":"BB283*AV280","v":2.1681300000000001},{"$f":"BC283*AV280","v":2.1681300000000001},{"$f":"BD283*AV280","v":2.1681300000000001},{"$f":"BE283*AV280","v":2.1681300000000001},{"$f":"BF283*AV280","v":2.1681300000000001},{"$f":"BG283*AV280","v":2.1681300000000001},{"$f":"BH283*AV280","v":2.1681300000000001},null,null,"Super Padron BRT",1.6913603571428575,1,{"$f":"BN283*$BM280","v":2.1681300000000001},2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,null,null,"Super Padron BRT",0,{"$f":"CC280","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Articulado Conv.",1743.0550852000001,87.491652556000005,{"$f":"E278","v":0.5240066333333333},{"$f":"F278","v":613.48199999999997},{"$f":"$C281*G292","v":1743.0550852000001},1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,2789.765370966838,2789.765370966838,2789.765370966838,2789.765370966838,2789.765370966838,2789.765370966838,2893.4038084657132,2893.4038084657132,2893.4038084657132,2893.4038084657132,2893.4038084657132,2893.4038084657132,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Articulado Conv.",1.6913603571428575,1,{"$f":"AW283*AV281","v":2.1681300000000001},{"$f":"AX283*AV281","v":2.1681300000000001},{"$f":"AY283*AV281","v":2.1681300000000001},{"$f":"AZ283*AV281","v":2.1681300000000001},{"$f":"BA283*AV281","v":2.1681300000000001},{"$f":"BB283*AV281","v":2.1681300000000001},{"$f":"BC283*AV281","v":2.1681300000000001},{"$f":"BD283*AV281","v":2.1681300000000001},{"$f":"BE283*AV281","v":2.1681300000000001},{"$f":"BF283*AV281","v":2.1681300000000001},{"$f":"BG283*AV281","v":2.1681300000000001},{"$f":"BH283*AV281","v":2.1681300000000001},null,null,"Articulado Conv.",1.6913603571428575,1,{"$f":"BN283*$BM281","v":2.1681300000000001},2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,null,null,"Articulado Conv.",0,{"$f":"CC281","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Articulado BRT",1743.0550852000001,87.491652556000005,{"$f":"E281","v":0.5240066333333333},{"$f":"F281","v":613.48199999999997},{"$f":"$C282*G292","v":1743.0550852000001},1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,{"$f":"((G282+$D282)*($E282/100*100+1))","v":2789.765370966838},2789.765370966838,2789.765370966838,2789.765370966838,2789.765370966838,2789.765370966838,2893.4038084657132,2893.4038084657132,2893.4038084657132,2893.4038084657132,2893.4038084657132,2893.4038084657132,427963.59790003113,427963.59790003113,427963.59790003113,427963.59790003113,427963.59790003113,427963.59790003113,440996.29101870849,440996.29101870849,440996.29101870849,440996.29101870849,440996.29101870849,440996.29101870849,5213759.3335124385,null,null,"Articulado BRT",1.6913603571428575,1,{"$f":"AW283*AV282","v":2.1681300000000001},{"$f":"AX283*AV282","v":2.1681300000000001},{"$f":"AY283*AV282","v":2.1681300000000001},{"$f":"AZ283*AV282","v":2.1681300000000001},{"$f":"BA283*AV282","v":2.1681300000000001},{"$f":"BB283*AV282","v":2.1681300000000001},{"$f":"BC283*AV282","v":2.1681300000000001},{"$f":"BD283*AV282","v":2.1681300000000001},{"$f":"BE283*AV282","v":2.1681300000000001},{"$f":"BF283*AV282","v":2.1681300000000001},{"$f":"BG283*AV282","v":2.1681300000000001},{"$f":"BH283*AV282","v":2.1681300000000001},null,null,"Articulado BRT",1.6913603571428575,1,{"$f":"BN283*$BM282","v":2.1681300000000001},2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,null,null,"Articulado BRT",58,{"$f":"CC282","v":58},58,58,58,58,58,58,58,58,58,58]
[null,"Totais........................",null,null,{"$f":"Enc.Sociais!F39","v":0.58062274444444439},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"SUM(AE276:AE282)","v":4593539.1371009415},{"$f":"SUM(AF276:AF282)","v":4593539.1371009415},4593539.1371009415,4593539.1371009415,4593539.1371009415,4593539.1371009415,4731179.0841756249,4731179.0841756249,4731179.0841756249,4731179.0841756249,4731179.0841756249,4731179.0841756249,{"$f":"SUM(AQ276:AQ282)","v":55948309.327659406},null,null,"Totais........................",{"$f":"AU282","v":1.6913603571428575},1,{"$f":"'FU Resumo'!$C162","v":2.1681300000000001},{"$f":"'FU Resumo'!$C163","v":2.1681300000000001},{"$f":"'FU Resumo'!$C164","v":2.1681300000000001},{"$f":"'FU Resumo'!$C165","v":2.1681300000000001},{"$f":"'FU Resumo'!$C166","v":2.1681300000000001},{"$f":"'FU Resumo'!$C167","v":2.1681300000000001},{"$f":"'FU Resumo'!$C168","v":2.1681300000000001},{"$f":"'FU Resumo'!$C169","v":2.1681300000000001},{"$f":"'FU Resumo'!$C170","v":2.1681300000000001},{"$f":"'FU Resumo'!$C171","v":2.1681300000000001},{"$f":"'FU Resumo'!$C172","v":2.1681300000000001},{"$f":"'FU Resumo'!$C173","v":2.1681300000000001},null,null,{"$f":"AT283","v":"Totais........................"},{"$f":"BL282","v":1.6913603571428575},{"$f":"BL283/$AU$13","v":1},{"$f":"'FU Resumo'!$I162","v":2.1681300000000001},{"$f":"'FU Resumo'!$I163","v":2.1681300000000001},{"$f":"'FU Resumo'!$I164","v":2.1681300000000001},{"$f":"'FU Resumo'!$I165","v":2.1681300000000001},{"$f":"'FU Resumo'!$I166","v":2.1681300000000001},{"$f":"'FU Resumo'!$I167","v":2.1681300000000001},{"$f":"'FU Resumo'!$I168","v":2.1681300000000001},{"$f":"'FU Resumo'!$I169","v":2.1681300000000001},{"$f":"'FU Resumo'!$I170","v":2.1681300000000001},{"$f":"'FU Resumo'!$I171","v":2.1681300000000001},{"$f":"'FU Resumo'!$I172","v":2.1681300000000001},{"$f":"'FU Resumo'!$I173","v":2.1681300000000001},null,null,"Totais........................",{"$f":"SUM(CC276:CC282)","v":668},{"$f":"SUM(CD276:CD282)","v":668},668,668,668,668,668,668,668,668,668,668]
["Cobrador",{"$f":"B276","v":"Miniônibus"},{"$f":"C194","v":865.73715199999992},32,{"$f":"E282","v":0.5240066333333333},{"$f":"F282","v":613.48199999999997},{"$f":"$C284*G292","v":865.73715199999992},865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,{"$f":"((G284+$D284)*($E284/100*100+1))","v":1368.1573746377749},1368.1573746377749,1368.1573746377749,1368.1573746377749,1368.1573746377749,1368.1573746377749,1418.9837609839792,1418.9837609839792,1418.9837609839792,1418.9837609839792,1418.9837609839792,1418.9837609839792,{"$f":"(S284*AW284*CC284)+($F284*BN284*CC284)","v":103114.84265600158},103114.84265600158,103114.84265600158,103114.84265600158,103114.84265600158,103114.84265600158,105759.59976869269,105759.59976869269,105759.59976869269,105759.59976869269,105759.59976869269,105759.59976869269,{"$f":"SUM(AE284:AP284)","v":1253246.6545481654},null,"Cobrador",{"$f":"B284","v":"Miniônibus"},{"$f":"AU194","v":1.6913603571428575},{"$f":"AU284/$AU$21","v":1},{"$f":"AW291*AV284","v":2.1681300000000001},{"$f":"AX291*AV284","v":2.1681300000000001},{"$f":"AY291*AV284","v":2.1681300000000001},{"$f":"AZ291*AV284","v":2.1681300000000001},{"$f":"BA291*AV284","v":2.1681300000000001},{"$f":"BB291*AV284","v":2.1681300000000001},{"$f":"BC291*AV284","v":2.1681300000000001},{"$f":"BD291*AV284","v":2.1681300000000001},{"$f":"BE291*AV284","v":2.1681300000000001},{"$f":"BF291*AV284","v":2.1681300000000001},{"$f":"BG291*AV284","v":2.1681300000000001},{"$f":"BH291*AV284","v":2.1681300000000001},null,"Cobrador","Miniônibus",{"$f":"AU284","v":1.6913603571428575},{"$f":"BL284/$BL$21","v":1},{"$f":"BN291*$BM284","v":2.1681300000000001},2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,null,"Cobrador",{"$f":"AT284","v":"Miniônibus"},{"$f":"CN194","v":24},{"$f":"CC284","v":24},24,24,24,24,24,24,24,24,24,24]
[null,"Ônibus Básico",865.73715199999992,32,{"$f":"E284","v":0.5240066333333333},613.48199999999997,{"$f":"$C285*G292","v":865.73715199999992},865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,1368.1573746377749,1368.1573746377749,1368.1573746377749,1368.1573746377749,1368.1573746377749,1368.1573746377749,1418.9837609839792,1418.9837609839792,1418.9837609839792,1418.9837609839792,1418.9837609839792,1418.9837609839792,2006442.9800146976,2006442.9800146976,2006442.9800146976,2006442.9800146976,2006442.9800146976,2006442.9800146976,2057905.5454991451,2057905.5454991451,2057905.5454991451,2057905.5454991451,2057905.5454991451,2057905.5454991451,24386091.15308306,null,null,"Ônibus Básico",1.6913603571428575,1,{"$f":"AW291*AV285","v":2.1681300000000001},{"$f":"AX291*AV285","v":2.1681300000000001},{"$f":"AY291*AV285","v":2.1681300000000001},{"$f":"AZ291*AV285","v":2.1681300000000001},{"$f":"BA291*AV285","v":2.1681300000000001},{"$f":"BB291*AV285","v":2.1681300000000001},{"$f":"BC291*AV285","v":2.1681300000000001},{"$f":"BD291*AV285","v":2.1681300000000001},{"$f":"BE291*AV285","v":2.1681300000000001},{"$f":"BF291*AV285","v":2.1681300000000001},{"$f":"BG291*AV285","v":2.1681300000000001},{"$f":"BH291*AV285","v":2.1681300000000001},null,null,"Ônibus Básico",{"$f":"BL284","v":1.6913603571428575},1,{"$f":"BN291*$BM285","v":2.1681300000000001},2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,null,null,"Ônibus Básico",467,{"$f":"CC285","v":467},467,467,467,467,467,467,467,467,467,467]
[null,"Padron BRT",865.73715199999992,32,0.5240066333333333,613.48199999999997,{"$f":"$C286*G292","v":865.73715199999992},865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,{"$f":"$C286*L292","v":865.73715199999992},865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,1368.1573746377749,1368.1573746377749,1368.1573746377749,1368.1573746377749,1368.1573746377749,1368.1573746377749,1418.9837609839792,1418.9837609839792,1418.9837609839792,1418.9837609839792,1418.9837609839792,1418.9837609839792,446830.98484267353,446830.98484267353,446830.98484267353,446830.98484267353,446830.98484267353,446830.98484267353,458291.59899766825,458291.59899766825,458291.59899766825,458291.59899766825,458291.59899766825,458291.59899766825,5430735.5030420506,null,null,"Padron BRT",1.6913603571428575,1,{"$f":"AW291*AV286","v":2.1681300000000001},{"$f":"AX291*AV286","v":2.1681300000000001},{"$f":"AY291*AV286","v":2.1681300000000001},{"$f":"AZ291*AV286","v":2.1681300000000001},{"$f":"BA291*AV286","v":2.1681300000000001},{"$f":"BB291*AV286","v":2.1681300000000001},{"$f":"BC291*AV286","v":2.1681300000000001},{"$f":"BD291*AV286","v":2.1681300000000001},{"$f":"BE291*AV286","v":2.1681300000000001},{"$f":"BF291*AV286","v":2.1681300000000001},{"$f":"BG291*AV286","v":2.1681300000000001},{"$f":"BH291*AV286","v":2.1681300000000001},null,null,"Padron BRT",1.6913603571428575,1,{"$f":"BN291*$BM286","v":2.1681300000000001},2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,null,null,"Padron BRT",104,{"$f":"CC286","v":104},104,104,104,104,104,104,104,104,104,104]
[null,"Super Padron Conv.",865.73715199999992,32,0.5240066333333333,613.48199999999997,{"$f":"$C287*G292","v":865.73715199999992},865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,1368.1573746377749,1368.1573746377749,1368.1573746377749,1368.1573746377749,1368.1573746377749,1368.1573746377749,1418.9837609839792,1418.9837609839792,1418.9837609839792,1418.9837609839792,1418.9837609839792,1418.9837609839792,64446.776660000985,64446.776660000985,64446.776660000985,64446.776660000985,64446.776660000985,64446.776660000985,66099.749855432921,66099.749855432921,66099.749855432921,66099.749855432921,66099.749855432921,66099.749855432921,783279.15909260325,null,null,"Super Padron Conv.",1.6913603571428575,1,{"$f":"AW291*AV287","v":2.1681300000000001},{"$f":"AX291*AV287","v":2.1681300000000001},{"$f":"AY291*AV287","v":2.1681300000000001},{"$f":"AZ291*AV287","v":2.1681300000000001},{"$f":"BA291*AV287","v":2.1681300000000001},{"$f":"BB291*AV287","v":2.1681300000000001},{"$f":"BC291*AV287","v":2.1681300000000001},{"$f":"BD291*AV287","v":2.1681300000000001},{"$f":"BE291*AV287","v":2.1681300000000001},{"$f":"BF291*AV287","v":2.1681300000000001},{"$f":"BG291*AV287","v":2.1681300000000001},{"$f":"BH291*AV287","v":2.1681300000000001},null,null,"Super Padron Conv.",1.6913603571428575,1,{"$f":"BN291*$BM287","v":2.1681300000000001},2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,null,null,"Super Padron Conv.",15,{"$f":"CC287","v":15},15,15,15,15,15,15,15,15,15,15]
[null,"Super Padron BRT",865.73715199999992,32,0.5240066333333333,613.48199999999997,{"$f":"$C288*G292","v":865.73715199999992},865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,1368.1573746377749,1368.1573746377749,1368.1573746377749,1368.1573746377749,1368.1573746377749,1368.1573746377749,1418.9837609839792,1418.9837609839792,1418.9837609839792,1418.9837609839792,1418.9837609839792,1418.9837609839792,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Super Padron BRT",1.6913603571428575,1,{"$f":"AW291*AV288","v":2.1681300000000001},{"$f":"AX291*AV288","v":2.1681300000000001},{"$f":"AY291*AV288","v":2.1681300000000001},{"$f":"AZ291*AV288","v":2.1681300000000001},{"$f":"BA291*AV288","v":2.1681300000000001},{"$f":"BB291*AV288","v":2.1681300000000001},{"$f":"BC291*AV288","v":2.1681300000000001},{"$f":"BD291*AV288","v":2.1681300000000001},{"$f":"BE291*AV288","v":2.1681300000000001},{"$f":"BF291*AV288","v":2.1681300000000001},{"$f":"BG291*AV288","v":2.1681300000000001},{"$f":"BH291*AV288","v":2.1681300000000001},null,null,"Super Padron BRT",1.6913603571428575,1,{"$f":"BN291*$BM288","v":2.1681300000000001},2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,null,null,"Super Padron BRT",0,{"$f":"CC288","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Articulado Conv.",865.73715199999992,32,{"$f":"E286","v":0.5240066333333333},{"$f":"F286","v":613.48199999999997},{"$f":"$C289*G292","v":865.73715199999992},865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,1368.1573746377749,1368.1573746377749,1368.1573746377749,1368.1573746377749,1368.1573746377749,1368.1573746377749,1418.9837609839792,1418.9837609839792,1418.9837609839792,1418.9837609839792,1418.9837609839792,1418.9837609839792,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Articulado Conv.",1.6913603571428575,1,{"$f":"AW291*AV289","v":2.1681300000000001},{"$f":"AX291*AV289","v":2.1681300000000001},{"$f":"AY291*AV289","v":2.1681300000000001},{"$f":"AZ291*AV289","v":2.1681300000000001},{"$f":"BA291*AV289","v":2.1681300000000001},{"$f":"BB291*AV289","v":2.1681300000000001},{"$f":"BC291*AV289","v":2.1681300000000001},{"$f":"BD291*AV289","v":2.1681300000000001},{"$f":"BE291*AV289","v":2.1681300000000001},{"$f":"BF291*AV289","v":2.1681300000000001},{"$f":"BG291*AV289","v":2.1681300000000001},{"$f":"BH291*AV289","v":2.1681300000000001},null,null,"Articulado Conv.",1.6913603571428575,1,{"$f":"BN291*$BM289","v":2.1681300000000001},2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,null,null,"Articulado Conv.",0,{"$f":"CC289","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Articulado BRT",865.73715199999992,32,{"$f":"E289","v":0.5240066333333333},{"$f":"F289","v":613.48199999999997},{"$f":"$C290*G292","v":865.73715199999992},865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,1368.1573746377749,1368.1573746377749,1368.1573746377749,1368.1573746377749,1368.1573746377749,1368.1573746377749,1418.9837609839792,1418.9837609839792,1418.9837609839792,1418.9837609839792,1418.9837609839792,1418.9837609839792,249194.20308533715,249194.20308533715,249194.20308533715,249194.20308533715,249194.20308533715,249194.20308533715,255585.69944100731,255585.69944100731,255585.69944100731,255585.69944100731,255585.69944100731,255585.69944100731,3028679.4151580669,null,null,"Articulado BRT",1.6913603571428575,1,{"$f":"AW291*AV290","v":2.1681300000000001},{"$f":"AX291*AV290","v":2.1681300000000001},{"$f":"AY291*AV290","v":2.1681300000000001},{"$f":"AZ291*AV290","v":2.1681300000000001},{"$f":"BA291*AV290","v":2.1681300000000001},{"$f":"BB291*AV290","v":2.1681300000000001},{"$f":"BC291*AV290","v":2.1681300000000001},{"$f":"BD291*AV290","v":2.1681300000000001},{"$f":"BE291*AV290","v":2.1681300000000001},{"$f":"BF291*AV290","v":2.1681300000000001},{"$f":"BG291*AV290","v":2.1681300000000001},{"$f":"BH291*AV290","v":2.1681300000000001},null,null,"Articulado BRT",1.6913603571428575,1,{"$f":"BN291*$BM290","v":2.1681300000000001},2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,null,null,"Articulado BRT",58,{"$f":"CC290","v":58},58,58,58,58,58,58,58,58,58,58]
[null,"Totais........................",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE284:AE290)","v":2870029.7872587107},{"$f":"SUM(AF284:AF290)","v":2870029.7872587107},2870029.7872587107,2870029.7872587107,2870029.7872587107,2870029.7872587107,2943642.1935619465,2943642.1935619465,{"$f":"SUM(AM284:AM290)","v":2943642.1935619465},{"$f":"SUM(AN284:AN290)","v":2943642.1935619465},2943642.1935619465,2943642.1935619465,{"$f":"SUM(AQ284:AQ290)","v":34882031.88492395},null,null,"Totais........................",{"$f":"AU290","v":1.6913603571428575},1,{"$f":"'FU Resumo'!$D162","v":2.1681300000000001},{"$f":"'FU Resumo'!$D163","v":2.1681300000000001},{"$f":"'FU Resumo'!$D164","v":2.1681300000000001},{"$f":"'FU Resumo'!$D165","v":2.1681300000000001},{"$f":"'FU Resumo'!$D166","v":2.1681300000000001},{"$f":"'FU Resumo'!$D167","v":2.1681300000000001},{"$f":"'FU Resumo'!$D168","v":2.1681300000000001},{"$f":"'FU Resumo'!$D169","v":2.1681300000000001},{"$f":"'FU Resumo'!$D170","v":2.1681300000000001},{"$f":"'FU Resumo'!$D171","v":2.1681300000000001},{"$f":"'FU Resumo'!$D172","v":2.1681300000000001},{"$f":"'FU Resumo'!$D173","v":2.1681300000000001},null,null,"Totais........................",1.6913603571428575,1,{"$f":"'FU Resumo'!$J162","v":2.1681300000000001},{"$f":"'FU Resumo'!$J163","v":2.1681300000000001},{"$f":"'FU Resumo'!$J164","v":2.1681300000000001},{"$f":"'FU Resumo'!$J165","v":2.1681300000000001},{"$f":"'FU Resumo'!$J166","v":2.1681300000000001},{"$f":"'FU Resumo'!$J167","v":2.1681300000000001},{"$f":"'FU Resumo'!$J168","v":2.1681300000000001},{"$f":"'FU Resumo'!$J169","v":2.1681300000000001},{"$f":"'FU Resumo'!$J170","v":2.1681300000000001},{"$f":"'FU Resumo'!$J171","v":2.1681300000000001},{"$f":"'FU Resumo'!$J172","v":2.1681300000000001},{"$f":"'FU Resumo'!$J173","v":2.1681300000000001},null,null,"Totais........................",{"$f":"SUM(CC284:CC290)","v":668},{"$f":"SUM(CD284:CD290)","v":668},{"$f":"SUM(CE284:CE290)","v":668},668,668,668,668,668,668,668,668,{"$f":"SUM(CN284:CN290)","v":668}]
[null,"Mot.Articulados Set/14",1.1000000000000001,null,null,"Quinquênio",{"$f":"G202","v":1},{"$f":"G292","v":1},1,1,1,1,1,1,1,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE283+AE291","v":7463568.9243596522},{"$f":"AF283+AF291","v":7463568.9243596522},7463568.9243596522,7463568.9243596522,7463568.9243596522,7463568.9243596522,7674821.2777375709,7674821.2777375709,7674821.2777375709,7674821.2777375709,7674821.2777375709,7674821.2777375709,{"$f":"AQ283+AQ291","v":90830341.212583363}]
[]
["Controle Operacional - Composição do Custo Unitário Por Função",null,null,null,null,{"$f":"F272","v":"ANO 14"},"SALÁRIO BASE COM QUINQUÊNIO",null,null,null,null,null,null,null,null,null,null,null,"SALÁRIO COM QUINQUÊNIO + H.EXTRA e AD.NOTURNO + ENCARGOS SOCIAIS",null,null,null,null,null,null,null,null,null,null,null,"Controle Operacional - Composição de Custo Total Mensal",null,null,null,null,null,null,null,null,null,null,null,"R$"]
["Funções","Cargo","Salário","Hs Extras","Enc.",{"$f":"F273","v":"Benefícios"},{"$f":"G273","v":"2026-07-01"},{"$f":"DATE(YEAR(G295),MONTH(G295)+1,DAY(G295))","v":"2026-08-01"},{"$f":"DATE(YEAR(H295),MONTH(H295)+1,DAY(H295))","v":"2026-09-01"},{"$f":"DATE(YEAR(I295),MONTH(I295)+1,DAY(I295))","v":"2026-10-01"},{"$f":"DATE(YEAR(J295),MONTH(J295)+1,DAY(J295))","v":"2026-11-01"},{"$f":"DATE(YEAR(K295),MONTH(K295)+1,DAY(K295))","v":"2026-12-01"},{"$f":"DATE(YEAR(L295),MONTH(L295)+1,DAY(L295))","v":"2027-01-01"},{"$f":"DATE(YEAR(M295),MONTH(M295)+1,DAY(M295))","v":"2027-02-01"},{"$f":"DATE(YEAR(N295),MONTH(N295)+1,DAY(N295))","v":"2027-03-01"},{"$f":"DATE(YEAR(O295),MONTH(O295)+1,DAY(O295))","v":"2027-04-01"},{"$f":"DATE(YEAR(P295),MONTH(P295)+1,DAY(P295))","v":"2027-05-01"},{"$f":"DATE(YEAR(Q295),MONTH(Q295)+1,DAY(Q295))","v":"2027-06-01"},{"$f":"G295","v":"2026-07-01"},{"$f":"DATE(YEAR(S295),MONTH(S295)+1,DAY(S295))","v":"2026-08-01"},{"$f":"DATE(YEAR(T295),MONTH(T295)+1,DAY(T295))","v":"2026-09-01"},{"$f":"DATE(YEAR(U295),MONTH(U295)+1,DAY(U295))","v":"2026-10-01"},{"$f":"DATE(YEAR(V295),MONTH(V295)+1,DAY(V295))","v":"2026-11-01"},{"$f":"DATE(YEAR(W295),MONTH(W295)+1,DAY(W295))","v":"2026-12-01"},{"$f":"DATE(YEAR(X295),MONTH(X295)+1,DAY(X295))","v":"2027-01-01"},{"$f":"DATE(YEAR(Y295),MONTH(Y295)+1,DAY(Y295))","v":"2027-02-01"},{"$f":"DATE(YEAR(Z295),MONTH(Z295)+1,DAY(Z295))","v":"2027-03-01"},{"$f":"DATE(YEAR(AA295),MONTH(AA295)+1,DAY(AA295))","v":"2027-04-01"},{"$f":"DATE(YEAR(AB295),MONTH(AB295)+1,DAY(AB295))","v":"2027-05-01"},{"$f":"DATE(YEAR(AC295),MONTH(AC295)+1,DAY(AC295))","v":"2027-06-01"},{"$f":"AE273","v":"2026-07-01"},{"$f":"DATE(YEAR(AE295),MONTH(AE295)+1,DAY(AE295))","v":"2026-08-01"},{"$f":"DATE(YEAR(AF295),MONTH(AF295)+1,DAY(AF295))","v":"2026-09-01"},{"$f":"DATE(YEAR(AG295),MONTH(AG295)+1,DAY(AG295))","v":"2026-10-01"},{"$f":"DATE(YEAR(AH295),MONTH(AH295)+1,DAY(AH295))","v":"2026-11-01"},{"$f":"DATE(YEAR(AI295),MONTH(AI295)+1,DAY(AI295))","v":"2026-12-01"},{"$f":"DATE(YEAR(AJ295),MONTH(AJ295)+1,DAY(AJ295))","v":"2027-01-01"},{"$f":"DATE(YEAR(AK295),MONTH(AK295)+1,DAY(AK295))","v":"2027-02-01"},{"$f":"DATE(YEAR(AL295),MONTH(AL295)+1,DAY(AL295))","v":"2027-03-01"},{"$f":"DATE(YEAR(AM295),MONTH(AM295)+1,DAY(AM295))","v":"2027-04-01"},{"$f":"DATE(YEAR(AN295),MONTH(AN295)+1,DAY(AN295))","v":"2027-05-01"},{"$f":"DATE(YEAR(AO295),MONTH(AO295)+1,DAY(AO295))","v":"2027-06-01"},"Total",null,"Fator Utilização Mensal",null,null,null,"FU FOLHA DE PAGAMENTO",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BJ273","v":"ANO 14"},"FU Benefícios",null,null,"FU FÍSICO PARA CÁLCULOS DOS BENEFÍCIOS",null,null,null,null,null,null,null,null,null,null,null,null,"Frota Mensal",null,{"$f":"CC273","v":"ANO 14"}]
[null,null,"base","e Adic.","Soc.",{"$f":"F274","v":"R$ por"},"R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","Durante o",null,"Funções","Cargo","FU",null,{"$f":"AE295","v":"2026-07-01"},"2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01",null,"Funções","Cargo","FU",null,{"$f":"AW296","v":"2026-07-01"},"2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01",null,"Funções","Cargo",{"$f":"AW296","v":"2026-07-01"},"2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01"]
[null,null,"(R$/mês)","Not.","%",{"$f":"F275","v":"mês"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AQ275","v":"ANO 14"},null,null,null,"Licitação",null,"FU","FU","FU","FU","FU","FU","FU","FU","FU","FU","FU","FU",null,null,null,"Licitação",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota"]
["Controle Operacional","Fiscal",{"$f":"C208","v":1584.595532},7.9229776600000017,{"$f":"E290","v":0.5240066333333333},{"$f":"F290","v":613.48199999999997},{"$f":"$C298*G292","v":1584.595532},1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,{"$f":"((G298+$D298)*($E298/100*100+1))","v":2427.0087724279542},2427.0087724279542,2427.0087724279542,2427.0087724279542,2427.0087724279542,2427.0087724279542,{"$f":"((M298+$D298)*($E$283/100*100+1))","v":2517.1709773173657},{"$f":"((N298+$D298)*($E$283/100*100+1))","v":2517.1709773173657},{"$f":"((O298+$D298)*($E$283/100*100+1))","v":2517.1709773173657},{"$f":"((P298+$D298)*($E$283/100*100+1))","v":2517.1709773173657},{"$f":"((Q298+$D298)*($E$283/100*100+1))","v":2517.1709773173657},{"$f":"((R298+$D298)*($E$283/100*100+1))","v":2517.1709773173657},{"$f":"(S298*AW298*CC298)+($F298*BN298*CC298)","v":126732.04887900031},126732.04887900031,126732.04887900031,126732.04887900031,126732.04887900031,126732.04887900031,130490.13986243682,130490.13986243682,130490.13986243682,130490.13986243682,130490.13986243682,130490.13986243682,{"$f":"SUM(AE298:AP298)","v":1543333.1324486227},null,"Controle Operacional",{"$f":"B298","v":"Fiscal"},{"$f":"AU208","v":6.2397372742200329E-2},{"$f":"AU298/$AU$35","v":0.79166666666666685},{"$f":"AW305*$AV298","v":6.2397372742200335E-2},6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,null,"Controle Operacional",{"$f":"AT298","v":"Fiscal"},6.2397372742200329E-2,{"$f":"BL298/$BL$35","v":0.79166666666666685},{"$f":"BN305*$AV298","v":6.2397372742200335E-2},6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,null,"Controle Operacional",{"$f":"AT298","v":"Fiscal"},{"$f":"CN208","v":668},{"$f":"CC298","v":668},668,668,668,668,668,668,668,668,668,668]
[null,"Inspetores de Tráfego",2548.3523,12.741761500000001,{"$f":"E298","v":0.5240066333333333},613.48199999999997,{"$f":"$C299*G292","v":2548.3523},2548.3523,2548.3523,2548.3523,2548.3523,2548.3523,2548.3523,2548.3523,2548.3523,2548.3523,2548.3523,2548.3523,3903.1243383166079,3903.1243383166079,3903.1243383166079,3903.1243383166079,3903.1243383166079,3903.1243383166079,{"$f":"((M299+$D299)*($E$283/100*100+1))","v":4048.1235242684984},{"$f":"((N299+$D299)*($E$283/100*100+1))","v":4048.1235242684984},{"$f":"((O299+$D299)*($E$283/100*100+1))","v":4048.1235242684984},{"$f":"((P299+$D299)*($E$283/100*100+1))","v":4048.1235242684984},{"$f":"((Q299+$D299)*($E$283/100*100+1))","v":4048.1235242684984},{"$f":"((R299+$D299)*($E$283/100*100+1))","v":4048.1235242684984},14862.527261061547,14862.527261061547,14862.527261061547,14862.527261061547,14862.527261061547,14862.527261061547,15339.667439464813,15339.667439464813,15339.667439464813,15339.667439464813,15339.667439464813,15339.667439464813,181213.16820315813,null,null,"Inspetores de Tráfego",4.9261083743842365E-3,6.2500000000000014E-2,{"$f":"AW305*$AV299","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Inspetores de Tráfego",4.9261083743842365E-3,6.2500000000000014E-2,{"$f":"BN305*$AV299","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Inspetores de Tráfego",668,{"$f":"CC299","v":668},668,668,668,668,668,668,668,668,668,668]
[null,"Chefe de Tráfego",3314.57,16.572850000000003,{"$f":"E299","v":0.5240066333333333},613.48199999999997,{"$f":"$C300*G292","v":3314.57},3314.57,3314.57,3314.57,3314.57,3314.57,3314.57,3314.57,3314.57,3314.57,3314.57,3314.57,5076.683799980905,5076.683799980905,5076.683799980905,5076.683799980905,5076.683799980905,5076.683799980905,5265.2801537034884,5265.2801537034884,5265.2801537034884,5265.2801537034884,5265.2801537034884,5265.2801537034884,6241.4298101596787,6241.4298101596787,6241.4298101596787,6241.4298101596787,6241.4298101596787,6241.4298101596787,6448.2974034054687,6448.2974034054687,6448.2974034054687,6448.2974034054687,6448.2974034054687,6448.2974034054687,76138.363281390892,null,null,"Chefe de Tráfego",1.6420361247947454E-3,2.0833333333333336E-2,{"$f":"AW305*$AV300","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Chefe de Tráfego",1.6420361247947454E-3,2.0833333333333336E-2,{"$f":"BN305*$AV300","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Chefe de Tráfego",668,{"$f":"CC300","v":668},668,668,668,668,668,668,668,668,668,668]
[null,"Instrutor",1696.3700000000001,8.4818500000000014,{"$f":"E300","v":0.5240066333333333},613.48199999999997,{"$f":"$C301*G292","v":1696.3700000000001},1696.3700000000001,1696.3700000000001,1696.3700000000001,1696.3700000000001,1696.3700000000001,1696.3700000000001,1696.3700000000001,1696.3700000000001,1696.3700000000001,1696.3700000000001,1696.3700000000001,2598.2055282506049,2598.2055282506049,2598.2055282506049,2598.2055282506049,2598.2055282506049,2598.2055282506049,2694.727610018188,2694.727610018188,2694.727610018188,2694.727610018188,2694.727610018188,2694.727610018188,3522.8362378840789,3522.8362378840789,3522.8362378840789,3522.8362378840789,3522.8362378840789,3522.8362378840789,3628.7093916127251,3628.7093916127251,3628.7093916127251,3628.7093916127251,3628.7093916127251,3628.7093916127251,42909.27377698083,null,null,"Instrutor",1.6420361247947454E-3,2.0833333333333336E-2,{"$f":"AW305*$AV301","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Instrutor",1.6420361247947454E-3,2.0833333333333336E-2,{"$f":"BN305*$AV301","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Instrutor",668,{"$f":"CC301","v":668},668,668,668,668,668,668,668,668,668,668]
[null,"Programadores",1372.73,6.8636499999999998,{"$f":"E301","v":0.5240066333333333},613.48199999999997,{"$f":"$C302*G292","v":1372.73},1372.73,1372.73,1372.73,1372.73,1372.73,1372.73,1372.73,1372.73,1372.73,1372.73,1372.73,2102.5098739045452,2102.5098739045452,2102.5098739045452,2102.5098739045452,2102.5098739045452,2102.5098739045452,2180.6171012811283,2180.6171012811283,2180.6171012811283,2180.6171012811283,2180.6171012811283,2180.6171012811283,2979.117523428959,2979.117523428959,2979.117523428959,2979.117523428959,2979.117523428959,2979.117523428959,3064.7917892541768,3064.7917892541768,3064.7917892541768,3064.7917892541768,3064.7917892541768,3064.7917892541768,36263.455876098815,null,null,"Programadores",1.6420361247947454E-3,2.0833333333333336E-2,{"$f":"AW305*$AV302","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Programadores",1.6420361247947454E-3,2.0833333333333336E-2,{"$f":"BN305*$AV302","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Programadores",668,{"$f":"CC302","v":668},668,668,668,668,668,668,668,668,668,668]
[null,"Escaladores",1372.73,6.8636499999999998,{"$f":"E302","v":0.5240066333333333},613.48199999999997,{"$f":"$C303*G292","v":1372.73},1372.73,1372.73,1372.73,1372.73,1372.73,1372.73,1372.73,1372.73,1372.73,1372.73,1372.73,2102.5098739045452,2102.5098739045452,2102.5098739045452,2102.5098739045452,2102.5098739045452,2102.5098739045452,2180.6171012811283,2180.6171012811283,2180.6171012811283,2180.6171012811283,2180.6171012811283,2180.6171012811283,5958.235046857918,5958.235046857918,5958.235046857918,5958.235046857918,5958.235046857918,5958.235046857918,6129.5835785083536,6129.5835785083536,6129.5835785083536,6129.5835785083536,6129.5835785083536,6129.5835785083536,72526.91175219763,null,null,"Escaladores",3.2840722495894909E-3,4.1666666666666671E-2,{"$f":"AW305*$AV303","v":3.2840722495894909E-3},3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,null,null,"Escaladores",3.2840722495894909E-3,4.1666666666666671E-2,{"$f":"BN305*$AV303","v":3.2840722495894909E-3},3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,null,null,"Escaladores",668,{"$f":"CC303","v":668},668,668,668,668,668,668,668,668,668,668]
[null,"Auxiliares",1026.5970199999999,5.1329851,{"$f":"E303","v":0.5240066333333333},613.48199999999997,{"$f":"$C304*G292","v":1026.5970199999999},1026.5970199999999,1026.5970199999999,1026.5970199999999,1026.5970199999999,1026.5970199999999,1026.5970199999999,1026.5970199999999,1026.5970199999999,1026.5970199999999,1026.5970199999999,1026.5970199999999,1572.3633715814337,1572.3633715814337,1572.3633715814337,1572.3633715814337,1572.3633715814337,1572.3633715814337,1630.7759121868426,1630.7759121868426,1630.7759121868426,1630.7759121868426,1630.7759121868426,1630.7759121868426,4795.220716638416,4795.220716638416,4795.220716638416,4795.220716638416,4795.220716638416,4795.220716638416,4923.3638270634183,4923.3638270634183,4923.3638270634183,4923.3638270634183,4923.3638270634183,4923.3638270634183,58311.507262211009,null,null,"Auxiliares",3.2840722495894909E-3,4.1666666666666671E-2,{"$f":"AW305*$AV304","v":3.2840722495894909E-3},3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,null,null,"Auxiliares",3.2840722495894909E-3,4.1666666666666671E-2,{"$f":"BN305*$AV304","v":3.2840722495894909E-3},3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,null,null,"Auxiliares",668,{"$f":"CC304","v":668},668,668,668,668,668,668,668,668,668,668]
[null,"Sub-total Cont.Oper.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"SUM(AE298:AE304)","v":165091.41547503087},165091.41547503087,165091.41547503087,165091.41547503087,165091.41547503087,165091.41547503087,170024.55329174577,170024.55329174577,170024.55329174577,170024.55329174577,170024.55329174577,170024.55329174577,{"$f":"SUM(AQ298:AQ304)","v":2010695.8126006599},null,null,"Sub-total Cont.Oper.",{"$f":"SUM(AU298:AU304)","v":7.881773399014777E-2},{"$f":"SUM(AV298:AV304)","v":1.0000000000000002},{"$f":"'FU Resumo'!$E162","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E163","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E164","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E165","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E166","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E167","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E168","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E169","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E170","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E171","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E172","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E173","v":7.881773399014777E-2},null,null,{"$f":"AT305","v":"Sub-total Cont.Oper."},{"$f":"SUM(BL298:BL304)","v":7.881773399014777E-2},{"$f":"SUM(BM298:BM304)","v":1.0000000000000002},{"$f":"'FU Resumo'!$K162","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K163","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K164","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K165","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K166","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K167","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K168","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K169","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K170","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K171","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K172","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K173","v":7.881773399014777E-2},null,null,"Sub-total Cont.Oper.",668,{"$f":"CD304","v":668},{"$f":"CE304","v":668},668,668,668,668,668,668,668,668,668]
["Manutenção","1/2 Oficial Eletricista",{"$f":"C216","v":985.94783599999994},4.9297391800000003,{"$f":"E304","v":0.5240066333333333},{"$f":"F304","v":613.48199999999997},{"$f":"$C306*G292","v":985.94783599999994},985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,{"$f":"((G306+$D306)*($E306/100*100+1))","v":1510.1039973955685},{"$f":"((H306+$D306)*($E306/100*100+1))","v":1510.1039973955685},{"$f":"((I306+$D306)*($E306/100*100+1))","v":1510.1039973955685},{"$f":"((J306+$D306)*($E306/100*100+1))","v":1510.1039973955685},{"$f":"((K306+$D306)*($E306/100*100+1))","v":1510.1039973955685},{"$f":"((L306+$D306)*($E306/100*100+1))","v":1510.1039973955685},1566.2036322894676,1566.2036322894676,1566.2036322894676,1566.2036322894676,1566.2036322894676,1566.2036322894676,{"$f":"(S306*AW306*CC306)+($F306*BN306*CC306)","v":20963.873590052801},{"$f":"(T306*AX306*CD306)+($F306*BO306*CD306)","v":20963.873590052801},{"$f":"(U306*AY306*CE306)+($F306*BP306*CE306)","v":20963.873590052801},{"$f":"(V306*AZ306*CF306)+($F306*BQ306*CF306)","v":20963.873590052801},{"$f":"(W306*BA306*CG306)+($F306*BR306*CG306)","v":20963.873590052801},{"$f":"(X306*BB306*CH306)+($F306*BS306*CH306)","v":20963.873590052801},{"$f":"(Y306*BC306*CI306)+($F306*BT306*CI306)","v":21517.684764079273},{"$f":"(Z306*BD306*CJ306)+($F306*BU306*CJ306)","v":21517.684764079273},{"$f":"(AA306*BE306*CK306)+($F306*BV306*CK306)","v":21517.684764079273},{"$f":"(AB306*BF306*CL306)+($F306*BW306*CL306)","v":21517.684764079273},{"$f":"(AC306*BG306*CM306)+($F306*BX306*CM306)","v":21517.684764079273},{"$f":"(AD306*BH306*CN306)+($F306*BY306*CN306)","v":21517.684764079273},{"$f":"SUM(AE306:AP306)","v":254889.35012479249},null,"Manutenção","1/2 Oficial Eletricista",{"$f":"AU216","v":1.4778325123152709E-2},{"$f":"AU306/$AU$56","v":3.333333333333334E-2},{"$f":"AW326*$AV306","v":1.4778325123152707E-2},1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,null,"Manutenção","1/2 Oficial Eletricista",{"$f":"AU306","v":1.4778325123152709E-2},{"$f":"BL306/$BL$56","v":3.333333333333334E-2},{"$f":"BN326*$BM306","v":1.4778325123152707E-2},1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,null,"Manutenção","1/2 Oficial Eletricista",{"$f":"CC305","v":668},{"$f":"CD305","v":668},{"$f":"CE305","v":668},668,668,668,668,668,668,668,668,668]
[null,"1/2 Oficial Funileiro",985.94783599999994,4.9297391800000003,{"$f":"E306","v":0.5240066333333333},613.48199999999997,{"$f":"$C307*G292","v":985.94783599999994},985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,1510.1039973955685,1510.1039973955685,1510.1039973955685,1510.1039973955685,1510.1039973955685,1510.1039973955685,1566.2036322894676,1566.2036322894676,1566.2036322894676,1566.2036322894676,1566.2036322894676,1566.2036322894676,20963.873590052801,20963.873590052801,20963.873590052801,20963.873590052801,20963.873590052801,20963.873590052801,21517.684764079273,21517.684764079273,21517.684764079273,21517.684764079273,21517.684764079273,21517.684764079273,254889.35012479249,null,null,"1/2 Oficial Funileiro",1.4778325123152709E-2,3.333333333333334E-2,{"$f":"AW326*$AV307","v":1.4778325123152707E-2},1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,null,null,"1/2 Oficial Funileiro",1.4778325123152709E-2,3.333333333333334E-2,{"$f":"BN326*$BM307","v":1.4778325123152707E-2},1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,null,null,"1/2 Oficial Funileiro",{"$f":"CC306","v":668},{"$f":"CD306","v":668},668,668,668,668,668,668,668,668,668,668]
[null,"Abastecedor",1347.3026840000002,6.7365134200000014,{"$f":"E307","v":0.5240066333333333},613.48199999999997,{"$f":"$C308*G292","v":1347.3026840000002},1347.3026840000002,1347.3026840000002,1347.3026840000002,1347.3026840000002,1347.3026840000002,1347.3026840000002,1347.3026840000002,1347.3026840000002,1347.3026840000002,1347.3026840000002,1347.3026840000002,2063.5647186614233,2063.5647186614233,2063.5647186614233,2063.5647186614233,2063.5647186614233,2063.5647186614233,2140.2251523113532,2140.2251523113532,2140.2251523113532,2140.2251523113532,2140.2251523113532,2140.2251523113532,52855.188415738827,52855.188415738827,52855.188415738827,52855.188415738827,52855.188415738827,52855.188415738827,54368.759933319714,54368.759933319714,54368.759933319714,54368.759933319714,54368.759933319714,54368.759933319714,643343.6900943513,null,null,"Abastecedor",2.9556650246305417E-2,6.666666666666668E-2,{"$f":"AW326*$AV308","v":2.9556650246305414E-2},2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,null,null,"Abastecedor",2.9556650246305417E-2,6.666666666666668E-2,{"$f":"BN326*$BM308","v":2.9556650246305414E-2},2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,null,null,"Abastecedor",{"$f":"CC307","v":668},{"$f":"CD307","v":668},668,668,668,668,668,668,668,668,668,668]
[null,"Auxiliar Almoxarife",961.20016399999986,4.8060008199999995,{"$f":"E308","v":0.5240066333333333},613.48199999999997,{"$f":"$C309*G292","v":961.20016399999986},961.20016399999986,961.20016399999986,961.20016399999986,961.20016399999986,961.20016399999986,961.20016399999986,961.20016399999986,961.20016399999986,961.20016399999986,961.20016399999986,961.20016399999986,1472.1998030265731,1472.1998030265731,1472.1998030265731,1472.1998030265731,1472.1998030265731,1472.1998030265731,1526.8913153880403,1526.8913153880403,1526.8913153880403,1526.8913153880403,1526.8913153880403,1526.8913153880403,27452.915161019722,27452.915161019722,27452.915161019722,27452.915161019722,27452.915161019722,27452.915161019722,28172.795560181497,28172.795560181497,28172.795560181497,28172.795560181497,28172.795560181497,28172.795560181497,333754.26432720729,null,null,"Auxiliar Almoxarife",1.9704433497536946E-2,4.444444444444446E-2,{"$f":"AW326*$AV309","v":1.9704433497536946E-2},1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,null,null,"Auxiliar Almoxarife",1.9704433497536946E-2,4.444444444444446E-2,{"$f":"BN326*$BM309","v":1.9704433497536946E-2},1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,null,null,"Auxiliar Almoxarife",{"$f":"CC308","v":668},{"$f":"CD308","v":668},668,668,668,668,668,668,668,668,668,668]
[null,"Auxiliar Serv. Gerais",811.75399999999991,4.0587699999999991,{"$f":"E309","v":0.5240066333333333},613.48199999999997,{"$f":"$C310*G292","v":811.75399999999991},811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,1243.3040730380408,1243.3040730380408,1243.3040730380408,1243.3040730380408,1243.3040730380408,1243.3040730380408,1289.492219470224,1289.492219470224,1289.492219470224,1289.492219470224,1289.492219470224,1289.492219470224,91650.228826803796,91650.228826803796,91650.228826803796,91650.228826803796,91650.228826803796,91650.228826803796,93930.057532471168,93930.057532471168,93930.057532471168,93930.057532471168,93930.057532471168,93930.057532471168,{"$f":"SUM(AE310:AP310)","v":1113481.7181556497},null,null,"Auxiliar Serv. Gerais",7.3891625615763554E-2,0.16666666666666674,{"$f":"AW326*$AV310","v":7.3891625615763554E-2},7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,null,null,"Auxiliar Serv. Gerais",7.3891625615763554E-2,0.16666666666666674,{"$f":"BN326*$BM310","v":7.3891625615763554E-2},7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,null,null,"Auxiliar Serv. Gerais",{"$f":"CC309","v":668},{"$f":"CD309","v":668},668,668,668,668,668,668,668,668,668,668]
[null,"Borracheiro",1328.8875679999999,6.6444378399999993,{"$f":"E310","v":0.5240066333333333},613.48199999999997,{"$f":"$C311*G292","v":1328.8875679999999},1328.8875679999999,1328.8875679999999,1328.8875679999999,1328.8875679999999,1328.8875679999999,1328.8875679999999,1328.8875679999999,1328.8875679999999,1328.8875679999999,1328.8875679999999,1328.8875679999999,2035.3596359291316,2035.3596359291316,2035.3596359291316,2035.3596359291316,2035.3596359291316,2035.3596359291316,2110.972264364214,2110.972264364214,2110.972264364214,2110.972264364214,2110.972264364214,2110.972264364214,17432.770569464628,17432.770569464628,17432.770569464628,17432.770569464628,17432.770569464628,17432.770569464628,17930.398508328028,17930.398508328028,17930.398508328028,17930.398508328028,17930.398508328028,17930.398508328028,212179.01446675591,null,null,"Borracheiro",9.852216748768473E-3,2.222222222222223E-2,{"$f":"AW326*$AV311","v":9.852216748768473E-3},9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,null,null,"Borracheiro",9.852216748768473E-3,2.222222222222223E-2,{"$f":"BN326*$BM311","v":9.852216748768473E-3},9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,null,null,"Borracheiro",{"$f":"CC310","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Comprador/Almoxarife",1443.3266720000001,7.2166333600000003,{"$f":"E311","v":0.5240066333333333},613.48199999999997,{"$f":"$C312*G292","v":1443.3266720000001},1443.3266720000001,1443.3266720000001,1443.3266720000001,1443.3266720000001,1443.3266720000001,1443.3266720000001,1443.3266720000001,1443.3266720000001,1443.3266720000001,1443.3266720000001,1443.3266720000001,2210.6376193058991,2210.6376193058991,2210.6376193058991,2210.6376193058991,2210.6376193058991,2210.6376193058991,2292.7617402536389,2292.7617402536389,2292.7617402536389,2292.7617402536389,2292.7617402536389,2292.7617402536389,9293.1620970263084,9293.1620970263084,9293.1620970263084,9293.1620970263084,9293.1620970263084,9293.1620970263084,9563.4030467459634,9563.4030467459634,9563.4030467459634,9563.4030467459634,9563.4030467459634,9563.4030467459634,113139.39086263365,null,null,"Comprador/Almoxarife",4.9261083743842365E-3,1.1111111111111115E-2,{"$f":"AW326*$AV312","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Comprador/Almoxarife",4.9261083743842365E-3,1.1111111111111115E-2,{"$f":"BN326*$BM312","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Comprador/Almoxarife",{"$f":"CC311","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Controlador de Manut.",2610.9766400000003,13.054883200000001,{"$f":"E312","v":0.5240066333333333},613.48199999999997,{"$f":"$C313*G292","v":2610.9766400000003},2610.9766400000003,2610.9766400000003,2610.9766400000003,2610.9766400000003,2610.9766400000003,2610.9766400000003,2610.9766400000003,2610.9766400000003,2610.9766400000003,2610.9766400000003,2610.9766400000003,3999.0414474325707,3999.0414474325707,3999.0414474325707,3999.0414474325707,3999.0414474325707,3999.0414474325707,4147.60390770912,4147.60390770912,4147.60390770912,4147.60390770912,4147.60390770912,4147.60390770912,30356.311949605493,30356.311949605493,30356.311949605493,30356.311949605493,30356.311949605493,30356.311949605493,31334.043215267902,31334.043215267902,31334.043215267902,31334.043215267902,31334.043215267902,31334.043215267902,370142.13098924037,null,null,"Controlador de Manut.",9.852216748768473E-3,2.222222222222223E-2,{"$f":"AW326*$AV313","v":9.852216748768473E-3},9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,null,null,"Controlador de Manut.",9.852216748768473E-3,2.222222222222223E-2,{"$f":"BN326*$BM313","v":9.852216748768473E-3},9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,null,null,"Controlador de Manut.",{"$f":"CC312","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Eletricista (A e B)",1683.7839999999999,8.41892,{"$f":"E313","v":0.5240066333333333},613.48199999999997,{"$f":"$C314*G292","v":1683.7839999999999},1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,2578.9284750260358,2578.9284750260358,2578.9284750260358,2578.9284750260358,2578.9284750260358,2578.9284750260358,2674.7344235673022,2674.7344235673022,2674.7344235673022,2674.7344235673022,2674.7344235673022,2674.7344235673022,42020.299454529886,42020.299454529886,42020.299454529886,42020.299454529886,42020.299454529886,42020.299454529886,43281.351151585375,43281.351151585375,43281.351151585375,43281.351151585375,43281.351151585375,43281.351151585375,511809.90363669139,null,null,"Eletricista (A e B)",1.9704433497536946E-2,4.444444444444446E-2,{"$f":"AW326*$AV314","v":1.9704433497536946E-2},1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,null,null,"Eletricista (A e B)",1.9704433497536946E-2,4.444444444444446E-2,{"$f":"BN326*$BM314","v":1.9704433497536946E-2},1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,null,null,"Eletricista (A e B)",{"$f":"CC313","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Eletrônico",1683.7839999999999,8.41892,{"$f":"E314","v":0.5240066333333333},613.48199999999997,{"$f":"$C315*G292","v":1683.7839999999999},1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,2578.9284750260358,2578.9284750260358,2578.9284750260358,2578.9284750260358,2578.9284750260358,2578.9284750260358,2674.7344235673022,2674.7344235673022,2674.7344235673022,2674.7344235673022,2674.7344235673022,2674.7344235673022,21010.149727264943,21010.149727264943,21010.149727264943,21010.149727264943,21010.149727264943,21010.149727264943,21640.675575792688,21640.675575792688,21640.675575792688,21640.675575792688,21640.675575792688,21640.675575792688,255904.9518183457,null,null,"Eletrônico",9.852216748768473E-3,2.222222222222223E-2,{"$f":"AW326*$AV315","v":9.852216748768473E-3},9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,null,null,"Eletrônico",9.852216748768473E-3,2.222222222222223E-2,{"$f":"BN326*$BM315","v":9.852216748768473E-3},9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,null,null,"Eletrônico",{"$f":"CC314","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Funileiro (A e B)",1477.9345759999999,7.38967288,{"$f":"E315","v":0.5240066333333333},613.48199999999997,{"$f":"$C316*G292","v":1477.9345759999999},1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,2263.6440079439708,2263.6440079439708,2263.6440079439708,2263.6440079439708,2263.6440079439708,2263.6440079439708,2347.7372906545884,2347.7372906545884,2347.7372906545884,2347.7372906545884,2347.7372906545884,2347.7372906545884,37870.348242494038,37870.348242494038,37870.348242494038,37870.348242494038,37870.348242494038,37870.348242494038,38977.231254330341,38977.231254330341,38977.231254330341,38977.231254330341,38977.231254330341,38977.231254330341,461085.47698094638,null,null,"Funileiro (A e B)",1.9704433497536946E-2,4.444444444444446E-2,{"$f":"AW326*$AV316","v":1.9704433497536946E-2},1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,null,null,"Funileiro (A e B)",1.9704433497536946E-2,4.444444444444446E-2,{"$f":"BN326*$BM316","v":1.9704433497536946E-2},1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,null,null,"Funileiro (A e B)",{"$f":"CC315","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Chefe de Manutenção",3314.57,16.572850000000003,{"$f":"E316","v":0.5240066333333333},613.48199999999997,{"$f":"$C317*G292","v":3314.57},3314.57,3314.57,3314.57,3314.57,{"$f":"$C317*L292","v":3314.57},3314.57,3314.57,3314.57,3314.57,3314.57,3314.57,5076.683799980905,5076.683799980905,5076.683799980905,5076.683799980905,5076.683799980905,5076.683799980905,5265.2801537034884,5265.2801537034884,5265.2801537034884,5265.2801537034884,5265.2801537034884,5265.2801537034884,18724.289430479039,18724.289430479039,18724.289430479039,18724.289430479039,18724.289430479039,18724.289430479039,19344.892210216407,19344.892210216407,19344.892210216407,19344.892210216407,19344.892210216407,19344.892210216407,228415.08984417267,null,null,"Chefe de Manutenção",4.9261083743842365E-3,1.1111111111111115E-2,{"$f":"AW326*$AV317","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Chefe de Manutenção",4.9261083743842365E-3,1.1111111111111115E-2,{"$f":"BN326*$BM317","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Chefe de Manutenção",{"$f":"CC316","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Lavador",811.75399999999991,4.0587699999999991,{"$f":"E317","v":0.5240066333333333},613.48199999999997,{"$f":"$C318*G292","v":811.75399999999991},811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,1243.3040730380408,1243.3040730380408,1243.3040730380408,1243.3040730380408,1243.3040730380408,1243.3040730380408,1289.492219470224,1289.492219470224,1289.492219470224,1289.492219470224,1289.492219470224,1289.492219470224,36660.091530721511,36660.091530721511,36660.091530721511,36660.091530721511,36660.091530721511,36660.091530721511,37572.023012988459,37572.023012988459,37572.023012988459,37572.023012988459,37572.023012988459,37572.023012988459,445392.68726225977,null,null,"Lavador",2.9556650246305417E-2,6.666666666666668E-2,{"$f":"AW326*$AV318","v":2.9556650246305414E-2},2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,null,null,"Lavador",2.9556650246305417E-2,6.666666666666668E-2,{"$f":"BN326*$BM318","v":2.9556650246305414E-2},2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,null,null,"Lavador",{"$f":"CC317","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Lubrificador",1251.5052440000002,6.2575262200000017,{"$f":"E318","v":0.5240066333333333},613.48199999999997,{"$f":"$C319*G292","v":1251.5052440000002},1251.5052440000002,1251.5052440000002,1251.5052440000002,1251.5052440000002,1251.5052440000002,1251.5052440000002,1251.5052440000002,1251.5052440000002,1251.5052440000002,1251.5052440000002,1251.5052440000002,1916.8388049749894,1916.8388049749894,1916.8388049749894,1916.8388049749894,1916.8388049749894,1916.8388049749894,1988.0484417251837,1988.0484417251837,1988.0484417251837,1988.0484417251837,1988.0484417251837,1988.0484417251837,33305.503403414637,33305.503403414637,33305.503403414637,33305.503403414637,33305.503403414637,33305.503403414637,34242.804631968917,34242.804631968917,34242.804631968917,34242.804631968917,34242.804631968917,34242.804631968917,405289.84821230121,null,null,"Lubrificador",1.9704433497536946E-2,4.444444444444446E-2,{"$f":"AW326*$AV319","v":1.9704433497536946E-2},1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,null,null,"Lubrificador",1.9704433497536946E-2,4.444444444444446E-2,{"$f":"BN326*$BM319","v":1.9704433497536946E-2},1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,null,null,"Lubrificador",{"$f":"CC318","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Manobrista",1662.7655320000001,8.3138276600000012,{"$f":"E319","v":0.5240066333333333},613.48199999999997,{"$f":"$C320*G292","v":1662.7655320000001},1662.7655320000001,1662.7655320000001,1662.7655320000001,1662.7655320000001,1662.7655320000001,1662.7655320000001,1662.7655320000001,1662.7655320000001,1662.7655320000001,1662.7655320000001,1662.7655320000001,2546.7360289482594,2546.7360289482594,2546.7360289482594,2546.7360289482594,2546.7360289482594,2546.7360289482594,2641.3460436502542,2641.3460436502542,2641.3460436502542,2641.3460436502542,2641.3460436502542,2641.3460436502542,121323.3128354849,121323.3128354849,121323.3128354849,121323.3128354849,121323.3128354849,121323.3128354849,124955.4674228948,124955.4674228948,124955.4674228948,124955.4674228948,124955.4674228948,124955.4674228948,1477672.6815502786,null,null,"Manobrista",5.7471264367816091E-2,0.12962962962962968,{"$f":"AW326*$AV320","v":5.7471264367816091E-2},5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,null,null,"Manobrista",5.7471264367816091E-2,0.12962962962962968,{"$f":"BN326*$BM320","v":5.7471264367816091E-2},5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,null,null,"Manobrista",{"$f":"CC319","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Mecânico (A, B e C)",1794.943552,8.974717759999999,{"$f":"E320","v":0.5240066333333333},613.48199999999997,{"$f":"$C321*G292","v":1794.943552},1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,2749.1834091054293,2749.1834091054293,2749.1834091054293,2749.1834091054293,2749.1834091054293,2749.1834091054293,2851.3142463015247,2851.3142463015247,2851.3142463015247,2851.3142463015247,2851.3142463015247,2851.3142463015247,92211.021891725235,92211.021891725235,92211.021891725235,92211.021891725235,92211.021891725235,92211.021891725235,95011.65404472161,95011.65404472161,95011.65404472161,95011.65404472161,95011.65404472161,95011.65404472161,1123336.055618681,null,null,"Mecânico (A, B e C)",4.1050903119868636E-2,9.2592592592592615E-2,{"$f":"AW326*$AV321","v":4.1050903119868636E-2},4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,null,null,"Mecânico (A, B e C)",4.1050903119868636E-2,9.2592592592592615E-2,{"$f":"BN326*$BM321","v":4.1050903119868636E-2},4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,null,null,"Mecânico (A, B e C)",{"$f":"CC320","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Mecânico de Revisão",1794.943552,8.974717759999999,{"$f":"E321","v":0.5240066333333333},613.48199999999997,{"$f":"$C322*G292","v":1794.943552},1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,2749.1834091054293,2749.1834091054293,2749.1834091054293,2749.1834091054293,2749.1834091054293,2749.1834091054293,2851.3142463015247,2851.3142463015247,2851.3142463015247,2851.3142463015247,2851.3142463015247,2851.3142463015247,33195.967881021075,33195.967881021075,33195.967881021075,33195.967881021075,33195.967881021075,33195.967881021075,34204.195456099776,34204.195456099776,34204.195456099776,34204.195456099776,34204.195456099776,34204.195456099776,{"$f":"SUM(AE322:AP322)","v":404400.98002272507},null,null,"Mecânico de Revisão",1.4778325123152709E-2,3.333333333333334E-2,{"$f":"AW326*$AV322","v":1.4778325123152707E-2},1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,null,null,"Mecânico de Revisão",1.4778325123152709E-2,3.333333333333334E-2,{"$f":"BN326*$BM322","v":1.4778325123152707E-2},1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,null,null,"Mecânico de Revisão",{"$f":"CC321","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Mecânico Montador",1794.943552,8.9747177600000008,{"$f":"E322","v":0.5240066333333333},613.48199999999997,{"$f":"$C323*G292","v":1794.943552},1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,2749.1834091054293,2749.1834091054293,2749.1834091054293,2749.1834091054293,2749.1834091054293,2749.1834091054293,2851.3142463015247,2851.3142463015247,2851.3142463015247,2851.3142463015247,2851.3142463015247,2851.3142463015247,22130.645254014056,22130.645254014056,22130.645254014056,22130.645254014056,22130.645254014056,22130.645254014056,22802.796970733187,22802.796970733187,22802.796970733187,22802.796970733187,22802.796970733187,22802.796970733187,269600.65334848344,null,null,"Mecânico Montador",9.852216748768473E-3,2.222222222222223E-2,{"$f":"AW326*$AV323","v":9.852216748768473E-3},9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,null,null,"Mecânico Montador",9.852216748768473E-3,2.222222222222223E-2,{"$f":"BN326*$BM323","v":9.852216748768473E-3},9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,null,null,"Mecânico Montador",{"$f":"CC322","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Moleiro",1313.255756,6.5662787800000002,{"$f":"E323","v":0.5240066333333333},613.48199999999997,{"$f":"$C324*G292","v":1313.255756},1313.255756,1313.255756,1313.255756,1313.255756,1313.255756,1313.255756,1313.255756,1313.255756,1313.255756,1313.255756,1313.255756,2011.4175358242173,2011.4175358242173,2011.4175358242173,2011.4175358242173,2011.4175358242173,2011.4175358242173,2086.1407267922145,2086.1407267922145,2086.1407267922145,2086.1407267922145,2086.1407267922145,2086.1407267922145,34550.40177203108,34550.40177203108,34550.40177203108,34550.40177203108,34550.40177203108,34550.40177203108,35533.950374329055,35533.950374329055,35533.950374329055,35533.950374329055,35533.950374329055,35533.950374329055,420506.11287816084,null,null,"Moleiro",1.9704433497536946E-2,4.444444444444446E-2,{"$f":"AW326*$AV324","v":1.9704433497536946E-2},1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,null,null,"Moleiro",1.9704433497536946E-2,4.444444444444446E-2,{"$f":"BN326*$BM324","v":1.9704433497536946E-2},1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,null,null,"Moleiro",{"$f":"CC323","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Pintor",1477.9345759999999,7.38967288,{"$f":"E324","v":0.5240066333333333},613.48199999999997,{"$f":"$C325*G292","v":1477.9345759999999},1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,2263.6440079439708,2263.6440079439708,2263.6440079439708,2263.6440079439708,2263.6440079439708,2263.6440079439708,2347.7372906545884,2347.7372906545884,2347.7372906545884,2347.7372906545884,2347.7372906545884,2347.7372906545884,37870.348242494038,37870.348242494038,37870.348242494038,37870.348242494038,37870.348242494038,37870.348242494038,38977.231254330341,38977.231254330341,38977.231254330341,38977.231254330341,38977.231254330341,38977.231254330341,461085.47698094638,null,null,"Pintor",1.9704433497536946E-2,4.444444444444446E-2,{"$f":"AW326*$AV325","v":1.9704433497536946E-2},1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,null,null,"Pintor",1.9704433497536946E-2,4.444444444444446E-2,{"$f":"BN326*$BM325","v":1.9704433497536946E-2},1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,null,null,"Pintor",{"$f":"CC324","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Sub-total manutenção",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE306:AE325)","v":801840.70386543882},{"$f":"SUM(AF306:AF325)","v":801840.70386543882},801840.70386543882,801840.70386543882,801840.70386543882,801840.70386543882,824879.10068446374,824879.10068446374,824879.10068446374,824879.10068446374,824879.10068446374,824879.10068446374,{"$f":"SUM(AQ306:AQ325)","v":9760318.8272994142},null,null,"Sub-total manutenção",{"$f":"SUM(AU306:AU325)","v":0.44334975369458113},{"$f":"SUM(AV306:AV325)","v":1.0000000000000004},{"$f":"'FU Resumo'!$F162","v":0.44334975369458113},{"$f":"'FU Resumo'!$F163","v":0.44334975369458113},{"$f":"'FU Resumo'!$F164","v":0.44334975369458113},{"$f":"'FU Resumo'!$F165","v":0.44334975369458113},{"$f":"'FU Resumo'!$F166","v":0.44334975369458113},{"$f":"'FU Resumo'!$F167","v":0.44334975369458113},{"$f":"'FU Resumo'!$F168","v":0.44334975369458113},{"$f":"'FU Resumo'!$F169","v":0.44334975369458113},{"$f":"'FU Resumo'!$F170","v":0.44334975369458113},{"$f":"'FU Resumo'!$F171","v":0.44334975369458113},{"$f":"'FU Resumo'!$F172","v":0.44334975369458113},{"$f":"'FU Resumo'!$F173","v":0.44334975369458113},null,null,"Sub-total manutenção",{"$f":"SUM(BL306:BL325)","v":0.44334975369458113},{"$f":"SUM(BM306:BM325)","v":1.0000000000000004},{"$f":"'FU Resumo'!$L162","v":0.44334975369458113},{"$f":"'FU Resumo'!$L163","v":0.44334975369458113},{"$f":"'FU Resumo'!$L164","v":0.44334975369458113},{"$f":"'FU Resumo'!$L165","v":0.44334975369458113},{"$f":"'FU Resumo'!$L166","v":0.44334975369458113},{"$f":"'FU Resumo'!$L167","v":0.44334975369458113},{"$f":"'FU Resumo'!$L168","v":0.44334975369458113},{"$f":"'FU Resumo'!$L169","v":0.44334975369458113},{"$f":"'FU Resumo'!$L170","v":0.44334975369458113},{"$f":"'FU Resumo'!$L171","v":0.44334975369458113},{"$f":"'FU Resumo'!$L172","v":0.44334975369458113},{"$f":"'FU Resumo'!$L173","v":0.44334975369458113},null,null,"Sub-total manutenção",{"$f":"CC325","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Pessoal de Operação",{"$f":"AE292+AE305+AE326","v":8430501.0437001213},{"$f":"AF292+AF305+AF326","v":8430501.0437001213},8430501.0437001213,8430501.0437001213,8430501.0437001213,8430501.0437001213,8669724.9317137804,8669724.9317137804,8669724.9317137804,8669724.9317137804,8669724.9317137804,{"$f":"AP292+AP305+AP326","v":8669724.9317137804},{"$f":"AQ292+AQ305+AQ326","v":102601355.85248344}]
[]
["Administração - Composição do Custo Unitário Por Função",null,null,null,null,{"$f":"F294","v":"ANO 14"},"SALÁRIO BASE COM QUINQUÊNIO",null,null,null,null,null,null,null,null,null,null,null,"SALÁRIO COM QUINQUÊNIO + H.EXTRA e AD.NOTURNO + ENCARGOS SOCIAIS",null,null,null,null,null,null,null,null,null,null,null,"Administração - Composição de Custo Total Mensal",null,null,null,null,null,null,null,null,null,null,null,"R$"]
["Funções","Cargo","Salário","Hs Extras","Enc.",{"$f":"F295","v":"Benefícios"},{"$f":"G295","v":"2026-07-01"},{"$f":"DATE(YEAR(G330),MONTH(G330)+1,DAY(G330))","v":"2026-08-01"},{"$f":"DATE(YEAR(H330),MONTH(H330)+1,DAY(H330))","v":"2026-09-01"},{"$f":"DATE(YEAR(I330),MONTH(I330)+1,DAY(I330))","v":"2026-10-01"},{"$f":"DATE(YEAR(J330),MONTH(J330)+1,DAY(J330))","v":"2026-11-01"},{"$f":"DATE(YEAR(K330),MONTH(K330)+1,DAY(K330))","v":"2026-12-01"},{"$f":"DATE(YEAR(L330),MONTH(L330)+1,DAY(L330))","v":"2027-01-01"},{"$f":"DATE(YEAR(M330),MONTH(M330)+1,DAY(M330))","v":"2027-02-01"},{"$f":"DATE(YEAR(N330),MONTH(N330)+1,DAY(N330))","v":"2027-03-01"},{"$f":"DATE(YEAR(O330),MONTH(O330)+1,DAY(O330))","v":"2027-04-01"},{"$f":"DATE(YEAR(P330),MONTH(P330)+1,DAY(P330))","v":"2027-05-01"},{"$f":"DATE(YEAR(Q330),MONTH(Q330)+1,DAY(Q330))","v":"2027-06-01"},{"$f":"G330","v":"2026-07-01"},{"$f":"DATE(YEAR(S330),MONTH(S330)+1,DAY(S330))","v":"2026-08-01"},{"$f":"DATE(YEAR(T330),MONTH(T330)+1,DAY(T330))","v":"2026-09-01"},{"$f":"DATE(YEAR(U330),MONTH(U330)+1,DAY(U330))","v":"2026-10-01"},{"$f":"DATE(YEAR(V330),MONTH(V330)+1,DAY(V330))","v":"2026-11-01"},{"$f":"DATE(YEAR(W330),MONTH(W330)+1,DAY(W330))","v":"2026-12-01"},{"$f":"DATE(YEAR(X330),MONTH(X330)+1,DAY(X330))","v":"2027-01-01"},{"$f":"DATE(YEAR(Y330),MONTH(Y330)+1,DAY(Y330))","v":"2027-02-01"},{"$f":"DATE(YEAR(Z330),MONTH(Z330)+1,DAY(Z330))","v":"2027-03-01"},{"$f":"DATE(YEAR(AA330),MONTH(AA330)+1,DAY(AA330))","v":"2027-04-01"},{"$f":"DATE(YEAR(AB330),MONTH(AB330)+1,DAY(AB330))","v":"2027-05-01"},{"$f":"DATE(YEAR(AC330),MONTH(AC330)+1,DAY(AC330))","v":"2027-06-01"},{"$f":"AE273","v":"2026-07-01"},{"$f":"DATE(YEAR(AE330),MONTH(AE330)+1,DAY(AE330))","v":"2026-08-01"},{"$f":"DATE(YEAR(AF330),MONTH(AF330)+1,DAY(AF330))","v":"2026-09-01"},{"$f":"DATE(YEAR(AG330),MONTH(AG330)+1,DAY(AG330))","v":"2026-10-01"},{"$f":"DATE(YEAR(AH330),MONTH(AH330)+1,DAY(AH330))","v":"2026-11-01"},{"$f":"DATE(YEAR(AI330),MONTH(AI330)+1,DAY(AI330))","v":"2026-12-01"},{"$f":"DATE(YEAR(AJ330),MONTH(AJ330)+1,DAY(AJ330))","v":"2027-01-01"},{"$f":"DATE(YEAR(AK330),MONTH(AK330)+1,DAY(AK330))","v":"2027-02-01"},{"$f":"DATE(YEAR(AL330),MONTH(AL330)+1,DAY(AL330))","v":"2027-03-01"},{"$f":"DATE(YEAR(AM330),MONTH(AM330)+1,DAY(AM330))","v":"2027-04-01"},{"$f":"DATE(YEAR(AN330),MONTH(AN330)+1,DAY(AN330))","v":"2027-05-01"},{"$f":"DATE(YEAR(AO330),MONTH(AO330)+1,DAY(AO330))","v":"2027-06-01"},"Total",null,"Fator Utilização Mensal",null,null,null,"FU FOLHA DE PAGAMENTO",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BJ295","v":"ANO 14"},"FU Benefícios",null,null,"FU FÍSICO PARA CÁLCULOS DOS BENEFÍCIOS",null,null,null,null,null,null,null,null,null,null,null,null,"Frota Mensal",null,{"$f":"CC295","v":"ANO 14"}]
[null,null,"base","e Adic.","Soc.",{"$f":"F296","v":"R$ por"},"R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","Durante o",null,"Funções","Cargo","FU",null,{"$f":"AE330","v":"2026-07-01"},"2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01",null,"Funções","Cargo","FU",null,{"$f":"AW331","v":"2026-07-01"},"2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01",null,"Funções","Cargo",{"$f":"AW331","v":"2026-07-01"},"2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01"]
[null,null,"(R$/mês)","Not.","%",{"$f":"F297","v":"mês"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AQ297","v":"ANO 14"},null,null,null,"Licitação",null,"FU","FU","FU","FU","FU","FU","FU","FU","FU","FU","FU","FU",null,null,null,"Licitação",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota"]
["Administração","Gerente Adm. Financeiro",{"$f":"C243","v":4078.17},0,{"$f":"E325","v":0.5240066333333333},{"$f":"F325","v":613.48199999999997},{"$f":"$C333*G292","v":4078.17},4078.17,4078.17,4078.17,4078.17,4078.17,4078.17,4078.17,4078.17,4078.17,4078.17,4078.17,{"$f":"((G333+$D333)*($E333/100*100+1))","v":6215.1581318609997},{"$f":"((H333+$D333)*($E333/100*100+1))","v":6215.1581318609997},{"$f":"((I333+$D333)*($E333/100*100+1))","v":6215.1581318609997},{"$f":"((J333+$D333)*($E333/100*100+1))","v":6215.1581318609997},{"$f":"((K333+$D333)*($E333/100*100+1))","v":6215.1581318609997},{"$f":"((L333+$D333)*($E333/100*100+1))","v":6215.1581318609997},{"$f":"((M333+$D333)*($E$283/100*100+1))","v":6446.0482577109997},{"$f":"((N333+$D333)*($E$283/100*100+1))","v":6446.0482577109997},{"$f":"((O333+$D333)*($E$283/100*100+1))","v":6446.0482577109997},{"$f":"((P333+$D333)*($E$283/100*100+1))","v":6446.0482577109997},{"$f":"((Q333+$D333)*($E$283/100*100+1))","v":6446.0482577109997},{"$f":"((R333+$D333)*($E$283/100*100+1))","v":6446.0482577109997},{"$f":"(S333*AW333*CC333)+($F333*BN333*CC333)","v":7490.1996848655963},{"$f":"(T333*AX333*CD333)+($F333*BO333*CD333)","v":7490.1996848655963},{"$f":"(U333*AY333*CE333)+($F333*BP333*CE333)","v":7490.1996848655963},{"$f":"(V333*AZ333*CF333)+($F333*BQ333*CF333)","v":7490.1996848655963},{"$f":"(W333*BA333*CG333)+($F333*BR333*CG333)","v":7490.1996848655963},{"$f":"(X333*BB333*CH333)+($F333*BS333*CH333)","v":7490.1996848655963},{"$f":"(Y333*BC333*CI333)+($F333*BT333*CI333)","v":7743.458476438338},{"$f":"(Z333*BD333*CJ333)+($F333*BU333*CJ333)","v":7743.458476438338},{"$f":"(AA333*BE333*CK333)+($F333*BV333*CK333)","v":7743.458476438338},{"$f":"(AB333*BF333*CL333)+($F333*BW333*CL333)","v":7743.458476438338},{"$f":"(AC333*BG333*CM333)+($F333*BX333*CM333)","v":7743.458476438338},{"$f":"(AD333*BH333*CN333)+($F333*BY333*CN333)","v":7743.458476438338},{"$f":"SUM(AE333:AP333)","v":91401.948967823599},null,"Administração",{"$f":"B333","v":"Gerente Adm. Financeiro"},{"$f":"AU243","v":1.6420361247947454E-3},{"$f":"AU333/$AU$88","v":2.7027027027027035E-2},{"$f":"AW358*$AV333","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,"Administração",{"$f":"AT333","v":"Gerente Adm. Financeiro"},{"$f":"AU333","v":1.6420361247947454E-3},{"$f":"BL333/$BL$88","v":2.7027027027027035E-2},{"$f":"BN358*$BM333","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,"Administração",{"$f":"AT333","v":"Gerente Adm. Financeiro"},{"$f":"CC326","v":668},{"$f":"CD326","v":668},{"$f":"CE326","v":668},{"$f":"CF326","v":668},668,668,668,668,668,668,668,{"$f":"CN326","v":668}]
[null,"Gerente de Operação",4078.17,0,{"$f":"E333","v":0.5240066333333333},613.48199999999997,{"$f":"$C334*G292","v":4078.17},4078.17,4078.17,4078.17,4078.17,4078.17,4078.17,4078.17,4078.17,4078.17,4078.17,4078.17,6215.1581318609997,6215.1581318609997,6215.1581318609997,6215.1581318609997,6215.1581318609997,6215.1581318609997,{"$f":"((M334+$D334)*($E$283/100*100+1))","v":6446.0482577109997},{"$f":"((N334+$D334)*($E$283/100*100+1))","v":6446.0482577109997},{"$f":"((O334+$D334)*($E$283/100*100+1))","v":6446.0482577109997},{"$f":"((P334+$D334)*($E$283/100*100+1))","v":6446.0482577109997},{"$f":"((Q334+$D334)*($E$283/100*100+1))","v":6446.0482577109997},{"$f":"((R334+$D334)*($E$283/100*100+1))","v":6446.0482577109997},7490.1996848655963,7490.1996848655963,7490.1996848655963,7490.1996848655963,7490.1996848655963,7490.1996848655963,7743.458476438338,7743.458476438338,7743.458476438338,7743.458476438338,7743.458476438338,7743.458476438338,91401.948967823599,null,null,"Gerente de Operação",1.6420361247947454E-3,{"$f":"AU334/$AU$88","v":2.7027027027027035E-2},{"$f":"AW358*$AV334","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Gerente de Operação",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"BN358*$BM334","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Gerente de Operação",{"$f":"CC333","v":668},{"$f":"CD333","v":668},{"$f":"CE333","v":668},{"$f":"CF333","v":668},668,668,668,668,668,668,668,668]
[null,"Controle de Manutenção",2578.17,0,{"$f":"E334","v":0.5240066333333333},613.48199999999997,{"$f":"$C335*G292","v":2578.17},2578.17,2578.17,2578.17,2578.17,2578.17,2578.17,2578.17,2578.17,2578.17,2578.17,2578.17,3929.148181861,3929.148181861,3929.148181861,3929.148181861,3929.148181861,3929.148181861,4075.1141410443329,4075.1141410443329,4075.1141410443329,4075.1141410443329,4075.1141410443329,4075.1141410443329,4982.7207906127223,4982.7207906127223,4982.7207906127223,4982.7207906127223,4982.7207906127223,4982.7207906127223,5142.8279510962466,5142.8279510962466,5142.8279510962466,5142.8279510962466,5142.8279510962466,5142.8279510962466,{"$f":"SUM(AE335:AP335)","v":60753.292450253808},null,null,"Controle de Manutenção",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"AW358*$AV335","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Controle de Manutenção",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"BN358*$BM335","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Controle de Manutenção",{"$f":"CC334","v":668},{"$f":"CD334","v":668},{"$f":"CE334","v":668},668,668,668,668,668,668,668,668,668]
[null,"Auxiliar de Contabilidade",978.17,0,{"$f":"E335","v":0.5240066333333333},613.48199999999997,{"$f":"$C336*G292","v":978.17},978.17,978.17,978.17,978.17,978.17,978.17,978.17,978.17,978.17,978.17,978.17,1490.7375685276666,1490.7375685276666,1490.7375685276666,1490.7375685276666,1490.7375685276666,1490.7375685276666,1546.1177499332221,1546.1177499332221,1546.1177499332221,1546.1177499332221,1546.1177499332221,1546.1177499332221,2308.0766367429906,2308.0766367429906,2308.0766367429906,2308.0766367429906,2308.0766367429906,2308.0766367429906,2368.822057398017,2368.822057398017,2368.822057398017,2368.822057398017,2368.822057398017,2368.822057398017,28061.392164846049,null,null,"Auxiliar de Contabilidade",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"AW358*$AV336","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Auxiliar de Contabilidade",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"BN358*$BM336","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Auxiliar de Contabilidade",{"$f":"CC335","v":668},{"$f":"CD335","v":668},{"$f":"CE335","v":668},668,668,668,668,668,668,668,668,668]
[null,"Assist. Adm./Financeiro",878.17,0,{"$f":"E336","v":0.5240066333333333},613.48199999999997,{"$f":"$C337*G292","v":878.17},878.17,878.17,878.17,878.17,878.17,878.17,878.17,878.17,878.17,878.17,878.17,1338.3369051943332,1338.3369051943332,1338.3369051943332,1338.3369051943332,1338.3369051943332,1338.3369051943332,1388.0554754887776,1388.0554754887776,1388.0554754887776,1388.0554754887776,1388.0554754887776,1388.0554754887776,6422.7341313783973,6422.7341313783973,6422.7341313783973,6422.7341313783973,6422.7341313783973,6422.7341313783973,6586.3400671256322,6586.3400671256322,6586.3400671256322,6586.3400671256322,6586.3400671256322,6586.3400671256322,78054.445191024177,null,null,"Assist. Adm./Financeiro",4.9261083743842365E-3,8.1081081081081113E-2,{"$f":"AW358*$AV337","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Assist. Adm./Financeiro",4.9261083743842365E-3,8.1081081081081113E-2,{"$f":"BN358*$BM337","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Assist. Adm./Financeiro",{"$f":"CC336","v":668},668,{"$f":"CE336","v":668},{"$f":"CF336","v":668},668,668,668,668,668,668,668,668]
[null,"Contador",2278.17,0,{"$f":"E337","v":0.5240066333333333},613.48199999999997,{"$f":"$C338*G292","v":2278.17},2278.17,2278.17,2278.17,2278.17,2278.17,2278.17,2278.17,2278.17,2278.17,2278.17,2278.17,3471.946191861,3471.946191861,3471.946191861,3471.946191861,3471.946191861,3471.946191861,3600.9273177109999,3600.9273177109999,3600.9273177109999,3600.9273177109999,3600.9273177109999,3600.9273177109999,4481.2250117621479,4481.2250117621479,4481.2250117621479,4481.2250117621479,4481.2250117621479,4481.2250117621479,4622.7018460278287,4622.7018460278287,4622.7018460278287,4622.7018460278287,4622.7018460278287,4622.7018460278287,54623.561146739848,null,null,"Contador",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"AW358*$AV338","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Contador",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"BN358*$BM338","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Contador",{"$f":"CC337","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Auxiliar Adm./Financ.",798.17,0,{"$f":"E338","v":0.5240066333333333},613.48199999999997,{"$f":"$C339*G292","v":798.17},798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,1216.4163745276667,1216.4163745276667,1216.4163745276667,1216.4163745276667,1216.4163745276667,1216.4163745276667,1261.6056559332221,1261.6056559332221,1261.6056559332221,1261.6056559332221,1261.6056559332221,1261.6056559332221,6021.5375082979372,6021.5375082979372,6021.5375082979372,6021.5375082979372,6021.5375082979372,6021.5375082979372,6170.2391830708984,6170.2391830708984,6170.2391830708984,6170.2391830708984,6170.2391830708984,6170.2391830708984,73150.660148212992,null,null,"Auxiliar Adm./Financ.",4.9261083743842365E-3,8.1081081081081113E-2,{"$f":"AW358*$AV339","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Auxiliar Adm./Financ.",4.9261083743842365E-3,8.1081081081081113E-2,{"$f":"BN358*$BM339","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Auxiliar Adm./Financ.",{"$f":"CC338","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Secretária Executiva",1578.17,0,{"$f":"E339","v":0.5240066333333333},613.48199999999997,{"$f":"$C340*G292","v":1578.17},1578.17,1578.17,1578.17,1578.17,1578.17,1578.17,1578.17,1578.17,1578.17,1578.17,1578.17,2405.1415485276666,2405.1415485276666,2405.1415485276666,2405.1415485276666,2405.1415485276666,2405.1415485276666,2494.491396599889,2494.491396599889,2494.491396599889,2494.491396599889,2494.491396599889,2494.491396599889,3311.0681944441399,3311.0681944441399,3311.0681944441399,3311.0681944441399,3311.0681944441399,3311.0681944441399,3409.0742675348533,3409.0742675348533,3409.0742675348533,3409.0742675348533,3409.0742675348533,3409.0742675348533,40320.85477187395,null,null,"Secretária Executiva",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"AW358*$AV340","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Secretária Executiva",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"BN358*$BM340","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Secretária Executiva",{"$f":"CC339","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Telefonista",798.17,0,{"$f":"E340","v":0.5240066333333333},613.48199999999997,{"$f":"$C341*G292","v":798.17},798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,1216.4163745276667,1216.4163745276667,1216.4163745276667,1216.4163745276667,1216.4163745276667,1216.4163745276667,1261.6056559332221,1261.6056559332221,1261.6056559332221,1261.6056559332221,1261.6056559332221,1261.6056559332221,4014.3583388652914,4014.3583388652914,4014.3583388652914,4014.3583388652914,4014.3583388652914,4014.3583388652914,4113.4927887139329,4113.4927887139329,4113.4927887139329,4113.4927887139329,4113.4927887139329,4113.4927887139329,48767.106765475357,null,null,"Telefonista",3.2840722495894909E-3,5.4054054054054071E-2,{"$f":"AW358*$AV341","v":3.2840722495894909E-3},3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,null,null,"Telefonista",3.2840722495894909E-3,5.4054054054054071E-2,{"$f":"BN358*$BM341","v":3.2840722495894909E-3},3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,null,null,"Telefonista",{"$f":"CC340","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Aux de serviços gerais",798.17,0,{"$f":"E341","v":0.5240066333333333},613.48199999999997,{"$f":"$C342*G292","v":798.17},798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,1216.4163745276667,1216.4163745276667,1216.4163745276667,1216.4163745276667,1216.4163745276667,1216.4163745276667,1261.6056559332221,1261.6056559332221,1261.6056559332221,1261.6056559332221,1261.6056559332221,1261.6056559332221,4014.3583388652914,4014.3583388652914,4014.3583388652914,4014.3583388652914,4014.3583388652914,4014.3583388652914,4113.4927887139329,4113.4927887139329,4113.4927887139329,4113.4927887139329,4113.4927887139329,4113.4927887139329,48767.106765475357,null,null,"Aux de serviços gerais",3.2840722495894909E-3,{"$f":"AU342/$AU$88","v":5.4054054054054071E-2},{"$f":"AW358*$AV342","v":3.2840722495894909E-3},3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,null,null,"Aux de serviços gerais",3.2840722495894909E-3,5.4054054054054071E-2,{"$f":"BN358*$BM342","v":3.2840722495894909E-3},3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,null,null,"Aux de serviços gerais",{"$f":"CC341","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Enc.Depto.Pessoal",3278.17,0,{"$f":"E342","v":0.5240066333333333},613.48199999999997,{"$f":"$C343*G292","v":3278.17},3278.17,3278.17,3278.17,3278.17,3278.17,3278.17,3278.17,3278.17,3278.17,3278.17,3278.17,4995.9528251943329,4995.9528251943329,4995.9528251943329,4995.9528251943329,4995.9528251943329,4995.9528251943329,5181.5500621554438,5181.5500621554438,5181.5500621554438,5181.5500621554438,5181.5500621554438,5181.5500621554438,6152.877607930729,6152.877607930729,6152.877607930729,6152.877607930729,6152.877607930729,6152.877607930729,6356.4555295892224,6356.4555295892224,6356.4555295892224,6356.4555295892224,6356.4555295892224,6356.4555295892224,75055.998825119706,null,null,"Enc.Depto.Pessoal",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"AW358*$AV343","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Enc.Depto.Pessoal",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"BN358*$BM343","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Enc.Depto.Pessoal",{"$f":"CC342","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Auxiliar Administrativo",848.17,0,{"$f":"E343","v":0.5240066333333333},613.48199999999997,{"$f":"$C344*G292","v":848.17},848.17,848.17,848.17,848.17,848.17,848.17,848.17,848.17,848.17,848.17,848.17,1292.6167061943333,1292.6167061943333,1292.6167061943333,1292.6167061943333,1292.6167061943333,1292.6167061943333,1340.6367931554441,1340.6367931554441,1340.6367931554441,1340.6367931554441,1340.6367931554441,1340.6367931554441,4181.5235984821502,4181.5235984821502,4181.5235984821502,4181.5235984821502,4181.5235984821502,4181.5235984821502,4286.8681570700719,4286.8681570700719,4286.8681570700719,4286.8681570700719,4286.8681570700719,4286.8681570700719,50810.350533313329,null,null,"Auxiliar Administrativo",3.2840722495894909E-3,5.4054054054054071E-2,{"$f":"AW358*$AV344","v":3.2840722495894909E-3},3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,null,null,"Auxiliar Administrativo",3.2840722495894909E-3,5.4054054054054071E-2,{"$f":"BN358*$BM344","v":3.2840722495894909E-3},3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,null,null,"Auxiliar Administrativo",{"$f":"CC343","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Psicólogo",3078.17,0,{"$f":"E344","v":0.5240066333333333},613.48199999999997,{"$f":"$C345*G292","v":3078.17},3078.17,3078.17,3078.17,3078.17,3078.17,3078.17,3078.17,3078.17,3078.17,3078.17,3078.17,4691.1514985276663,4691.1514985276663,4691.1514985276663,4691.1514985276663,4691.1514985276663,4691.1514985276663,4865.4255132665548,4865.4255132665548,4865.4255132665548,4865.4255132665548,4865.4255132665548,4865.4255132665548,5818.5470886970134,5818.5470886970134,5818.5470886970134,5818.5470886970134,5818.5470886970134,5818.5470886970134,6009.7047928769434,6009.7047928769434,6009.7047928769434,6009.7047928769434,6009.7047928769434,6009.7047928769434,70969.511289443748,null,null,"Psicólogo",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"AW358*$AV345","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Psicólogo",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"BN358*$BM345","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Psicólogo",{"$f":"CC344","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Auxiliar Administrativo",778.17,0,{"$f":"E345","v":0.5240066333333333},613.48199999999997,{"$f":"$C346*G292","v":778.17},778.17,778.17,778.17,778.17,778.17,778.17,778.17,778.17,778.17,778.17,778.17,1185.9362418609999,1185.9362418609999,1185.9362418609999,1185.9362418609999,1185.9362418609999,1185.9362418609999,1229.9932010443331,1229.9932010443331,1229.9932010443331,1229.9932010443331,1229.9932010443331,1229.9932010443331,1973.746117509274,1973.746117509274,1973.746117509274,1973.746117509274,1973.746117509274,1973.746117509274,2022.0713206857381,2022.0713206857381,2022.0713206857381,2022.0713206857381,2022.0713206857381,2022.0713206857381,{"$f":"SUM(AE346:AP346)","v":23974.90462917008},null,null,"Auxiliar Administrativo",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"AW358*$AV346","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Auxiliar Administrativo",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"BN358*$BM346","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Auxiliar Administrativo",{"$f":"CC345","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Assist.Recrut./Seleção",1078.17,0,{"$f":"E346","v":0.5240066333333333},613.48199999999997,{"$f":"$C347*G292","v":1078.17},1078.17,1078.17,1078.17,1078.17,1078.17,1078.17,1078.17,1078.17,1078.17,1078.17,1078.17,1643.1382318610001,1643.1382318610001,1643.1382318610001,1643.1382318610001,1643.1382318610001,1643.1382318610001,1704.1800243776665,1704.1800243776665,1704.1800243776665,1704.1800243776665,1704.1800243776665,1704.1800243776665,2475.2418963598489,2475.2418963598489,2475.2418963598489,2475.2418963598489,2475.2418963598489,2475.2418963598489,2542.1974257541565,2542.1974257541565,2542.1974257541565,2542.1974257541565,2542.1974257541565,2542.1974257541565,30104.635932684025,null,null,"Assist.Recrut./Seleção",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"AW358*$AV347","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Assist.Recrut./Seleção",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"BN358*$BM347","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Assist.Recrut./Seleção",{"$f":"CC346","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Assist.Treinam./Capac.",1078.17,0,{"$f":"E347","v":0.5240066333333333},613.48199999999997,{"$f":"$C348*G292","v":1078.17},1078.17,1078.17,1078.17,1078.17,1078.17,1078.17,1078.17,1078.17,1078.17,1078.17,1078.17,1643.1382318610001,1643.1382318610001,1643.1382318610001,1643.1382318610001,1643.1382318610001,1643.1382318610001,1704.1800243776665,1704.1800243776665,1704.1800243776665,1704.1800243776665,1704.1800243776665,1704.1800243776665,2475.2418963598489,2475.2418963598489,2475.2418963598489,2475.2418963598489,2475.2418963598489,2475.2418963598489,2542.1974257541565,2542.1974257541565,2542.1974257541565,2542.1974257541565,2542.1974257541565,2542.1974257541565,30104.635932684025,null,null,"Assist.Treinam./Capac.",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"AW358*$AV348","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Assist.Treinam./Capac.",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"BN358*$BM348","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Assist.Treinam./Capac.",{"$f":"CC347","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Assessor Jurídico",1578.17,0,{"$f":"E348","v":0.5240066333333333},613.48199999999997,{"$f":"$C349*G292","v":1578.17},1578.17,1578.17,1578.17,1578.17,1578.17,1578.17,1578.17,1578.17,1578.17,1578.17,1578.17,2405.1415485276666,2405.1415485276666,2405.1415485276666,2405.1415485276666,2405.1415485276666,2405.1415485276666,2494.491396599889,2494.491396599889,2494.491396599889,2494.491396599889,2494.491396599889,2494.491396599889,3311.0681944441399,3311.0681944441399,3311.0681944441399,3311.0681944441399,3311.0681944441399,3311.0681944441399,3409.0742675348533,3409.0742675348533,3409.0742675348533,3409.0742675348533,3409.0742675348533,3409.0742675348533,40320.85477187395,null,null,"Assessor Jurídico",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"AW358*$AV349","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Assessor Jurídico",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"BN358*$BM349","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Assessor Jurídico",{"$f":"CC348","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Auxiliar de Compras",778.17,0,{"$f":"E349","v":0.5240066333333333},613.48199999999997,{"$f":"$C350*G292","v":778.17},778.17,778.17,778.17,778.17,778.17,778.17,778.17,778.17,778.17,778.17,778.17,1185.9362418609999,1185.9362418609999,1185.9362418609999,1185.9362418609999,1185.9362418609999,1185.9362418609999,1229.9932010443331,1229.9932010443331,1229.9932010443331,1229.9932010443331,1229.9932010443331,1229.9932010443331,1973.746117509274,1973.746117509274,1973.746117509274,1973.746117509274,1973.746117509274,1973.746117509274,2022.0713206857381,2022.0713206857381,2022.0713206857381,2022.0713206857381,2022.0713206857381,2022.0713206857381,23974.90462917008,null,null,"Auxiliar de Compras",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"AW358*$AV350","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Auxiliar de Compras",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"BN358*$BM350","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Auxiliar de Compras",{"$f":"CC349","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Médico do Trabalho",2778.17,0,{"$f":"E350","v":0.5240066333333333},613.48199999999997,{"$f":"$C351*G292","v":2778.17},2778.17,2778.17,2778.17,2778.17,2778.17,2778.17,2778.17,2778.17,2778.17,2778.17,2778.17,4233.9495085276667,4233.9495085276667,4233.9495085276667,4233.9495085276667,4233.9495085276667,4233.9495085276667,4391.2386899332223,4391.2386899332223,4391.2386899332223,4391.2386899332223,4391.2386899332223,4391.2386899332223,5317.0513098464389,5317.0513098464389,5317.0513098464389,5317.0513098464389,5317.0513098464389,5317.0513098464389,5489.5786878085264,5489.5786878085264,5489.5786878085264,5489.5786878085264,5489.5786878085264,5489.5786878085264,64839.779985929796,null,null,"Médico do Trabalho",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"AW358*$AV351","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Médico do Trabalho",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"BN358*$BM351","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Médico do Trabalho",{"$f":"CC350","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Eng. Seg. Trabalho",2778.17,0,{"$f":"E351","v":0.5240066333333333},613.48199999999997,{"$f":"$C352*G292","v":2778.17},2778.17,2778.17,2778.17,2778.17,{"$f":"$C352*L292","v":2778.17},2778.17,2778.17,2778.17,2778.17,2778.17,2778.17,4233.9495085276667,4233.9495085276667,4233.9495085276667,4233.9495085276667,4233.9495085276667,4233.9495085276667,4391.2386899332223,4391.2386899332223,4391.2386899332223,4391.2386899332223,4391.2386899332223,4391.2386899332223,5317.0513098464389,5317.0513098464389,5317.0513098464389,5317.0513098464389,5317.0513098464389,5317.0513098464389,5489.5786878085264,5489.5786878085264,5489.5786878085264,5489.5786878085264,5489.5786878085264,5489.5786878085264,64839.779985929796,null,null,"Eng. Seg. Trabalho",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"AW358*$AV352","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Eng. Seg. Trabalho",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"BN358*$BM352","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Eng. Seg. Trabalho",{"$f":"CC351","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Téc. Seg. do Trabalho",2058.17,0,{"$f":"E352","v":0.5240066333333333},613.48199999999997,{"$f":"$C353*G292","v":2058.17},2058.17,2058.17,2058.17,2058.17,2058.17,2058.17,2058.17,2058.17,2058.17,2058.17,2058.17,3136.6647325276667,3136.6647325276667,3136.6647325276667,3136.6647325276667,3136.6647325276667,3136.6647325276667,3253.1903139332221,3253.1903139332221,3253.1903139332221,3253.1903139332221,3253.1903139332221,3253.1903139332221,4113.4614406050596,4113.4614406050596,4113.4614406050596,4113.4614406050596,4113.4614406050596,4113.4614406050596,4241.2760356443223,4241.2760356443223,4241.2760356443223,4241.2760356443223,4241.2760356443223,4241.2760356443223,50128.424857496306,null,null,"Téc. Seg. do Trabalho",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"AW358*$AV353","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Téc. Seg. do Trabalho",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"BN358*$BM353","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Téc. Seg. do Trabalho",{"$f":"CC352","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Auxiliar de CPD",1278.17,0,{"$f":"E353","v":0.5240066333333333},613.48199999999997,{"$f":"$C354*G292","v":1278.17},1278.17,1278.17,1278.17,1278.17,1278.17,1278.17,1278.17,1278.17,1278.17,1278.17,1278.17,1947.9395585276668,1947.9395585276668,1947.9395585276668,1947.9395585276668,1947.9395585276668,1947.9395585276668,2020.3045732665555,2020.3045732665555,2020.3045732665555,2020.3045732665555,2020.3045732665555,2020.3045732665555,2809.5724155935654,2809.5724155935654,2809.5724155935654,2809.5724155935654,2809.5724155935654,2809.5724155935654,2888.948162466435,2888.948162466435,2888.948162466435,2888.948162466435,2888.948162466435,2888.948162466435,34191.123468359991,null,null,"Auxiliar de CPD",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"AW358*$AV354","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Auxiliar de CPD",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"BN358*$BM354","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Auxiliar de CPD",{"$f":"CC353","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Técnico em Informática",878.17,0,{"$f":"E354","v":0.5240066333333333},613.48199999999997,{"$f":"$C355*G292","v":878.17},878.17,878.17,878.17,878.17,878.17,878.17,878.17,878.17,878.17,878.17,878.17,1338.3369051943332,1338.3369051943332,1338.3369051943332,1338.3369051943332,1338.3369051943332,1338.3369051943332,1388.0554754887776,1388.0554754887776,1388.0554754887776,1388.0554754887776,1388.0554754887776,1388.0554754887776,2140.9113771261318,2140.9113771261318,2140.9113771261318,2140.9113771261318,2140.9113771261318,2140.9113771261318,2195.4466890418771,2195.4466890418771,2195.4466890418771,2195.4466890418771,2195.4466890418771,2195.4466890418771,26018.148397008055,null,null,"Técnico em Informática",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"AW358*$AV355","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Técnico em Informática",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"BN358*$BM355","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Técnico em Informática",{"$f":"CC354","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Aux.Monitoramento",808.17,0,{"$f":"E355","v":0.5240066333333333},613.48199999999997,{"$f":"$C356*G292","v":808.17},808.17,808.17,808.17,808.17,808.17,808.17,808.17,808.17,808.17,808.17,808.17,1231.656440861,1231.656440861,1231.656440861,1231.656440861,1231.656440861,1231.656440861,1277.4118833776665,1277.4118833776665,1277.4118833776665,1277.4118833776665,1277.4118833776665,1277.4118833776665,8095.5827815773264,8095.5827815773264,8095.5827815773264,8095.5827815773264,8095.5827815773264,8095.5827815773264,8296.3357247703207,8296.3357247703207,8296.3357247703207,8296.3357247703207,8296.3357247703207,8296.3357247703207,{"$f":"SUM(AE356:AP356)","v":98351.511038085897},null,null,"Aux.Monitoramento",6.5681444991789817E-3,0.10810810810810814,{"$f":"AW358*$AV356","v":6.5681444991789817E-3},6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,null,null,"Aux.Monitoramento",6.5681444991789817E-3,0.10810810810810814,{"$f":"BN358*$BM356","v":6.5681444991789817E-3},6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,null,null,"Aux.Monitoramento",{"$f":"CC355","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Porteiro",878.17,0,{"$f":"E356","v":0.5240066333333333},613.48199999999997,{"$f":"$C357*G292","v":878.17},878.17,878.17,878.17,878.17,878.17,878.17,878.17,878.17,878.17,878.17,878.17,1338.3369051943332,1338.3369051943332,1338.3369051943332,1338.3369051943332,1338.3369051943332,1338.3369051943332,1388.0554754887776,1388.0554754887776,1388.0554754887776,1388.0554754887776,1388.0554754887776,1388.0554754887776,6422.7341313783973,6422.7341313783973,6422.7341313783973,6422.7341313783973,6422.7341313783973,6422.7341313783973,6586.3400671256322,6586.3400671256322,6586.3400671256322,6586.3400671256322,6586.3400671256322,6586.3400671256322,{"$f":"SUM(AE357:AP357)","v":78054.445191024177},null,null,"Porteiro",4.9261083743842365E-3,8.1081081081081113E-2,{"$f":"AW358*$AV357","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Porteiro",4.9261083743842365E-3,8.1081081081081113E-2,{"$f":"BN358*$BM357","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Porteiro",{"$f":"CC356","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Totais.........................",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE333:AE357)","v":113114.83560396574},{"$f":"SUM(AF333:AF357)","v":113114.83560396574},{"$f":"SUM(AG333:AG357)","v":113114.83560396574},113114.83560396574,113114.83560396574,113114.83560396574,116392.05219717453,116392.05219717453,116392.05219717453,116392.05219717453,116392.05219717453,116392.05219717453,{"$f":"SUM(AQ333:AQ357)","v":1377041.3268068417},null,null,"Totais.........................",{"$f":"SUM(AU333:AU357)","v":6.0755336617405564E-2},{"$f":"SUM(AV333:AV357)","v":1.0000000000000007},{"$f":"'FU Resumo'!$G162","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G163","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G164","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G165","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G166","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G167","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G168","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G169","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G170","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G171","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G172","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G173","v":6.0755336617405564E-2},null,null,{"$f":"AT358","v":"Totais........................."},{"$f":"SUM(BL333:BL357)","v":6.0755336617405564E-2},{"$f":"BL358/$BL$88","v":1},{"$f":"'FU Resumo'!$M162","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M163","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M164","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M165","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M166","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M167","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M168","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M169","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M170","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M171","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M172","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M173","v":6.0755336617405564E-2},null,null,"Totais.........................",{"$f":"CC357","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Jovens Aprendizes da Operação",{"$f":"AP269","v":0},{"$f":"AE359","v":0},{"$f":"AF359","v":0},{"$f":"AG359","v":0},{"$f":"AH359","v":0},{"$f":"AI359","v":0},{"$f":"AJ359","v":0},{"$f":"AK359","v":0},{"$f":"AL359","v":0},{"$f":"AM359","v":0},{"$f":"AN359","v":0},{"$f":"AO359","v":0},{"$f":"SUM(AE359:AP359)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Administração",{"$f":"AE358+AE359","v":113114.83560396574},{"$f":"AF358+AF359","v":113114.83560396574},{"$f":"AG358+AG359","v":113114.83560396574},{"$f":"AH358+AH359","v":113114.83560396574},113114.83560396574,113114.83560396574,116392.05219717453,116392.05219717453,116392.05219717453,116392.05219717453,116392.05219717453,116392.05219717453,{"$f":"AQ358+AQ359","v":1377041.3268068417}]
["Planilha 2 - Demonstração do Custo com Pessoal",null,null,null,null,"ANO 15",null,null,{"$f":"F361","v":"ANO 15"},null,null,{"$f":"I361","v":"ANO 15"},null,null,{"$f":"L361","v":"ANO 15"},null,null,{"$f":"O361","v":"ANO 15"},null,null,{"$f":"R361","v":"ANO 15"},null,null,{"$f":"U361","v":"ANO 15"},null,null,{"$f":"X361","v":"ANO 15"},null,null,{"$f":"AA361","v":"ANO 15"},null,null,{"$f":"AD361","v":"ANO 15"},null,null,{"$f":"AG361","v":"ANO 15"},null,null,{"$f":"AJ361","v":"ANO 15"},null,null,{"$f":"AM361","v":"ANO 15"},null,null,{"$f":"AP361","v":"ANO 15"},null,null,{"$f":"AS361","v":"ANO 15"},null,null,{"$f":"AV361","v":"ANO 15"},null,null,{"$f":"AY361","v":"ANO 15"},null,null,{"$f":"BB361","v":"ANO 15"},null,null,{"$f":"BE361","v":"ANO 15"},null,null,{"$f":"BH361","v":"ANO 15"},null,null,{"$f":"BK361","v":"ANO 15"},null,null,{"$f":"BN361","v":"ANO 15"},null,null,{"$f":"BQ361","v":"ANO 15"},null,null,{"$f":"BT361","v":"ANO 15"},null,null,{"$f":"BW361","v":"ANO 15"},null,null,{"$f":"BZ361","v":"ANO 15"},null,null,{"$f":"CC361","v":"ANO 15"},null,null,{"$f":"CF361","v":"ANO 15"},null,null,{"$f":"CI361","v":"ANO 15"}]
["Motoristas e Cobradores - Composição do Custo Unitário Por Função",null,null,null,null,{"$f":"F361","v":"ANO 15"},"SALÁRIO BASE COM QUINQUÊNIO",null,null,null,null,null,null,null,null,null,null,null,"SALÁRIO COM QUINQUÊNIO + H.EXTRA e AD.NOTURNO + ENCARGOS SOCIAIS",null,null,null,null,null,null,null,null,null,null,null,"Motoristas e Cobradores - Composição de Custo Total Mensal",null,null,null,null,null,null,null,null,null,null,null,"R$"]
["Funções","Cargo","Salário","Hs Extras","Enc.","Benefícios","2027-07-01",{"$f":"DATE(YEAR(G363),MONTH(G363)+1,DAY(G363))","v":"2027-08-01"},{"$f":"DATE(YEAR(H363),MONTH(H363)+1,DAY(H363))","v":"2027-09-01"},{"$f":"DATE(YEAR(I363),MONTH(I363)+1,DAY(I363))","v":"2027-10-01"},{"$f":"DATE(YEAR(J363),MONTH(J363)+1,DAY(J363))","v":"2027-11-01"},{"$f":"DATE(YEAR(K363),MONTH(K363)+1,DAY(K363))","v":"2027-12-01"},{"$f":"DATE(YEAR(L363),MONTH(L363)+1,DAY(L363))","v":"2028-01-01"},{"$f":"DATE(YEAR(M363),MONTH(M363)+1,DAY(M363))","v":"2028-02-01"},{"$f":"DATE(YEAR(N363),MONTH(N363)+1,DAY(N363))","v":"2028-03-01"},{"$f":"DATE(YEAR(O363),MONTH(O363)+1,DAY(O363))","v":"2028-04-01"},{"$f":"DATE(YEAR(P363),MONTH(P363)+1,DAY(P363))","v":"2028-05-01"},{"$f":"DATE(YEAR(Q363),MONTH(Q363)+1,DAY(Q363))","v":"2028-06-01"},{"$f":"G363","v":"2027-07-01"},{"$f":"DATE(YEAR(S363),MONTH(S363)+1,DAY(S363))","v":"2027-08-01"},{"$f":"DATE(YEAR(T363),MONTH(T363)+1,DAY(T363))","v":"2027-09-01"},{"$f":"DATE(YEAR(U363),MONTH(U363)+1,DAY(U363))","v":"2027-10-01"},{"$f":"DATE(YEAR(V363),MONTH(V363)+1,DAY(V363))","v":"2027-11-01"},{"$f":"DATE(YEAR(W363),MONTH(W363)+1,DAY(W363))","v":"2027-12-01"},{"$f":"DATE(YEAR(X363),MONTH(X363)+1,DAY(X363))","v":"2028-01-01"},{"$f":"DATE(YEAR(Y363),MONTH(Y363)+1,DAY(Y363))","v":"2028-02-01"},{"$f":"DATE(YEAR(Z363),MONTH(Z363)+1,DAY(Z363))","v":"2028-03-01"},{"$f":"DATE(YEAR(AA363),MONTH(AA363)+1,DAY(AA363))","v":"2028-04-01"},{"$f":"DATE(YEAR(AB363),MONTH(AB363)+1,DAY(AB363))","v":"2028-05-01"},{"$f":"DATE(YEAR(AC363),MONTH(AC363)+1,DAY(AC363))","v":"2028-06-01"},{"$f":"S363","v":"2027-07-01"},{"$f":"DATE(YEAR(AE363),MONTH(AE363)+1,DAY(AE363))","v":"2027-08-01"},{"$f":"DATE(YEAR(AF363),MONTH(AF363)+1,DAY(AF363))","v":"2027-09-01"},{"$f":"DATE(YEAR(AG363),MONTH(AG363)+1,DAY(AG363))","v":"2027-10-01"},{"$f":"DATE(YEAR(AH363),MONTH(AH363)+1,DAY(AH363))","v":"2027-11-01"},{"$f":"DATE(YEAR(AI363),MONTH(AI363)+1,DAY(AI363))","v":"2027-12-01"},{"$f":"DATE(YEAR(AJ363),MONTH(AJ363)+1,DAY(AJ363))","v":"2028-01-01"},{"$f":"DATE(YEAR(AK363),MONTH(AK363)+1,DAY(AK363))","v":"2028-02-01"},{"$f":"DATE(YEAR(AL363),MONTH(AL363)+1,DAY(AL363))","v":"2028-03-01"},{"$f":"DATE(YEAR(AM363),MONTH(AM363)+1,DAY(AM363))","v":"2028-04-01"},{"$f":"DATE(YEAR(AN363),MONTH(AN363)+1,DAY(AN363))","v":"2028-05-01"},{"$f":"DATE(YEAR(AO363),MONTH(AO363)+1,DAY(AO363))","v":"2028-06-01"},"Total",null,"Fator Utilização Mensal",null,null,null,"FU FOLHA DE PAGAMENTO",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BH361","v":"ANO 15"},"FU Benefícios",null,null,"FU FÍSICO PARA CÁLCULOS DOS BENEFÍCIOS",null,null,null,null,null,null,null,null,null,null,null,null,"Frota Mensal",null,{"$f":"BH361","v":"ANO 15"}]
[null,null,"base","e Adic.","Soc.","R$ por","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","Durante o",null,"Funções","Cargo","FU",null,{"$f":"AE363","v":"2027-07-01"},"2027-08-01","2027-09-01","2027-10-01","2027-11-01","2027-12-01","2028-01-01","2028-02-01","2028-03-01","2028-04-01","2028-05-01","2028-06-01",null,"Funções","Cargo","FU",null,{"$f":"AW364","v":"2027-07-01"},"2027-08-01","2027-09-01","2027-10-01","2027-11-01","2027-12-01","2028-01-01","2028-02-01","2028-03-01","2028-04-01","2028-05-01","2028-06-01",null,"Funções","Cargo",{"$f":"AW364","v":"2027-07-01"},"2027-08-01","2027-09-01","2027-10-01","2027-11-01","2027-12-01","2028-01-01","2028-02-01","2028-03-01","2028-04-01","2028-05-01","2028-06-01"]
[null,null,"(R$/mês)","Not.","%","mês",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM361","v":"ANO 15"},null,null,null,"Licitação",null,"FU","FU","FU","FU","FU","FU","FU","FU","FU","FU","FU","FU",null,null,null,"Licitação",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota"]
["Motorista","Miniônibus",{"$f":"C276","v":1584.595532},{"$f":"D276","v":79.537865960000019},{"$f":"E283","v":0.58062274444444439},{"$f":"F276","v":613.48199999999997},{"$f":"$C366*G382","v":1584.595532},1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,{"$f":"((G366+$D366)*($E366/100*100+1))","v":2630.3670986051939},2630.3670986051939,2630.3670986051939,2630.3670986051939,2630.3670986051939,2630.3670986051939,{"$f":"((M366+$D366)*($E$373/100*100+1))","v":2724.5838599678086},2724.5838599678086,2724.5838599678086,2724.5838599678086,2724.5838599678086,2724.5838599678086,{"$f":"(S366*AW366*CC366)+($F366*BN366*CC366)","v":168794.07710781312},168794.07710781312,168794.07710781312,168794.07710781312,168794.07710781312,168794.07710781312,173696.65759132811,173696.65759132811,173696.65759132811,173696.65759132811,173696.65759132811,173696.65759132811,{"$f":"SUM(AE366:AP366)","v":2054944.4081948469},null,"Motorista",{"$f":"B366","v":"Miniônibus"},{"$f":"AU276","v":1.6913603571428575},{"$f":"AU366/$AU$13","v":1},{"$f":"AW373*AV366","v":2.1681300000000001},{"$f":"AX373*AV366","v":2.1681300000000001},{"$f":"AY373*AV366","v":2.1681300000000001},{"$f":"AZ373*AV366","v":2.1681300000000001},{"$f":"BA373*AV366","v":2.1681300000000001},{"$f":"BB373*AV366","v":2.1681300000000001},{"$f":"BC373*AV366","v":2.1681300000000001},{"$f":"BD373*AV366","v":2.1681300000000001},{"$f":"BE373*AV366","v":2.1681300000000001},{"$f":"BF373*AV366","v":2.1681300000000001},{"$f":"BG373*AV366","v":2.1681300000000001},{"$f":"BH373*AV366","v":2.1681300000000001},null,"Motorista",{"$f":"AT366","v":"Miniônibus"},1.6913603571428575,{"$f":"BL366/$BL$13","v":1},{"$f":"BN373*$BM366","v":2.1681300000000001},2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,null,"Motorista",{"$f":"AT366","v":"Miniônibus"},{"$f":"CN276","v":24},{"$f":"CC366","v":24},24,24,24,24,24,24,24,24,24,24]
[null,"Ônibus Básico",{"$f":"C277","v":1584.595532},79.537865959999948,{"$f":"E366","v":0.58062274444444439},613.48199999999997,{"$f":"$C367*G382","v":1584.595532},1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,2630.3670986051939,2630.3670986051939,2630.3670986051939,2630.3670986051939,2630.3670986051939,2630.3670986051939,{"$f":"((M367+$D367)*($E$373/100*100+1))","v":2724.5838599678082},{"$f":"((N367+$D367)*($E$373/100*100+1))","v":2724.5838599678082},{"$f":"((O367+$D367)*($E$373/100*100+1))","v":2724.5838599678082},{"$f":"((P367+$D367)*($E$373/100*100+1))","v":2724.5838599678082},{"$f":"((Q367+$D367)*($E$373/100*100+1))","v":2724.5838599678082},{"$f":"((R367+$D367)*($E$373/100*100+1))","v":2724.5838599678082},3284451.4170561968,3284451.4170561968,3284451.4170561968,3284451.4170561968,3284451.4170561968,3284451.4170561968,3379847.4622979262,3379847.4622979262,3379847.4622979262,3379847.4622979262,3379847.4622979262,3379847.4622979262,39985793.276124738,null,null,"Ônibus Básico",1.6913603571428575,1,{"$f":"AW373*AV367","v":2.1681300000000001},{"$f":"AX373*AV367","v":2.1681300000000001},{"$f":"AY373*AV367","v":2.1681300000000001},{"$f":"AZ373*AV367","v":2.1681300000000001},{"$f":"BA373*AV367","v":2.1681300000000001},{"$f":"BB373*AV367","v":2.1681300000000001},{"$f":"BC373*AV367","v":2.1681300000000001},{"$f":"BD373*AV367","v":2.1681300000000001},{"$f":"BE373*AV367","v":2.1681300000000001},{"$f":"BF373*AV367","v":2.1681300000000001},{"$f":"BG373*AV367","v":2.1681300000000001},{"$f":"BH373*AV367","v":2.1681300000000001},null,null,"Ônibus Básico",1.6913603571428575,1,{"$f":"BN373*$BM367","v":2.1681300000000001},2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,null,null,"Ônibus Básico",467,{"$f":"CC367","v":467},467,467,467,467,467,467,467,467,467,467]
[null,"Padron BRT",1584.595532,79.537865959999948,0.58062274444444439,613.48199999999997,{"$f":"$C368*G382","v":1584.595532},1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,2630.3670986051939,2630.3670986051939,2630.3670986051939,2630.3670986051939,2630.3670986051939,2630.3670986051939,2724.5838599678082,2724.5838599678082,2724.5838599678082,2724.5838599678082,2724.5838599678082,2724.5838599678082,731441.00080052344,731441.00080052344,731441.00080052344,731441.00080052344,731441.00080052344,731441.00080052344,752685.51622908842,752685.51622908842,752685.51622908842,752685.51622908842,752685.51622908842,752685.51622908842,8904759.1021776721,null,null,"Padron BRT",1.6913603571428575,1,{"$f":"AW373*AV368","v":2.1681300000000001},{"$f":"AX373*AV368","v":2.1681300000000001},{"$f":"AY373*AV368","v":2.1681300000000001},{"$f":"AZ373*AV368","v":2.1681300000000001},{"$f":"BA373*AV368","v":2.1681300000000001},{"$f":"BB373*AV368","v":2.1681300000000001},{"$f":"BC373*AV368","v":2.1681300000000001},{"$f":"BD373*AV368","v":2.1681300000000001},{"$f":"BE373*AV368","v":2.1681300000000001},{"$f":"BF373*AV368","v":2.1681300000000001},{"$f":"BG373*AV368","v":2.1681300000000001},{"$f":"BH373*AV368","v":2.1681300000000001},null,null,"Padron BRT",1.6913603571428575,1,{"$f":"BN373*$BM368","v":2.1681300000000001},2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,null,null,"Padron BRT",104,{"$f":"CC368","v":104},104,104,104,104,104,104,104,104,104,104]
[null,"Super Padron Conv.",1584.595532,79.537865959999948,0.58062274444444439,613.48199999999997,{"$f":"$C369*G382","v":1584.595532},1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,2630.3670986051939,2630.3670986051939,2630.3670986051939,2630.3670986051939,2630.3670986051939,2630.3670986051939,2724.5838599678082,2724.5838599678082,2724.5838599678082,2724.5838599678082,2724.5838599678082,2724.5838599678082,105496.2981923832,105496.2981923832,105496.2981923832,105496.2981923832,105496.2981923832,105496.2981923832,108560.41099458006,108560.41099458006,108560.41099458006,108560.41099458006,108560.41099458006,108560.41099458006,1284340.2551217794,null,null,"Super Padron Conv.",1.6913603571428575,1,{"$f":"AW373*AV369","v":2.1681300000000001},{"$f":"AX373*AV369","v":2.1681300000000001},{"$f":"AY373*AV369","v":2.1681300000000001},{"$f":"AZ373*AV369","v":2.1681300000000001},{"$f":"BA373*AV369","v":2.1681300000000001},{"$f":"BB373*AV369","v":2.1681300000000001},{"$f":"BC373*AV369","v":2.1681300000000001},{"$f":"BD373*AV369","v":2.1681300000000001},{"$f":"BE373*AV369","v":2.1681300000000001},{"$f":"BF373*AV369","v":2.1681300000000001},{"$f":"BG373*AV369","v":2.1681300000000001},{"$f":"BH373*AV369","v":2.1681300000000001},null,null,"Super Padron Conv.",1.6913603571428575,1,{"$f":"BN373*$BM369","v":2.1681300000000001},2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,null,null,"Super Padron Conv.",15,{"$f":"CC369","v":15},15,15,15,15,15,15,15,15,15,15]
[null,"Super Padron BRT",1584.595532,79.537865959999948,0.58062274444444439,613.48199999999997,{"$f":"$C370*G382","v":1584.595532},1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,2630.3670986051939,2630.3670986051939,2630.3670986051939,2630.3670986051939,2630.3670986051939,2630.3670986051939,2724.5838599678082,2724.5838599678082,2724.5838599678082,2724.5838599678082,2724.5838599678082,2724.5838599678082,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Super Padron BRT",1.6913603571428575,1,{"$f":"AW373*AV370","v":2.1681300000000001},{"$f":"AX373*AV370","v":2.1681300000000001},{"$f":"AY373*AV370","v":2.1681300000000001},{"$f":"AZ373*AV370","v":2.1681300000000001},{"$f":"BA373*AV370","v":2.1681300000000001},{"$f":"BB373*AV370","v":2.1681300000000001},{"$f":"BC373*AV370","v":2.1681300000000001},{"$f":"BD373*AV370","v":2.1681300000000001},{"$f":"BE373*AV370","v":2.1681300000000001},{"$f":"BF373*AV370","v":2.1681300000000001},{"$f":"BG373*AV370","v":2.1681300000000001},{"$f":"BH373*AV370","v":2.1681300000000001},null,null,"Super Padron BRT",1.6913603571428575,1,{"$f":"BN373*$BM370","v":2.1681300000000001},2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,null,null,"Super Padron BRT",0,{"$f":"CC370","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Articulado Conv.",1743.0550852000001,87.491652556000005,{"$f":"E368","v":0.58062274444444439},{"$f":"F368","v":613.48199999999997},{"$f":"$C371*G382","v":1743.0550852000001},1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,2893.4038084657132,2893.4038084657132,2893.4038084657132,2893.4038084657132,2893.4038084657132,2893.4038084657132,2997.0422459645893,2997.0422459645893,2997.0422459645893,2997.0422459645893,2997.0422459645893,2997.0422459645893,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Articulado Conv.",1.6913603571428575,1,{"$f":"AW373*AV371","v":2.1681300000000001},{"$f":"AX373*AV371","v":2.1681300000000001},{"$f":"AY373*AV371","v":2.1681300000000001},{"$f":"AZ373*AV371","v":2.1681300000000001},{"$f":"BA373*AV371","v":2.1681300000000001},{"$f":"BB373*AV371","v":2.1681300000000001},{"$f":"BC373*AV371","v":2.1681300000000001},{"$f":"BD373*AV371","v":2.1681300000000001},{"$f":"BE373*AV371","v":2.1681300000000001},{"$f":"BF373*AV371","v":2.1681300000000001},{"$f":"BG373*AV371","v":2.1681300000000001},{"$f":"BH373*AV371","v":2.1681300000000001},null,null,"Articulado Conv.",1.6913603571428575,1,{"$f":"BN373*$BM371","v":2.1681300000000001},2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,null,null,"Articulado Conv.",0,{"$f":"CC371","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Articulado BRT",1743.0550852000001,87.491652556000005,{"$f":"E371","v":0.58062274444444439},{"$f":"F371","v":613.48199999999997},{"$f":"$C372*G382","v":1743.0550852000001},1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,2893.4038084657132,2893.4038084657132,2893.4038084657132,2893.4038084657132,2893.4038084657132,2893.4038084657132,2997.0422459645893,2997.0422459645893,2997.0422459645893,2997.0422459645893,2997.0422459645893,2997.0422459645893,440996.29101870849,440996.29101870849,440996.29101870849,440996.29101870849,440996.29101870849,440996.29101870849,454028.98413738585,454028.98413738585,454028.98413738585,454028.98413738585,454028.98413738585,454028.98413738585,5370151.6509365672,null,null,"Articulado BRT",1.6913603571428575,1,{"$f":"AW373*AV372","v":2.1681300000000001},{"$f":"AX373*AV372","v":2.1681300000000001},{"$f":"AY373*AV372","v":2.1681300000000001},{"$f":"AZ373*AV372","v":2.1681300000000001},{"$f":"BA373*AV372","v":2.1681300000000001},{"$f":"BB373*AV372","v":2.1681300000000001},{"$f":"BC373*AV372","v":2.1681300000000001},{"$f":"BD373*AV372","v":2.1681300000000001},{"$f":"BE373*AV372","v":2.1681300000000001},{"$f":"BF373*AV372","v":2.1681300000000001},{"$f":"BG373*AV372","v":2.1681300000000001},{"$f":"BH373*AV372","v":2.1681300000000001},null,null,"Articulado BRT",1.6913603571428575,1,{"$f":"BN373*$BM372","v":2.1681300000000001},2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,null,null,"Articulado BRT",58,{"$f":"CC372","v":58},58,58,58,58,58,58,58,58,58,58]
[null,"Totais........................",null,null,{"$f":"Enc.Sociais!G39","v":0.63723885555555548},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"SUM(AE366:AE372)","v":4731179.0841756249},{"$f":"SUM(AF366:AF372)","v":4731179.0841756249},4731179.0841756249,4731179.0841756249,4731179.0841756249,4731179.0841756249,4868819.0312503092,4868819.0312503092,4868819.0312503092,4868819.0312503092,4868819.0312503092,4868819.0312503092,{"$f":"SUM(AQ366:AQ372)","v":57599988.692555606},null,null,"Totais........................",{"$f":"AU372","v":1.6913603571428575},1,{"$f":"'FU Resumo'!$C174","v":2.1681300000000001},{"$f":"'FU Resumo'!$C175","v":2.1681300000000001},{"$f":"'FU Resumo'!$C176","v":2.1681300000000001},{"$f":"'FU Resumo'!$C177","v":2.1681300000000001},{"$f":"'FU Resumo'!$C178","v":2.1681300000000001},{"$f":"'FU Resumo'!$C179","v":2.1681300000000001},{"$f":"'FU Resumo'!$C180","v":2.1681300000000001},{"$f":"'FU Resumo'!$C181","v":2.1681300000000001},{"$f":"'FU Resumo'!$C182","v":2.1681300000000001},{"$f":"'FU Resumo'!$C183","v":2.1681300000000001},{"$f":"'FU Resumo'!$C184","v":2.1681300000000001},{"$f":"'FU Resumo'!$C185","v":2.1681300000000001},null,null,{"$f":"AT373","v":"Totais........................"},{"$f":"BL372","v":1.6913603571428575},{"$f":"BL373/$AU$13","v":1},{"$f":"'FU Resumo'!$I174","v":2.1681300000000001},{"$f":"'FU Resumo'!$I175","v":2.1681300000000001},{"$f":"'FU Resumo'!$I176","v":2.1681300000000001},{"$f":"'FU Resumo'!$I177","v":2.1681300000000001},{"$f":"'FU Resumo'!$I178","v":2.1681300000000001},{"$f":"'FU Resumo'!$I179","v":2.1681300000000001},{"$f":"'FU Resumo'!$I180","v":2.1681300000000001},{"$f":"'FU Resumo'!$I181","v":2.1681300000000001},{"$f":"'FU Resumo'!$I182","v":2.1681300000000001},{"$f":"'FU Resumo'!$I183","v":2.1681300000000001},{"$f":"'FU Resumo'!$I184","v":2.1681300000000001},{"$f":"'FU Resumo'!$I185","v":2.1681300000000001},null,null,"Totais........................",{"$f":"SUM(CC366:CC372)","v":668},{"$f":"SUM(CD366:CD372)","v":668},668,668,668,668,668,668,668,668,668,668]
["Cobrador",{"$f":"B366","v":"Miniônibus"},{"$f":"C284","v":865.73715199999992},32,{"$f":"E372","v":0.58062274444444439},{"$f":"F372","v":613.48199999999997},{"$f":"$C374*G382","v":865.73715199999992},865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,{"$f":"((G374+$D374)*($E374/100*100+1))","v":1418.9837609839792},1418.9837609839792,1418.9837609839792,1418.9837609839792,1418.9837609839792,1418.9837609839792,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,{"$f":"(S374*AW374*CC374)+($F374*BN374*CC374)","v":105759.59976869269},105759.59976869269,105759.59976869269,105759.59976869269,105759.59976869269,105759.59976869269,108404.35688138378,108404.35688138378,108404.35688138378,108404.35688138378,108404.35688138378,108404.35688138378,{"$f":"SUM(AE374:AP374)","v":1284983.7399004588},null,"Cobrador",{"$f":"B374","v":"Miniônibus"},{"$f":"AU284","v":1.6913603571428575},{"$f":"AU374/$AU$21","v":1},{"$f":"AW381*AV374","v":2.1681300000000001},{"$f":"AX381*AV374","v":2.1681300000000001},{"$f":"AY381*AV374","v":2.1681300000000001},{"$f":"AZ381*AV374","v":2.1681300000000001},{"$f":"BA381*AV374","v":2.1681300000000001},{"$f":"BB381*AV374","v":2.1681300000000001},{"$f":"BC381*AV374","v":2.1681300000000001},{"$f":"BD381*AV374","v":2.1681300000000001},{"$f":"BE381*AV374","v":2.1681300000000001},{"$f":"BF381*AV374","v":2.1681300000000001},{"$f":"BG381*AV374","v":2.1681300000000001},{"$f":"BH381*AV374","v":2.1681300000000001},null,"Cobrador","Miniônibus",{"$f":"AU374","v":1.6913603571428575},{"$f":"BL374/$BL$21","v":1},{"$f":"BN381*$BM374","v":2.1681300000000001},2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,null,"Cobrador",{"$f":"AT374","v":"Miniônibus"},{"$f":"CN284","v":24},{"$f":"CC374","v":24},24,24,24,24,24,24,24,24,24,24]
[null,"Ônibus Básico",865.73715199999992,32,{"$f":"E374","v":0.58062274444444439},613.48199999999997,{"$f":"$C375*G382","v":865.73715199999992},865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,1418.9837609839792,1418.9837609839792,1418.9837609839792,1418.9837609839792,1418.9837609839792,1418.9837609839792,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,2057905.5454991451,2057905.5454991451,2057905.5454991451,2057905.5454991451,2057905.5454991451,2057905.5454991451,2109368.1109835929,2109368.1109835929,2109368.1109835929,2109368.1109835929,2109368.1109835929,2109368.1109835929,25003641.938896425,null,null,"Ônibus Básico",1.6913603571428575,1,{"$f":"AW381*AV375","v":2.1681300000000001},{"$f":"AX381*AV375","v":2.1681300000000001},{"$f":"AY381*AV375","v":2.1681300000000001},{"$f":"AZ381*AV375","v":2.1681300000000001},{"$f":"BA381*AV375","v":2.1681300000000001},{"$f":"BB381*AV375","v":2.1681300000000001},{"$f":"BC381*AV375","v":2.1681300000000001},{"$f":"BD381*AV375","v":2.1681300000000001},{"$f":"BE381*AV375","v":2.1681300000000001},{"$f":"BF381*AV375","v":2.1681300000000001},{"$f":"BG381*AV375","v":2.1681300000000001},{"$f":"BH381*AV375","v":2.1681300000000001},null,null,"Ônibus Básico",{"$f":"BL374","v":1.6913603571428575},1,{"$f":"BN381*$BM375","v":2.1681300000000001},2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,null,null,"Ônibus Básico",467,{"$f":"CC375","v":467},467,467,467,467,467,467,467,467,467,467]
[null,"Padron BRT",865.73715199999992,32,0.58062274444444439,613.48199999999997,{"$f":"$C376*G382","v":865.73715199999992},865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,1418.9837609839792,1418.9837609839792,1418.9837609839792,1418.9837609839792,1418.9837609839792,1418.9837609839792,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,458291.59899766825,458291.59899766825,458291.59899766825,458291.59899766825,458291.59899766825,458291.59899766825,469752.21315266308,469752.21315266308,469752.21315266308,469752.21315266308,469752.21315266308,469752.21315266308,5568262.8729019873,null,null,"Padron BRT",1.6913603571428575,1,{"$f":"AW381*AV376","v":2.1681300000000001},{"$f":"AX381*AV376","v":2.1681300000000001},{"$f":"AY381*AV376","v":2.1681300000000001},{"$f":"AZ381*AV376","v":2.1681300000000001},{"$f":"BA381*AV376","v":2.1681300000000001},{"$f":"BB381*AV376","v":2.1681300000000001},{"$f":"BC381*AV376","v":2.1681300000000001},{"$f":"BD381*AV376","v":2.1681300000000001},{"$f":"BE381*AV376","v":2.1681300000000001},{"$f":"BF381*AV376","v":2.1681300000000001},{"$f":"BG381*AV376","v":2.1681300000000001},{"$f":"BH381*AV376","v":2.1681300000000001},null,null,"Padron BRT",1.6913603571428575,1,{"$f":"BN381*$BM376","v":2.1681300000000001},2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,null,null,"Padron BRT",104,{"$f":"CC376","v":104},104,104,104,104,104,104,104,104,104,104]
[null,"Super Padron Conv.",865.73715199999992,32,0.58062274444444439,613.48199999999997,{"$f":"$C377*G382","v":865.73715199999992},865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,1418.9837609839792,1418.9837609839792,1418.9837609839792,1418.9837609839792,1418.9837609839792,1418.9837609839792,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,66099.749855432921,66099.749855432921,66099.749855432921,66099.749855432921,66099.749855432921,66099.749855432921,67752.723050864864,67752.723050864864,67752.723050864864,67752.723050864864,67752.723050864864,67752.723050864864,803114.83743778674,null,null,"Super Padron Conv.",1.6913603571428575,1,{"$f":"AW381*AV377","v":2.1681300000000001},{"$f":"AX381*AV377","v":2.1681300000000001},{"$f":"AY381*AV377","v":2.1681300000000001},{"$f":"AZ381*AV377","v":2.1681300000000001},{"$f":"BA381*AV377","v":2.1681300000000001},{"$f":"BB381*AV377","v":2.1681300000000001},{"$f":"BC381*AV377","v":2.1681300000000001},{"$f":"BD381*AV377","v":2.1681300000000001},{"$f":"BE381*AV377","v":2.1681300000000001},{"$f":"BF381*AV377","v":2.1681300000000001},{"$f":"BG381*AV377","v":2.1681300000000001},{"$f":"BH381*AV377","v":2.1681300000000001},null,null,"Super Padron Conv.",1.6913603571428575,1,{"$f":"BN381*$BM377","v":2.1681300000000001},2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,null,null,"Super Padron Conv.",15,{"$f":"CC377","v":15},15,15,15,15,15,15,15,15,15,15]
[null,"Super Padron BRT",865.73715199999992,32,0.58062274444444439,613.48199999999997,{"$f":"$C378*G382","v":865.73715199999992},865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,1418.9837609839792,1418.9837609839792,1418.9837609839792,1418.9837609839792,1418.9837609839792,1418.9837609839792,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Super Padron BRT",1.6913603571428575,1,{"$f":"AW381*AV378","v":2.1681300000000001},{"$f":"AX381*AV378","v":2.1681300000000001},{"$f":"AY381*AV378","v":2.1681300000000001},{"$f":"AZ381*AV378","v":2.1681300000000001},{"$f":"BA381*AV378","v":2.1681300000000001},{"$f":"BB381*AV378","v":2.1681300000000001},{"$f":"BC381*AV378","v":2.1681300000000001},{"$f":"BD381*AV378","v":2.1681300000000001},{"$f":"BE381*AV378","v":2.1681300000000001},{"$f":"BF381*AV378","v":2.1681300000000001},{"$f":"BG381*AV378","v":2.1681300000000001},{"$f":"BH381*AV378","v":2.1681300000000001},null,null,"Super Padron BRT",1.6913603571428575,1,{"$f":"BN381*$BM378","v":2.1681300000000001},2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,null,null,"Super Padron BRT",0,{"$f":"CC378","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Articulado Conv.",865.73715199999992,32,{"$f":"E376","v":0.58062274444444439},{"$f":"F376","v":613.48199999999997},{"$f":"$C379*G382","v":865.73715199999992},865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,1418.9837609839792,1418.9837609839792,1418.9837609839792,1418.9837609839792,1418.9837609839792,1418.9837609839792,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Articulado Conv.",1.6913603571428575,1,{"$f":"AW381*AV379","v":2.1681300000000001},{"$f":"AX381*AV379","v":2.1681300000000001},{"$f":"AY381*AV379","v":2.1681300000000001},{"$f":"AZ381*AV379","v":2.1681300000000001},{"$f":"BA381*AV379","v":2.1681300000000001},{"$f":"BB381*AV379","v":2.1681300000000001},{"$f":"BC381*AV379","v":2.1681300000000001},{"$f":"BD381*AV379","v":2.1681300000000001},{"$f":"BE381*AV379","v":2.1681300000000001},{"$f":"BF381*AV379","v":2.1681300000000001},{"$f":"BG381*AV379","v":2.1681300000000001},{"$f":"BH381*AV379","v":2.1681300000000001},null,null,"Articulado Conv.",1.6913603571428575,1,{"$f":"BN381*$BM379","v":2.1681300000000001},2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,null,null,"Articulado Conv.",0,{"$f":"CC379","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Articulado BRT",865.73715199999992,32,{"$f":"E379","v":0.58062274444444439},{"$f":"F379","v":613.48199999999997},{"$f":"$C380*G382","v":865.73715199999992},865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,1418.9837609839792,1418.9837609839792,1418.9837609839792,1418.9837609839792,1418.9837609839792,1418.9837609839792,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,255585.69944100731,255585.69944100731,255585.69944100731,255585.69944100731,255585.69944100731,255585.69944100731,261977.19579667746,261977.19579667746,261977.19579667746,261977.19579667746,261977.19579667746,261977.19579667746,3105377.3714261083,null,null,"Articulado BRT",1.6913603571428575,1,{"$f":"AW381*AV380","v":2.1681300000000001},{"$f":"AX381*AV380","v":2.1681300000000001},{"$f":"AY381*AV380","v":2.1681300000000001},{"$f":"AZ381*AV380","v":2.1681300000000001},{"$f":"BA381*AV380","v":2.1681300000000001},{"$f":"BB381*AV380","v":2.1681300000000001},{"$f":"BC381*AV380","v":2.1681300000000001},{"$f":"BD381*AV380","v":2.1681300000000001},{"$f":"BE381*AV380","v":2.1681300000000001},{"$f":"BF381*AV380","v":2.1681300000000001},{"$f":"BG381*AV380","v":2.1681300000000001},{"$f":"BH381*AV380","v":2.1681300000000001},null,null,"Articulado BRT",1.6913603571428575,1,{"$f":"BN381*$BM380","v":2.1681300000000001},2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,null,null,"Articulado BRT",58,{"$f":"CC380","v":58},58,58,58,58,58,58,58,58,58,58]
[null,"Totais........................",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE374:AE380)","v":2943642.1935619465},{"$f":"SUM(AF374:AF380)","v":2943642.1935619465},2943642.1935619465,2943642.1935619465,2943642.1935619465,2943642.1935619465,3017254.5998651823,3017254.5998651823,{"$f":"SUM(AM374:AM380)","v":3017254.5998651823},{"$f":"SUM(AN374:AN380)","v":3017254.5998651823},3017254.5998651823,3017254.5998651823,{"$f":"SUM(AQ374:AQ380)","v":35765380.760562763},null,null,"Totais........................",{"$f":"AU380","v":1.6913603571428575},1,{"$f":"'FU Resumo'!$D174","v":2.1681300000000001},{"$f":"'FU Resumo'!$D175","v":2.1681300000000001},{"$f":"'FU Resumo'!$D176","v":2.1681300000000001},{"$f":"'FU Resumo'!$D177","v":2.1681300000000001},{"$f":"'FU Resumo'!$D178","v":2.1681300000000001},{"$f":"'FU Resumo'!$D179","v":2.1681300000000001},{"$f":"'FU Resumo'!$D180","v":2.1681300000000001},{"$f":"'FU Resumo'!$D181","v":2.1681300000000001},{"$f":"'FU Resumo'!$D182","v":2.1681300000000001},{"$f":"'FU Resumo'!$D183","v":2.1681300000000001},{"$f":"'FU Resumo'!$D184","v":2.1681300000000001},{"$f":"'FU Resumo'!$D185","v":2.1681300000000001},null,null,"Totais........................",1.6913603571428575,1,{"$f":"'FU Resumo'!$J174","v":2.1681300000000001},{"$f":"'FU Resumo'!$J175","v":2.1681300000000001},{"$f":"'FU Resumo'!$J176","v":2.1681300000000001},{"$f":"'FU Resumo'!$J177","v":2.1681300000000001},{"$f":"'FU Resumo'!$J178","v":2.1681300000000001},{"$f":"'FU Resumo'!$J179","v":2.1681300000000001},{"$f":"'FU Resumo'!$J180","v":2.1681300000000001},{"$f":"'FU Resumo'!$J181","v":2.1681300000000001},{"$f":"'FU Resumo'!$J182","v":2.1681300000000001},{"$f":"'FU Resumo'!$J183","v":2.1681300000000001},{"$f":"'FU Resumo'!$J184","v":2.1681300000000001},{"$f":"'FU Resumo'!$J185","v":2.1681300000000001},null,null,"Totais........................",{"$f":"SUM(CC374:CC380)","v":668},{"$f":"SUM(CD374:CD380)","v":668},{"$f":"SUM(CE374:CE380)","v":668},668,668,668,668,668,668,668,668,{"$f":"SUM(CN374:CN380)","v":668}]
[null,"Mot.Articulados Set/14",1.1000000000000001,null,null,"Quinquênio",{"$f":"G292","v":1},{"$f":"G382","v":1},1,1,1,1,1,1,1,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE373+AE381","v":7674821.2777375709},{"$f":"AF373+AF381","v":7674821.2777375709},7674821.2777375709,7674821.2777375709,7674821.2777375709,7674821.2777375709,7886073.6311154915,7886073.6311154915,7886073.6311154915,7886073.6311154915,7886073.6311154915,7886073.6311154915,{"$f":"AQ373+AQ381","v":93365369.453118369}]
[]
["Controle Operacional - Composição do Custo Unitário Por Função",null,null,null,null,{"$f":"F362","v":"ANO 15"},"SALÁRIO BASE COM QUINQUÊNIO",null,null,null,null,null,null,null,null,null,null,null,"SALÁRIO COM QUINQUÊNIO + H.EXTRA e AD.NOTURNO + ENCARGOS SOCIAIS",null,null,null,null,null,null,null,null,null,null,null,"Controle Operacional - Composição de Custo Total Mensal",null,null,null,null,null,null,null,null,null,null,null,"R$"]
["Funções","Cargo","Salário","Hs Extras","Enc.",{"$f":"F363","v":"Benefícios"},{"$f":"G363","v":"2027-07-01"},{"$f":"DATE(YEAR(G385),MONTH(G385)+1,DAY(G385))","v":"2027-08-01"},{"$f":"DATE(YEAR(H385),MONTH(H385)+1,DAY(H385))","v":"2027-09-01"},{"$f":"DATE(YEAR(I385),MONTH(I385)+1,DAY(I385))","v":"2027-10-01"},{"$f":"DATE(YEAR(J385),MONTH(J385)+1,DAY(J385))","v":"2027-11-01"},{"$f":"DATE(YEAR(K385),MONTH(K385)+1,DAY(K385))","v":"2027-12-01"},{"$f":"DATE(YEAR(L385),MONTH(L385)+1,DAY(L385))","v":"2028-01-01"},{"$f":"DATE(YEAR(M385),MONTH(M385)+1,DAY(M385))","v":"2028-02-01"},{"$f":"DATE(YEAR(N385),MONTH(N385)+1,DAY(N385))","v":"2028-03-01"},{"$f":"DATE(YEAR(O385),MONTH(O385)+1,DAY(O385))","v":"2028-04-01"},{"$f":"DATE(YEAR(P385),MONTH(P385)+1,DAY(P385))","v":"2028-05-01"},{"$f":"DATE(YEAR(Q385),MONTH(Q385)+1,DAY(Q385))","v":"2028-06-01"},{"$f":"G385","v":"2027-07-01"},{"$f":"DATE(YEAR(S385),MONTH(S385)+1,DAY(S385))","v":"2027-08-01"},{"$f":"DATE(YEAR(T385),MONTH(T385)+1,DAY(T385))","v":"2027-09-01"},{"$f":"DATE(YEAR(U385),MONTH(U385)+1,DAY(U385))","v":"2027-10-01"},{"$f":"DATE(YEAR(V385),MONTH(V385)+1,DAY(V385))","v":"2027-11-01"},{"$f":"DATE(YEAR(W385),MONTH(W385)+1,DAY(W385))","v":"2027-12-01"},{"$f":"DATE(YEAR(X385),MONTH(X385)+1,DAY(X385))","v":"2028-01-01"},{"$f":"DATE(YEAR(Y385),MONTH(Y385)+1,DAY(Y385))","v":"2028-02-01"},{"$f":"DATE(YEAR(Z385),MONTH(Z385)+1,DAY(Z385))","v":"2028-03-01"},{"$f":"DATE(YEAR(AA385),MONTH(AA385)+1,DAY(AA385))","v":"2028-04-01"},{"$f":"DATE(YEAR(AB385),MONTH(AB385)+1,DAY(AB385))","v":"2028-05-01"},{"$f":"DATE(YEAR(AC385),MONTH(AC385)+1,DAY(AC385))","v":"2028-06-01"},{"$f":"AE363","v":"2027-07-01"},{"$f":"DATE(YEAR(AE385),MONTH(AE385)+1,DAY(AE385))","v":"2027-08-01"},{"$f":"DATE(YEAR(AF385),MONTH(AF385)+1,DAY(AF385))","v":"2027-09-01"},{"$f":"DATE(YEAR(AG385),MONTH(AG385)+1,DAY(AG385))","v":"2027-10-01"},{"$f":"DATE(YEAR(AH385),MONTH(AH385)+1,DAY(AH385))","v":"2027-11-01"},{"$f":"DATE(YEAR(AI385),MONTH(AI385)+1,DAY(AI385))","v":"2027-12-01"},{"$f":"DATE(YEAR(AJ385),MONTH(AJ385)+1,DAY(AJ385))","v":"2028-01-01"},{"$f":"DATE(YEAR(AK385),MONTH(AK385)+1,DAY(AK385))","v":"2028-02-01"},{"$f":"DATE(YEAR(AL385),MONTH(AL385)+1,DAY(AL385))","v":"2028-03-01"},{"$f":"DATE(YEAR(AM385),MONTH(AM385)+1,DAY(AM385))","v":"2028-04-01"},{"$f":"DATE(YEAR(AN385),MONTH(AN385)+1,DAY(AN385))","v":"2028-05-01"},{"$f":"DATE(YEAR(AO385),MONTH(AO385)+1,DAY(AO385))","v":"2028-06-01"},"Total",null,"Fator Utilização Mensal",null,null,null,"FU FOLHA DE PAGAMENTO",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BJ363","v":"ANO 15"},"FU Benefícios",null,null,"FU FÍSICO PARA CÁLCULOS DOS BENEFÍCIOS",null,null,null,null,null,null,null,null,null,null,null,null,"Frota Mensal",null,{"$f":"CC363","v":"ANO 15"}]
[null,null,"base","e Adic.","Soc.",{"$f":"F364","v":"R$ por"},"R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","Durante o",null,"Funções","Cargo","FU",null,{"$f":"AE385","v":"2027-07-01"},"2027-08-01","2027-09-01","2027-10-01","2027-11-01","2027-12-01","2028-01-01","2028-02-01","2028-03-01","2028-04-01","2028-05-01","2028-06-01",null,"Funções","Cargo","FU",null,{"$f":"AW386","v":"2027-07-01"},"2027-08-01","2027-09-01","2027-10-01","2027-11-01","2027-12-01","2028-01-01","2028-02-01","2028-03-01","2028-04-01","2028-05-01","2028-06-01",null,"Funções","Cargo",{"$f":"AW386","v":"2027-07-01"},"2027-08-01","2027-09-01","2027-10-01","2027-11-01","2027-12-01","2028-01-01","2028-02-01","2028-03-01","2028-04-01","2028-05-01","2028-06-01"]
[null,null,"(R$/mês)","Not.","%",{"$f":"F365","v":"mês"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AQ365","v":"ANO 15"},null,null,null,"Licitação",null,"FU","FU","FU","FU","FU","FU","FU","FU","FU","FU","FU","FU",null,null,null,"Licitação",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota"]
["Controle Operacional","Fiscal",{"$f":"C298","v":1584.595532},7.9229776600000017,{"$f":"E380","v":0.58062274444444439},{"$f":"F380","v":613.48199999999997},{"$f":"$C388*G382","v":1584.595532},1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,{"$f":"((G388+$D388)*($E388/100*100+1))","v":2517.1709773173657},2517.1709773173657,2517.1709773173657,2517.1709773173657,2517.1709773173657,2517.1709773173657,{"$f":"((M388+$D388)*($E$373/100*100+1))","v":2607.3331822067771},{"$f":"((N388+$D388)*($E$373/100*100+1))","v":2607.3331822067771},{"$f":"((O388+$D388)*($E$373/100*100+1))","v":2607.3331822067771},{"$f":"((P388+$D388)*($E$373/100*100+1))","v":2607.3331822067771},{"$f":"((Q388+$D388)*($E$373/100*100+1))","v":2607.3331822067771},{"$f":"((R388+$D388)*($E$373/100*100+1))","v":2607.3331822067771},{"$f":"(S388*AW388*CC388)+($F388*BN388*CC388)","v":130490.13986243682},130490.13986243682,130490.13986243682,130490.13986243682,130490.13986243682,130490.13986243682,134248.2308458733,134248.2308458733,134248.2308458733,134248.2308458733,134248.2308458733,134248.2308458733,{"$f":"SUM(AE388:AP388)","v":1588430.2242498605},null,"Controle Operacional",{"$f":"B388","v":"Fiscal"},{"$f":"AU298","v":6.2397372742200329E-2},{"$f":"AU388/$AU$35","v":0.79166666666666685},{"$f":"AW395*$AV388","v":6.2397372742200335E-2},6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,null,"Controle Operacional",{"$f":"AT388","v":"Fiscal"},6.2397372742200329E-2,{"$f":"BL388/$BL$35","v":0.79166666666666685},{"$f":"BN395*$AV388","v":6.2397372742200335E-2},6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,null,"Controle Operacional",{"$f":"AT388","v":"Fiscal"},{"$f":"CN298","v":668},{"$f":"CC388","v":668},668,668,668,668,668,668,668,668,668,668]
[null,"Inspetores de Tráfego",2548.3523,12.741761500000001,{"$f":"E388","v":0.58062274444444439},613.48199999999997,{"$f":"$C389*G382","v":2548.3523},2548.3523,2548.3523,2548.3523,2548.3523,2548.3523,2548.3523,2548.3523,2548.3523,2548.3523,2548.3523,2548.3523,4048.1235242684984,4048.1235242684984,4048.1235242684984,4048.1235242684984,4048.1235242684984,4048.1235242684984,{"$f":"((M389+$D389)*($E$373/100*100+1))","v":4193.1227102203893},{"$f":"((N389+$D389)*($E$373/100*100+1))","v":4193.1227102203893},{"$f":"((O389+$D389)*($E$373/100*100+1))","v":4193.1227102203893},{"$f":"((P389+$D389)*($E$373/100*100+1))","v":4193.1227102203893},{"$f":"((Q389+$D389)*($E$373/100*100+1))","v":4193.1227102203893},{"$f":"((R389+$D389)*($E$373/100*100+1))","v":4193.1227102203893},15339.667439464813,15339.667439464813,15339.667439464813,15339.667439464813,15339.667439464813,15339.667439464813,15816.807617868079,15816.807617868079,15816.807617868079,15816.807617868079,15816.807617868079,15816.807617868079,186938.8503439973,null,null,"Inspetores de Tráfego",4.9261083743842365E-3,6.2500000000000014E-2,{"$f":"AW395*$AV389","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Inspetores de Tráfego",4.9261083743842365E-3,6.2500000000000014E-2,{"$f":"BN395*$AV389","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Inspetores de Tráfego",668,{"$f":"CC389","v":668},668,668,668,668,668,668,668,668,668,668]
[null,"Chefe de Tráfego",3314.57,16.572850000000003,{"$f":"E389","v":0.58062274444444439},613.48199999999997,{"$f":"$C390*G382","v":3314.57},3314.57,3314.57,3314.57,3314.57,3314.57,3314.57,3314.57,3314.57,3314.57,3314.57,3314.57,5265.2801537034884,5265.2801537034884,5265.2801537034884,5265.2801537034884,5265.2801537034884,5265.2801537034884,5453.8765074260718,5453.8765074260718,5453.8765074260718,5453.8765074260718,5453.8765074260718,5453.8765074260718,6448.2974034054687,6448.2974034054687,6448.2974034054687,6448.2974034054687,6448.2974034054687,6448.2974034054687,6655.1649966512568,6655.1649966512568,6655.1649966512568,6655.1649966512568,6655.1649966512568,6655.1649966512568,78620.774400340364,null,null,"Chefe de Tráfego",1.6420361247947454E-3,2.0833333333333336E-2,{"$f":"AW395*$AV390","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Chefe de Tráfego",1.6420361247947454E-3,2.0833333333333336E-2,{"$f":"BN395*$AV390","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Chefe de Tráfego",668,{"$f":"CC390","v":668},668,668,668,668,668,668,668,668,668,668]
[null,"Instrutor",1696.3700000000001,8.4818500000000014,{"$f":"E390","v":0.58062274444444439},613.48199999999997,{"$f":"$C391*G382","v":1696.3700000000001},1696.3700000000001,1696.3700000000001,1696.3700000000001,1696.3700000000001,{"$f":"$C391*L382","v":1696.3700000000001},1696.3700000000001,1696.3700000000001,1696.3700000000001,1696.3700000000001,1696.3700000000001,1696.3700000000001,2694.727610018188,2694.727610018188,2694.727610018188,2694.727610018188,2694.727610018188,2694.727610018188,2791.2496917857716,2791.2496917857716,2791.2496917857716,2791.2496917857716,2791.2496917857716,2791.2496917857716,3628.7093916127251,3628.7093916127251,3628.7093916127251,3628.7093916127251,3628.7093916127251,3628.7093916127251,3734.5825453413718,3734.5825453413718,3734.5825453413718,3734.5825453413718,3734.5825453413718,3734.5825453413718,44179.751621724579,null,null,"Instrutor",1.6420361247947454E-3,2.0833333333333336E-2,{"$f":"AW395*$AV391","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Instrutor",1.6420361247947454E-3,2.0833333333333336E-2,{"$f":"BN395*$AV391","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Instrutor",668,{"$f":"CC391","v":668},668,668,668,668,668,668,668,668,668,668]
[null,"Programadores",1372.73,6.8636499999999998,{"$f":"E391","v":0.58062274444444439},613.48199999999997,{"$f":"$C392*G382","v":1372.73},1372.73,1372.73,1372.73,1372.73,1372.73,1372.73,1372.73,1372.73,1372.73,1372.73,1372.73,2180.6171012811283,2180.6171012811283,2180.6171012811283,2180.6171012811283,2180.6171012811283,2180.6171012811283,2258.7243286577118,2258.7243286577118,2258.7243286577118,2258.7243286577118,2258.7243286577118,2258.7243286577118,3064.7917892541768,3064.7917892541768,3064.7917892541768,3064.7917892541768,3064.7917892541768,3064.7917892541768,3150.4660550793947,3150.4660550793947,3150.4660550793947,3150.4660550793947,3150.4660550793947,3150.4660550793947,37291.547066001433,null,null,"Programadores",1.6420361247947454E-3,2.0833333333333336E-2,{"$f":"AW395*$AV392","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Programadores",1.6420361247947454E-3,2.0833333333333336E-2,{"$f":"BN395*$AV392","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Programadores",668,{"$f":"CC392","v":668},668,668,668,668,668,668,668,668,668,668]
[null,"Escaladores",1372.73,6.8636499999999998,{"$f":"E392","v":0.58062274444444439},613.48199999999997,{"$f":"$C393*G382","v":1372.73},1372.73,1372.73,1372.73,1372.73,1372.73,1372.73,1372.73,1372.73,1372.73,1372.73,1372.73,2180.6171012811283,2180.6171012811283,2180.6171012811283,2180.6171012811283,2180.6171012811283,2180.6171012811283,2258.7243286577118,2258.7243286577118,2258.7243286577118,2258.7243286577118,2258.7243286577118,2258.7243286577118,6129.5835785083536,6129.5835785083536,6129.5835785083536,6129.5835785083536,6129.5835785083536,6129.5835785083536,6300.9321101587893,6300.9321101587893,6300.9321101587893,6300.9321101587893,6300.9321101587893,6300.9321101587893,74583.094132002865,null,null,"Escaladores",3.2840722495894909E-3,4.1666666666666671E-2,{"$f":"AW395*$AV393","v":3.2840722495894909E-3},3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,null,null,"Escaladores",3.2840722495894909E-3,4.1666666666666671E-2,{"$f":"BN395*$AV393","v":3.2840722495894909E-3},3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,null,null,"Escaladores",668,{"$f":"CC393","v":668},668,668,668,668,668,668,668,668,668,668]
[null,"Auxiliares",1026.5970199999999,5.1329851,{"$f":"E393","v":0.58062274444444439},613.48199999999997,{"$f":"$C394*G382","v":1026.5970199999999},1026.5970199999999,1026.5970199999999,1026.5970199999999,1026.5970199999999,1026.5970199999999,1026.5970199999999,1026.5970199999999,1026.5970199999999,1026.5970199999999,1026.5970199999999,1026.5970199999999,1630.7759121868426,1630.7759121868426,1630.7759121868426,1630.7759121868426,1630.7759121868426,1630.7759121868426,1689.1884527922514,1689.1884527922514,1689.1884527922514,1689.1884527922514,1689.1884527922514,1689.1884527922514,4923.3638270634183,4923.3638270634183,4923.3638270634183,4923.3638270634183,4923.3638270634183,4923.3638270634183,5051.5069374884197,5051.5069374884197,5051.5069374884197,5051.5069374884197,5051.5069374884197,5051.5069374884197,59849.224587311022,null,null,"Auxiliares",3.2840722495894909E-3,4.1666666666666671E-2,{"$f":"AW395*$AV394","v":3.2840722495894909E-3},3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,null,null,"Auxiliares",3.2840722495894909E-3,4.1666666666666671E-2,{"$f":"BN395*$AV394","v":3.2840722495894909E-3},3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,null,null,"Auxiliares",668,{"$f":"CC394","v":668},668,668,668,668,668,668,668,668,668,668]
[null,"Sub-total Cont.Oper.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"SUM(AE388:AE394)","v":170024.55329174577},170024.55329174577,170024.55329174577,170024.55329174577,170024.55329174577,170024.55329174577,174957.6911084606,174957.6911084606,174957.6911084606,174957.6911084606,174957.6911084606,174957.6911084606,{"$f":"SUM(AQ388:AQ394)","v":2069893.4664012382},null,null,"Sub-total Cont.Oper.",{"$f":"SUM(AU388:AU394)","v":7.881773399014777E-2},{"$f":"SUM(AV388:AV394)","v":1.0000000000000002},{"$f":"'FU Resumo'!$E174","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E175","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E176","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E177","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E178","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E179","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E180","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E181","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E182","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E183","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E184","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E185","v":7.881773399014777E-2},null,null,{"$f":"AT395","v":"Sub-total Cont.Oper."},{"$f":"SUM(BL388:BL394)","v":7.881773399014777E-2},{"$f":"SUM(BM388:BM394)","v":1.0000000000000002},{"$f":"'FU Resumo'!$K174","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K175","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K176","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K177","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K178","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K179","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K180","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K181","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K182","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K183","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K184","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K185","v":7.881773399014777E-2},null,null,"Sub-total Cont.Oper.",668,{"$f":"CD394","v":668},{"$f":"CE394","v":668},668,668,668,668,668,668,668,668,668]
["Manutenção","1/2 Oficial Eletricista",{"$f":"C306","v":985.94783599999994},4.9297391800000003,{"$f":"E394","v":0.58062274444444439},{"$f":"F394","v":613.48199999999997},{"$f":"$C396*G382","v":985.94783599999994},985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,{"$f":"((G396+$D396)*($E396/100*100+1))","v":1566.2036322894676},{"$f":"((H396+$D396)*($E396/100*100+1))","v":1566.2036322894676},{"$f":"((I396+$D396)*($E396/100*100+1))","v":1566.2036322894676},{"$f":"((J396+$D396)*($E396/100*100+1))","v":1566.2036322894676},{"$f":"((K396+$D396)*($E396/100*100+1))","v":1566.2036322894676},{"$f":"((L396+$D396)*($E396/100*100+1))","v":1566.2036322894676},1622.3032671833669,1622.3032671833669,1622.3032671833669,1622.3032671833669,1622.3032671833669,1622.3032671833669,{"$f":"(S396*AW396*CC396)+($F396*BN396*CC396)","v":21517.684764079273},{"$f":"(T396*AX396*CD396)+($F396*BO396*CD396)","v":21517.684764079273},{"$f":"(U396*AY396*CE396)+($F396*BP396*CE396)","v":21517.684764079273},{"$f":"(V396*AZ396*CF396)+($F396*BQ396*CF396)","v":21517.684764079273},{"$f":"(W396*BA396*CG396)+($F396*BR396*CG396)","v":21517.684764079273},{"$f":"(X396*BB396*CH396)+($F396*BS396*CH396)","v":21517.684764079273},{"$f":"(Y396*BC396*CI396)+($F396*BT396*CI396)","v":22071.495938105745},{"$f":"(Z396*BD396*CJ396)+($F396*BU396*CJ396)","v":22071.495938105745},{"$f":"(AA396*BE396*CK396)+($F396*BV396*CK396)","v":22071.495938105745},{"$f":"(AB396*BF396*CL396)+($F396*BW396*CL396)","v":22071.495938105745},{"$f":"(AC396*BG396*CM396)+($F396*BX396*CM396)","v":22071.495938105745},{"$f":"(AD396*BH396*CN396)+($F396*BY396*CN396)","v":22071.495938105745},{"$f":"SUM(AE396:AP396)","v":261535.08421311009},null,"Manutenção","1/2 Oficial Eletricista",{"$f":"AU306","v":1.4778325123152709E-2},{"$f":"AU396/$AU$56","v":3.333333333333334E-2},{"$f":"AW416*$AV396","v":1.4778325123152707E-2},1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,null,"Manutenção","1/2 Oficial Eletricista",{"$f":"AU396","v":1.4778325123152709E-2},{"$f":"BL396/$BL$56","v":3.333333333333334E-2},{"$f":"BN416*$BM396","v":1.4778325123152707E-2},1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,null,"Manutenção","1/2 Oficial Eletricista",{"$f":"CC395","v":668},{"$f":"CD395","v":668},{"$f":"CE395","v":668},668,668,668,668,668,668,668,668,668]
[null,"1/2 Oficial Funileiro",985.94783599999994,4.9297391800000003,{"$f":"E396","v":0.58062274444444439},613.48199999999997,{"$f":"$C397*G382","v":985.94783599999994},985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,1566.2036322894676,1566.2036322894676,1566.2036322894676,1566.2036322894676,1566.2036322894676,1566.2036322894676,1622.3032671833669,1622.3032671833669,1622.3032671833669,1622.3032671833669,1622.3032671833669,1622.3032671833669,21517.684764079273,21517.684764079273,21517.684764079273,21517.684764079273,21517.684764079273,21517.684764079273,22071.495938105745,22071.495938105745,22071.495938105745,22071.495938105745,22071.495938105745,22071.495938105745,261535.08421311009,null,null,"1/2 Oficial Funileiro",1.4778325123152709E-2,3.333333333333334E-2,{"$f":"AW416*$AV397","v":1.4778325123152707E-2},1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,null,null,"1/2 Oficial Funileiro",1.4778325123152709E-2,3.333333333333334E-2,{"$f":"BN416*$BM397","v":1.4778325123152707E-2},1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,null,null,"1/2 Oficial Funileiro",{"$f":"CC396","v":668},{"$f":"CD396","v":668},668,668,668,668,668,668,668,668,668,668]
[null,"Abastecedor",1347.3026840000002,6.7365134200000014,{"$f":"E397","v":0.58062274444444439},613.48199999999997,{"$f":"$C398*G382","v":1347.3026840000002},1347.3026840000002,1347.3026840000002,1347.3026840000002,1347.3026840000002,1347.3026840000002,1347.3026840000002,1347.3026840000002,1347.3026840000002,1347.3026840000002,1347.3026840000002,1347.3026840000002,2140.2251523113532,2140.2251523113532,2140.2251523113532,2140.2251523113532,2140.2251523113532,2140.2251523113532,2216.8855859612841,2216.8855859612841,2216.8855859612841,2216.8855859612841,2216.8855859612841,2216.8855859612841,54368.759933319714,54368.759933319714,54368.759933319714,54368.759933319714,54368.759933319714,54368.759933319714,55882.331450900616,55882.331450900616,55882.331450900616,55882.331450900616,55882.331450900616,55882.331450900616,661506.54830532207,null,null,"Abastecedor",2.9556650246305417E-2,6.666666666666668E-2,{"$f":"AW416*$AV398","v":2.9556650246305414E-2},2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,null,null,"Abastecedor",2.9556650246305417E-2,6.666666666666668E-2,{"$f":"BN416*$BM398","v":2.9556650246305414E-2},2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,null,null,"Abastecedor",{"$f":"CC397","v":668},{"$f":"CD397","v":668},668,668,668,668,668,668,668,668,668,668]
[null,"Auxiliar Almoxarife",961.20016399999986,4.8060008199999995,{"$f":"E398","v":0.58062274444444439},613.48199999999997,{"$f":"$C399*G382","v":961.20016399999986},961.20016399999986,961.20016399999986,961.20016399999986,961.20016399999986,961.20016399999986,961.20016399999986,961.20016399999986,961.20016399999986,961.20016399999986,961.20016399999986,961.20016399999986,1526.8913153880403,1526.8913153880403,1526.8913153880403,1526.8913153880403,1526.8913153880403,1526.8913153880403,1581.5828277495079,1581.5828277495079,1581.5828277495079,1581.5828277495079,1581.5828277495079,1581.5828277495079,28172.795560181497,28172.795560181497,28172.795560181497,28172.795560181497,28172.795560181497,28172.795560181497,28892.675959343276,28892.675959343276,28892.675959343276,28892.675959343276,28892.675959343276,28892.675959343276,342392.82911714859,null,null,"Auxiliar Almoxarife",1.9704433497536946E-2,4.444444444444446E-2,{"$f":"AW416*$AV399","v":1.9704433497536946E-2},1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,null,null,"Auxiliar Almoxarife",1.9704433497536946E-2,4.444444444444446E-2,{"$f":"BN416*$BM399","v":1.9704433497536946E-2},1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,null,null,"Auxiliar Almoxarife",{"$f":"CC398","v":668},{"$f":"CD398","v":668},668,668,668,668,668,668,668,668,668,668]
[null,"Auxiliar Serv. Gerais",811.75399999999991,4.0587699999999991,{"$f":"E399","v":0.58062274444444439},613.48199999999997,{"$f":"$C400*G382","v":811.75399999999991},811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,1289.492219470224,1289.492219470224,1289.492219470224,1289.492219470224,1289.492219470224,1289.492219470224,1335.6803659024074,1335.6803659024074,1335.6803659024074,1335.6803659024074,1335.6803659024074,1335.6803659024074,93930.057532471168,93930.057532471168,93930.057532471168,93930.057532471168,93930.057532471168,93930.057532471168,96209.886238138541,96209.886238138541,96209.886238138541,96209.886238138541,96209.886238138541,96209.886238138541,{"$f":"SUM(AE400:AP400)","v":1140839.6626236583},null,null,"Auxiliar Serv. Gerais",7.3891625615763554E-2,0.16666666666666674,{"$f":"AW416*$AV400","v":7.3891625615763554E-2},7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,null,null,"Auxiliar Serv. Gerais",7.3891625615763554E-2,0.16666666666666674,{"$f":"BN416*$BM400","v":7.3891625615763554E-2},7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,null,null,"Auxiliar Serv. Gerais",{"$f":"CC399","v":668},{"$f":"CD399","v":668},668,668,668,668,668,668,668,668,668,668]
[null,"Borracheiro",1328.8875679999999,6.6444378399999993,{"$f":"E400","v":0.58062274444444439},613.48199999999997,{"$f":"$C401*G382","v":1328.8875679999999},1328.8875679999999,1328.8875679999999,1328.8875679999999,1328.8875679999999,1328.8875679999999,1328.8875679999999,1328.8875679999999,1328.8875679999999,1328.8875679999999,1328.8875679999999,1328.8875679999999,2110.972264364214,2110.972264364214,2110.972264364214,2110.972264364214,2110.972264364214,2110.972264364214,2186.5848927992965,2186.5848927992965,2186.5848927992965,2186.5848927992965,2186.5848927992965,2186.5848927992965,17930.398508328028,17930.398508328028,17930.398508328028,17930.398508328028,17930.398508328028,17930.398508328028,18428.026447191427,18428.026447191427,18428.026447191427,18428.026447191427,18428.026447191427,18428.026447191427,218150.54973311673,null,null,"Borracheiro",9.852216748768473E-3,2.222222222222223E-2,{"$f":"AW416*$AV401","v":9.852216748768473E-3},9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,null,null,"Borracheiro",9.852216748768473E-3,2.222222222222223E-2,{"$f":"BN416*$BM401","v":9.852216748768473E-3},9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,null,null,"Borracheiro",{"$f":"CC400","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Comprador/Almoxarife",1443.3266720000001,7.2166333600000003,{"$f":"E401","v":0.58062274444444439},613.48199999999997,{"$f":"$C402*G382","v":1443.3266720000001},1443.3266720000001,1443.3266720000001,1443.3266720000001,1443.3266720000001,1443.3266720000001,1443.3266720000001,1443.3266720000001,1443.3266720000001,1443.3266720000001,1443.3266720000001,1443.3266720000001,2292.7617402536389,2292.7617402536389,2292.7617402536389,2292.7617402536389,2292.7617402536389,2292.7617402536389,2374.8858612013792,2374.8858612013792,2374.8858612013792,2374.8858612013792,2374.8858612013792,2374.8858612013792,9563.4030467459634,9563.4030467459634,9563.4030467459634,9563.4030467459634,9563.4030467459634,9563.4030467459634,9833.6439964656238,9833.6439964656238,9833.6439964656238,9833.6439964656238,9833.6439964656238,9833.6439964656238,116382.28225926956,null,null,"Comprador/Almoxarife",4.9261083743842365E-3,1.1111111111111115E-2,{"$f":"AW416*$AV402","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Comprador/Almoxarife",4.9261083743842365E-3,1.1111111111111115E-2,{"$f":"BN416*$BM402","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Comprador/Almoxarife",{"$f":"CC401","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Controlador de Manut.",2610.9766400000003,13.054883200000001,{"$f":"E402","v":0.58062274444444439},613.48199999999997,{"$f":"$C403*G382","v":2610.9766400000003},2610.9766400000003,2610.9766400000003,2610.9766400000003,2610.9766400000003,2610.9766400000003,2610.9766400000003,2610.9766400000003,2610.9766400000003,2610.9766400000003,2610.9766400000003,2610.9766400000003,4147.60390770912,4147.60390770912,4147.60390770912,4147.60390770912,4147.60390770912,4147.60390770912,4296.1663679856692,4296.1663679856692,4296.1663679856692,4296.1663679856692,4296.1663679856692,4296.1663679856692,31334.043215267902,31334.043215267902,31334.043215267902,31334.043215267902,31334.043215267902,31334.043215267902,32311.774480930315,32311.774480930315,32311.774480930315,32311.774480930315,32311.774480930315,32311.774480930315,381874.90617718926,null,null,"Controlador de Manut.",9.852216748768473E-3,2.222222222222223E-2,{"$f":"AW416*$AV403","v":9.852216748768473E-3},9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,null,null,"Controlador de Manut.",9.852216748768473E-3,2.222222222222223E-2,{"$f":"BN416*$BM403","v":9.852216748768473E-3},9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,null,null,"Controlador de Manut.",{"$f":"CC402","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Eletricista (A e B)",1683.7839999999999,8.41892,{"$f":"E403","v":0.58062274444444439},613.48199999999997,{"$f":"$C404*G382","v":1683.7839999999999},1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,2674.7344235673022,2674.7344235673022,2674.7344235673022,2674.7344235673022,2674.7344235673022,2674.7344235673022,2770.540372108569,2770.540372108569,2770.540372108569,2770.540372108569,2770.540372108569,2770.540372108569,43281.351151585375,43281.351151585375,43281.351151585375,43281.351151585375,43281.351151585375,43281.351151585375,44542.402848640872,44542.402848640872,44542.402848640872,44542.402848640872,44542.402848640872,44542.402848640872,526942.52400135749,null,null,"Eletricista (A e B)",1.9704433497536946E-2,4.444444444444446E-2,{"$f":"AW416*$AV404","v":1.9704433497536946E-2},1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,null,null,"Eletricista (A e B)",1.9704433497536946E-2,4.444444444444446E-2,{"$f":"BN416*$BM404","v":1.9704433497536946E-2},1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,null,null,"Eletricista (A e B)",{"$f":"CC403","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Eletrônico",1683.7839999999999,8.41892,{"$f":"E404","v":0.58062274444444439},613.48199999999997,{"$f":"$C405*G382","v":1683.7839999999999},1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,2674.7344235673022,2674.7344235673022,2674.7344235673022,2674.7344235673022,2674.7344235673022,2674.7344235673022,2770.540372108569,2770.540372108569,2770.540372108569,2770.540372108569,2770.540372108569,2770.540372108569,21640.675575792688,21640.675575792688,21640.675575792688,21640.675575792688,21640.675575792688,21640.675575792688,22271.201424320436,22271.201424320436,22271.201424320436,22271.201424320436,22271.201424320436,22271.201424320436,263471.26200067875,null,null,"Eletrônico",9.852216748768473E-3,2.222222222222223E-2,{"$f":"AW416*$AV405","v":9.852216748768473E-3},9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,null,null,"Eletrônico",9.852216748768473E-3,2.222222222222223E-2,{"$f":"BN416*$BM405","v":9.852216748768473E-3},9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,null,null,"Eletrônico",{"$f":"CC404","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Funileiro (A e B)",1477.9345759999999,7.38967288,{"$f":"E405","v":0.58062274444444439},613.48199999999997,{"$f":"$C406*G382","v":1477.9345759999999},1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,2347.7372906545884,2347.7372906545884,2347.7372906545884,2347.7372906545884,2347.7372906545884,2347.7372906545884,2431.830573365206,2431.830573365206,2431.830573365206,2431.830573365206,2431.830573365206,2431.830573365206,38977.231254330341,38977.231254330341,38977.231254330341,38977.231254330341,38977.231254330341,38977.231254330341,40084.114266166653,40084.114266166653,40084.114266166653,40084.114266166653,40084.114266166653,40084.114266166653,474368.07312298188,null,null,"Funileiro (A e B)",1.9704433497536946E-2,4.444444444444446E-2,{"$f":"AW416*$AV406","v":1.9704433497536946E-2},1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,null,null,"Funileiro (A e B)",1.9704433497536946E-2,4.444444444444446E-2,{"$f":"BN416*$BM406","v":1.9704433497536946E-2},1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,null,null,"Funileiro (A e B)",{"$f":"CC405","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Chefe de Manutenção",3314.57,16.572850000000003,{"$f":"E406","v":0.58062274444444439},613.48199999999997,{"$f":"$C407*G382","v":3314.57},3314.57,3314.57,3314.57,3314.57,3314.57,3314.57,3314.57,3314.57,3314.57,3314.57,3314.57,5265.2801537034884,5265.2801537034884,5265.2801537034884,5265.2801537034884,5265.2801537034884,5265.2801537034884,5453.8765074260718,5453.8765074260718,5453.8765074260718,5453.8765074260718,5453.8765074260718,5453.8765074260718,19344.892210216407,19344.892210216407,19344.892210216407,19344.892210216407,19344.892210216407,19344.892210216407,19965.494989953775,19965.494989953775,19965.494989953775,19965.494989953775,19965.494989953775,19965.494989953775,235862.323201021,null,null,"Chefe de Manutenção",4.9261083743842365E-3,1.1111111111111115E-2,{"$f":"AW416*$AV407","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Chefe de Manutenção",4.9261083743842365E-3,1.1111111111111115E-2,{"$f":"BN416*$BM407","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Chefe de Manutenção",{"$f":"CC406","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Lavador",811.75399999999991,4.0587699999999991,{"$f":"E407","v":0.58062274444444439},613.48199999999997,{"$f":"$C408*G382","v":811.75399999999991},811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,1289.492219470224,1289.492219470224,1289.492219470224,1289.492219470224,1289.492219470224,1289.492219470224,1335.6803659024074,1335.6803659024074,1335.6803659024074,1335.6803659024074,1335.6803659024074,1335.6803659024074,37572.023012988459,37572.023012988459,37572.023012988459,37572.023012988459,37572.023012988459,37572.023012988459,38483.954495255406,38483.954495255406,38483.954495255406,38483.954495255406,38483.954495255406,38483.954495255406,456335.86504946329,null,null,"Lavador",2.9556650246305417E-2,6.666666666666668E-2,{"$f":"AW416*$AV408","v":2.9556650246305414E-2},2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,null,null,"Lavador",2.9556650246305417E-2,6.666666666666668E-2,{"$f":"BN416*$BM408","v":2.9556650246305414E-2},2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,null,null,"Lavador",{"$f":"CC407","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Lubrificador",1251.5052440000002,6.2575262200000017,{"$f":"E408","v":0.58062274444444439},613.48199999999997,{"$f":"$C409*G382","v":1251.5052440000002},1251.5052440000002,1251.5052440000002,1251.5052440000002,1251.5052440000002,1251.5052440000002,1251.5052440000002,1251.5052440000002,1251.5052440000002,1251.5052440000002,1251.5052440000002,1251.5052440000002,1988.0484417251837,1988.0484417251837,1988.0484417251837,1988.0484417251837,1988.0484417251837,1988.0484417251837,2059.2580784753782,2059.2580784753782,2059.2580784753782,2059.2580784753782,2059.2580784753782,2059.2580784753782,34242.804631968917,34242.804631968917,34242.804631968917,34242.804631968917,34242.804631968917,34242.804631968917,35180.105860523203,35180.105860523203,35180.105860523203,35180.105860523203,35180.105860523203,35180.105860523203,416537.46295495261,null,null,"Lubrificador",1.9704433497536946E-2,4.444444444444446E-2,{"$f":"AW416*$AV409","v":1.9704433497536946E-2},1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,null,null,"Lubrificador",1.9704433497536946E-2,4.444444444444446E-2,{"$f":"BN416*$BM409","v":1.9704433497536946E-2},1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,null,null,"Lubrificador",{"$f":"CC408","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Manobrista",1662.7655320000001,8.3138276600000012,{"$f":"E409","v":0.58062274444444439},613.48199999999997,{"$f":"$C410*G382","v":1662.7655320000001},1662.7655320000001,1662.7655320000001,1662.7655320000001,1662.7655320000001,1662.7655320000001,1662.7655320000001,1662.7655320000001,1662.7655320000001,1662.7655320000001,1662.7655320000001,1662.7655320000001,2641.3460436502542,2641.3460436502542,2641.3460436502542,2641.3460436502542,2641.3460436502542,2641.3460436502542,2735.9560583522493,2735.9560583522493,2735.9560583522493,2735.9560583522493,2735.9560583522493,2735.9560583522493,124955.4674228948,124955.4674228948,124955.4674228948,124955.4674228948,124955.4674228948,124955.4674228948,128587.62201030474,128587.62201030474,128587.62201030474,128587.62201030474,128587.62201030474,128587.62201030474,1521258.5365991974,null,null,"Manobrista",5.7471264367816091E-2,0.12962962962962968,{"$f":"AW416*$AV410","v":5.7471264367816091E-2},5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,null,null,"Manobrista",5.7471264367816091E-2,0.12962962962962968,{"$f":"BN416*$BM410","v":5.7471264367816091E-2},5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,null,null,"Manobrista",{"$f":"CC409","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Mecânico (A, B e C)",1794.943552,8.974717759999999,{"$f":"E410","v":0.58062274444444439},613.48199999999997,{"$f":"$C411*G382","v":1794.943552},1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,2851.3142463015247,2851.3142463015247,2851.3142463015247,2851.3142463015247,2851.3142463015247,2851.3142463015247,2953.4450834976201,2953.4450834976201,2953.4450834976201,2953.4450834976201,2953.4450834976201,2953.4450834976201,95011.65404472161,95011.65404472161,95011.65404472161,95011.65404472161,95011.65404472161,95011.65404472161,97812.286197717985,97812.286197717985,97812.286197717985,97812.286197717985,97812.286197717985,97812.286197717985,1156943.6414546375,null,null,"Mecânico (A, B e C)",4.1050903119868636E-2,9.2592592592592615E-2,{"$f":"AW416*$AV411","v":4.1050903119868636E-2},4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,null,null,"Mecânico (A, B e C)",4.1050903119868636E-2,9.2592592592592615E-2,{"$f":"BN416*$BM411","v":4.1050903119868636E-2},4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,null,null,"Mecânico (A, B e C)",{"$f":"CC410","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Mecânico de Revisão",1794.943552,8.974717759999999,{"$f":"E411","v":0.58062274444444439},613.48199999999997,{"$f":"$C412*G382","v":1794.943552},1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,2851.3142463015247,2851.3142463015247,2851.3142463015247,2851.3142463015247,2851.3142463015247,2851.3142463015247,2953.4450834976201,2953.4450834976201,2953.4450834976201,2953.4450834976201,2953.4450834976201,2953.4450834976201,34204.195456099776,34204.195456099776,34204.195456099776,34204.195456099776,34204.195456099776,34204.195456099776,35212.42303117847,35212.42303117847,35212.42303117847,35212.42303117847,35212.42303117847,35212.42303117847,{"$f":"SUM(AE412:AP412)","v":416499.71092366951},null,null,"Mecânico de Revisão",1.4778325123152709E-2,3.333333333333334E-2,{"$f":"AW416*$AV412","v":1.4778325123152707E-2},1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,null,null,"Mecânico de Revisão",1.4778325123152709E-2,3.333333333333334E-2,{"$f":"BN416*$BM412","v":1.4778325123152707E-2},1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,null,null,"Mecânico de Revisão",{"$f":"CC411","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Mecânico Montador",1794.943552,8.9747177600000008,{"$f":"E412","v":0.58062274444444439},613.48199999999997,{"$f":"$C413*G382","v":1794.943552},1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,2851.3142463015247,2851.3142463015247,2851.3142463015247,2851.3142463015247,2851.3142463015247,2851.3142463015247,2953.4450834976201,2953.4450834976201,2953.4450834976201,2953.4450834976201,2953.4450834976201,2953.4450834976201,22802.796970733187,22802.796970733187,22802.796970733187,22802.796970733187,22802.796970733187,22802.796970733187,23474.948687452317,23474.948687452317,23474.948687452317,23474.948687452317,23474.948687452317,23474.948687452317,277666.47394911305,null,null,"Mecânico Montador",9.852216748768473E-3,2.222222222222223E-2,{"$f":"AW416*$AV413","v":9.852216748768473E-3},9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,null,null,"Mecânico Montador",9.852216748768473E-3,2.222222222222223E-2,{"$f":"BN416*$BM413","v":9.852216748768473E-3},9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,null,null,"Mecânico Montador",{"$f":"CC412","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Moleiro",1313.255756,6.5662787800000002,{"$f":"E413","v":0.58062274444444439},613.48199999999997,{"$f":"$C414*G382","v":1313.255756},1313.255756,1313.255756,1313.255756,1313.255756,1313.255756,1313.255756,1313.255756,1313.255756,1313.255756,1313.255756,1313.255756,2086.1407267922145,2086.1407267922145,2086.1407267922145,2086.1407267922145,2086.1407267922145,2086.1407267922145,2160.8639177602117,2160.8639177602117,2160.8639177602117,2160.8639177602117,2160.8639177602117,2160.8639177602117,35533.950374329055,35533.950374329055,35533.950374329055,35533.950374329055,35533.950374329055,35533.950374329055,36517.498976627023,36517.498976627023,36517.498976627023,36517.498976627023,36517.498976627023,36517.498976627023,432308.69610573642,null,null,"Moleiro",1.9704433497536946E-2,4.444444444444446E-2,{"$f":"AW416*$AV414","v":1.9704433497536946E-2},1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,null,null,"Moleiro",1.9704433497536946E-2,4.444444444444446E-2,{"$f":"BN416*$BM414","v":1.9704433497536946E-2},1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,null,null,"Moleiro",{"$f":"CC413","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Pintor",1477.9345759999999,7.38967288,{"$f":"E414","v":0.58062274444444439},613.48199999999997,{"$f":"$C415*G382","v":1477.9345759999999},1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,2347.7372906545884,2347.7372906545884,2347.7372906545884,2347.7372906545884,2347.7372906545884,2347.7372906545884,2431.830573365206,2431.830573365206,2431.830573365206,2431.830573365206,2431.830573365206,2431.830573365206,38977.231254330341,38977.231254330341,38977.231254330341,38977.231254330341,38977.231254330341,38977.231254330341,40084.114266166653,40084.114266166653,40084.114266166653,40084.114266166653,40084.114266166653,40084.114266166653,474368.07312298188,null,null,"Pintor",1.9704433497536946E-2,4.444444444444446E-2,{"$f":"AW416*$AV415","v":1.9704433497536946E-2},1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,null,null,"Pintor",1.9704433497536946E-2,4.444444444444446E-2,{"$f":"BN416*$BM415","v":1.9704433497536946E-2},1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,null,null,"Pintor",{"$f":"CC414","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Sub-total manutenção",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE396:AE415)","v":824879.10068446374},{"$f":"SUM(AF396:AF415)","v":824879.10068446374},824879.10068446374,824879.10068446374,824879.10068446374,824879.10068446374,847917.49750348891,847917.49750348891,847917.49750348891,847917.49750348891,847917.49750348891,847917.49750348891,{"$f":"SUM(AQ396:AQ415)","v":10036779.589127718},null,null,"Sub-total manutenção",{"$f":"SUM(AU396:AU415)","v":0.44334975369458113},{"$f":"SUM(AV396:AV415)","v":1.0000000000000004},{"$f":"'FU Resumo'!$F174","v":0.44334975369458113},{"$f":"'FU Resumo'!$F175","v":0.44334975369458113},{"$f":"'FU Resumo'!$F176","v":0.44334975369458113},{"$f":"'FU Resumo'!$F177","v":0.44334975369458113},{"$f":"'FU Resumo'!$F178","v":0.44334975369458113},{"$f":"'FU Resumo'!$F179","v":0.44334975369458113},{"$f":"'FU Resumo'!$F180","v":0.44334975369458113},{"$f":"'FU Resumo'!$F181","v":0.44334975369458113},{"$f":"'FU Resumo'!$F182","v":0.44334975369458113},{"$f":"'FU Resumo'!$F183","v":0.44334975369458113},{"$f":"'FU Resumo'!$F184","v":0.44334975369458113},{"$f":"'FU Resumo'!$F185","v":0.44334975369458113},null,null,"Sub-total manutenção",{"$f":"SUM(BL396:BL415)","v":0.44334975369458113},{"$f":"SUM(BM396:BM415)","v":1.0000000000000004},{"$f":"'FU Resumo'!$L174","v":0.44334975369458113},{"$f":"'FU Resumo'!$L175","v":0.44334975369458113},{"$f":"'FU Resumo'!$L176","v":0.44334975369458113},{"$f":"'FU Resumo'!$L177","v":0.44334975369458113},{"$f":"'FU Resumo'!$L178","v":0.44334975369458113},{"$f":"'FU Resumo'!$L179","v":0.44334975369458113},{"$f":"'FU Resumo'!$L180","v":0.44334975369458113},{"$f":"'FU Resumo'!$L181","v":0.44334975369458113},{"$f":"'FU Resumo'!$L182","v":0.44334975369458113},{"$f":"'FU Resumo'!$L183","v":0.44334975369458113},{"$f":"'FU Resumo'!$L184","v":0.44334975369458113},{"$f":"'FU Resumo'!$L185","v":0.44334975369458113},null,null,"Sub-total manutenção",{"$f":"CC415","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Pessoal de Operação",{"$f":"AE382+AE395+AE416","v":8669724.9317137804},{"$f":"AF382+AF395+AF416","v":8669724.9317137804},8669724.9317137804,8669724.9317137804,8669724.9317137804,8669724.9317137804,8908948.8197274413,8908948.8197274413,8908948.8197274413,8908948.8197274413,8908948.8197274413,{"$f":"AP382+AP395+AP416","v":8908948.8197274413},{"$f":"AQ382+AQ395+AQ416","v":105472042.50864732}]
[]
["Administração - Composição do Custo Unitário Por Função",null,null,null,null,{"$f":"F384","v":"ANO 15"},"SALÁRIO BASE COM QUINQUÊNIO",null,null,null,null,null,null,null,null,null,null,null,"SALÁRIO COM QUINQUÊNIO + H.EXTRA e AD.NOTURNO + ENCARGOS SOCIAIS",null,null,null,null,null,null,null,null,null,null,null,"Administração - Composição de Custo Total Mensal",null,null,null,null,null,null,null,null,null,null,null,"R$"]
["Funções","Cargo","Salário","Hs Extras","Enc.",{"$f":"F385","v":"Benefícios"},{"$f":"G385","v":"2027-07-01"},{"$f":"DATE(YEAR(G420),MONTH(G420)+1,DAY(G420))","v":"2027-08-01"},{"$f":"DATE(YEAR(H420),MONTH(H420)+1,DAY(H420))","v":"2027-09-01"},{"$f":"DATE(YEAR(I420),MONTH(I420)+1,DAY(I420))","v":"2027-10-01"},{"$f":"DATE(YEAR(J420),MONTH(J420)+1,DAY(J420))","v":"2027-11-01"},{"$f":"DATE(YEAR(K420),MONTH(K420)+1,DAY(K420))","v":"2027-12-01"},{"$f":"DATE(YEAR(L420),MONTH(L420)+1,DAY(L420))","v":"2028-01-01"},{"$f":"DATE(YEAR(M420),MONTH(M420)+1,DAY(M420))","v":"2028-02-01"},{"$f":"DATE(YEAR(N420),MONTH(N420)+1,DAY(N420))","v":"2028-03-01"},{"$f":"DATE(YEAR(O420),MONTH(O420)+1,DAY(O420))","v":"2028-04-01"},{"$f":"DATE(YEAR(P420),MONTH(P420)+1,DAY(P420))","v":"2028-05-01"},{"$f":"DATE(YEAR(Q420),MONTH(Q420)+1,DAY(Q420))","v":"2028-06-01"},{"$f":"G420","v":"2027-07-01"},{"$f":"DATE(YEAR(S420),MONTH(S420)+1,DAY(S420))","v":"2027-08-01"},{"$f":"DATE(YEAR(T420),MONTH(T420)+1,DAY(T420))","v":"2027-09-01"},{"$f":"DATE(YEAR(U420),MONTH(U420)+1,DAY(U420))","v":"2027-10-01"},{"$f":"DATE(YEAR(V420),MONTH(V420)+1,DAY(V420))","v":"2027-11-01"},{"$f":"DATE(YEAR(W420),MONTH(W420)+1,DAY(W420))","v":"2027-12-01"},{"$f":"DATE(YEAR(X420),MONTH(X420)+1,DAY(X420))","v":"2028-01-01"},{"$f":"DATE(YEAR(Y420),MONTH(Y420)+1,DAY(Y420))","v":"2028-02-01"},{"$f":"DATE(YEAR(Z420),MONTH(Z420)+1,DAY(Z420))","v":"2028-03-01"},{"$f":"DATE(YEAR(AA420),MONTH(AA420)+1,DAY(AA420))","v":"2028-04-01"},{"$f":"DATE(YEAR(AB420),MONTH(AB420)+1,DAY(AB420))","v":"2028-05-01"},{"$f":"DATE(YEAR(AC420),MONTH(AC420)+1,DAY(AC420))","v":"2028-06-01"},{"$f":"AE363","v":"2027-07-01"},{"$f":"DATE(YEAR(AE420),MONTH(AE420)+1,DAY(AE420))","v":"2027-08-01"},{"$f":"DATE(YEAR(AF420),MONTH(AF420)+1,DAY(AF420))","v":"2027-09-01"},{"$f":"DATE(YEAR(AG420),MONTH(AG420)+1,DAY(AG420))","v":"2027-10-01"},{"$f":"DATE(YEAR(AH420),MONTH(AH420)+1,DAY(AH420))","v":"2027-11-01"},{"$f":"DATE(YEAR(AI420),MONTH(AI420)+1,DAY(AI420))","v":"2027-12-01"},{"$f":"DATE(YEAR(AJ420),MONTH(AJ420)+1,DAY(AJ420))","v":"2028-01-01"},{"$f":"DATE(YEAR(AK420),MONTH(AK420)+1,DAY(AK420))","v":"2028-02-01"},{"$f":"DATE(YEAR(AL420),MONTH(AL420)+1,DAY(AL420))","v":"2028-03-01"},{"$f":"DATE(YEAR(AM420),MONTH(AM420)+1,DAY(AM420))","v":"2028-04-01"},{"$f":"DATE(YEAR(AN420),MONTH(AN420)+1,DAY(AN420))","v":"2028-05-01"},{"$f":"DATE(YEAR(AO420),MONTH(AO420)+1,DAY(AO420))","v":"2028-06-01"},"Total",null,"Fator Utilização Mensal",null,null,null,"FU FOLHA DE PAGAMENTO",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BJ385","v":"ANO 15"},"FU Benefícios",null,null,"FU FÍSICO PARA CÁLCULOS DOS BENEFÍCIOS",null,null,null,null,null,null,null,null,null,null,null,null,"Frota Mensal",null,{"$f":"CC385","v":"ANO 15"}]
[null,null,"base","e Adic.","Soc.",{"$f":"F386","v":"R$ por"},"R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","Durante o",null,"Funções","Cargo","FU",null,{"$f":"AE420","v":"2027-07-01"},"2027-08-01","2027-09-01","2027-10-01","2027-11-01","2027-12-01","2028-01-01","2028-02-01","2028-03-01","2028-04-01","2028-05-01","2028-06-01",null,"Funções","Cargo","FU",null,{"$f":"AW421","v":"2027-07-01"},"2027-08-01","2027-09-01","2027-10-01","2027-11-01","2027-12-01","2028-01-01","2028-02-01","2028-03-01","2028-04-01","2028-05-01","2028-06-01",null,"Funções","Cargo",{"$f":"AW421","v":"2027-07-01"},"2027-08-01","2027-09-01","2027-10-01","2027-11-01","2027-12-01","2028-01-01","2028-02-01","2028-03-01","2028-04-01","2028-05-01","2028-06-01"]
[null,null,"(R$/mês)","Not.","%",{"$f":"F387","v":"mês"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AQ387","v":"ANO 15"},null,null,null,"Licitação",null,"FU","FU","FU","FU","FU","FU","FU","FU","FU","FU","FU","FU",null,null,null,"Licitação",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota"]
["Administração","Gerente Adm. Financeiro",{"$f":"C333","v":4078.17},0,{"$f":"E415","v":0.58062274444444439},{"$f":"F415","v":613.48199999999997},{"$f":"$C423*G382","v":4078.17},4078.17,4078.17,4078.17,4078.17,4078.17,4078.17,4078.17,4078.17,4078.17,4078.17,4078.17,{"$f":"((G423+$D423)*($E423/100*100+1))","v":6446.0482577109997},{"$f":"((H423+$D423)*($E423/100*100+1))","v":6446.0482577109997},{"$f":"((I423+$D423)*($E423/100*100+1))","v":6446.0482577109997},{"$f":"((J423+$D423)*($E423/100*100+1))","v":6446.0482577109997},{"$f":"((K423+$D423)*($E423/100*100+1))","v":6446.0482577109997},{"$f":"((L423+$D423)*($E423/100*100+1))","v":6446.0482577109997},{"$f":"((M423+$D423)*($E$373/100*100+1))","v":6676.9383835609997},{"$f":"((N423+$D423)*($E$373/100*100+1))","v":6676.9383835609997},{"$f":"((O423+$D423)*($E$373/100*100+1))","v":6676.9383835609997},{"$f":"((P423+$D423)*($E$373/100*100+1))","v":6676.9383835609997},{"$f":"((Q423+$D423)*($E$373/100*100+1))","v":6676.9383835609997},{"$f":"((R423+$D423)*($E$373/100*100+1))","v":6676.9383835609997},{"$f":"(S423*AW423*CC423)+($F423*BN423*CC423)","v":7743.458476438338},{"$f":"(T423*AX423*CD423)+($F423*BO423*CD423)","v":7743.458476438338},{"$f":"(U423*AY423*CE423)+($F423*BP423*CE423)","v":7743.458476438338},{"$f":"(V423*AZ423*CF423)+($F423*BQ423*CF423)","v":7743.458476438338},{"$f":"(W423*BA423*CG423)+($F423*BR423*CG423)","v":7743.458476438338},{"$f":"(X423*BB423*CH423)+($F423*BS423*CH423)","v":7743.458476438338},{"$f":"(Y423*BC423*CI423)+($F423*BT423*CI423)","v":7996.7172680110798},{"$f":"(Z423*BD423*CJ423)+($F423*BU423*CJ423)","v":7996.7172680110798},{"$f":"(AA423*BE423*CK423)+($F423*BV423*CK423)","v":7996.7172680110798},{"$f":"(AB423*BF423*CL423)+($F423*BW423*CL423)","v":7996.7172680110798},{"$f":"(AC423*BG423*CM423)+($F423*BX423*CM423)","v":7996.7172680110798},{"$f":"(AD423*BH423*CN423)+($F423*BY423*CN423)","v":7996.7172680110798},{"$f":"SUM(AE423:AP423)","v":94441.054466696514},null,"Administração",{"$f":"B423","v":"Gerente Adm. Financeiro"},{"$f":"AU333","v":1.6420361247947454E-3},{"$f":"AU423/$AU$88","v":2.7027027027027035E-2},{"$f":"AW448*$AV423","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,"Administração",{"$f":"AT423","v":"Gerente Adm. Financeiro"},{"$f":"AU423","v":1.6420361247947454E-3},{"$f":"BL423/$BL$88","v":2.7027027027027035E-2},{"$f":"BN448*$BM423","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,"Administração",{"$f":"AT423","v":"Gerente Adm. Financeiro"},{"$f":"CC416","v":668},{"$f":"CD416","v":668},{"$f":"CE416","v":668},{"$f":"CF416","v":668},668,668,668,668,668,668,668,{"$f":"CN416","v":668}]
[null,"Gerente de Operação",4078.17,0,{"$f":"E423","v":0.58062274444444439},613.48199999999997,{"$f":"$C424*G382","v":4078.17},4078.17,4078.17,4078.17,4078.17,4078.17,4078.17,4078.17,4078.17,4078.17,4078.17,4078.17,6446.0482577109997,6446.0482577109997,6446.0482577109997,6446.0482577109997,6446.0482577109997,6446.0482577109997,{"$f":"((M424+$D424)*($E$373/100*100+1))","v":6676.9383835609997},{"$f":"((N424+$D424)*($E$373/100*100+1))","v":6676.9383835609997},{"$f":"((O424+$D424)*($E$373/100*100+1))","v":6676.9383835609997},{"$f":"((P424+$D424)*($E$373/100*100+1))","v":6676.9383835609997},{"$f":"((Q424+$D424)*($E$373/100*100+1))","v":6676.9383835609997},{"$f":"((R424+$D424)*($E$373/100*100+1))","v":6676.9383835609997},7743.458476438338,7743.458476438338,7743.458476438338,7743.458476438338,7743.458476438338,7743.458476438338,7996.7172680110798,7996.7172680110798,7996.7172680110798,7996.7172680110798,7996.7172680110798,7996.7172680110798,94441.054466696514,null,null,"Gerente de Operação",1.6420361247947454E-3,{"$f":"AU424/$AU$88","v":2.7027027027027035E-2},{"$f":"AW448*$AV424","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Gerente de Operação",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"BN448*$BM424","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Gerente de Operação",{"$f":"CC423","v":668},{"$f":"CD423","v":668},{"$f":"CE423","v":668},{"$f":"CF423","v":668},668,668,668,668,668,668,668,668]
[null,"Controle de Manutenção",2578.17,0,{"$f":"E424","v":0.58062274444444439},613.48199999999997,{"$f":"$C425*G382","v":2578.17},2578.17,2578.17,2578.17,2578.17,2578.17,2578.17,2578.17,2578.17,2578.17,2578.17,2578.17,4075.1141410443329,4075.1141410443329,4075.1141410443329,4075.1141410443329,4075.1141410443329,4075.1141410443329,4221.0801002276667,4221.0801002276667,4221.0801002276667,4221.0801002276667,4221.0801002276667,4221.0801002276667,5142.8279510962466,5142.8279510962466,5142.8279510962466,5142.8279510962466,5142.8279510962466,5142.8279510962466,5302.9351115797717,5302.9351115797717,5302.9351115797717,5302.9351115797717,5302.9351115797717,5302.9351115797717,{"$f":"SUM(AE425:AP425)","v":62674.578376056095},null,null,"Controle de Manutenção",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"AW448*$AV425","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Controle de Manutenção",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"BN448*$BM425","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Controle de Manutenção",{"$f":"CC424","v":668},{"$f":"CD424","v":668},{"$f":"CE424","v":668},668,668,668,668,668,668,668,668,668]
[null,"Auxiliar de Contabilidade",978.17,0,{"$f":"E425","v":0.58062274444444439},613.48199999999997,{"$f":"$C426*G382","v":978.17},978.17,978.17,978.17,978.17,978.17,978.17,978.17,978.17,978.17,978.17,978.17,1546.1177499332221,1546.1177499332221,1546.1177499332221,1546.1177499332221,1546.1177499332221,1546.1177499332221,1601.4979313387776,1601.4979313387776,1601.4979313387776,1601.4979313387776,1601.4979313387776,1601.4979313387776,2368.822057398017,2368.822057398017,2368.822057398017,2368.822057398017,2368.822057398017,2368.822057398017,2429.567478053043,2429.567478053043,2429.567478053043,2429.567478053043,2429.567478053043,2429.567478053043,28790.337212706359,null,null,"Auxiliar de Contabilidade",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"AW448*$AV426","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Auxiliar de Contabilidade",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"BN448*$BM426","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Auxiliar de Contabilidade",{"$f":"CC425","v":668},{"$f":"CD425","v":668},{"$f":"CE425","v":668},668,668,668,668,668,668,668,668,668]
[null,"Assist. Adm./Financeiro",878.17,0,{"$f":"E426","v":0.58062274444444439},613.48199999999997,{"$f":"$C427*G382","v":878.17},878.17,878.17,878.17,878.17,878.17,878.17,878.17,878.17,878.17,878.17,878.17,1388.0554754887776,1388.0554754887776,1388.0554754887776,1388.0554754887776,1388.0554754887776,1388.0554754887776,1437.7740457832222,1437.7740457832222,1437.7740457832222,1437.7740457832222,1437.7740457832222,1437.7740457832222,6586.3400671256322,6586.3400671256322,6586.3400671256322,6586.3400671256322,6586.3400671256322,6586.3400671256322,6749.946002872869,6749.946002872869,6749.946002872869,6749.946002872869,6749.946002872869,6749.946002872869,80017.716419991004,null,null,"Assist. Adm./Financeiro",4.9261083743842365E-3,8.1081081081081113E-2,{"$f":"AW448*$AV427","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Assist. Adm./Financeiro",4.9261083743842365E-3,8.1081081081081113E-2,{"$f":"BN448*$BM427","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Assist. Adm./Financeiro",{"$f":"CC426","v":668},668,{"$f":"CE426","v":668},{"$f":"CF426","v":668},668,668,668,668,668,668,668,668]
[null,"Contador",2278.17,0,{"$f":"E427","v":0.58062274444444439},613.48199999999997,{"$f":"$C428*G382","v":2278.17},2278.17,2278.17,2278.17,2278.17,2278.17,2278.17,2278.17,2278.17,2278.17,2278.17,2278.17,3600.9273177109999,3600.9273177109999,3600.9273177109999,3600.9273177109999,3600.9273177109999,3600.9273177109999,3729.9084435609998,3729.9084435609998,3729.9084435609998,3729.9084435609998,3729.9084435609998,3729.9084435609998,4622.7018460278287,4622.7018460278287,4622.7018460278287,4622.7018460278287,4622.7018460278287,4622.7018460278287,4764.1786802935094,4764.1786802935094,4764.1786802935094,4764.1786802935094,4764.1786802935094,4764.1786802935094,56321.283157928025,null,null,"Contador",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"AW448*$AV428","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Contador",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"BN448*$BM428","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Contador",{"$f":"CC427","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Auxiliar Adm./Financ.",798.17,0,{"$f":"E428","v":0.58062274444444439},613.48199999999997,{"$f":"$C429*G382","v":798.17},798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,1261.6056559332221,1261.6056559332221,1261.6056559332221,1261.6056559332221,1261.6056559332221,1261.6056559332221,1306.7949373387776,1306.7949373387776,1306.7949373387776,1306.7949373387776,1306.7949373387776,1306.7949373387776,6170.2391830708984,6170.2391830708984,6170.2391830708984,6170.2391830708984,6170.2391830708984,6170.2391830708984,6318.9408578438597,6318.9408578438597,6318.9408578438597,6318.9408578438597,6318.9408578438597,6318.9408578438597,74935.080245488542,null,null,"Auxiliar Adm./Financ.",4.9261083743842365E-3,8.1081081081081113E-2,{"$f":"AW448*$AV429","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Auxiliar Adm./Financ.",4.9261083743842365E-3,8.1081081081081113E-2,{"$f":"BN448*$BM429","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Auxiliar Adm./Financ.",{"$f":"CC428","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Secretária Executiva",1578.17,0,{"$f":"E429","v":0.58062274444444439},613.48199999999997,{"$f":"$C430*G382","v":1578.17},1578.17,1578.17,1578.17,1578.17,1578.17,1578.17,1578.17,1578.17,1578.17,1578.17,1578.17,2494.491396599889,2494.491396599889,2494.491396599889,2494.491396599889,2494.491396599889,2494.491396599889,2583.8412446721113,2583.8412446721113,2583.8412446721113,2583.8412446721113,2583.8412446721113,2583.8412446721113,3409.0742675348533,3409.0742675348533,3409.0742675348533,3409.0742675348533,3409.0742675348533,3409.0742675348533,3507.0803406255673,3507.0803406255673,3507.0803406255673,3507.0803406255673,3507.0803406255673,3507.0803406255673,41496.927648962512,null,null,"Secretária Executiva",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"AW448*$AV430","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Secretária Executiva",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"BN448*$BM430","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Secretária Executiva",{"$f":"CC429","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Telefonista",798.17,0,{"$f":"E430","v":0.58062274444444439},613.48199999999997,{"$f":"$C431*G382","v":798.17},798.17,798.17,798.17,798.17,{"$f":"$C431*L382","v":798.17},798.17,798.17,798.17,798.17,798.17,798.17,1261.6056559332221,1261.6056559332221,1261.6056559332221,1261.6056559332221,1261.6056559332221,1261.6056559332221,1306.7949373387776,1306.7949373387776,1306.7949373387776,1306.7949373387776,1306.7949373387776,1306.7949373387776,4113.4927887139329,4113.4927887139329,4113.4927887139329,4113.4927887139329,4113.4927887139329,4113.4927887139329,4212.6272385625725,4212.6272385625725,4212.6272385625725,4212.6272385625725,4212.6272385625725,4212.6272385625725,49956.720163659025,null,null,"Telefonista",3.2840722495894909E-3,5.4054054054054071E-2,{"$f":"AW448*$AV431","v":3.2840722495894909E-3},3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,null,null,"Telefonista",3.2840722495894909E-3,5.4054054054054071E-2,{"$f":"BN448*$BM431","v":3.2840722495894909E-3},3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,null,null,"Telefonista",{"$f":"CC430","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Aux de serviços gerais",798.17,0,{"$f":"E431","v":0.58062274444444439},613.48199999999997,{"$f":"$C432*G382","v":798.17},798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,1261.6056559332221,1261.6056559332221,1261.6056559332221,1261.6056559332221,1261.6056559332221,1261.6056559332221,1306.7949373387776,1306.7949373387776,1306.7949373387776,1306.7949373387776,1306.7949373387776,1306.7949373387776,4113.4927887139329,4113.4927887139329,4113.4927887139329,4113.4927887139329,4113.4927887139329,4113.4927887139329,4212.6272385625725,4212.6272385625725,4212.6272385625725,4212.6272385625725,4212.6272385625725,4212.6272385625725,49956.720163659025,null,null,"Aux de serviços gerais",3.2840722495894909E-3,{"$f":"AU432/$AU$88","v":5.4054054054054071E-2},{"$f":"AW448*$AV432","v":3.2840722495894909E-3},3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,null,null,"Aux de serviços gerais",3.2840722495894909E-3,5.4054054054054071E-2,{"$f":"BN448*$BM432","v":3.2840722495894909E-3},3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,null,null,"Aux de serviços gerais",{"$f":"CC431","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Enc.Depto.Pessoal",3278.17,0,{"$f":"E432","v":0.58062274444444439},613.48199999999997,{"$f":"$C433*G382","v":3278.17},3278.17,3278.17,3278.17,3278.17,3278.17,3278.17,3278.17,3278.17,3278.17,3278.17,3278.17,5181.5500621554438,5181.5500621554438,5181.5500621554438,5181.5500621554438,5181.5500621554438,5181.5500621554438,5367.1472991165556,5367.1472991165556,5367.1472991165556,5367.1472991165556,5367.1472991165556,5367.1472991165556,6356.4555295892224,6356.4555295892224,6356.4555295892224,6356.4555295892224,6356.4555295892224,6356.4555295892224,6560.0334512477166,6560.0334512477166,6560.0334512477166,6560.0334512477166,6560.0334512477166,6560.0334512477166,77498.933885021615,null,null,"Enc.Depto.Pessoal",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"AW448*$AV433","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Enc.Depto.Pessoal",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"BN448*$BM433","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Enc.Depto.Pessoal",{"$f":"CC432","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Auxiliar Administrativo",848.17,0,{"$f":"E433","v":0.58062274444444439},613.48199999999997,{"$f":"$C434*G382","v":848.17},848.17,848.17,848.17,848.17,848.17,848.17,848.17,848.17,848.17,848.17,848.17,1340.6367931554441,1340.6367931554441,1340.6367931554441,1340.6367931554441,1340.6367931554441,1340.6367931554441,1388.6568801165554,1388.6568801165554,1388.6568801165554,1388.6568801165554,1388.6568801165554,1388.6568801165554,4286.8681570700719,4286.8681570700719,4286.8681570700719,4286.8681570700719,4286.8681570700719,4286.8681570700719,4392.2127156579936,4392.2127156579936,4392.2127156579936,4392.2127156579936,4392.2127156579936,4392.2127156579936,52074.485236368404,null,null,"Auxiliar Administrativo",3.2840722495894909E-3,5.4054054054054071E-2,{"$f":"AW448*$AV434","v":3.2840722495894909E-3},3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,null,null,"Auxiliar Administrativo",3.2840722495894909E-3,5.4054054054054071E-2,{"$f":"BN448*$BM434","v":3.2840722495894909E-3},3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,null,null,"Auxiliar Administrativo",{"$f":"CC433","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Psicólogo",3078.17,0,{"$f":"E434","v":0.58062274444444439},613.48199999999997,{"$f":"$C435*G382","v":3078.17},3078.17,3078.17,3078.17,3078.17,3078.17,3078.17,3078.17,3078.17,3078.17,3078.17,3078.17,4865.4255132665548,4865.4255132665548,4865.4255132665548,4865.4255132665548,4865.4255132665548,4865.4255132665548,5039.6995280054443,5039.6995280054443,5039.6995280054443,5039.6995280054443,5039.6995280054443,5039.6995280054443,6009.7047928769434,6009.7047928769434,6009.7047928769434,6009.7047928769434,6009.7047928769434,6009.7047928769434,6200.8624970568744,6200.8624970568744,6200.8624970568744,6200.8624970568744,6200.8624970568744,6200.8624970568744,73263.403739602931,null,null,"Psicólogo",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"AW448*$AV435","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Psicólogo",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"BN448*$BM435","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Psicólogo",{"$f":"CC434","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Auxiliar Administrativo",778.17,0,{"$f":"E435","v":0.58062274444444439},613.48199999999997,{"$f":"$C436*G382","v":778.17},778.17,778.17,778.17,778.17,778.17,778.17,778.17,778.17,778.17,778.17,778.17,1229.9932010443331,1229.9932010443331,1229.9932010443331,1229.9932010443331,1229.9932010443331,1229.9932010443331,1274.0501602276665,1274.0501602276665,1274.0501602276665,1274.0501602276665,1274.0501602276665,1274.0501602276665,2022.0713206857381,2022.0713206857381,2022.0713206857381,2022.0713206857381,2022.0713206857381,2022.0713206857381,2070.3965238622022,2070.3965238622022,2070.3965238622022,2070.3965238622022,2070.3965238622022,2070.3965238622022,{"$f":"SUM(AE436:AP436)","v":24554.807067287649},null,null,"Auxiliar Administrativo",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"AW448*$AV436","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Auxiliar Administrativo",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"BN448*$BM436","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Auxiliar Administrativo",{"$f":"CC435","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Assist.Recrut./Seleção",1078.17,0,{"$f":"E436","v":0.58062274444444439},613.48199999999997,{"$f":"$C437*G382","v":1078.17},1078.17,1078.17,1078.17,1078.17,1078.17,1078.17,1078.17,1078.17,1078.17,1078.17,1078.17,1704.1800243776665,1704.1800243776665,1704.1800243776665,1704.1800243776665,1704.1800243776665,1704.1800243776665,1765.2218168943334,1765.2218168943334,1765.2218168943334,1765.2218168943334,1765.2218168943334,1765.2218168943334,2542.1974257541565,2542.1974257541565,2542.1974257541565,2542.1974257541565,2542.1974257541565,2542.1974257541565,2609.1529551484646,2609.1529551484646,2609.1529551484646,2609.1529551484646,2609.1529551484646,2609.1529551484646,30908.102285415724,null,null,"Assist.Recrut./Seleção",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"AW448*$AV437","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Assist.Recrut./Seleção",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"BN448*$BM437","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Assist.Recrut./Seleção",{"$f":"CC436","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Assist.Treinam./Capac.",1078.17,0,{"$f":"E437","v":0.58062274444444439},613.48199999999997,{"$f":"$C438*G382","v":1078.17},1078.17,1078.17,1078.17,1078.17,1078.17,1078.17,1078.17,1078.17,1078.17,1078.17,1078.17,1704.1800243776665,1704.1800243776665,1704.1800243776665,1704.1800243776665,1704.1800243776665,1704.1800243776665,1765.2218168943334,1765.2218168943334,1765.2218168943334,1765.2218168943334,1765.2218168943334,1765.2218168943334,2542.1974257541565,2542.1974257541565,2542.1974257541565,2542.1974257541565,2542.1974257541565,2542.1974257541565,2609.1529551484646,2609.1529551484646,2609.1529551484646,2609.1529551484646,2609.1529551484646,2609.1529551484646,30908.102285415724,null,null,"Assist.Treinam./Capac.",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"AW448*$AV438","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Assist.Treinam./Capac.",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"BN448*$BM438","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Assist.Treinam./Capac.",{"$f":"CC437","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Assessor Jurídico",1578.17,0,{"$f":"E438","v":0.58062274444444439},613.48199999999997,{"$f":"$C439*G382","v":1578.17},1578.17,1578.17,1578.17,1578.17,1578.17,1578.17,1578.17,1578.17,1578.17,1578.17,1578.17,2494.491396599889,2494.491396599889,2494.491396599889,2494.491396599889,2494.491396599889,2494.491396599889,2583.8412446721113,2583.8412446721113,2583.8412446721113,2583.8412446721113,2583.8412446721113,2583.8412446721113,3409.0742675348533,3409.0742675348533,3409.0742675348533,3409.0742675348533,3409.0742675348533,3409.0742675348533,3507.0803406255673,3507.0803406255673,3507.0803406255673,3507.0803406255673,3507.0803406255673,3507.0803406255673,41496.927648962512,null,null,"Assessor Jurídico",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"AW448*$AV439","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Assessor Jurídico",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"BN448*$BM439","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Assessor Jurídico",{"$f":"CC438","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Auxiliar de Compras",778.17,0,{"$f":"E439","v":0.58062274444444439},613.48199999999997,{"$f":"$C440*G382","v":778.17},778.17,778.17,778.17,778.17,778.17,778.17,778.17,778.17,778.17,778.17,778.17,1229.9932010443331,1229.9932010443331,1229.9932010443331,1229.9932010443331,1229.9932010443331,1229.9932010443331,1274.0501602276665,1274.0501602276665,1274.0501602276665,1274.0501602276665,1274.0501602276665,1274.0501602276665,2022.0713206857381,2022.0713206857381,2022.0713206857381,2022.0713206857381,2022.0713206857381,2022.0713206857381,2070.3965238622022,2070.3965238622022,2070.3965238622022,2070.3965238622022,2070.3965238622022,2070.3965238622022,24554.807067287649,null,null,"Auxiliar de Compras",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"AW448*$AV440","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Auxiliar de Compras",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"BN448*$BM440","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Auxiliar de Compras",{"$f":"CC439","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Médico do Trabalho",2778.17,0,{"$f":"E440","v":0.58062274444444439},613.48199999999997,{"$f":"$C441*G382","v":2778.17},2778.17,2778.17,2778.17,2778.17,2778.17,2778.17,2778.17,2778.17,2778.17,2778.17,2778.17,4391.2386899332223,4391.2386899332223,4391.2386899332223,4391.2386899332223,4391.2386899332223,4391.2386899332223,4548.5278713387779,4548.5278713387779,4548.5278713387779,4548.5278713387779,4548.5278713387779,4548.5278713387779,5489.5786878085264,5489.5786878085264,5489.5786878085264,5489.5786878085264,5489.5786878085264,5489.5786878085264,5662.1060657706139,5662.1060657706139,5662.1060657706139,5662.1060657706139,5662.1060657706139,5662.1060657706139,66910.108521474831,null,null,"Médico do Trabalho",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"AW448*$AV441","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Médico do Trabalho",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"BN448*$BM441","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Médico do Trabalho",{"$f":"CC440","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Eng. Seg. Trabalho",2778.17,0,{"$f":"E441","v":0.58062274444444439},613.48199999999997,{"$f":"$C442*G382","v":2778.17},2778.17,2778.17,2778.17,2778.17,2778.17,2778.17,2778.17,2778.17,2778.17,2778.17,2778.17,4391.2386899332223,4391.2386899332223,4391.2386899332223,4391.2386899332223,4391.2386899332223,4391.2386899332223,4548.5278713387779,4548.5278713387779,4548.5278713387779,4548.5278713387779,4548.5278713387779,4548.5278713387779,5489.5786878085264,5489.5786878085264,5489.5786878085264,5489.5786878085264,5489.5786878085264,5489.5786878085264,5662.1060657706139,5662.1060657706139,5662.1060657706139,5662.1060657706139,5662.1060657706139,5662.1060657706139,66910.108521474831,null,null,"Eng. Seg. Trabalho",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"AW448*$AV442","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Eng. Seg. Trabalho",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"BN448*$BM442","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Eng. Seg. Trabalho",{"$f":"CC441","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Téc. Seg. do Trabalho",2058.17,0,{"$f":"E442","v":0.58062274444444439},613.48199999999997,{"$f":"$C443*G382","v":2058.17},2058.17,2058.17,2058.17,2058.17,2058.17,2058.17,2058.17,2058.17,2058.17,2058.17,2058.17,3253.1903139332221,3253.1903139332221,3253.1903139332221,3253.1903139332221,3253.1903139332221,3253.1903139332221,3369.715895338778,3369.715895338778,3369.715895338778,3369.715895338778,3369.715895338778,3369.715895338778,4241.2760356443223,4241.2760356443223,4241.2760356443223,4241.2760356443223,4241.2760356443223,4241.2760356443223,4369.0906306835859,4369.0906306835859,4369.0906306835859,4369.0906306835859,4369.0906306835859,4369.0906306835859,51662.199997967429,null,null,"Téc. Seg. do Trabalho",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"AW448*$AV443","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Téc. Seg. do Trabalho",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"BN448*$BM443","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Téc. Seg. do Trabalho",{"$f":"CC442","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Auxiliar de CPD",1278.17,0,{"$f":"E443","v":0.58062274444444439},613.48199999999997,{"$f":"$C444*G382","v":1278.17},1278.17,1278.17,1278.17,1278.17,1278.17,1278.17,1278.17,1278.17,1278.17,1278.17,1278.17,2020.3045732665555,2020.3045732665555,2020.3045732665555,2020.3045732665555,2020.3045732665555,2020.3045732665555,2092.6695880054444,2092.6695880054444,2092.6695880054444,2092.6695880054444,2092.6695880054444,2092.6695880054444,2888.948162466435,2888.948162466435,2888.948162466435,2888.948162466435,2888.948162466435,2888.948162466435,2968.3239093393049,2968.3239093393049,2968.3239093393049,2968.3239093393049,2968.3239093393049,2968.3239093393049,35143.632430834441,null,null,"Auxiliar de CPD",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"AW448*$AV444","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Auxiliar de CPD",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"BN448*$BM444","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Auxiliar de CPD",{"$f":"CC443","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Técnico em Informática",878.17,0,{"$f":"E444","v":0.58062274444444439},613.48199999999997,{"$f":"$C445*G382","v":878.17},878.17,878.17,878.17,878.17,878.17,878.17,878.17,878.17,878.17,878.17,878.17,1388.0554754887776,1388.0554754887776,1388.0554754887776,1388.0554754887776,1388.0554754887776,1388.0554754887776,1437.7740457832222,1437.7740457832222,1437.7740457832222,1437.7740457832222,1437.7740457832222,1437.7740457832222,2195.4466890418771,2195.4466890418771,2195.4466890418771,2195.4466890418771,2195.4466890418771,2195.4466890418771,2249.9820009576229,2249.9820009576229,2249.9820009576229,2249.9820009576229,2249.9820009576229,2249.9820009576229,26672.572139996995,null,null,"Técnico em Informática",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"AW448*$AV445","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Técnico em Informática",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"BN448*$BM445","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Técnico em Informática",{"$f":"CC444","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Aux.Monitoramento",808.17,0,{"$f":"E445","v":0.58062274444444439},613.48199999999997,{"$f":"$C446*G382","v":808.17},808.17,808.17,808.17,808.17,808.17,808.17,808.17,808.17,808.17,808.17,808.17,1277.4118833776665,1277.4118833776665,1277.4118833776665,1277.4118833776665,1277.4118833776665,1277.4118833776665,1323.1673258943333,1323.1673258943333,1323.1673258943333,1323.1673258943333,1323.1673258943333,1323.1673258943333,8296.3357247703207,8296.3357247703207,8296.3357247703207,8296.3357247703207,8296.3357247703207,8296.3357247703207,8497.0886679633149,8497.0886679633149,8497.0886679633149,8497.0886679633149,8497.0886679633149,8497.0886679633149,{"$f":"SUM(AE446:AP446)","v":100760.5463564018},null,null,"Aux.Monitoramento",6.5681444991789817E-3,0.10810810810810814,{"$f":"AW448*$AV446","v":6.5681444991789817E-3},6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,null,null,"Aux.Monitoramento",6.5681444991789817E-3,0.10810810810810814,{"$f":"BN448*$BM446","v":6.5681444991789817E-3},6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,null,null,"Aux.Monitoramento",{"$f":"CC445","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Porteiro",878.17,0,{"$f":"E446","v":0.58062274444444439},613.48199999999997,{"$f":"$C447*G382","v":878.17},878.17,878.17,878.17,878.17,878.17,878.17,878.17,878.17,878.17,878.17,878.17,1388.0554754887776,1388.0554754887776,1388.0554754887776,1388.0554754887776,1388.0554754887776,1388.0554754887776,1437.7740457832222,1437.7740457832222,1437.7740457832222,1437.7740457832222,1437.7740457832222,1437.7740457832222,6586.3400671256322,6586.3400671256322,6586.3400671256322,6586.3400671256322,6586.3400671256322,6586.3400671256322,6749.946002872869,6749.946002872869,6749.946002872869,6749.946002872869,6749.946002872869,6749.946002872869,{"$f":"SUM(AE447:AP447)","v":80017.716419991004},null,null,"Porteiro",4.9261083743842365E-3,8.1081081081081113E-2,{"$f":"AW448*$AV447","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Porteiro",4.9261083743842365E-3,8.1081081081081113E-2,{"$f":"BN448*$BM447","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Porteiro",{"$f":"CC446","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Totais.........................",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE423:AE447)","v":116392.05219717453},{"$f":"SUM(AF423:AF447)","v":116392.05219717453},{"$f":"SUM(AG423:AG447)","v":116392.05219717453},116392.05219717453,116392.05219717453,116392.05219717453,119669.26879038334,119669.26879038334,119669.26879038334,119669.26879038334,119669.26879038334,119669.26879038334,{"$f":"SUM(AQ423:AQ447)","v":1416367.9259253473},null,null,"Totais.........................",{"$f":"SUM(AU423:AU447)","v":6.0755336617405564E-2},{"$f":"SUM(AV423:AV447)","v":1.0000000000000007},{"$f":"'FU Resumo'!$G174","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G175","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G176","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G177","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G178","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G179","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G180","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G181","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G182","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G183","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G184","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G185","v":6.0755336617405564E-2},null,null,{"$f":"AT448","v":"Totais........................."},{"$f":"SUM(BL423:BL447)","v":6.0755336617405564E-2},{"$f":"BL448/$BL$88","v":1},{"$f":"'FU Resumo'!$M174","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M175","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M176","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M177","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M178","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M179","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M180","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M181","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M182","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M183","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M184","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M185","v":6.0755336617405564E-2},null,null,"Totais.........................",{"$f":"CC447","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Jovens Aprendizes da Operação",{"$f":"AP359","v":0},{"$f":"AE449","v":0},{"$f":"AF449","v":0},{"$f":"AG449","v":0},{"$f":"AH449","v":0},{"$f":"AI449","v":0},{"$f":"AJ449","v":0},{"$f":"AK449","v":0},{"$f":"AL449","v":0},{"$f":"AM449","v":0},{"$f":"AN449","v":0},{"$f":"AO449","v":0},{"$f":"SUM(AE449:AP449)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Administração",{"$f":"AE448+AE449","v":116392.05219717453},{"$f":"AF448+AF449","v":116392.05219717453},{"$f":"AG448+AG449","v":116392.05219717453},{"$f":"AH448+AH449","v":116392.05219717453},116392.05219717453,116392.05219717453,119669.26879038334,119669.26879038334,119669.26879038334,119669.26879038334,119669.26879038334,119669.26879038334,{"$f":"AQ448+AQ449","v":1416367.9259253473}]
["Planilha 2 - Demonstração do Custo com Pessoal",null,null,null,null,"ANO 16",null,null,{"$f":"F451","v":"ANO 16"},null,null,{"$f":"I451","v":"ANO 16"},null,null,{"$f":"L451","v":"ANO 16"},null,null,{"$f":"O451","v":"ANO 16"},null,null,{"$f":"R451","v":"ANO 16"},null,null,{"$f":"U451","v":"ANO 16"},null,null,{"$f":"X451","v":"ANO 16"},null,null,{"$f":"AA451","v":"ANO 16"},null,null,{"$f":"AD451","v":"ANO 16"},null,null,{"$f":"AG451","v":"ANO 16"},null,null,{"$f":"AJ451","v":"ANO 16"},null,null,{"$f":"AM451","v":"ANO 16"},null,null,{"$f":"AP451","v":"ANO 16"},null,null,{"$f":"AS451","v":"ANO 16"},null,null,{"$f":"AV451","v":"ANO 16"},null,null,{"$f":"AY451","v":"ANO 16"},null,null,{"$f":"BB451","v":"ANO 16"},null,null,{"$f":"BE451","v":"ANO 16"},null,null,{"$f":"BH451","v":"ANO 16"},null,null,{"$f":"BK451","v":"ANO 16"},null,null,{"$f":"BN451","v":"ANO 16"},null,null,{"$f":"BQ451","v":"ANO 16"},null,null,{"$f":"BT451","v":"ANO 16"},null,null,{"$f":"BW451","v":"ANO 16"},null,null,{"$f":"BZ451","v":"ANO 16"},null,null,{"$f":"CC451","v":"ANO 16"},null,null,{"$f":"CF451","v":"ANO 16"},null,null,{"$f":"CI451","v":"ANO 16"}]
["Motoristas e Cobradores - Composição do Custo Unitário Por Função",null,null,null,null,{"$f":"F451","v":"ANO 16"},"SALÁRIO BASE COM QUINQUÊNIO",null,null,null,null,null,null,null,null,null,null,null,"SALÁRIO COM QUINQUÊNIO + H.EXTRA e AD.NOTURNO + ENCARGOS SOCIAIS",null,null,null,null,null,null,null,null,null,null,null,"Motoristas e Cobradores - Composição de Custo Total Mensal",null,null,null,null,null,null,null,null,null,null,null,"R$"]
["Funções","Cargo","Salário","Hs Extras","Enc.","Benefícios","2028-07-01",{"$f":"DATE(YEAR(G453),MONTH(G453)+1,DAY(G453))","v":"2028-08-01"},{"$f":"DATE(YEAR(H453),MONTH(H453)+1,DAY(H453))","v":"2028-09-01"},{"$f":"DATE(YEAR(I453),MONTH(I453)+1,DAY(I453))","v":"2028-10-01"},{"$f":"DATE(YEAR(J453),MONTH(J453)+1,DAY(J453))","v":"2028-11-01"},{"$f":"DATE(YEAR(K453),MONTH(K453)+1,DAY(K453))","v":"2028-12-01"},{"$f":"DATE(YEAR(L453),MONTH(L453)+1,DAY(L453))","v":"2029-01-01"},{"$f":"DATE(YEAR(M453),MONTH(M453)+1,DAY(M453))","v":"2029-02-01"},{"$f":"DATE(YEAR(N453),MONTH(N453)+1,DAY(N453))","v":"2029-03-01"},{"$f":"DATE(YEAR(O453),MONTH(O453)+1,DAY(O453))","v":"2029-04-01"},{"$f":"DATE(YEAR(P453),MONTH(P453)+1,DAY(P453))","v":"2029-05-01"},{"$f":"DATE(YEAR(Q453),MONTH(Q453)+1,DAY(Q453))","v":"2029-06-01"},{"$f":"G453","v":"2028-07-01"},{"$f":"DATE(YEAR(S453),MONTH(S453)+1,DAY(S453))","v":"2028-08-01"},{"$f":"DATE(YEAR(T453),MONTH(T453)+1,DAY(T453))","v":"2028-09-01"},{"$f":"DATE(YEAR(U453),MONTH(U453)+1,DAY(U453))","v":"2028-10-01"},{"$f":"DATE(YEAR(V453),MONTH(V453)+1,DAY(V453))","v":"2028-11-01"},{"$f":"DATE(YEAR(W453),MONTH(W453)+1,DAY(W453))","v":"2028-12-01"},{"$f":"DATE(YEAR(X453),MONTH(X453)+1,DAY(X453))","v":"2029-01-01"},{"$f":"DATE(YEAR(Y453),MONTH(Y453)+1,DAY(Y453))","v":"2029-02-01"},{"$f":"DATE(YEAR(Z453),MONTH(Z453)+1,DAY(Z453))","v":"2029-03-01"},{"$f":"DATE(YEAR(AA453),MONTH(AA453)+1,DAY(AA453))","v":"2029-04-01"},{"$f":"DATE(YEAR(AB453),MONTH(AB453)+1,DAY(AB453))","v":"2029-05-01"},{"$f":"DATE(YEAR(AC453),MONTH(AC453)+1,DAY(AC453))","v":"2029-06-01"},{"$f":"S453","v":"2028-07-01"},{"$f":"DATE(YEAR(AE453),MONTH(AE453)+1,DAY(AE453))","v":"2028-08-01"},{"$f":"DATE(YEAR(AF453),MONTH(AF453)+1,DAY(AF453))","v":"2028-09-01"},{"$f":"DATE(YEAR(AG453),MONTH(AG453)+1,DAY(AG453))","v":"2028-10-01"},{"$f":"DATE(YEAR(AH453),MONTH(AH453)+1,DAY(AH453))","v":"2028-11-01"},{"$f":"DATE(YEAR(AI453),MONTH(AI453)+1,DAY(AI453))","v":"2028-12-01"},{"$f":"DATE(YEAR(AJ453),MONTH(AJ453)+1,DAY(AJ453))","v":"2029-01-01"},{"$f":"DATE(YEAR(AK453),MONTH(AK453)+1,DAY(AK453))","v":"2029-02-01"},{"$f":"DATE(YEAR(AL453),MONTH(AL453)+1,DAY(AL453))","v":"2029-03-01"},{"$f":"DATE(YEAR(AM453),MONTH(AM453)+1,DAY(AM453))","v":"2029-04-01"},{"$f":"DATE(YEAR(AN453),MONTH(AN453)+1,DAY(AN453))","v":"2029-05-01"},{"$f":"DATE(YEAR(AO453),MONTH(AO453)+1,DAY(AO453))","v":"2029-06-01"},"Total",null,"Fator Utilização Mensal",null,null,null,"FU FOLHA DE PAGAMENTO",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BH451","v":"ANO 16"},"FU Benefícios",null,null,"FU FÍSICO PARA CÁLCULOS DOS BENEFÍCIOS",null,null,null,null,null,null,null,null,null,null,null,null,"Frota Mensal",null,{"$f":"BH451","v":"ANO 16"}]
[null,null,"base","e Adic.","Soc.","R$ por","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","Durante o",null,"Funções","Cargo","FU",null,{"$f":"AE453","v":"2028-07-01"},"2028-08-01","2028-09-01","2028-10-01","2028-11-01","2028-12-01","2029-01-01","2029-02-01","2029-03-01","2029-04-01","2029-05-01","2029-06-01",null,"Funções","Cargo","FU",null,{"$f":"AW454","v":"2028-07-01"},"2028-08-01","2028-09-01","2028-10-01","2028-11-01","2028-12-01","2029-01-01","2029-02-01","2029-03-01","2029-04-01","2029-05-01","2029-06-01",null,"Funções","Cargo",{"$f":"AW454","v":"2028-07-01"},"2028-08-01","2028-09-01","2028-10-01","2028-11-01","2028-12-01","2029-01-01","2029-02-01","2029-03-01","2029-04-01","2029-05-01","2029-06-01"]
[null,null,"(R$/mês)","Not.","%","mês",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM451","v":"ANO 16"},null,null,null,"Licitação",null,"FU","FU","FU","FU","FU","FU","FU","FU","FU","FU","FU","FU",null,null,null,"Licitação",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota"]
["Motorista","Miniônibus",{"$f":"C366","v":1584.595532},{"$f":"D366","v":79.537865960000019},{"$f":"E373","v":0.63723885555555548},{"$f":"F366","v":613.48199999999997},{"$f":"$C456*G472","v":1584.595532},1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,{"$f":"((G456+$D456)*($E456/100*100+1))","v":2724.5838599678086},{"$f":"((H456+$D456)*($E456/100*100+1))","v":2724.5838599678086},2724.5838599678086,2724.5838599678086,2724.5838599678086,2724.5838599678086,2724.5838599678086,2724.5838599678086,2724.5838599678086,2724.5838599678086,2724.5838599678086,2724.5838599678086,{"$f":"(S456*AW456*CC456)+($F456*BN456*CC456)","v":173696.65759132811},173696.65759132811,173696.65759132811,173696.65759132811,173696.65759132811,173696.65759132811,173696.65759132811,173696.65759132811,173696.65759132811,173696.65759132811,173696.65759132811,173696.65759132811,{"$f":"SUM(AE456:AP456)","v":2084359.891095937},null,"Motorista",{"$f":"B456","v":"Miniônibus"},{"$f":"AU366","v":1.6913603571428575},{"$f":"AU456/$AU$13","v":1},{"$f":"AW463*AV456","v":2.1681300000000001},{"$f":"AX463*AV456","v":2.1681300000000001},{"$f":"AY463*AV456","v":2.1681300000000001},{"$f":"AZ463*AV456","v":2.1681300000000001},{"$f":"BA463*AV456","v":2.1681300000000001},{"$f":"BB463*AV456","v":2.1681300000000001},{"$f":"BC463*AV456","v":2.1681300000000001},{"$f":"BD463*AV456","v":2.1681300000000001},{"$f":"BE463*AV456","v":2.1681300000000001},{"$f":"BF463*AV456","v":2.1681300000000001},{"$f":"BG463*AV456","v":2.1681300000000001},{"$f":"BH463*AV456","v":2.1681300000000001},null,"Motorista",{"$f":"AT456","v":"Miniônibus"},1.6913603571428575,{"$f":"BL456/$BL$13","v":1},{"$f":"BN463*$BM456","v":2.1681300000000001},2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,null,"Motorista",{"$f":"AT456","v":"Miniônibus"},{"$f":"CN366","v":24},{"$f":"CC456","v":24},24,24,24,24,24,24,24,24,24,24]
[null,"Ônibus Básico",{"$f":"C367","v":1584.595532},79.537865959999948,{"$f":"E456","v":0.63723885555555548},613.48199999999997,{"$f":"$C457*G472","v":1584.595532},1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,{"$f":"((G457+$D457)*($E457/100*100+1))","v":2724.5838599678082},2724.5838599678082,2724.5838599678082,2724.5838599678082,2724.5838599678082,2724.5838599678082,2724.5838599678082,2724.5838599678082,2724.5838599678082,2724.5838599678082,2724.5838599678082,2724.5838599678082,3379847.4622979262,3379847.4622979262,3379847.4622979262,3379847.4622979262,3379847.4622979262,3379847.4622979262,3379847.4622979262,3379847.4622979262,3379847.4622979262,3379847.4622979262,3379847.4622979262,3379847.4622979262,40558169.547575116,null,null,"Ônibus Básico",1.6913603571428575,1,{"$f":"AW463*AV457","v":2.1681300000000001},{"$f":"AX463*AV457","v":2.1681300000000001},{"$f":"AY463*AV457","v":2.1681300000000001},{"$f":"AZ463*AV457","v":2.1681300000000001},{"$f":"BA463*AV457","v":2.1681300000000001},{"$f":"BB463*AV457","v":2.1681300000000001},{"$f":"BC463*AV457","v":2.1681300000000001},{"$f":"BD463*AV457","v":2.1681300000000001},{"$f":"BE463*AV457","v":2.1681300000000001},{"$f":"BF463*AV457","v":2.1681300000000001},{"$f":"BG463*AV457","v":2.1681300000000001},{"$f":"BH463*AV457","v":2.1681300000000001},null,null,"Ônibus Básico",1.6913603571428575,1,{"$f":"BN463*$BM457","v":2.1681300000000001},2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,null,null,"Ônibus Básico",467,{"$f":"CC457","v":467},467,467,467,467,467,467,467,467,467,467]
[null,"Padron BRT",1584.595532,79.537865959999948,0.63723885555555548,613.48199999999997,{"$f":"$C458*G472","v":1584.595532},1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,2724.5838599678082,2724.5838599678082,2724.5838599678082,2724.5838599678082,2724.5838599678082,2724.5838599678082,2724.5838599678082,2724.5838599678082,2724.5838599678082,2724.5838599678082,2724.5838599678082,2724.5838599678082,752685.51622908842,752685.51622908842,752685.51622908842,752685.51622908842,752685.51622908842,752685.51622908842,752685.51622908842,752685.51622908842,752685.51622908842,752685.51622908842,752685.51622908842,752685.51622908842,9032226.194749061,null,null,"Padron BRT",1.6913603571428575,1,{"$f":"AW463*AV458","v":2.1681300000000001},{"$f":"AX463*AV458","v":2.1681300000000001},{"$f":"AY463*AV458","v":2.1681300000000001},{"$f":"AZ463*AV458","v":2.1681300000000001},{"$f":"BA463*AV458","v":2.1681300000000001},{"$f":"BB463*AV458","v":2.1681300000000001},{"$f":"BC463*AV458","v":2.1681300000000001},{"$f":"BD463*AV458","v":2.1681300000000001},{"$f":"BE463*AV458","v":2.1681300000000001},{"$f":"BF463*AV458","v":2.1681300000000001},{"$f":"BG463*AV458","v":2.1681300000000001},{"$f":"BH463*AV458","v":2.1681300000000001},null,null,"Padron BRT",1.6913603571428575,1,{"$f":"BN463*$BM458","v":2.1681300000000001},2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,null,null,"Padron BRT",104,{"$f":"CC458","v":104},104,104,104,104,104,104,104,104,104,104]
[null,"Super Padron Conv.",1584.595532,79.537865959999948,0.63723885555555548,613.48199999999997,{"$f":"$C459*G472","v":1584.595532},1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,2724.5838599678082,2724.5838599678082,2724.5838599678082,2724.5838599678082,2724.5838599678082,2724.5838599678082,2724.5838599678082,2724.5838599678082,2724.5838599678082,2724.5838599678082,2724.5838599678082,2724.5838599678082,108560.41099458006,108560.41099458006,108560.41099458006,108560.41099458006,108560.41099458006,108560.41099458006,108560.41099458006,108560.41099458006,108560.41099458006,108560.41099458006,108560.41099458006,108560.41099458006,1302724.9319349604,null,null,"Super Padron Conv.",1.6913603571428575,1,{"$f":"AW463*AV459","v":2.1681300000000001},{"$f":"AX463*AV459","v":2.1681300000000001},{"$f":"AY463*AV459","v":2.1681300000000001},{"$f":"AZ463*AV459","v":2.1681300000000001},{"$f":"BA463*AV459","v":2.1681300000000001},{"$f":"BB463*AV459","v":2.1681300000000001},{"$f":"BC463*AV459","v":2.1681300000000001},{"$f":"BD463*AV459","v":2.1681300000000001},{"$f":"BE463*AV459","v":2.1681300000000001},{"$f":"BF463*AV459","v":2.1681300000000001},{"$f":"BG463*AV459","v":2.1681300000000001},{"$f":"BH463*AV459","v":2.1681300000000001},null,null,"Super Padron Conv.",1.6913603571428575,1,{"$f":"BN463*$BM459","v":2.1681300000000001},2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,null,null,"Super Padron Conv.",15,{"$f":"CC459","v":15},15,15,15,15,15,15,15,15,15,15]
[null,"Super Padron BRT",1584.595532,79.537865959999948,0.63723885555555548,613.48199999999997,{"$f":"$C460*G472","v":1584.595532},1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,2724.5838599678082,2724.5838599678082,2724.5838599678082,2724.5838599678082,2724.5838599678082,2724.5838599678082,2724.5838599678082,2724.5838599678082,2724.5838599678082,2724.5838599678082,2724.5838599678082,2724.5838599678082,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Super Padron BRT",1.6913603571428575,1,{"$f":"AW463*AV460","v":2.1681300000000001},{"$f":"AX463*AV460","v":2.1681300000000001},{"$f":"AY463*AV460","v":2.1681300000000001},{"$f":"AZ463*AV460","v":2.1681300000000001},{"$f":"BA463*AV460","v":2.1681300000000001},{"$f":"BB463*AV460","v":2.1681300000000001},{"$f":"BC463*AV460","v":2.1681300000000001},{"$f":"BD463*AV460","v":2.1681300000000001},{"$f":"BE463*AV460","v":2.1681300000000001},{"$f":"BF463*AV460","v":2.1681300000000001},{"$f":"BG463*AV460","v":2.1681300000000001},{"$f":"BH463*AV460","v":2.1681300000000001},null,null,"Super Padron BRT",1.6913603571428575,1,{"$f":"BN463*$BM460","v":2.1681300000000001},2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,null,null,"Super Padron BRT",0,{"$f":"CC460","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Articulado Conv.",1743.0550852000001,87.491652556000005,{"$f":"E458","v":0.63723885555555548},{"$f":"F458","v":613.48199999999997},{"$f":"$C461*G472","v":1743.0550852000001},1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,2997.0422459645893,2997.0422459645893,2997.0422459645893,2997.0422459645893,2997.0422459645893,2997.0422459645893,2997.0422459645893,2997.0422459645893,2997.0422459645893,2997.0422459645893,2997.0422459645893,2997.0422459645893,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Articulado Conv.",1.6913603571428575,1,{"$f":"AW463*AV461","v":2.1681300000000001},{"$f":"AX463*AV461","v":2.1681300000000001},{"$f":"AY463*AV461","v":2.1681300000000001},{"$f":"AZ463*AV461","v":2.1681300000000001},{"$f":"BA463*AV461","v":2.1681300000000001},{"$f":"BB463*AV461","v":2.1681300000000001},{"$f":"BC463*AV461","v":2.1681300000000001},{"$f":"BD463*AV461","v":2.1681300000000001},{"$f":"BE463*AV461","v":2.1681300000000001},{"$f":"BF463*AV461","v":2.1681300000000001},{"$f":"BG463*AV461","v":2.1681300000000001},{"$f":"BH463*AV461","v":2.1681300000000001},null,null,"Articulado Conv.",1.6913603571428575,1,{"$f":"BN463*$BM461","v":2.1681300000000001},2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,null,null,"Articulado Conv.",0,{"$f":"CC461","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Articulado BRT",1743.0550852000001,87.491652556000005,{"$f":"E461","v":0.63723885555555548},{"$f":"F461","v":613.48199999999997},{"$f":"$C462*G472","v":1743.0550852000001},1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,2997.0422459645893,2997.0422459645893,2997.0422459645893,2997.0422459645893,2997.0422459645893,2997.0422459645893,2997.0422459645893,2997.0422459645893,2997.0422459645893,2997.0422459645893,2997.0422459645893,2997.0422459645893,454028.98413738585,454028.98413738585,454028.98413738585,454028.98413738585,454028.98413738585,454028.98413738585,454028.98413738585,454028.98413738585,454028.98413738585,454028.98413738585,454028.98413738585,454028.98413738585,5448347.8096486321,null,null,"Articulado BRT",1.6913603571428575,1,{"$f":"AW463*AV462","v":2.1681300000000001},{"$f":"AX463*AV462","v":2.1681300000000001},{"$f":"AY463*AV462","v":2.1681300000000001},{"$f":"AZ463*AV462","v":2.1681300000000001},{"$f":"BA463*AV462","v":2.1681300000000001},{"$f":"BB463*AV462","v":2.1681300000000001},{"$f":"BC463*AV462","v":2.1681300000000001},{"$f":"BD463*AV462","v":2.1681300000000001},{"$f":"BE463*AV462","v":2.1681300000000001},{"$f":"BF463*AV462","v":2.1681300000000001},{"$f":"BG463*AV462","v":2.1681300000000001},{"$f":"BH463*AV462","v":2.1681300000000001},null,null,"Articulado BRT",1.6913603571428575,1,{"$f":"BN463*$BM462","v":2.1681300000000001},2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,null,null,"Articulado BRT",58,{"$f":"CC462","v":58},58,58,58,58,58,58,58,58,58,58]
[null,"Totais........................",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE456:AE462)","v":4868819.0312503092},{"$f":"SUM(AF456:AF462)","v":4868819.0312503092},4868819.0312503092,4868819.0312503092,4868819.0312503092,4868819.0312503092,4868819.0312503092,4868819.0312503092,4868819.0312503092,4868819.0312503092,4868819.0312503092,4868819.0312503092,{"$f":"SUM(AQ456:AQ462)","v":58425828.375003703},null,null,"Totais........................",{"$f":"AU462","v":1.6913603571428575},1,{"$f":"'FU Resumo'!$C186","v":2.1681300000000001},{"$f":"'FU Resumo'!$C187","v":2.1681300000000001},{"$f":"'FU Resumo'!$C188","v":2.1681300000000001},{"$f":"'FU Resumo'!$C189","v":2.1681300000000001},{"$f":"'FU Resumo'!$C190","v":2.1681300000000001},{"$f":"'FU Resumo'!$C191","v":2.1681300000000001},{"$f":"'FU Resumo'!$C192","v":2.1681300000000001},{"$f":"'FU Resumo'!$C193","v":2.1681300000000001},{"$f":"'FU Resumo'!$C194","v":2.1681300000000001},{"$f":"'FU Resumo'!$C195","v":2.1681300000000001},{"$f":"'FU Resumo'!$C196","v":2.1681300000000001},{"$f":"'FU Resumo'!$C197","v":2.1681300000000001},null,null,{"$f":"AT463","v":"Totais........................"},{"$f":"BL462","v":1.6913603571428575},{"$f":"BL463/$AU$13","v":1},{"$f":"'FU Resumo'!$I186","v":2.1681300000000001},{"$f":"'FU Resumo'!$I187","v":2.1681300000000001},{"$f":"'FU Resumo'!$I188","v":2.1681300000000001},{"$f":"'FU Resumo'!$I189","v":2.1681300000000001},{"$f":"'FU Resumo'!$I190","v":2.1681300000000001},{"$f":"'FU Resumo'!$I191","v":2.1681300000000001},{"$f":"'FU Resumo'!$I192","v":2.1681300000000001},{"$f":"'FU Resumo'!$I193","v":2.1681300000000001},{"$f":"'FU Resumo'!$I194","v":2.1681300000000001},{"$f":"'FU Resumo'!$I195","v":2.1681300000000001},{"$f":"'FU Resumo'!$I196","v":2.1681300000000001},{"$f":"'FU Resumo'!$I197","v":2.1681300000000001},null,null,"Totais........................",{"$f":"SUM(CC456:CC462)","v":668},{"$f":"SUM(CD456:CD462)","v":668},668,668,668,668,668,668,668,668,668,668]
["Cobrador",{"$f":"B456","v":"Miniônibus"},{"$f":"C374","v":865.73715199999992},32,{"$f":"E462","v":0.63723885555555548},{"$f":"F462","v":613.48199999999997},{"$f":"$C464*G472","v":865.73715199999992},865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,{"$f":"((G464+$D464)*($E464/100*100+1))","v":1469.8101473301836},1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,{"$f":"(S464*AW464*CC464)+($F464*BN464*CC464)","v":108404.35688138378},108404.35688138378,108404.35688138378,108404.35688138378,108404.35688138378,108404.35688138378,108404.35688138378,108404.35688138378,108404.35688138378,108404.35688138378,108404.35688138378,108404.35688138378,{"$f":"SUM(AE464:AP464)","v":1300852.2825766054},null,"Cobrador",{"$f":"B464","v":"Miniônibus"},{"$f":"AU374","v":1.6913603571428575},{"$f":"AU464/$AU$21","v":1},{"$f":"AW471*AV464","v":2.1681300000000001},{"$f":"AX471*AV464","v":2.1681300000000001},{"$f":"AY471*AV464","v":2.1681300000000001},{"$f":"AZ471*AV464","v":2.1681300000000001},{"$f":"BA471*AV464","v":2.1681300000000001},{"$f":"BB471*AV464","v":2.1681300000000001},{"$f":"BC471*AV464","v":2.1681300000000001},{"$f":"BD471*AV464","v":2.1681300000000001},{"$f":"BE471*AV464","v":2.1681300000000001},{"$f":"BF471*AV464","v":2.1681300000000001},{"$f":"BG471*AV464","v":2.1681300000000001},{"$f":"BH471*AV464","v":2.1681300000000001},null,"Cobrador","Miniônibus",{"$f":"AU464","v":1.6913603571428575},{"$f":"BL464/$BL$21","v":1},{"$f":"BN471*$BM464","v":2.1681300000000001},2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,null,"Cobrador",{"$f":"AT464","v":"Miniônibus"},{"$f":"CN374","v":24},{"$f":"CC464","v":24},24,24,24,24,24,24,24,24,24,24]
[null,"Ônibus Básico",865.73715199999992,32,{"$f":"E464","v":0.63723885555555548},613.48199999999997,{"$f":"$C465*G472","v":865.73715199999992},865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,{"$f":"$C465*L472","v":865.73715199999992},865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,2109368.1109835929,2109368.1109835929,2109368.1109835929,2109368.1109835929,2109368.1109835929,2109368.1109835929,2109368.1109835929,2109368.1109835929,2109368.1109835929,2109368.1109835929,2109368.1109835929,2109368.1109835929,25312417.331803109,null,null,"Ônibus Básico",1.6913603571428575,1,{"$f":"AW471*AV465","v":2.1681300000000001},{"$f":"AX471*AV465","v":2.1681300000000001},{"$f":"AY471*AV465","v":2.1681300000000001},{"$f":"AZ471*AV465","v":2.1681300000000001},{"$f":"BA471*AV465","v":2.1681300000000001},{"$f":"BB471*AV465","v":2.1681300000000001},{"$f":"BC471*AV465","v":2.1681300000000001},{"$f":"BD471*AV465","v":2.1681300000000001},{"$f":"BE471*AV465","v":2.1681300000000001},{"$f":"BF471*AV465","v":2.1681300000000001},{"$f":"BG471*AV465","v":2.1681300000000001},{"$f":"BH471*AV465","v":2.1681300000000001},null,null,"Ônibus Básico",{"$f":"BL464","v":1.6913603571428575},1,{"$f":"BN471*$BM465","v":2.1681300000000001},2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,null,null,"Ônibus Básico",467,{"$f":"CC465","v":467},467,467,467,467,467,467,467,467,467,467]
[null,"Padron BRT",865.73715199999992,32,0.63723885555555548,613.48199999999997,{"$f":"$C466*G472","v":865.73715199999992},865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,469752.21315266308,469752.21315266308,469752.21315266308,469752.21315266308,469752.21315266308,469752.21315266308,469752.21315266308,469752.21315266308,469752.21315266308,469752.21315266308,469752.21315266308,469752.21315266308,5637026.5578319551,null,null,"Padron BRT",1.6913603571428575,1,{"$f":"AW471*AV466","v":2.1681300000000001},{"$f":"AX471*AV466","v":2.1681300000000001},{"$f":"AY471*AV466","v":2.1681300000000001},{"$f":"AZ471*AV466","v":2.1681300000000001},{"$f":"BA471*AV466","v":2.1681300000000001},{"$f":"BB471*AV466","v":2.1681300000000001},{"$f":"BC471*AV466","v":2.1681300000000001},{"$f":"BD471*AV466","v":2.1681300000000001},{"$f":"BE471*AV466","v":2.1681300000000001},{"$f":"BF471*AV466","v":2.1681300000000001},{"$f":"BG471*AV466","v":2.1681300000000001},{"$f":"BH471*AV466","v":2.1681300000000001},null,null,"Padron BRT",1.6913603571428575,1,{"$f":"BN471*$BM466","v":2.1681300000000001},2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,null,null,"Padron BRT",104,{"$f":"CC466","v":104},104,104,104,104,104,104,104,104,104,104]
[null,"Super Padron Conv.",865.73715199999992,32,0.63723885555555548,613.48199999999997,{"$f":"$C467*G472","v":865.73715199999992},865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,67752.723050864864,67752.723050864864,67752.723050864864,67752.723050864864,67752.723050864864,67752.723050864864,67752.723050864864,67752.723050864864,67752.723050864864,67752.723050864864,67752.723050864864,67752.723050864864,813032.67661037843,null,null,"Super Padron Conv.",1.6913603571428575,1,{"$f":"AW471*AV467","v":2.1681300000000001},{"$f":"AX471*AV467","v":2.1681300000000001},{"$f":"AY471*AV467","v":2.1681300000000001},{"$f":"AZ471*AV467","v":2.1681300000000001},{"$f":"BA471*AV467","v":2.1681300000000001},{"$f":"BB471*AV467","v":2.1681300000000001},{"$f":"BC471*AV467","v":2.1681300000000001},{"$f":"BD471*AV467","v":2.1681300000000001},{"$f":"BE471*AV467","v":2.1681300000000001},{"$f":"BF471*AV467","v":2.1681300000000001},{"$f":"BG471*AV467","v":2.1681300000000001},{"$f":"BH471*AV467","v":2.1681300000000001},null,null,"Super Padron Conv.",1.6913603571428575,1,{"$f":"BN471*$BM467","v":2.1681300000000001},2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,null,null,"Super Padron Conv.",15,{"$f":"CC467","v":15},15,15,15,15,15,15,15,15,15,15]
[null,"Super Padron BRT",865.73715199999992,32,0.63723885555555548,613.48199999999997,{"$f":"$C468*G472","v":865.73715199999992},865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Super Padron BRT",1.6913603571428575,1,{"$f":"AW471*AV468","v":2.1681300000000001},{"$f":"AX471*AV468","v":2.1681300000000001},{"$f":"AY471*AV468","v":2.1681300000000001},{"$f":"AZ471*AV468","v":2.1681300000000001},{"$f":"BA471*AV468","v":2.1681300000000001},{"$f":"BB471*AV468","v":2.1681300000000001},{"$f":"BC471*AV468","v":2.1681300000000001},{"$f":"BD471*AV468","v":2.1681300000000001},{"$f":"BE471*AV468","v":2.1681300000000001},{"$f":"BF471*AV468","v":2.1681300000000001},{"$f":"BG471*AV468","v":2.1681300000000001},{"$f":"BH471*AV468","v":2.1681300000000001},null,null,"Super Padron BRT",1.6913603571428575,1,{"$f":"BN471*$BM468","v":2.1681300000000001},2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,null,null,"Super Padron BRT",0,{"$f":"CC468","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Articulado Conv.",865.73715199999992,32,{"$f":"E466","v":0.63723885555555548},{"$f":"F466","v":613.48199999999997},{"$f":"$C469*G472","v":865.73715199999992},865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Articulado Conv.",1.6913603571428575,1,{"$f":"AW471*AV469","v":2.1681300000000001},{"$f":"AX471*AV469","v":2.1681300000000001},{"$f":"AY471*AV469","v":2.1681300000000001},{"$f":"AZ471*AV469","v":2.1681300000000001},{"$f":"BA471*AV469","v":2.1681300000000001},{"$f":"BB471*AV469","v":2.1681300000000001},{"$f":"BC471*AV469","v":2.1681300000000001},{"$f":"BD471*AV469","v":2.1681300000000001},{"$f":"BE471*AV469","v":2.1681300000000001},{"$f":"BF471*AV469","v":2.1681300000000001},{"$f":"BG471*AV469","v":2.1681300000000001},{"$f":"BH471*AV469","v":2.1681300000000001},null,null,"Articulado Conv.",1.6913603571428575,1,{"$f":"BN471*$BM469","v":2.1681300000000001},2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,null,null,"Articulado Conv.",0,{"$f":"CC469","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Articulado BRT",865.73715199999992,32,{"$f":"E469","v":0.63723885555555548},{"$f":"F469","v":613.48199999999997},{"$f":"$C470*G472","v":865.73715199999992},{"$f":"$C470*H472","v":865.73715199999992},865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,{"$f":"((R470+$D470)*($E470/100*100+1))","v":1469.8101473301836},261977.19579667746,261977.19579667746,261977.19579667746,261977.19579667746,261977.19579667746,261977.19579667746,261977.19579667746,261977.19579667746,261977.19579667746,261977.19579667746,261977.19579667746,261977.19579667746,3143726.349560129,null,null,"Articulado BRT",1.6913603571428575,1,{"$f":"AW471*AV470","v":2.1681300000000001},{"$f":"AX471*AV470","v":2.1681300000000001},{"$f":"AY471*AV470","v":2.1681300000000001},{"$f":"AZ471*AV470","v":2.1681300000000001},{"$f":"BA471*AV470","v":2.1681300000000001},{"$f":"BB471*AV470","v":2.1681300000000001},{"$f":"BC471*AV470","v":2.1681300000000001},{"$f":"BD471*AV470","v":2.1681300000000001},{"$f":"BE471*AV470","v":2.1681300000000001},{"$f":"BF471*AV470","v":2.1681300000000001},{"$f":"BG471*AV470","v":2.1681300000000001},{"$f":"BH471*AV470","v":2.1681300000000001},null,null,"Articulado BRT",1.6913603571428575,1,{"$f":"BN471*$BM470","v":2.1681300000000001},2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,null,null,"Articulado BRT",58,{"$f":"CC470","v":58},58,58,58,58,58,58,58,58,58,58]
[null,"Totais........................",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE464:AE470)","v":3017254.5998651823},{"$f":"SUM(AF464:AF470)","v":3017254.5998651823},3017254.5998651823,3017254.5998651823,3017254.5998651823,3017254.5998651823,3017254.5998651823,3017254.5998651823,{"$f":"SUM(AM464:AM470)","v":3017254.5998651823},{"$f":"SUM(AN464:AN470)","v":3017254.5998651823},3017254.5998651823,3017254.5998651823,{"$f":"SUM(AQ464:AQ470)","v":36207055.198382176},null,null,"Totais........................",{"$f":"AU470","v":1.6913603571428575},1,{"$f":"'FU Resumo'!$D186","v":2.1681300000000001},{"$f":"'FU Resumo'!$D187","v":2.1681300000000001},{"$f":"'FU Resumo'!$D188","v":2.1681300000000001},{"$f":"'FU Resumo'!$D189","v":2.1681300000000001},{"$f":"'FU Resumo'!$D190","v":2.1681300000000001},{"$f":"'FU Resumo'!$D191","v":2.1681300000000001},{"$f":"'FU Resumo'!$D192","v":2.1681300000000001},{"$f":"'FU Resumo'!$D193","v":2.1681300000000001},{"$f":"'FU Resumo'!$D194","v":2.1681300000000001},{"$f":"'FU Resumo'!$D195","v":2.1681300000000001},{"$f":"'FU Resumo'!$D196","v":2.1681300000000001},{"$f":"'FU Resumo'!$D197","v":2.1681300000000001},null,null,"Totais........................",1.6913603571428575,1,{"$f":"'FU Resumo'!$J186","v":2.1681300000000001},{"$f":"'FU Resumo'!$J187","v":2.1681300000000001},{"$f":"'FU Resumo'!$J188","v":2.1681300000000001},{"$f":"'FU Resumo'!$J189","v":2.1681300000000001},{"$f":"'FU Resumo'!$J190","v":2.1681300000000001},{"$f":"'FU Resumo'!$J191","v":2.1681300000000001},{"$f":"'FU Resumo'!$J192","v":2.1681300000000001},{"$f":"'FU Resumo'!$J193","v":2.1681300000000001},{"$f":"'FU Resumo'!$J194","v":2.1681300000000001},{"$f":"'FU Resumo'!$J195","v":2.1681300000000001},{"$f":"'FU Resumo'!$J196","v":2.1681300000000001},{"$f":"'FU Resumo'!$J197","v":2.1681300000000001},null,null,"Totais........................",{"$f":"SUM(CC464:CC470)","v":668},{"$f":"SUM(CD464:CD470)","v":668},{"$f":"SUM(CE464:CE470)","v":668},668,668,668,668,668,668,668,668,{"$f":"SUM(CN464:CN470)","v":668}]
[null,"Mot.Articulados Set/14",1.1000000000000001,null,null,"Quinquênio",1,{"$f":"G472","v":1},1,1,1,1,1,1,1,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE463+AE471","v":7886073.6311154915},{"$f":"AF463+AF471","v":7886073.6311154915},7886073.6311154915,7886073.6311154915,7886073.6311154915,7886073.6311154915,7886073.6311154915,7886073.6311154915,7886073.6311154915,7886073.6311154915,7886073.6311154915,7886073.6311154915,{"$f":"AQ463+AQ471","v":94632883.573385879}]
[]
["Controle Operacional - Composição do Custo Unitário Por Função",null,null,null,null,{"$f":"F452","v":"ANO 16"},"SALÁRIO BASE COM QUINQUÊNIO",null,null,null,null,null,null,null,null,null,null,null,"SALÁRIO COM QUINQUÊNIO + H.EXTRA e AD.NOTURNO + ENCARGOS SOCIAIS",null,null,null,null,null,null,null,null,null,null,null,"Controle Operacional - Composição de Custo Total Mensal",null,null,null,null,null,null,null,null,null,null,null,"R$"]
["Funções","Cargo","Salário","Hs Extras","Enc.",{"$f":"F453","v":"Benefícios"},{"$f":"G453","v":"2028-07-01"},{"$f":"DATE(YEAR(G475),MONTH(G475)+1,DAY(G475))","v":"2028-08-01"},{"$f":"DATE(YEAR(H475),MONTH(H475)+1,DAY(H475))","v":"2028-09-01"},{"$f":"DATE(YEAR(I475),MONTH(I475)+1,DAY(I475))","v":"2028-10-01"},{"$f":"DATE(YEAR(J475),MONTH(J475)+1,DAY(J475))","v":"2028-11-01"},{"$f":"DATE(YEAR(K475),MONTH(K475)+1,DAY(K475))","v":"2028-12-01"},{"$f":"DATE(YEAR(L475),MONTH(L475)+1,DAY(L475))","v":"2029-01-01"},{"$f":"DATE(YEAR(M475),MONTH(M475)+1,DAY(M475))","v":"2029-02-01"},{"$f":"DATE(YEAR(N475),MONTH(N475)+1,DAY(N475))","v":"2029-03-01"},{"$f":"DATE(YEAR(O475),MONTH(O475)+1,DAY(O475))","v":"2029-04-01"},{"$f":"DATE(YEAR(P475),MONTH(P475)+1,DAY(P475))","v":"2029-05-01"},{"$f":"DATE(YEAR(Q475),MONTH(Q475)+1,DAY(Q475))","v":"2029-06-01"},{"$f":"G475","v":"2028-07-01"},{"$f":"DATE(YEAR(S475),MONTH(S475)+1,DAY(S475))","v":"2028-08-01"},{"$f":"DATE(YEAR(T475),MONTH(T475)+1,DAY(T475))","v":"2028-09-01"},{"$f":"DATE(YEAR(U475),MONTH(U475)+1,DAY(U475))","v":"2028-10-01"},{"$f":"DATE(YEAR(V475),MONTH(V475)+1,DAY(V475))","v":"2028-11-01"},{"$f":"DATE(YEAR(W475),MONTH(W475)+1,DAY(W475))","v":"2028-12-01"},{"$f":"DATE(YEAR(X475),MONTH(X475)+1,DAY(X475))","v":"2029-01-01"},{"$f":"DATE(YEAR(Y475),MONTH(Y475)+1,DAY(Y475))","v":"2029-02-01"},{"$f":"DATE(YEAR(Z475),MONTH(Z475)+1,DAY(Z475))","v":"2029-03-01"},{"$f":"DATE(YEAR(AA475),MONTH(AA475)+1,DAY(AA475))","v":"2029-04-01"},{"$f":"DATE(YEAR(AB475),MONTH(AB475)+1,DAY(AB475))","v":"2029-05-01"},{"$f":"DATE(YEAR(AC475),MONTH(AC475)+1,DAY(AC475))","v":"2029-06-01"},{"$f":"AE453","v":"2028-07-01"},{"$f":"DATE(YEAR(AE475),MONTH(AE475)+1,DAY(AE475))","v":"2028-08-01"},{"$f":"DATE(YEAR(AF475),MONTH(AF475)+1,DAY(AF475))","v":"2028-09-01"},{"$f":"DATE(YEAR(AG475),MONTH(AG475)+1,DAY(AG475))","v":"2028-10-01"},{"$f":"DATE(YEAR(AH475),MONTH(AH475)+1,DAY(AH475))","v":"2028-11-01"},{"$f":"DATE(YEAR(AI475),MONTH(AI475)+1,DAY(AI475))","v":"2028-12-01"},{"$f":"DATE(YEAR(AJ475),MONTH(AJ475)+1,DAY(AJ475))","v":"2029-01-01"},{"$f":"DATE(YEAR(AK475),MONTH(AK475)+1,DAY(AK475))","v":"2029-02-01"},{"$f":"DATE(YEAR(AL475),MONTH(AL475)+1,DAY(AL475))","v":"2029-03-01"},{"$f":"DATE(YEAR(AM475),MONTH(AM475)+1,DAY(AM475))","v":"2029-04-01"},{"$f":"DATE(YEAR(AN475),MONTH(AN475)+1,DAY(AN475))","v":"2029-05-01"},{"$f":"DATE(YEAR(AO475),MONTH(AO475)+1,DAY(AO475))","v":"2029-06-01"},"Total",null,"Fator Utilização Mensal",null,null,null,"FU FOLHA DE PAGAMENTO",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BJ453","v":"ANO 16"},"FU Benefícios",null,null,"FU FÍSICO PARA CÁLCULOS DOS BENEFÍCIOS",null,null,null,null,null,null,null,null,null,null,null,null,"Frota Mensal",null,{"$f":"CC453","v":"ANO 16"}]
[null,null,"base","e Adic.","Soc.",{"$f":"F454","v":"R$ por"},"R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","Durante o",null,"Funções","Cargo","FU",null,{"$f":"AE475","v":"2028-07-01"},"2028-08-01","2028-09-01","2028-10-01","2028-11-01","2028-12-01","2029-01-01","2029-02-01","2029-03-01","2029-04-01","2029-05-01","2029-06-01",null,"Funções","Cargo","FU",null,{"$f":"AW476","v":"2028-07-01"},"2028-08-01","2028-09-01","2028-10-01","2028-11-01","2028-12-01","2029-01-01","2029-02-01","2029-03-01","2029-04-01","2029-05-01","2029-06-01",null,"Funções","Cargo",{"$f":"AW476","v":"2028-07-01"},"2028-08-01","2028-09-01","2028-10-01","2028-11-01","2028-12-01","2029-01-01","2029-02-01","2029-03-01","2029-04-01","2029-05-01","2029-06-01"]
[null,null,"(R$/mês)","Not.","%",{"$f":"F455","v":"mês"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AQ455","v":"ANO 16"},null,null,null,"Licitação",null,"FU","FU","FU","FU","FU","FU","FU","FU","FU","FU","FU","FU",null,null,null,"Licitação",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota"]
["Controle Operacional","Fiscal",{"$f":"C388","v":1584.595532},7.9229776600000017,{"$f":"E470","v":0.63723885555555548},{"$f":"F470","v":613.48199999999997},{"$f":"$C478*G472","v":1584.595532},1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,{"$f":"((G478+$D478)*($E478/100*100+1))","v":2607.3331822067771},2607.3331822067771,2607.3331822067771,2607.3331822067771,2607.3331822067771,2607.3331822067771,2607.3331822067771,2607.3331822067771,2607.3331822067771,2607.3331822067771,2607.3331822067771,2607.3331822067771,{"$f":"(S478*AW478*CC478)+($F478*BN478*CC478)","v":134248.2308458733},134248.2308458733,134248.2308458733,134248.2308458733,134248.2308458733,134248.2308458733,134248.2308458733,134248.2308458733,134248.2308458733,134248.2308458733,134248.2308458733,134248.2308458733,{"$f":"SUM(AE478:AP478)","v":1610978.7701504792},null,"Controle Operacional",{"$f":"B478","v":"Fiscal"},{"$f":"AU388","v":6.2397372742200329E-2},{"$f":"AU478/$AU$35","v":0.79166666666666685},{"$f":"AW485*$AV478","v":6.2397372742200335E-2},6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,null,"Controle Operacional",{"$f":"AT478","v":"Fiscal"},6.2397372742200329E-2,{"$f":"BL478/$BL$35","v":0.79166666666666685},{"$f":"BN485*$AV478","v":6.2397372742200335E-2},6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,null,"Controle Operacional",{"$f":"AT478","v":"Fiscal"},{"$f":"CN388","v":668},{"$f":"CC478","v":668},668,668,668,668,668,668,668,668,668,668]
[null,"Inspetores de Tráfego",2548.3523,12.741761500000001,{"$f":"E478","v":0.63723885555555548},613.48199999999997,{"$f":"$C479*G472","v":2548.3523},2548.3523,2548.3523,2548.3523,2548.3523,2548.3523,2548.3523,2548.3523,2548.3523,2548.3523,2548.3523,2548.3523,4193.1227102203893,4193.1227102203893,4193.1227102203893,4193.1227102203893,4193.1227102203893,4193.1227102203893,4193.1227102203893,4193.1227102203893,4193.1227102203893,4193.1227102203893,4193.1227102203893,4193.1227102203893,15816.807617868079,15816.807617868079,15816.807617868079,15816.807617868079,15816.807617868079,15816.807617868079,15816.807617868079,15816.807617868079,15816.807617868079,15816.807617868079,15816.807617868079,15816.807617868079,189801.69141441688,null,null,"Inspetores de Tráfego",4.9261083743842365E-3,6.2500000000000014E-2,{"$f":"AW485*$AV479","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Inspetores de Tráfego",4.9261083743842365E-3,6.2500000000000014E-2,{"$f":"BN485*$AV479","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Inspetores de Tráfego",668,{"$f":"CC479","v":668},668,668,668,668,668,668,668,668,668,668]
[null,"Chefe de Tráfego",3314.57,16.572850000000003,{"$f":"E479","v":0.63723885555555548},613.48199999999997,{"$f":"$C480*G472","v":3314.57},3314.57,3314.57,3314.57,3314.57,3314.57,3314.57,3314.57,3314.57,3314.57,3314.57,3314.57,5453.8765074260718,5453.8765074260718,5453.8765074260718,5453.8765074260718,5453.8765074260718,5453.8765074260718,5453.8765074260718,5453.8765074260718,5453.8765074260718,5453.8765074260718,5453.8765074260718,5453.8765074260718,6655.1649966512568,6655.1649966512568,6655.1649966512568,6655.1649966512568,6655.1649966512568,6655.1649966512568,6655.1649966512568,6655.1649966512568,6655.1649966512568,6655.1649966512568,6655.1649966512568,6655.1649966512568,79861.9799598151,null,null,"Chefe de Tráfego",1.6420361247947454E-3,2.0833333333333336E-2,{"$f":"AW485*$AV480","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Chefe de Tráfego",1.6420361247947454E-3,2.0833333333333336E-2,{"$f":"BN485*$AV480","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Chefe de Tráfego",668,{"$f":"CC480","v":668},668,668,668,668,668,668,668,668,668,668]
[null,"Instrutor",1696.3700000000001,8.4818500000000014,{"$f":"E480","v":0.63723885555555548},613.48199999999997,{"$f":"$C481*G472","v":1696.3700000000001},1696.3700000000001,1696.3700000000001,1696.3700000000001,1696.3700000000001,1696.3700000000001,1696.3700000000001,1696.3700000000001,1696.3700000000001,1696.3700000000001,1696.3700000000001,1696.3700000000001,2791.2496917857716,2791.2496917857716,2791.2496917857716,2791.2496917857716,2791.2496917857716,2791.2496917857716,2791.2496917857716,2791.2496917857716,2791.2496917857716,2791.2496917857716,2791.2496917857716,2791.2496917857716,3734.5825453413718,3734.5825453413718,3734.5825453413718,3734.5825453413718,3734.5825453413718,3734.5825453413718,3734.5825453413718,3734.5825453413718,3734.5825453413718,3734.5825453413718,3734.5825453413718,3734.5825453413718,44814.990544096458,null,null,"Instrutor",1.6420361247947454E-3,2.0833333333333336E-2,{"$f":"AW485*$AV481","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Instrutor",1.6420361247947454E-3,2.0833333333333336E-2,{"$f":"BN485*$AV481","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Instrutor",668,{"$f":"CC481","v":668},668,668,668,668,668,668,668,668,668,668]
[null,"Programadores",1372.73,6.8636499999999998,{"$f":"E481","v":0.63723885555555548},613.48199999999997,{"$f":"$C482*G472","v":1372.73},1372.73,1372.73,1372.73,1372.73,1372.73,1372.73,1372.73,1372.73,1372.73,1372.73,1372.73,2258.7243286577118,2258.7243286577118,{"$f":"((I482+$D482)*($E482/100*100+1))","v":2258.7243286577118},2258.7243286577118,2258.7243286577118,2258.7243286577118,2258.7243286577118,2258.7243286577118,2258.7243286577118,2258.7243286577118,2258.7243286577118,{"$f":"((R482+$D482)*($E482/100*100+1))","v":2258.7243286577118},3150.4660550793947,3150.4660550793947,3150.4660550793947,3150.4660550793947,3150.4660550793947,3150.4660550793947,3150.4660550793947,3150.4660550793947,3150.4660550793947,3150.4660550793947,3150.4660550793947,3150.4660550793947,37805.592660952738,null,null,"Programadores",1.6420361247947454E-3,2.0833333333333336E-2,{"$f":"AW485*$AV482","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Programadores",1.6420361247947454E-3,2.0833333333333336E-2,{"$f":"BN485*$AV482","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Programadores",668,{"$f":"CC482","v":668},668,668,668,668,668,668,668,668,668,668]
[null,"Escaladores",1372.73,6.8636499999999998,{"$f":"E482","v":0.63723885555555548},613.48199999999997,{"$f":"$C483*G472","v":1372.73},1372.73,1372.73,1372.73,1372.73,1372.73,1372.73,1372.73,1372.73,1372.73,1372.73,1372.73,2258.7243286577118,2258.7243286577118,2258.7243286577118,2258.7243286577118,2258.7243286577118,2258.7243286577118,2258.7243286577118,2258.7243286577118,2258.7243286577118,2258.7243286577118,2258.7243286577118,2258.7243286577118,6300.9321101587893,6300.9321101587893,6300.9321101587893,6300.9321101587893,6300.9321101587893,6300.9321101587893,6300.9321101587893,6300.9321101587893,6300.9321101587893,6300.9321101587893,6300.9321101587893,6300.9321101587893,75611.185321905476,null,null,"Escaladores",3.2840722495894909E-3,4.1666666666666671E-2,{"$f":"AW485*$AV483","v":3.2840722495894909E-3},3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,null,null,"Escaladores",3.2840722495894909E-3,4.1666666666666671E-2,{"$f":"BN485*$AV483","v":3.2840722495894909E-3},3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,null,null,"Escaladores",668,{"$f":"CC483","v":668},668,668,668,668,668,668,668,668,668,668]
[null,"Auxiliares",1026.5970199999999,5.1329851,{"$f":"E483","v":0.63723885555555548},613.48199999999997,{"$f":"$C484*G472","v":1026.5970199999999},1026.5970199999999,1026.5970199999999,1026.5970199999999,1026.5970199999999,1026.5970199999999,1026.5970199999999,1026.5970199999999,1026.5970199999999,1026.5970199999999,1026.5970199999999,1026.5970199999999,1689.1884527922514,1689.1884527922514,1689.1884527922514,1689.1884527922514,1689.1884527922514,1689.1884527922514,1689.1884527922514,1689.1884527922514,1689.1884527922514,1689.1884527922514,1689.1884527922514,1689.1884527922514,5051.5069374884197,5051.5069374884197,5051.5069374884197,5051.5069374884197,5051.5069374884197,5051.5069374884197,5051.5069374884197,5051.5069374884197,5051.5069374884197,5051.5069374884197,5051.5069374884197,5051.5069374884197,60618.083249861033,null,null,"Auxiliares",3.2840722495894909E-3,4.1666666666666671E-2,{"$f":"AW485*$AV484","v":3.2840722495894909E-3},3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,null,null,"Auxiliares",3.2840722495894909E-3,4.1666666666666671E-2,{"$f":"BN485*$AV484","v":3.2840722495894909E-3},3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,null,null,"Auxiliares",668,{"$f":"CC484","v":668},668,668,668,668,668,668,668,668,668,668]
[null,"Sub-total Cont.Oper.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE478:AE484)","v":174957.6911084606},174957.6911084606,174957.6911084606,174957.6911084606,174957.6911084606,174957.6911084606,174957.6911084606,174957.6911084606,174957.6911084606,174957.6911084606,174957.6911084606,174957.6911084606,{"$f":"SUM(AQ478:AQ484)","v":2099492.2933015269},null,null,"Sub-total Cont.Oper.",{"$f":"SUM(AU478:AU484)","v":7.881773399014777E-2},{"$f":"SUM(AV478:AV484)","v":1.0000000000000002},{"$f":"'FU Resumo'!$E186","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E187","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E188","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E189","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E190","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E191","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E192","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E193","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E194","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E195","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E196","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E197","v":7.881773399014777E-2},null,null,{"$f":"AT485","v":"Sub-total Cont.Oper."},{"$f":"SUM(BL478:BL484)","v":7.881773399014777E-2},{"$f":"SUM(BM478:BM484)","v":1.0000000000000002},{"$f":"'FU Resumo'!$K186","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K187","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K188","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K189","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K190","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K191","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K192","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K193","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K194","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K195","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K196","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K197","v":7.881773399014777E-2},null,null,"Sub-total Cont.Oper.",668,{"$f":"CD484","v":668},{"$f":"CE484","v":668},668,668,668,668,668,668,668,668,668]
["Manutenção","1/2 Oficial Eletricista",{"$f":"C396","v":985.94783599999994},4.9297391800000003,{"$f":"E484","v":0.63723885555555548},{"$f":"F484","v":613.48199999999997},{"$f":"$C486*G472","v":985.94783599999994},985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,{"$f":"((G486+$D486)*($E486/100*100+1))","v":1622.3032671833669},{"$f":"((H486+$D486)*($E486/100*100+1))","v":1622.3032671833669},{"$f":"((I486+$D486)*($E486/100*100+1))","v":1622.3032671833669},{"$f":"((J486+$D486)*($E486/100*100+1))","v":1622.3032671833669},{"$f":"((K486+$D486)*($E486/100*100+1))","v":1622.3032671833669},{"$f":"((L486+$D486)*($E486/100*100+1))","v":1622.3032671833669},{"$f":"((M486+$D486)*($E486/100*100+1))","v":1622.3032671833669},{"$f":"((N486+$D486)*($E486/100*100+1))","v":1622.3032671833669},{"$f":"((O486+$D486)*($E486/100*100+1))","v":1622.3032671833669},{"$f":"((P486+$D486)*($E486/100*100+1))","v":1622.3032671833669},{"$f":"((Q486+$D486)*($E486/100*100+1))","v":1622.3032671833669},{"$f":"((R486+$D486)*($E486/100*100+1))","v":1622.3032671833669},{"$f":"(S486*AW486*CC486)+($F486*BN486*CC486)","v":22071.495938105745},{"$f":"(T486*AX486*CD486)+($F486*BO486*CD486)","v":22071.495938105745},{"$f":"(U486*AY486*CE486)+($F486*BP486*CE486)","v":22071.495938105745},{"$f":"(V486*AZ486*CF486)+($F486*BQ486*CF486)","v":22071.495938105745},{"$f":"(W486*BA486*CG486)+($F486*BR486*CG486)","v":22071.495938105745},{"$f":"(X486*BB486*CH486)+($F486*BS486*CH486)","v":22071.495938105745},{"$f":"(Y486*BC486*CI486)+($F486*BT486*CI486)","v":22071.495938105745},{"$f":"(Z486*BD486*CJ486)+($F486*BU486*CJ486)","v":22071.495938105745},{"$f":"(AA486*BE486*CK486)+($F486*BV486*CK486)","v":22071.495938105745},{"$f":"(AB486*BF486*CL486)+($F486*BW486*CL486)","v":22071.495938105745},{"$f":"(AC486*BG486*CM486)+($F486*BX486*CM486)","v":22071.495938105745},{"$f":"(AD486*BH486*CN486)+($F486*BY486*CN486)","v":22071.495938105745},{"$f":"SUM(AE486:AP486)","v":264857.95125726896},null,"Manutenção","1/2 Oficial Eletricista",{"$f":"AU396","v":1.4778325123152709E-2},{"$f":"AU486/$AU$56","v":3.333333333333334E-2},{"$f":"AW506*$AV486","v":1.4778325123152707E-2},1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,null,"Manutenção","1/2 Oficial Eletricista",{"$f":"AU486","v":1.4778325123152709E-2},{"$f":"BL486/$BL$56","v":3.333333333333334E-2},{"$f":"BN506*$BM486","v":1.4778325123152707E-2},1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,null,"Manutenção","1/2 Oficial Eletricista",{"$f":"CC485","v":668},{"$f":"CD485","v":668},{"$f":"CE485","v":668},668,668,668,668,668,668,668,668,668]
[null,"1/2 Oficial Funileiro",985.94783599999994,4.9297391800000003,{"$f":"E486","v":0.63723885555555548},613.48199999999997,{"$f":"$C487*G472","v":985.94783599999994},985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,1622.3032671833669,1622.3032671833669,1622.3032671833669,1622.3032671833669,1622.3032671833669,1622.3032671833669,1622.3032671833669,1622.3032671833669,1622.3032671833669,1622.3032671833669,1622.3032671833669,1622.3032671833669,22071.495938105745,22071.495938105745,22071.495938105745,22071.495938105745,22071.495938105745,22071.495938105745,22071.495938105745,22071.495938105745,22071.495938105745,22071.495938105745,22071.495938105745,22071.495938105745,264857.95125726896,null,null,"1/2 Oficial Funileiro",1.4778325123152709E-2,3.333333333333334E-2,{"$f":"AW506*$AV487","v":1.4778325123152707E-2},1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,null,null,"1/2 Oficial Funileiro",1.4778325123152709E-2,3.333333333333334E-2,{"$f":"BN506*$BM487","v":1.4778325123152707E-2},1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,null,null,"1/2 Oficial Funileiro",{"$f":"CC486","v":668},{"$f":"CD486","v":668},668,668,668,668,668,668,668,668,668,668]
[null,"Abastecedor",1347.3026840000002,6.7365134200000014,{"$f":"E487","v":0.63723885555555548},613.48199999999997,{"$f":"$C488*G472","v":1347.3026840000002},1347.3026840000002,1347.3026840000002,1347.3026840000002,1347.3026840000002,1347.3026840000002,1347.3026840000002,1347.3026840000002,1347.3026840000002,1347.3026840000002,1347.3026840000002,1347.3026840000002,2216.8855859612841,2216.8855859612841,2216.8855859612841,2216.8855859612841,2216.8855859612841,2216.8855859612841,2216.8855859612841,2216.8855859612841,2216.8855859612841,2216.8855859612841,2216.8855859612841,2216.8855859612841,55882.331450900616,55882.331450900616,55882.331450900616,55882.331450900616,55882.331450900616,55882.331450900616,55882.331450900616,55882.331450900616,55882.331450900616,55882.331450900616,55882.331450900616,55882.331450900616,670587.97741080762,null,null,"Abastecedor",2.9556650246305417E-2,6.666666666666668E-2,{"$f":"AW506*$AV488","v":2.9556650246305414E-2},2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,null,null,"Abastecedor",2.9556650246305417E-2,6.666666666666668E-2,{"$f":"BN506*$BM488","v":2.9556650246305414E-2},2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,null,null,"Abastecedor",{"$f":"CC487","v":668},{"$f":"CD487","v":668},668,668,668,668,668,668,668,668,668,668]
[null,"Auxiliar Almoxarife",961.20016399999986,4.8060008199999995,{"$f":"E488","v":0.63723885555555548},613.48199999999997,{"$f":"$C489*G472","v":961.20016399999986},961.20016399999986,961.20016399999986,961.20016399999986,961.20016399999986,961.20016399999986,961.20016399999986,961.20016399999986,961.20016399999986,961.20016399999986,961.20016399999986,961.20016399999986,1581.5828277495079,1581.5828277495079,1581.5828277495079,1581.5828277495079,1581.5828277495079,1581.5828277495079,1581.5828277495079,1581.5828277495079,1581.5828277495079,1581.5828277495079,1581.5828277495079,1581.5828277495079,28892.675959343276,28892.675959343276,28892.675959343276,28892.675959343276,28892.675959343276,28892.675959343276,28892.675959343276,28892.675959343276,28892.675959343276,28892.675959343276,28892.675959343276,28892.675959343276,346712.11151211924,null,null,"Auxiliar Almoxarife",1.9704433497536946E-2,4.444444444444446E-2,{"$f":"AW506*$AV489","v":1.9704433497536946E-2},1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,null,null,"Auxiliar Almoxarife",1.9704433497536946E-2,4.444444444444446E-2,{"$f":"BN506*$BM489","v":1.9704433497536946E-2},1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,null,null,"Auxiliar Almoxarife",{"$f":"CC488","v":668},{"$f":"CD488","v":668},668,668,668,668,668,668,668,668,668,668]
[null,"Auxiliar Serv. Gerais",811.75399999999991,4.0587699999999991,{"$f":"E489","v":0.63723885555555548},613.48199999999997,{"$f":"$C490*G472","v":811.75399999999991},811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,1335.6803659024074,1335.6803659024074,1335.6803659024074,1335.6803659024074,1335.6803659024074,1335.6803659024074,1335.6803659024074,1335.6803659024074,1335.6803659024074,1335.6803659024074,1335.6803659024074,1335.6803659024074,96209.886238138541,96209.886238138541,96209.886238138541,96209.886238138541,96209.886238138541,96209.886238138541,96209.886238138541,96209.886238138541,96209.886238138541,96209.886238138541,96209.886238138541,96209.886238138541,{"$f":"SUM(AE490:AP490)","v":1154518.6348576625},null,null,"Auxiliar Serv. Gerais",7.3891625615763554E-2,0.16666666666666674,{"$f":"AW506*$AV490","v":7.3891625615763554E-2},7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,null,null,"Auxiliar Serv. Gerais",7.3891625615763554E-2,0.16666666666666674,{"$f":"BN506*$BM490","v":7.3891625615763554E-2},7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,null,null,"Auxiliar Serv. Gerais",{"$f":"CC489","v":668},{"$f":"CD489","v":668},668,668,668,668,668,668,668,668,668,668]
[null,"Borracheiro",1328.8875679999999,6.6444378399999993,{"$f":"E490","v":0.63723885555555548},613.48199999999997,{"$f":"$C491*G472","v":1328.8875679999999},1328.8875679999999,1328.8875679999999,1328.8875679999999,1328.8875679999999,1328.8875679999999,1328.8875679999999,1328.8875679999999,1328.8875679999999,1328.8875679999999,1328.8875679999999,1328.8875679999999,2186.5848927992965,2186.5848927992965,2186.5848927992965,2186.5848927992965,2186.5848927992965,2186.5848927992965,2186.5848927992965,2186.5848927992965,2186.5848927992965,2186.5848927992965,2186.5848927992965,2186.5848927992965,18428.026447191427,18428.026447191427,18428.026447191427,18428.026447191427,18428.026447191427,18428.026447191427,18428.026447191427,18428.026447191427,18428.026447191427,18428.026447191427,18428.026447191427,18428.026447191427,221136.31736629712,null,null,"Borracheiro",9.852216748768473E-3,2.222222222222223E-2,{"$f":"AW506*$AV491","v":9.852216748768473E-3},9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,null,null,"Borracheiro",9.852216748768473E-3,2.222222222222223E-2,{"$f":"BN506*$BM491","v":9.852216748768473E-3},9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,null,null,"Borracheiro",{"$f":"CC490","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Comprador/Almoxarife",1443.3266720000001,7.2166333600000003,{"$f":"E491","v":0.63723885555555548},613.48199999999997,{"$f":"$C492*G472","v":1443.3266720000001},1443.3266720000001,1443.3266720000001,1443.3266720000001,1443.3266720000001,1443.3266720000001,1443.3266720000001,1443.3266720000001,1443.3266720000001,1443.3266720000001,1443.3266720000001,1443.3266720000001,2374.8858612013792,2374.8858612013792,2374.8858612013792,2374.8858612013792,2374.8858612013792,2374.8858612013792,2374.8858612013792,2374.8858612013792,2374.8858612013792,2374.8858612013792,2374.8858612013792,2374.8858612013792,9833.6439964656238,9833.6439964656238,9833.6439964656238,9833.6439964656238,9833.6439964656238,9833.6439964656238,9833.6439964656238,9833.6439964656238,9833.6439964656238,9833.6439964656238,9833.6439964656238,9833.6439964656238,118003.72795758751,null,null,"Comprador/Almoxarife",4.9261083743842365E-3,1.1111111111111115E-2,{"$f":"AW506*$AV492","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Comprador/Almoxarife",4.9261083743842365E-3,1.1111111111111115E-2,{"$f":"BN506*$BM492","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Comprador/Almoxarife",{"$f":"CC491","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Controlador de Manut.",2610.9766400000003,13.054883200000001,{"$f":"E492","v":0.63723885555555548},613.48199999999997,{"$f":"$C493*G472","v":2610.9766400000003},2610.9766400000003,2610.9766400000003,2610.9766400000003,2610.9766400000003,2610.9766400000003,2610.9766400000003,2610.9766400000003,2610.9766400000003,2610.9766400000003,2610.9766400000003,2610.9766400000003,4296.1663679856692,4296.1663679856692,4296.1663679856692,4296.1663679856692,4296.1663679856692,4296.1663679856692,4296.1663679856692,4296.1663679856692,4296.1663679856692,4296.1663679856692,4296.1663679856692,4296.1663679856692,32311.774480930315,32311.774480930315,32311.774480930315,32311.774480930315,32311.774480930315,32311.774480930315,32311.774480930315,32311.774480930315,32311.774480930315,32311.774480930315,32311.774480930315,32311.774480930315,387741.29377116374,null,null,"Controlador de Manut.",9.852216748768473E-3,2.222222222222223E-2,{"$f":"AW506*$AV493","v":9.852216748768473E-3},9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,null,null,"Controlador de Manut.",9.852216748768473E-3,2.222222222222223E-2,{"$f":"BN506*$BM493","v":9.852216748768473E-3},9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,null,null,"Controlador de Manut.",{"$f":"CC492","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Eletricista (A e B)",1683.7839999999999,8.41892,{"$f":"E493","v":0.63723885555555548},613.48199999999997,{"$f":"$C494*G472","v":1683.7839999999999},1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,2770.540372108569,2770.540372108569,2770.540372108569,2770.540372108569,2770.540372108569,2770.540372108569,2770.540372108569,2770.540372108569,2770.540372108569,2770.540372108569,2770.540372108569,2770.540372108569,44542.402848640872,44542.402848640872,44542.402848640872,44542.402848640872,44542.402848640872,44542.402848640872,44542.402848640872,44542.402848640872,44542.402848640872,44542.402848640872,44542.402848640872,44542.402848640872,534508.83418369049,null,null,"Eletricista (A e B)",1.9704433497536946E-2,4.444444444444446E-2,{"$f":"AW506*$AV494","v":1.9704433497536946E-2},1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,null,null,"Eletricista (A e B)",1.9704433497536946E-2,4.444444444444446E-2,{"$f":"BN506*$BM494","v":1.9704433497536946E-2},1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,null,null,"Eletricista (A e B)",{"$f":"CC493","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Eletrônico",1683.7839999999999,8.41892,{"$f":"E494","v":0.63723885555555548},613.48199999999997,{"$f":"$C495*G472","v":1683.7839999999999},1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,2770.540372108569,2770.540372108569,2770.540372108569,2770.540372108569,2770.540372108569,2770.540372108569,2770.540372108569,2770.540372108569,2770.540372108569,2770.540372108569,2770.540372108569,2770.540372108569,22271.201424320436,22271.201424320436,22271.201424320436,22271.201424320436,22271.201424320436,22271.201424320436,22271.201424320436,22271.201424320436,22271.201424320436,22271.201424320436,22271.201424320436,22271.201424320436,267254.41709184524,null,null,"Eletrônico",9.852216748768473E-3,2.222222222222223E-2,{"$f":"AW506*$AV495","v":9.852216748768473E-3},9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,null,null,"Eletrônico",9.852216748768473E-3,2.222222222222223E-2,{"$f":"BN506*$BM495","v":9.852216748768473E-3},9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,null,null,"Eletrônico",{"$f":"CC494","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Funileiro (A e B)",1477.9345759999999,7.38967288,{"$f":"E495","v":0.63723885555555548},613.48199999999997,{"$f":"$C496*G472","v":1477.9345759999999},1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,2431.830573365206,2431.830573365206,2431.830573365206,2431.830573365206,2431.830573365206,2431.830573365206,2431.830573365206,2431.830573365206,2431.830573365206,2431.830573365206,2431.830573365206,{"$f":"((R496+$D496)*($E496/100*100+1))","v":2431.830573365206},40084.114266166653,40084.114266166653,40084.114266166653,40084.114266166653,40084.114266166653,40084.114266166653,40084.114266166653,40084.114266166653,40084.114266166653,40084.114266166653,40084.114266166653,40084.114266166653,481009.37119399972,null,null,"Funileiro (A e B)",1.9704433497536946E-2,4.444444444444446E-2,{"$f":"AW506*$AV496","v":1.9704433497536946E-2},1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,null,null,"Funileiro (A e B)",1.9704433497536946E-2,4.444444444444446E-2,{"$f":"BN506*$BM496","v":1.9704433497536946E-2},1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,null,null,"Funileiro (A e B)",{"$f":"CC495","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Chefe de Manutenção",3314.57,16.572850000000003,{"$f":"E496","v":0.63723885555555548},613.48199999999997,{"$f":"$C497*G472","v":3314.57},3314.57,3314.57,3314.57,3314.57,3314.57,3314.57,3314.57,3314.57,3314.57,3314.57,3314.57,5453.8765074260718,5453.8765074260718,5453.8765074260718,5453.8765074260718,5453.8765074260718,5453.8765074260718,5453.8765074260718,5453.8765074260718,5453.8765074260718,5453.8765074260718,5453.8765074260718,5453.8765074260718,19965.494989953775,19965.494989953775,19965.494989953775,19965.494989953775,19965.494989953775,19965.494989953775,19965.494989953775,19965.494989953775,19965.494989953775,19965.494989953775,19965.494989953775,19965.494989953775,239585.93987944524,null,null,"Chefe de Manutenção",4.9261083743842365E-3,1.1111111111111115E-2,{"$f":"AW506*$AV497","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Chefe de Manutenção",4.9261083743842365E-3,1.1111111111111115E-2,{"$f":"BN506*$BM497","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Chefe de Manutenção",{"$f":"CC496","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Lavador",811.75399999999991,4.0587699999999991,{"$f":"E497","v":0.63723885555555548},613.48199999999997,{"$f":"$C498*G472","v":811.75399999999991},811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,1335.6803659024074,1335.6803659024074,1335.6803659024074,1335.6803659024074,1335.6803659024074,1335.6803659024074,1335.6803659024074,1335.6803659024074,1335.6803659024074,1335.6803659024074,1335.6803659024074,1335.6803659024074,38483.954495255406,38483.954495255406,38483.954495255406,38483.954495255406,38483.954495255406,38483.954495255406,38483.954495255406,38483.954495255406,38483.954495255406,38483.954495255406,38483.954495255406,38483.954495255406,461807.45394306496,null,null,"Lavador",2.9556650246305417E-2,6.666666666666668E-2,{"$f":"AW506*$AV498","v":2.9556650246305414E-2},2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,null,null,"Lavador",2.9556650246305417E-2,6.666666666666668E-2,{"$f":"BN506*$BM498","v":2.9556650246305414E-2},2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,null,null,"Lavador",{"$f":"CC497","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Lubrificador",1251.5052440000002,6.2575262200000017,{"$f":"E498","v":0.63723885555555548},613.48199999999997,{"$f":"$C499*G472","v":1251.5052440000002},1251.5052440000002,1251.5052440000002,1251.5052440000002,1251.5052440000002,1251.5052440000002,1251.5052440000002,1251.5052440000002,1251.5052440000002,1251.5052440000002,1251.5052440000002,1251.5052440000002,2059.2580784753782,2059.2580784753782,2059.2580784753782,2059.2580784753782,2059.2580784753782,2059.2580784753782,2059.2580784753782,2059.2580784753782,2059.2580784753782,2059.2580784753782,2059.2580784753782,2059.2580784753782,35180.105860523203,35180.105860523203,35180.105860523203,35180.105860523203,35180.105860523203,35180.105860523203,35180.105860523203,35180.105860523203,35180.105860523203,35180.105860523203,35180.105860523203,35180.105860523203,422161.27032627835,null,null,"Lubrificador",1.9704433497536946E-2,4.444444444444446E-2,{"$f":"AW506*$AV499","v":1.9704433497536946E-2},1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,null,null,"Lubrificador",1.9704433497536946E-2,4.444444444444446E-2,{"$f":"BN506*$BM499","v":1.9704433497536946E-2},1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,null,null,"Lubrificador",{"$f":"CC498","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Manobrista",1662.7655320000001,8.3138276600000012,{"$f":"E499","v":0.63723885555555548},613.48199999999997,{"$f":"$C500*G472","v":1662.7655320000001},1662.7655320000001,1662.7655320000001,1662.7655320000001,1662.7655320000001,1662.7655320000001,1662.7655320000001,1662.7655320000001,1662.7655320000001,1662.7655320000001,1662.7655320000001,1662.7655320000001,2735.9560583522493,2735.9560583522493,2735.9560583522493,2735.9560583522493,2735.9560583522493,2735.9560583522493,2735.9560583522493,2735.9560583522493,2735.9560583522493,2735.9560583522493,2735.9560583522493,2735.9560583522493,128587.62201030474,128587.62201030474,128587.62201030474,128587.62201030474,128587.62201030474,128587.62201030474,128587.62201030474,128587.62201030474,128587.62201030474,128587.62201030474,128587.62201030474,128587.62201030474,1543051.464123657,null,null,"Manobrista",5.7471264367816091E-2,0.12962962962962968,{"$f":"AW506*$AV500","v":5.7471264367816091E-2},5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,null,null,"Manobrista",5.7471264367816091E-2,0.12962962962962968,{"$f":"BN506*$BM500","v":5.7471264367816091E-2},5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,null,null,"Manobrista",{"$f":"CC499","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Mecânico (A, B e C)",1794.943552,8.974717759999999,{"$f":"E500","v":0.63723885555555548},613.48199999999997,{"$f":"$C501*G472","v":1794.943552},1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,2953.4450834976201,2953.4450834976201,2953.4450834976201,2953.4450834976201,2953.4450834976201,2953.4450834976201,2953.4450834976201,2953.4450834976201,2953.4450834976201,2953.4450834976201,2953.4450834976201,2953.4450834976201,97812.286197717985,97812.286197717985,97812.286197717985,97812.286197717985,97812.286197717985,97812.286197717985,97812.286197717985,97812.286197717985,97812.286197717985,97812.286197717985,97812.286197717985,97812.286197717985,1173747.4343726158,null,null,"Mecânico (A, B e C)",4.1050903119868636E-2,9.2592592592592615E-2,{"$f":"AW506*$AV501","v":4.1050903119868636E-2},4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,null,null,"Mecânico (A, B e C)",4.1050903119868636E-2,9.2592592592592615E-2,{"$f":"BN506*$BM501","v":4.1050903119868636E-2},4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,null,null,"Mecânico (A, B e C)",{"$f":"CC500","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Mecânico de Revisão",1794.943552,8.974717759999999,{"$f":"E501","v":0.63723885555555548},613.48199999999997,{"$f":"$C502*G472","v":1794.943552},1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,2953.4450834976201,2953.4450834976201,2953.4450834976201,2953.4450834976201,2953.4450834976201,2953.4450834976201,2953.4450834976201,2953.4450834976201,2953.4450834976201,2953.4450834976201,2953.4450834976201,2953.4450834976201,35212.42303117847,35212.42303117847,35212.42303117847,35212.42303117847,35212.42303117847,35212.42303117847,35212.42303117847,35212.42303117847,35212.42303117847,35212.42303117847,35212.42303117847,35212.42303117847,{"$f":"SUM(AE502:AP502)","v":422549.07637414167},null,null,"Mecânico de Revisão",1.4778325123152709E-2,3.333333333333334E-2,{"$f":"AW506*$AV502","v":1.4778325123152707E-2},1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,null,null,"Mecânico de Revisão",1.4778325123152709E-2,3.333333333333334E-2,{"$f":"BN506*$BM502","v":1.4778325123152707E-2},1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,null,null,"Mecânico de Revisão",{"$f":"CC501","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Mecânico Montador",1794.943552,8.9747177600000008,{"$f":"E502","v":0.63723885555555548},613.48199999999997,{"$f":"$C503*G472","v":1794.943552},1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,2953.4450834976201,2953.4450834976201,2953.4450834976201,2953.4450834976201,2953.4450834976201,2953.4450834976201,2953.4450834976201,2953.4450834976201,2953.4450834976201,2953.4450834976201,2953.4450834976201,2953.4450834976201,23474.948687452317,23474.948687452317,23474.948687452317,23474.948687452317,23474.948687452317,23474.948687452317,23474.948687452317,23474.948687452317,23474.948687452317,23474.948687452317,23474.948687452317,23474.948687452317,281699.38424942788,null,null,"Mecânico Montador",9.852216748768473E-3,2.222222222222223E-2,{"$f":"AW506*$AV503","v":9.852216748768473E-3},9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,null,null,"Mecânico Montador",9.852216748768473E-3,2.222222222222223E-2,{"$f":"BN506*$BM503","v":9.852216748768473E-3},9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,null,null,"Mecânico Montador",{"$f":"CC502","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Moleiro",1313.255756,6.5662787800000002,{"$f":"E503","v":0.63723885555555548},613.48199999999997,{"$f":"$C504*G472","v":1313.255756},1313.255756,1313.255756,1313.255756,1313.255756,1313.255756,1313.255756,1313.255756,1313.255756,1313.255756,1313.255756,1313.255756,2160.8639177602117,2160.8639177602117,2160.8639177602117,2160.8639177602117,2160.8639177602117,2160.8639177602117,2160.8639177602117,2160.8639177602117,2160.8639177602117,2160.8639177602117,2160.8639177602117,2160.8639177602117,36517.498976627023,36517.498976627023,36517.498976627023,36517.498976627023,36517.498976627023,36517.498976627023,36517.498976627023,36517.498976627023,36517.498976627023,36517.498976627023,36517.498976627023,36517.498976627023,438209.98771952424,null,null,"Moleiro",1.9704433497536946E-2,4.444444444444446E-2,{"$f":"AW506*$AV504","v":1.9704433497536946E-2},1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,null,null,"Moleiro",1.9704433497536946E-2,4.444444444444446E-2,{"$f":"BN506*$BM504","v":1.9704433497536946E-2},1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,null,null,"Moleiro",{"$f":"CC503","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Pintor",1477.9345759999999,7.38967288,{"$f":"E504","v":0.63723885555555548},613.48199999999997,{"$f":"$C505*G472","v":1477.9345759999999},1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,2431.830573365206,2431.830573365206,2431.830573365206,2431.830573365206,2431.830573365206,2431.830573365206,2431.830573365206,2431.830573365206,2431.830573365206,2431.830573365206,2431.830573365206,2431.830573365206,40084.114266166653,40084.114266166653,40084.114266166653,40084.114266166653,40084.114266166653,40084.114266166653,40084.114266166653,40084.114266166653,40084.114266166653,40084.114266166653,40084.114266166653,40084.114266166653,481009.37119399972,null,null,"Pintor",1.9704433497536946E-2,4.444444444444446E-2,{"$f":"AW506*$AV505","v":1.9704433497536946E-2},1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,null,null,"Pintor",1.9704433497536946E-2,4.444444444444446E-2,{"$f":"BN506*$BM505","v":1.9704433497536946E-2},1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,null,null,"Pintor",{"$f":"CC504","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Sub-total manutenção",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE486:AE505)","v":847917.49750348891},{"$f":"SUM(AF486:AF505)","v":847917.49750348891},847917.49750348891,847917.49750348891,847917.49750348891,847917.49750348891,847917.49750348891,847917.49750348891,847917.49750348891,847917.49750348891,847917.49750348891,847917.49750348891,{"$f":"SUM(AQ486:AQ505)","v":10175009.970041865},null,null,"Sub-total manutenção",{"$f":"SUM(AU486:AU505)","v":0.44334975369458113},{"$f":"SUM(AV486:AV505)","v":1.0000000000000004},{"$f":"'FU Resumo'!$F186","v":0.44334975369458113},{"$f":"'FU Resumo'!$F187","v":0.44334975369458113},{"$f":"'FU Resumo'!$F188","v":0.44334975369458113},{"$f":"'FU Resumo'!$F189","v":0.44334975369458113},{"$f":"'FU Resumo'!$F190","v":0.44334975369458113},{"$f":"'FU Resumo'!$F191","v":0.44334975369458113},{"$f":"'FU Resumo'!$F192","v":0.44334975369458113},{"$f":"'FU Resumo'!$F193","v":0.44334975369458113},{"$f":"'FU Resumo'!$F194","v":0.44334975369458113},{"$f":"'FU Resumo'!$F195","v":0.44334975369458113},{"$f":"'FU Resumo'!$F196","v":0.44334975369458113},{"$f":"'FU Resumo'!$F197","v":0.44334975369458113},null,null,"Sub-total manutenção",{"$f":"SUM(BL486:BL505)","v":0.44334975369458113},{"$f":"SUM(BM486:BM505)","v":1.0000000000000004},{"$f":"'FU Resumo'!$L186","v":0.44334975369458113},{"$f":"'FU Resumo'!$L187","v":0.44334975369458113},{"$f":"'FU Resumo'!$L188","v":0.44334975369458113},{"$f":"'FU Resumo'!$L189","v":0.44334975369458113},{"$f":"'FU Resumo'!$L190","v":0.44334975369458113},{"$f":"'FU Resumo'!$L191","v":0.44334975369458113},{"$f":"'FU Resumo'!$L192","v":0.44334975369458113},{"$f":"'FU Resumo'!$L193","v":0.44334975369458113},{"$f":"'FU Resumo'!$L194","v":0.44334975369458113},{"$f":"'FU Resumo'!$L195","v":0.44334975369458113},{"$f":"'FU Resumo'!$L196","v":0.44334975369458113},{"$f":"'FU Resumo'!$L197","v":0.44334975369458113},null,null,"Sub-total manutenção",{"$f":"CC505","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Pessoal de Operação",{"$f":"AE472+AE485+AE506","v":8908948.8197274413},{"$f":"AF472+AF485+AF506","v":8908948.8197274413},8908948.8197274413,8908948.8197274413,8908948.8197274413,8908948.8197274413,8908948.8197274413,8908948.8197274413,8908948.8197274413,8908948.8197274413,8908948.8197274413,{"$f":"AP472+AP485+AP506","v":8908948.8197274413},{"$f":"AQ472+AQ485+AQ506","v":106907385.83672927}]
[]
["Administração - Composição do Custo Unitário Por Função",null,null,null,null,{"$f":"F474","v":"ANO 16"},"SALÁRIO BASE COM QUINQUÊNIO",null,null,null,null,null,null,null,null,null,null,null,"SALÁRIO COM QUINQUÊNIO + H.EXTRA e AD.NOTURNO + ENCARGOS SOCIAIS",null,null,null,null,null,null,null,null,null,null,null,"Administração - Composição de Custo Total Mensal",null,null,null,null,null,null,null,null,null,null,null,"R$"]
["Funções","Cargo","Salário","Hs Extras","Enc.",{"$f":"F475","v":"Benefícios"},{"$f":"G475","v":"2028-07-01"},{"$f":"DATE(YEAR(G510),MONTH(G510)+1,DAY(G510))","v":"2028-08-01"},{"$f":"DATE(YEAR(H510),MONTH(H510)+1,DAY(H510))","v":"2028-09-01"},{"$f":"DATE(YEAR(I510),MONTH(I510)+1,DAY(I510))","v":"2028-10-01"},{"$f":"DATE(YEAR(J510),MONTH(J510)+1,DAY(J510))","v":"2028-11-01"},{"$f":"DATE(YEAR(K510),MONTH(K510)+1,DAY(K510))","v":"2028-12-01"},{"$f":"DATE(YEAR(L510),MONTH(L510)+1,DAY(L510))","v":"2029-01-01"},{"$f":"DATE(YEAR(M510),MONTH(M510)+1,DAY(M510))","v":"2029-02-01"},{"$f":"DATE(YEAR(N510),MONTH(N510)+1,DAY(N510))","v":"2029-03-01"},{"$f":"DATE(YEAR(O510),MONTH(O510)+1,DAY(O510))","v":"2029-04-01"},{"$f":"DATE(YEAR(P510),MONTH(P510)+1,DAY(P510))","v":"2029-05-01"},{"$f":"DATE(YEAR(Q510),MONTH(Q510)+1,DAY(Q510))","v":"2029-06-01"},{"$f":"G510","v":"2028-07-01"},{"$f":"DATE(YEAR(S510),MONTH(S510)+1,DAY(S510))","v":"2028-08-01"},{"$f":"DATE(YEAR(T510),MONTH(T510)+1,DAY(T510))","v":"2028-09-01"},{"$f":"DATE(YEAR(U510),MONTH(U510)+1,DAY(U510))","v":"2028-10-01"},{"$f":"DATE(YEAR(V510),MONTH(V510)+1,DAY(V510))","v":"2028-11-01"},{"$f":"DATE(YEAR(W510),MONTH(W510)+1,DAY(W510))","v":"2028-12-01"},{"$f":"DATE(YEAR(X510),MONTH(X510)+1,DAY(X510))","v":"2029-01-01"},{"$f":"DATE(YEAR(Y510),MONTH(Y510)+1,DAY(Y510))","v":"2029-02-01"},{"$f":"DATE(YEAR(Z510),MONTH(Z510)+1,DAY(Z510))","v":"2029-03-01"},{"$f":"DATE(YEAR(AA510),MONTH(AA510)+1,DAY(AA510))","v":"2029-04-01"},{"$f":"DATE(YEAR(AB510),MONTH(AB510)+1,DAY(AB510))","v":"2029-05-01"},{"$f":"DATE(YEAR(AC510),MONTH(AC510)+1,DAY(AC510))","v":"2029-06-01"},{"$f":"AE453","v":"2028-07-01"},{"$f":"DATE(YEAR(AE510),MONTH(AE510)+1,DAY(AE510))","v":"2028-08-01"},{"$f":"DATE(YEAR(AF510),MONTH(AF510)+1,DAY(AF510))","v":"2028-09-01"},{"$f":"DATE(YEAR(AG510),MONTH(AG510)+1,DAY(AG510))","v":"2028-10-01"},{"$f":"DATE(YEAR(AH510),MONTH(AH510)+1,DAY(AH510))","v":"2028-11-01"},{"$f":"DATE(YEAR(AI510),MONTH(AI510)+1,DAY(AI510))","v":"2028-12-01"},{"$f":"DATE(YEAR(AJ510),MONTH(AJ510)+1,DAY(AJ510))","v":"2029-01-01"},{"$f":"DATE(YEAR(AK510),MONTH(AK510)+1,DAY(AK510))","v":"2029-02-01"},{"$f":"DATE(YEAR(AL510),MONTH(AL510)+1,DAY(AL510))","v":"2029-03-01"},{"$f":"DATE(YEAR(AM510),MONTH(AM510)+1,DAY(AM510))","v":"2029-04-01"},{"$f":"DATE(YEAR(AN510),MONTH(AN510)+1,DAY(AN510))","v":"2029-05-01"},{"$f":"DATE(YEAR(AO510),MONTH(AO510)+1,DAY(AO510))","v":"2029-06-01"},"Total",null,"Fator Utilização Mensal",null,null,null,"FU FOLHA DE PAGAMENTO",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BJ475","v":"ANO 16"},"FU Benefícios",null,null,"FU FÍSICO PARA CÁLCULOS DOS BENEFÍCIOS",null,null,null,null,null,null,null,null,null,null,null,null,"Frota Mensal",null,{"$f":"CC475","v":"ANO 16"}]
[null,null,"base","e Adic.","Soc.",{"$f":"F476","v":"R$ por"},"R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","Durante o",null,"Funções","Cargo","FU",null,{"$f":"AE510","v":"2028-07-01"},"2028-08-01","2028-09-01","2028-10-01","2028-11-01","2028-12-01","2029-01-01","2029-02-01","2029-03-01","2029-04-01","2029-05-01","2029-06-01",null,"Funções","Cargo","FU",null,{"$f":"AW511","v":"2028-07-01"},"2028-08-01","2028-09-01","2028-10-01","2028-11-01","2028-12-01","2029-01-01","2029-02-01","2029-03-01","2029-04-01","2029-05-01","2029-06-01",null,"Funções","Cargo",{"$f":"AW511","v":"2028-07-01"},"2028-08-01","2028-09-01","2028-10-01","2028-11-01","2028-12-01","2029-01-01","2029-02-01","2029-03-01","2029-04-01","2029-05-01","2029-06-01"]
[null,null,"(R$/mês)","Not.","%",{"$f":"F477","v":"mês"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AQ477","v":"ANO 16"},null,null,null,"Licitação",null,"FU","FU","FU","FU","FU","FU","FU","FU","FU","FU","FU","FU",null,null,null,"Licitação",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota"]
["Administração","Gerente Adm. Financeiro",{"$f":"C423","v":4078.17},0,{"$f":"E505","v":0.63723885555555548},{"$f":"F505","v":613.48199999999997},{"$f":"$C513*G472","v":4078.17},4078.17,4078.17,4078.17,4078.17,4078.17,4078.17,4078.17,4078.17,4078.17,4078.17,4078.17,{"$f":"((G513+$D513)*($E513/100*100+1))","v":6676.9383835609997},{"$f":"((H513+$D513)*($E513/100*100+1))","v":6676.9383835609997},{"$f":"((I513+$D513)*($E513/100*100+1))","v":6676.9383835609997},{"$f":"((J513+$D513)*($E513/100*100+1))","v":6676.9383835609997},{"$f":"((K513+$D513)*($E513/100*100+1))","v":6676.9383835609997},{"$f":"((L513+$D513)*($E513/100*100+1))","v":6676.9383835609997},{"$f":"((M513+$D513)*($E513/100*100+1))","v":6676.9383835609997},{"$f":"((N513+$D513)*($E513/100*100+1))","v":6676.9383835609997},{"$f":"((O513+$D513)*($E513/100*100+1))","v":6676.9383835609997},{"$f":"((P513+$D513)*($E513/100*100+1))","v":6676.9383835609997},{"$f":"((Q513+$D513)*($E513/100*100+1))","v":6676.9383835609997},{"$f":"((R513+$D513)*($E513/100*100+1))","v":6676.9383835609997},{"$f":"(S513*AW513*CC513)+($F513*BN513*CC513)","v":7996.7172680110798},{"$f":"(T513*AX513*CD513)+($F513*BO513*CD513)","v":7996.7172680110798},{"$f":"(U513*AY513*CE513)+($F513*BP513*CE513)","v":7996.7172680110798},{"$f":"(V513*AZ513*CF513)+($F513*BQ513*CF513)","v":7996.7172680110798},{"$f":"(W513*BA513*CG513)+($F513*BR513*CG513)","v":7996.7172680110798},{"$f":"(X513*BB513*CH513)+($F513*BS513*CH513)","v":7996.7172680110798},{"$f":"(Y513*BC513*CI513)+($F513*BT513*CI513)","v":7996.7172680110798},{"$f":"(Z513*BD513*CJ513)+($F513*BU513*CJ513)","v":7996.7172680110798},{"$f":"(AA513*BE513*CK513)+($F513*BV513*CK513)","v":7996.7172680110798},{"$f":"(AB513*BF513*CL513)+($F513*BW513*CL513)","v":7996.7172680110798},{"$f":"(AC513*BG513*CM513)+($F513*BX513*CM513)","v":7996.7172680110798},{"$f":"(AD513*BH513*CN513)+($F513*BY513*CN513)","v":7996.7172680110798},{"$f":"SUM(AE513:AP513)","v":95960.607216132965},null,"Administração",{"$f":"B513","v":"Gerente Adm. Financeiro"},{"$f":"AU423","v":1.6420361247947454E-3},{"$f":"AU513/$AU$88","v":2.7027027027027035E-2},{"$f":"AW538*$AV513","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,"Administração",{"$f":"AT513","v":"Gerente Adm. Financeiro"},{"$f":"AU513","v":1.6420361247947454E-3},{"$f":"BL513/$BL$88","v":2.7027027027027035E-2},{"$f":"BN538*$BM513","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,"Administração",{"$f":"AT513","v":"Gerente Adm. Financeiro"},{"$f":"CC506","v":668},{"$f":"CD506","v":668},{"$f":"CE506","v":668},{"$f":"CF506","v":668},668,668,668,668,668,668,668,{"$f":"CN506","v":668}]
[null,"Gerente de Operação",4078.17,0,{"$f":"E513","v":0.63723885555555548},613.48199999999997,{"$f":"$C514*G472","v":4078.17},4078.17,4078.17,4078.17,4078.17,4078.17,4078.17,4078.17,4078.17,4078.17,4078.17,4078.17,6676.9383835609997,6676.9383835609997,6676.9383835609997,6676.9383835609997,6676.9383835609997,6676.9383835609997,6676.9383835609997,6676.9383835609997,6676.9383835609997,6676.9383835609997,6676.9383835609997,6676.9383835609997,7996.7172680110798,7996.7172680110798,7996.7172680110798,7996.7172680110798,7996.7172680110798,7996.7172680110798,7996.7172680110798,7996.7172680110798,7996.7172680110798,7996.7172680110798,7996.7172680110798,7996.7172680110798,95960.607216132965,null,null,"Gerente de Operação",1.6420361247947454E-3,{"$f":"AU514/$AU$88","v":2.7027027027027035E-2},{"$f":"AW538*$AV514","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Gerente de Operação",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"BN538*$BM514","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Gerente de Operação",{"$f":"CC513","v":668},{"$f":"CD513","v":668},{"$f":"CE513","v":668},{"$f":"CF513","v":668},668,668,668,668,668,668,668,668]
[null,"Controle de Manutenção",2578.17,0,{"$f":"E514","v":0.63723885555555548},613.48199999999997,{"$f":"$C515*G472","v":2578.17},2578.17,2578.17,2578.17,2578.17,2578.17,2578.17,2578.17,2578.17,2578.17,2578.17,2578.17,4221.0801002276667,4221.0801002276667,4221.0801002276667,4221.0801002276667,4221.0801002276667,4221.0801002276667,4221.0801002276667,4221.0801002276667,4221.0801002276667,4221.0801002276667,4221.0801002276667,4221.0801002276667,5302.9351115797717,5302.9351115797717,5302.9351115797717,5302.9351115797717,5302.9351115797717,5302.9351115797717,5302.9351115797717,5302.9351115797717,5302.9351115797717,5302.9351115797717,5302.9351115797717,5302.9351115797717,{"$f":"SUM(AE515:AP515)","v":63635.22133895725},null,null,"Controle de Manutenção",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"AW538*$AV515","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Controle de Manutenção",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"BN538*$BM515","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Controle de Manutenção",{"$f":"CC514","v":668},{"$f":"CD514","v":668},{"$f":"CE514","v":668},668,668,668,668,668,668,668,668,668]
[null,"Auxiliar de Contabilidade",978.17,0,{"$f":"E515","v":0.63723885555555548},613.48199999999997,{"$f":"$C516*G472","v":978.17},978.17,978.17,978.17,978.17,978.17,978.17,978.17,978.17,978.17,978.17,978.17,1601.4979313387776,1601.4979313387776,1601.4979313387776,1601.4979313387776,1601.4979313387776,1601.4979313387776,1601.4979313387776,1601.4979313387776,1601.4979313387776,1601.4979313387776,1601.4979313387776,1601.4979313387776,2429.567478053043,2429.567478053043,2429.567478053043,2429.567478053043,2429.567478053043,2429.567478053043,2429.567478053043,2429.567478053043,2429.567478053043,2429.567478053043,2429.567478053043,2429.567478053043,29154.809736636515,null,null,"Auxiliar de Contabilidade",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"AW538*$AV516","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Auxiliar de Contabilidade",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"BN538*$BM516","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Auxiliar de Contabilidade",{"$f":"CC515","v":668},{"$f":"CD515","v":668},{"$f":"CE515","v":668},668,668,668,668,668,668,668,668,668]
[null,"Assist. Adm./Financeiro",878.17,0,{"$f":"E516","v":0.63723885555555548},613.48199999999997,{"$f":"$C517*G472","v":878.17},878.17,878.17,878.17,878.17,878.17,878.17,878.17,878.17,878.17,878.17,878.17,1437.7740457832222,1437.7740457832222,1437.7740457832222,1437.7740457832222,1437.7740457832222,1437.7740457832222,1437.7740457832222,1437.7740457832222,1437.7740457832222,1437.7740457832222,1437.7740457832222,1437.7740457832222,6749.946002872869,6749.946002872869,6749.946002872869,6749.946002872869,6749.946002872869,6749.946002872869,6749.946002872869,6749.946002872869,6749.946002872869,6749.946002872869,6749.946002872869,6749.946002872869,80999.352034474432,null,null,"Assist. Adm./Financeiro",4.9261083743842365E-3,8.1081081081081113E-2,{"$f":"AW538*$AV517","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Assist. Adm./Financeiro",4.9261083743842365E-3,8.1081081081081113E-2,{"$f":"BN538*$BM517","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Assist. Adm./Financeiro",{"$f":"CC516","v":668},668,{"$f":"CE516","v":668},{"$f":"CF516","v":668},668,668,668,668,668,668,668,668]
[null,"Contador",2278.17,0,{"$f":"E517","v":0.63723885555555548},613.48199999999997,{"$f":"$C518*G472","v":2278.17},2278.17,2278.17,2278.17,2278.17,2278.17,2278.17,2278.17,2278.17,2278.17,2278.17,2278.17,3729.9084435609998,3729.9084435609998,3729.9084435609998,3729.9084435609998,3729.9084435609998,3729.9084435609998,3729.9084435609998,3729.9084435609998,3729.9084435609998,3729.9084435609998,3729.9084435609998,3729.9084435609998,4764.1786802935094,4764.1786802935094,4764.1786802935094,4764.1786802935094,4764.1786802935094,4764.1786802935094,4764.1786802935094,4764.1786802935094,4764.1786802935094,4764.1786802935094,4764.1786802935094,4764.1786802935094,57170.144163522113,null,null,"Contador",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"AW538*$AV518","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Contador",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"BN538*$BM518","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Contador",{"$f":"CC517","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Auxiliar Adm./Financ.",798.17,0,{"$f":"E518","v":0.63723885555555548},613.48199999999997,{"$f":"$C519*G472","v":798.17},798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,1306.7949373387776,1306.7949373387776,1306.7949373387776,1306.7949373387776,1306.7949373387776,1306.7949373387776,1306.7949373387776,1306.7949373387776,1306.7949373387776,1306.7949373387776,1306.7949373387776,1306.7949373387776,6318.9408578438597,6318.9408578438597,6318.9408578438597,6318.9408578438597,6318.9408578438597,6318.9408578438597,6318.9408578438597,6318.9408578438597,6318.9408578438597,6318.9408578438597,6318.9408578438597,6318.9408578438597,75827.290294126316,null,null,"Auxiliar Adm./Financ.",4.9261083743842365E-3,8.1081081081081113E-2,{"$f":"AW538*$AV519","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Auxiliar Adm./Financ.",4.9261083743842365E-3,8.1081081081081113E-2,{"$f":"BN538*$BM519","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Auxiliar Adm./Financ.",{"$f":"CC518","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Secretária Executiva",1578.17,0,{"$f":"E519","v":0.63723885555555548},613.48199999999997,{"$f":"$C520*G472","v":1578.17},1578.17,1578.17,1578.17,1578.17,1578.17,1578.17,1578.17,1578.17,1578.17,1578.17,1578.17,2583.8412446721113,2583.8412446721113,2583.8412446721113,2583.8412446721113,2583.8412446721113,2583.8412446721113,2583.8412446721113,2583.8412446721113,2583.8412446721113,2583.8412446721113,2583.8412446721113,2583.8412446721113,3507.0803406255673,3507.0803406255673,3507.0803406255673,3507.0803406255673,3507.0803406255673,3507.0803406255673,3507.0803406255673,3507.0803406255673,3507.0803406255673,3507.0803406255673,3507.0803406255673,3507.0803406255673,42084.964087506793,null,null,"Secretária Executiva",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"AW538*$AV520","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Secretária Executiva",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"BN538*$BM520","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Secretária Executiva",{"$f":"CC519","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Telefonista",798.17,0,{"$f":"E520","v":0.63723885555555548},613.48199999999997,{"$f":"$C521*G472","v":798.17},798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,1306.7949373387776,1306.7949373387776,1306.7949373387776,1306.7949373387776,1306.7949373387776,1306.7949373387776,1306.7949373387776,1306.7949373387776,1306.7949373387776,1306.7949373387776,1306.7949373387776,1306.7949373387776,4212.6272385625725,4212.6272385625725,4212.6272385625725,4212.6272385625725,4212.6272385625725,4212.6272385625725,4212.6272385625725,4212.6272385625725,4212.6272385625725,4212.6272385625725,4212.6272385625725,4212.6272385625725,50551.526862750856,null,null,"Telefonista",3.2840722495894909E-3,5.4054054054054071E-2,{"$f":"AW538*$AV521","v":3.2840722495894909E-3},3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,null,null,"Telefonista",3.2840722495894909E-3,5.4054054054054071E-2,{"$f":"BN538*$BM521","v":3.2840722495894909E-3},3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,null,null,"Telefonista",{"$f":"CC520","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Aux de serviços gerais",798.17,0,{"$f":"E521","v":0.63723885555555548},613.48199999999997,{"$f":"$C522*G472","v":798.17},798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,1306.7949373387776,1306.7949373387776,1306.7949373387776,1306.7949373387776,1306.7949373387776,1306.7949373387776,1306.7949373387776,1306.7949373387776,1306.7949373387776,1306.7949373387776,1306.7949373387776,1306.7949373387776,4212.6272385625725,4212.6272385625725,4212.6272385625725,4212.6272385625725,4212.6272385625725,4212.6272385625725,4212.6272385625725,4212.6272385625725,4212.6272385625725,4212.6272385625725,4212.6272385625725,4212.6272385625725,50551.526862750856,null,null,"Aux de serviços gerais",3.2840722495894909E-3,{"$f":"AU522/$AU$88","v":5.4054054054054071E-2},{"$f":"AW538*$AV522","v":3.2840722495894909E-3},3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,null,null,"Aux de serviços gerais",3.2840722495894909E-3,5.4054054054054071E-2,{"$f":"BN538*$BM522","v":3.2840722495894909E-3},3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,null,null,"Aux de serviços gerais",{"$f":"CC521","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Enc.Depto.Pessoal",3278.17,0,{"$f":"E522","v":0.63723885555555548},613.48199999999997,{"$f":"$C523*G472","v":3278.17},3278.17,3278.17,3278.17,3278.17,3278.17,3278.17,3278.17,3278.17,3278.17,3278.17,3278.17,5367.1472991165556,5367.1472991165556,5367.1472991165556,5367.1472991165556,5367.1472991165556,5367.1472991165556,5367.1472991165556,5367.1472991165556,5367.1472991165556,5367.1472991165556,5367.1472991165556,5367.1472991165556,6560.0334512477166,6560.0334512477166,6560.0334512477166,6560.0334512477166,6560.0334512477166,6560.0334512477166,6560.0334512477166,6560.0334512477166,6560.0334512477166,6560.0334512477166,6560.0334512477166,6560.0334512477166,78720.40141497257,null,null,"Enc.Depto.Pessoal",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"AW538*$AV523","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Enc.Depto.Pessoal",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"BN538*$BM523","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Enc.Depto.Pessoal",{"$f":"CC522","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Auxiliar Administrativo",848.17,0,{"$f":"E523","v":0.63723885555555548},613.48199999999997,{"$f":"$C524*G472","v":848.17},848.17,848.17,848.17,848.17,848.17,848.17,848.17,848.17,848.17,848.17,848.17,1388.6568801165554,1388.6568801165554,1388.6568801165554,1388.6568801165554,1388.6568801165554,1388.6568801165554,1388.6568801165554,1388.6568801165554,1388.6568801165554,1388.6568801165554,1388.6568801165554,1388.6568801165554,4392.2127156579936,4392.2127156579936,4392.2127156579936,4392.2127156579936,4392.2127156579936,4392.2127156579936,4392.2127156579936,4392.2127156579936,4392.2127156579936,4392.2127156579936,4392.2127156579936,4392.2127156579936,52706.552587895938,null,null,"Auxiliar Administrativo",3.2840722495894909E-3,5.4054054054054071E-2,{"$f":"AW538*$AV524","v":3.2840722495894909E-3},3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,null,null,"Auxiliar Administrativo",3.2840722495894909E-3,5.4054054054054071E-2,{"$f":"BN538*$BM524","v":3.2840722495894909E-3},3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,null,null,"Auxiliar Administrativo",{"$f":"CC523","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Psicólogo",3078.17,0,{"$f":"E524","v":0.63723885555555548},613.48199999999997,{"$f":"$C525*G472","v":3078.17},3078.17,3078.17,3078.17,3078.17,3078.17,3078.17,3078.17,3078.17,3078.17,3078.17,3078.17,5039.6995280054443,5039.6995280054443,5039.6995280054443,5039.6995280054443,5039.6995280054443,5039.6995280054443,5039.6995280054443,5039.6995280054443,5039.6995280054443,5039.6995280054443,5039.6995280054443,5039.6995280054443,6200.8624970568744,6200.8624970568744,6200.8624970568744,6200.8624970568744,6200.8624970568744,6200.8624970568744,6200.8624970568744,6200.8624970568744,6200.8624970568744,6200.8624970568744,6200.8624970568744,6200.8624970568744,74410.349964682508,null,null,"Psicólogo",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"AW538*$AV525","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Psicólogo",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"BN538*$BM525","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Psicólogo",{"$f":"CC524","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Auxiliar Administrativo",778.17,0,{"$f":"E525","v":0.63723885555555548},613.48199999999997,{"$f":"$C526*G472","v":778.17},778.17,778.17,778.17,778.17,778.17,778.17,778.17,778.17,778.17,778.17,778.17,1274.0501602276665,1274.0501602276665,1274.0501602276665,1274.0501602276665,1274.0501602276665,1274.0501602276665,1274.0501602276665,1274.0501602276665,1274.0501602276665,1274.0501602276665,1274.0501602276665,1274.0501602276665,2070.3965238622022,2070.3965238622022,2070.3965238622022,2070.3965238622022,2070.3965238622022,2070.3965238622022,2070.3965238622022,2070.3965238622022,2070.3965238622022,2070.3965238622022,2070.3965238622022,2070.3965238622022,{"$f":"SUM(AE526:AP526)","v":24844.758286346434},null,null,"Auxiliar Administrativo",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"AW538*$AV526","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Auxiliar Administrativo",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"BN538*$BM526","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Auxiliar Administrativo",{"$f":"CC525","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Assist.Recrut./Seleção",1078.17,0,{"$f":"E526","v":0.63723885555555548},613.48199999999997,{"$f":"$C527*G472","v":1078.17},1078.17,1078.17,1078.17,1078.17,1078.17,1078.17,1078.17,1078.17,1078.17,1078.17,1078.17,1765.2218168943334,1765.2218168943334,1765.2218168943334,1765.2218168943334,1765.2218168943334,1765.2218168943334,1765.2218168943334,1765.2218168943334,1765.2218168943334,1765.2218168943334,1765.2218168943334,1765.2218168943334,2609.1529551484646,2609.1529551484646,2609.1529551484646,2609.1529551484646,2609.1529551484646,2609.1529551484646,2609.1529551484646,2609.1529551484646,2609.1529551484646,2609.1529551484646,2609.1529551484646,2609.1529551484646,31309.835461781568,null,null,"Assist.Recrut./Seleção",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"AW538*$AV527","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Assist.Recrut./Seleção",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"BN538*$BM527","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Assist.Recrut./Seleção",{"$f":"CC526","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Assist.Treinam./Capac.",1078.17,0,{"$f":"E527","v":0.63723885555555548},613.48199999999997,{"$f":"$C528*G472","v":1078.17},1078.17,1078.17,1078.17,1078.17,1078.17,1078.17,1078.17,1078.17,1078.17,1078.17,1078.17,1765.2218168943334,1765.2218168943334,1765.2218168943334,1765.2218168943334,1765.2218168943334,1765.2218168943334,1765.2218168943334,1765.2218168943334,1765.2218168943334,1765.2218168943334,1765.2218168943334,1765.2218168943334,2609.1529551484646,2609.1529551484646,2609.1529551484646,2609.1529551484646,2609.1529551484646,2609.1529551484646,2609.1529551484646,2609.1529551484646,2609.1529551484646,2609.1529551484646,2609.1529551484646,2609.1529551484646,31309.835461781568,null,null,"Assist.Treinam./Capac.",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"AW538*$AV528","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Assist.Treinam./Capac.",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"BN538*$BM528","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Assist.Treinam./Capac.",{"$f":"CC527","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Assessor Jurídico",1578.17,0,{"$f":"E528","v":0.63723885555555548},613.48199999999997,{"$f":"$C529*G472","v":1578.17},1578.17,1578.17,1578.17,1578.17,1578.17,1578.17,1578.17,1578.17,1578.17,1578.17,1578.17,2583.8412446721113,2583.8412446721113,2583.8412446721113,2583.8412446721113,2583.8412446721113,2583.8412446721113,2583.8412446721113,2583.8412446721113,2583.8412446721113,2583.8412446721113,2583.8412446721113,2583.8412446721113,3507.0803406255673,3507.0803406255673,3507.0803406255673,3507.0803406255673,3507.0803406255673,3507.0803406255673,3507.0803406255673,3507.0803406255673,3507.0803406255673,3507.0803406255673,3507.0803406255673,3507.0803406255673,42084.964087506793,null,null,"Assessor Jurídico",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"AW538*$AV529","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Assessor Jurídico",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"BN538*$BM529","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Assessor Jurídico",{"$f":"CC528","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Auxiliar de Compras",778.17,0,{"$f":"E529","v":0.63723885555555548},613.48199999999997,{"$f":"$C530*G472","v":778.17},778.17,778.17,778.17,778.17,778.17,778.17,778.17,778.17,778.17,778.17,778.17,1274.0501602276665,1274.0501602276665,1274.0501602276665,1274.0501602276665,1274.0501602276665,1274.0501602276665,1274.0501602276665,1274.0501602276665,1274.0501602276665,1274.0501602276665,1274.0501602276665,1274.0501602276665,2070.3965238622022,2070.3965238622022,2070.3965238622022,2070.3965238622022,2070.3965238622022,2070.3965238622022,2070.3965238622022,2070.3965238622022,2070.3965238622022,2070.3965238622022,2070.3965238622022,2070.3965238622022,24844.758286346434,null,null,"Auxiliar de Compras",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"AW538*$AV530","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Auxiliar de Compras",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"BN538*$BM530","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Auxiliar de Compras",{"$f":"CC529","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Médico do Trabalho",2778.17,0,{"$f":"E530","v":0.63723885555555548},613.48199999999997,{"$f":"$C531*G472","v":2778.17},2778.17,2778.17,2778.17,2778.17,2778.17,2778.17,2778.17,2778.17,2778.17,2778.17,2778.17,4548.5278713387779,4548.5278713387779,4548.5278713387779,4548.5278713387779,4548.5278713387779,4548.5278713387779,4548.5278713387779,4548.5278713387779,4548.5278713387779,4548.5278713387779,4548.5278713387779,4548.5278713387779,5662.1060657706139,5662.1060657706139,5662.1060657706139,5662.1060657706139,5662.1060657706139,5662.1060657706139,5662.1060657706139,5662.1060657706139,5662.1060657706139,5662.1060657706139,5662.1060657706139,5662.1060657706139,67945.272789247349,null,null,"Médico do Trabalho",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"AW538*$AV531","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Médico do Trabalho",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"BN538*$BM531","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Médico do Trabalho",{"$f":"CC530","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Eng. Seg. Trabalho",2778.17,0,{"$f":"E531","v":0.63723885555555548},613.48199999999997,{"$f":"$C532*G472","v":2778.17},2778.17,2778.17,2778.17,2778.17,2778.17,2778.17,2778.17,2778.17,2778.17,2778.17,2778.17,4548.5278713387779,4548.5278713387779,4548.5278713387779,4548.5278713387779,4548.5278713387779,4548.5278713387779,4548.5278713387779,4548.5278713387779,4548.5278713387779,4548.5278713387779,4548.5278713387779,4548.5278713387779,5662.1060657706139,5662.1060657706139,5662.1060657706139,5662.1060657706139,5662.1060657706139,5662.1060657706139,5662.1060657706139,5662.1060657706139,5662.1060657706139,5662.1060657706139,5662.1060657706139,5662.1060657706139,67945.272789247349,null,null,"Eng. Seg. Trabalho",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"AW538*$AV532","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Eng. Seg. Trabalho",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"BN538*$BM532","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Eng. Seg. Trabalho",{"$f":"CC531","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Téc. Seg. do Trabalho",2058.17,0,{"$f":"E532","v":0.63723885555555548},613.48199999999997,{"$f":"$C533*G472","v":2058.17},2058.17,2058.17,2058.17,2058.17,2058.17,2058.17,2058.17,2058.17,2058.17,2058.17,2058.17,3369.715895338778,3369.715895338778,3369.715895338778,3369.715895338778,3369.715895338778,3369.715895338778,3369.715895338778,3369.715895338778,3369.715895338778,3369.715895338778,3369.715895338778,3369.715895338778,4369.0906306835859,4369.0906306835859,4369.0906306835859,4369.0906306835859,4369.0906306835859,4369.0906306835859,4369.0906306835859,4369.0906306835859,4369.0906306835859,4369.0906306835859,4369.0906306835859,4369.0906306835859,52429.087568203016,null,null,"Téc. Seg. do Trabalho",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"AW538*$AV533","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Téc. Seg. do Trabalho",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"BN538*$BM533","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Téc. Seg. do Trabalho",{"$f":"CC532","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Auxiliar de CPD",1278.17,0,{"$f":"E533","v":0.63723885555555548},613.48199999999997,{"$f":"$C534*G472","v":1278.17},1278.17,1278.17,1278.17,1278.17,1278.17,1278.17,1278.17,1278.17,1278.17,1278.17,1278.17,2092.6695880054444,2092.6695880054444,2092.6695880054444,2092.6695880054444,2092.6695880054444,2092.6695880054444,2092.6695880054444,2092.6695880054444,2092.6695880054444,2092.6695880054444,2092.6695880054444,2092.6695880054444,2968.3239093393049,2968.3239093393049,2968.3239093393049,2968.3239093393049,2968.3239093393049,2968.3239093393049,2968.3239093393049,2968.3239093393049,2968.3239093393049,2968.3239093393049,2968.3239093393049,2968.3239093393049,35619.886912071663,null,null,"Auxiliar de CPD",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"AW538*$AV534","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Auxiliar de CPD",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"BN538*$BM534","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Auxiliar de CPD",{"$f":"CC533","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Técnico em Informática",878.17,0,{"$f":"E534","v":0.63723885555555548},613.48199999999997,{"$f":"$C535*G472","v":878.17},878.17,878.17,878.17,878.17,878.17,878.17,878.17,878.17,878.17,878.17,878.17,1437.7740457832222,1437.7740457832222,1437.7740457832222,1437.7740457832222,1437.7740457832222,1437.7740457832222,1437.7740457832222,1437.7740457832222,1437.7740457832222,1437.7740457832222,1437.7740457832222,1437.7740457832222,2249.9820009576229,2249.9820009576229,2249.9820009576229,2249.9820009576229,2249.9820009576229,2249.9820009576229,2249.9820009576229,2249.9820009576229,2249.9820009576229,2249.9820009576229,2249.9820009576229,2249.9820009576229,26999.784011491469,null,null,"Técnico em Informática",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"AW538*$AV535","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Técnico em Informática",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"BN538*$BM535","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Técnico em Informática",{"$f":"CC534","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Aux.Monitoramento",808.17,0,{"$f":"E535","v":0.63723885555555548},613.48199999999997,{"$f":"$C536*G472","v":808.17},808.17,808.17,808.17,808.17,808.17,808.17,808.17,808.17,808.17,808.17,808.17,1323.1673258943333,1323.1673258943333,1323.1673258943333,1323.1673258943333,1323.1673258943333,1323.1673258943333,1323.1673258943333,1323.1673258943333,1323.1673258943333,1323.1673258943333,1323.1673258943333,1323.1673258943333,8497.0886679633149,8497.0886679633149,8497.0886679633149,8497.0886679633149,8497.0886679633149,8497.0886679633149,8497.0886679633149,8497.0886679633149,8497.0886679633149,8497.0886679633149,8497.0886679633149,8497.0886679633149,{"$f":"SUM(AE536:AP536)","v":101965.06401555975},null,null,"Aux.Monitoramento",6.5681444991789817E-3,0.10810810810810814,{"$f":"AW538*$AV536","v":6.5681444991789817E-3},6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,null,null,"Aux.Monitoramento",6.5681444991789817E-3,0.10810810810810814,{"$f":"BN538*$BM536","v":6.5681444991789817E-3},6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,null,null,"Aux.Monitoramento",{"$f":"CC535","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Porteiro",878.17,0,{"$f":"E536","v":0.63723885555555548},613.48199999999997,{"$f":"$C537*G472","v":878.17},878.17,878.17,878.17,878.17,878.17,878.17,878.17,878.17,878.17,878.17,878.17,1437.7740457832222,1437.7740457832222,1437.7740457832222,1437.7740457832222,1437.7740457832222,1437.7740457832222,1437.7740457832222,1437.7740457832222,1437.7740457832222,1437.7740457832222,1437.7740457832222,1437.7740457832222,6749.946002872869,6749.946002872869,6749.946002872869,6749.946002872869,6749.946002872869,6749.946002872869,6749.946002872869,6749.946002872869,6749.946002872869,6749.946002872869,6749.946002872869,6749.946002872869,{"$f":"SUM(AE537:AP537)","v":80999.352034474432},null,null,"Porteiro",4.9261083743842365E-3,8.1081081081081113E-2,{"$f":"AW538*$AV537","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Porteiro",4.9261083743842365E-3,8.1081081081081113E-2,{"$f":"BN538*$BM537","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Porteiro",{"$f":"CC536","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Totais.........................",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE513:AE537)","v":119669.26879038334},{"$f":"SUM(AF513:AF537)","v":119669.26879038334},{"$f":"SUM(AG513:AG537)","v":119669.26879038334},119669.26879038334,119669.26879038334,119669.26879038334,119669.26879038334,119669.26879038334,119669.26879038334,119669.26879038334,119669.26879038334,119669.26879038334,{"$f":"SUM(AQ513:AQ537)","v":1436031.2254846001},null,null,"Totais.........................",{"$f":"SUM(AU513:AU537)","v":6.0755336617405564E-2},{"$f":"SUM(AV513:AV537)","v":1.0000000000000007},{"$f":"'FU Resumo'!$G186","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G187","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G188","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G189","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G190","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G191","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G192","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G193","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G194","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G195","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G196","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G197","v":6.0755336617405564E-2},null,null,{"$f":"AT538","v":"Totais........................."},{"$f":"SUM(BL513:BL537)","v":6.0755336617405564E-2},{"$f":"BL538/$BL$88","v":1},{"$f":"'FU Resumo'!$M186","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M187","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M188","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M189","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M190","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M191","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M192","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M193","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M194","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M195","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M196","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M197","v":6.0755336617405564E-2},null,null,"Totais.........................",{"$f":"CC537","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Jovens Aprendizes da Operação",{"$f":"AP449","v":0},{"$f":"AE539","v":0},{"$f":"AF539","v":0},{"$f":"AG539","v":0},{"$f":"AH539","v":0},{"$f":"AI539","v":0},{"$f":"AJ539","v":0},{"$f":"AK539","v":0},{"$f":"AL539","v":0},{"$f":"AM539","v":0},{"$f":"AN539","v":0},{"$f":"AO539","v":0},{"$f":"SUM(AE539:AP539)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Administração",{"$f":"AE538+AE539","v":119669.26879038334},{"$f":"AF538+AF539","v":119669.26879038334},{"$f":"AG538+AG539","v":119669.26879038334},{"$f":"AH538+AH539","v":119669.26879038334},119669.26879038334,119669.26879038334,119669.26879038334,119669.26879038334,119669.26879038334,119669.26879038334,119669.26879038334,119669.26879038334,{"$f":"AQ538+AQ539","v":1436031.2254846001}]
["Planilha 2 - Demonstração do Custo com Pessoal",null,null,null,null,"ANO 17",null,null,{"$f":"F541","v":"ANO 17"},null,null,{"$f":"I541","v":"ANO 17"},null,null,{"$f":"L541","v":"ANO 17"},null,null,{"$f":"O541","v":"ANO 17"},null,null,{"$f":"R541","v":"ANO 17"},null,null,{"$f":"U541","v":"ANO 17"},null,null,{"$f":"X541","v":"ANO 17"},null,null,{"$f":"AA541","v":"ANO 17"},null,null,{"$f":"AD541","v":"ANO 17"},null,null,{"$f":"AG541","v":"ANO 17"},null,null,{"$f":"AJ541","v":"ANO 17"},null,null,{"$f":"AM541","v":"ANO 17"},null,null,{"$f":"AP541","v":"ANO 17"},null,null,{"$f":"AS541","v":"ANO 17"},null,null,{"$f":"AV541","v":"ANO 17"},null,null,{"$f":"AY541","v":"ANO 17"},null,null,{"$f":"BB541","v":"ANO 17"},null,null,{"$f":"BE541","v":"ANO 17"},null,null,{"$f":"BH541","v":"ANO 17"},null,null,{"$f":"BK541","v":"ANO 17"},null,null,{"$f":"BN541","v":"ANO 17"},null,null,{"$f":"BQ541","v":"ANO 17"},null,null,{"$f":"BT541","v":"ANO 17"},null,null,{"$f":"BW541","v":"ANO 17"},null,null,{"$f":"BZ541","v":"ANO 17"},null,null,{"$f":"CC541","v":"ANO 17"},null,null,{"$f":"CF541","v":"ANO 17"},null,null,{"$f":"CI541","v":"ANO 17"}]
["Motoristas e Cobradores - Composição do Custo Unitário Por Função",null,null,null,null,{"$f":"F541","v":"ANO 17"},"SALÁRIO BASE COM QUINQUÊNIO",null,null,null,null,null,null,null,null,null,null,null,"SALÁRIO COM QUINQUÊNIO + H.EXTRA e AD.NOTURNO + ENCARGOS SOCIAIS",null,null,null,null,null,null,null,null,null,null,null,"Motoristas e Cobradores - Composição de Custo Total Mensal",null,null,null,null,null,null,null,null,null,null,null,"R$"]
["Funções","Cargo","Salário","Hs Extras","Enc.","Benefícios","2029-07-01",{"$f":"DATE(YEAR(G543),MONTH(G543)+1,DAY(G543))","v":"2029-08-01"},{"$f":"DATE(YEAR(H543),MONTH(H543)+1,DAY(H543))","v":"2029-09-01"},{"$f":"DATE(YEAR(I543),MONTH(I543)+1,DAY(I543))","v":"2029-10-01"},{"$f":"DATE(YEAR(J543),MONTH(J543)+1,DAY(J543))","v":"2029-11-01"},{"$f":"DATE(YEAR(K543),MONTH(K543)+1,DAY(K543))","v":"2029-12-01"},{"$f":"DATE(YEAR(L543),MONTH(L543)+1,DAY(L543))","v":"2030-01-01"},{"$f":"DATE(YEAR(M543),MONTH(M543)+1,DAY(M543))","v":"2030-02-01"},{"$f":"DATE(YEAR(N543),MONTH(N543)+1,DAY(N543))","v":"2030-03-01"},{"$f":"DATE(YEAR(O543),MONTH(O543)+1,DAY(O543))","v":"2030-04-01"},{"$f":"DATE(YEAR(P543),MONTH(P543)+1,DAY(P543))","v":"2030-05-01"},{"$f":"DATE(YEAR(Q543),MONTH(Q543)+1,DAY(Q543))","v":"2030-06-01"},{"$f":"G543","v":"2029-07-01"},{"$f":"DATE(YEAR(S543),MONTH(S543)+1,DAY(S543))","v":"2029-08-01"},{"$f":"DATE(YEAR(T543),MONTH(T543)+1,DAY(T543))","v":"2029-09-01"},{"$f":"DATE(YEAR(U543),MONTH(U543)+1,DAY(U543))","v":"2029-10-01"},{"$f":"DATE(YEAR(V543),MONTH(V543)+1,DAY(V543))","v":"2029-11-01"},{"$f":"DATE(YEAR(W543),MONTH(W543)+1,DAY(W543))","v":"2029-12-01"},{"$f":"DATE(YEAR(X543),MONTH(X543)+1,DAY(X543))","v":"2030-01-01"},{"$f":"DATE(YEAR(Y543),MONTH(Y543)+1,DAY(Y543))","v":"2030-02-01"},{"$f":"DATE(YEAR(Z543),MONTH(Z543)+1,DAY(Z543))","v":"2030-03-01"},{"$f":"DATE(YEAR(AA543),MONTH(AA543)+1,DAY(AA543))","v":"2030-04-01"},{"$f":"DATE(YEAR(AB543),MONTH(AB543)+1,DAY(AB543))","v":"2030-05-01"},{"$f":"DATE(YEAR(AC543),MONTH(AC543)+1,DAY(AC543))","v":"2030-06-01"},{"$f":"S543","v":"2029-07-01"},{"$f":"DATE(YEAR(AE543),MONTH(AE543)+1,DAY(AE543))","v":"2029-08-01"},{"$f":"DATE(YEAR(AF543),MONTH(AF543)+1,DAY(AF543))","v":"2029-09-01"},{"$f":"DATE(YEAR(AG543),MONTH(AG543)+1,DAY(AG543))","v":"2029-10-01"},{"$f":"DATE(YEAR(AH543),MONTH(AH543)+1,DAY(AH543))","v":"2029-11-01"},{"$f":"DATE(YEAR(AI543),MONTH(AI543)+1,DAY(AI543))","v":"2029-12-01"},{"$f":"DATE(YEAR(AJ543),MONTH(AJ543)+1,DAY(AJ543))","v":"2030-01-01"},{"$f":"DATE(YEAR(AK543),MONTH(AK543)+1,DAY(AK543))","v":"2030-02-01"},{"$f":"DATE(YEAR(AL543),MONTH(AL543)+1,DAY(AL543))","v":"2030-03-01"},{"$f":"DATE(YEAR(AM543),MONTH(AM543)+1,DAY(AM543))","v":"2030-04-01"},{"$f":"DATE(YEAR(AN543),MONTH(AN543)+1,DAY(AN543))","v":"2030-05-01"},{"$f":"DATE(YEAR(AO543),MONTH(AO543)+1,DAY(AO543))","v":"2030-06-01"},"Total",null,"Fator Utilização Mensal",null,null,null,"FU FOLHA DE PAGAMENTO",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BH541","v":"ANO 17"},"FU Benefícios",null,null,"FU FÍSICO PARA CÁLCULOS DOS BENEFÍCIOS",null,null,null,null,null,null,null,null,null,null,null,null,"Frota Mensal",null,{"$f":"BH541","v":"ANO 17"}]
[null,null,"base","e Adic.","Soc.","R$ por","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","Durante o",null,"Funções","Cargo","FU",null,{"$f":"AE543","v":"2029-07-01"},"2029-08-01","2029-09-01","2029-10-01","2029-11-01","2029-12-01","2030-01-01","2030-02-01","2030-03-01","2030-04-01","2030-05-01","2030-06-01",null,"Funções","Cargo","FU",null,{"$f":"AW544","v":"2029-07-01"},"2029-08-01","2029-09-01","2029-10-01","2029-11-01","2029-12-01","2030-01-01","2030-02-01","2030-03-01","2030-04-01","2030-05-01","2030-06-01",null,"Funções","Cargo",{"$f":"AW544","v":"2029-07-01"},"2029-08-01","2029-09-01","2029-10-01","2029-11-01","2029-12-01","2030-01-01","2030-02-01","2030-03-01","2030-04-01","2030-05-01","2030-06-01"]
[null,null,"(R$/mês)","Not.","%","mês",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM541","v":"ANO 17"},null,null,null,"Licitação",null,"FU","FU","FU","FU","FU","FU","FU","FU","FU","FU","FU","FU",null,null,null,"Licitação",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota"]
["Motorista","Miniônibus",{"$f":"C456","v":1584.595532},{"$f":"D456","v":79.537865960000019},{"$f":"E456","v":0.63723885555555548},{"$f":"F456","v":613.48199999999997},{"$f":"$C546*G562","v":1584.595532},1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,{"$f":"((G546+$D546)*($E546/100*100+1))","v":2724.5838599678086},2724.5838599678086,2724.5838599678086,2724.5838599678086,2724.5838599678086,2724.5838599678086,2724.5838599678086,2724.5838599678086,2724.5838599678086,2724.5838599678086,2724.5838599678086,2724.5838599678086,{"$f":"(S546*AW546*CC546)+($F546*BN546*CC546)","v":173696.65759132811},173696.65759132811,173696.65759132811,173696.65759132811,173696.65759132811,173696.65759132811,173696.65759132811,173696.65759132811,173696.65759132811,173696.65759132811,173696.65759132811,173696.65759132811,{"$f":"SUM(AE546:AP546)","v":2084359.891095937},null,"Motorista",{"$f":"B546","v":"Miniônibus"},{"$f":"AU456","v":1.6913603571428575},{"$f":"AU546/$AU$13","v":1},{"$f":"AW553*AV546","v":2.1681300000000001},{"$f":"AX553*AV546","v":2.1681300000000001},{"$f":"AY553*AV546","v":2.1681300000000001},{"$f":"AZ553*AV546","v":2.1681300000000001},{"$f":"BA553*AV546","v":2.1681300000000001},{"$f":"BB553*AV546","v":2.1681300000000001},{"$f":"BC553*AV546","v":2.1681300000000001},{"$f":"BD553*AV546","v":2.1681300000000001},{"$f":"BE553*AV546","v":2.1681300000000001},{"$f":"BF553*AV546","v":2.1681300000000001},{"$f":"BG553*AV546","v":2.1681300000000001},{"$f":"BH553*AV546","v":2.1681300000000001},null,"Motorista",{"$f":"AT546","v":"Miniônibus"},1.6913603571428575,{"$f":"BL546/$BL$13","v":1},{"$f":"BN553*$BM546","v":2.1681300000000001},2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,null,"Motorista",{"$f":"AT546","v":"Miniônibus"},{"$f":"CN456","v":24},{"$f":"CC546","v":24},24,24,24,24,24,24,24,24,24,24]
[null,"Ônibus Básico",{"$f":"C457","v":1584.595532},79.537865959999948,{"$f":"E546","v":0.63723885555555548},613.48199999999997,{"$f":"$C547*G562","v":1584.595532},1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,2724.5838599678082,2724.5838599678082,2724.5838599678082,2724.5838599678082,2724.5838599678082,2724.5838599678082,2724.5838599678082,2724.5838599678082,2724.5838599678082,2724.5838599678082,2724.5838599678082,2724.5838599678082,3379847.4622979262,3379847.4622979262,3379847.4622979262,3379847.4622979262,3379847.4622979262,3379847.4622979262,3379847.4622979262,3379847.4622979262,3379847.4622979262,3379847.4622979262,3379847.4622979262,3379847.4622979262,40558169.547575116,null,null,"Ônibus Básico",1.6913603571428575,1,{"$f":"AW553*AV547","v":2.1681300000000001},{"$f":"AX553*AV547","v":2.1681300000000001},{"$f":"AY553*AV547","v":2.1681300000000001},{"$f":"AZ553*AV547","v":2.1681300000000001},{"$f":"BA553*AV547","v":2.1681300000000001},{"$f":"BB553*AV547","v":2.1681300000000001},{"$f":"BC553*AV547","v":2.1681300000000001},{"$f":"BD553*AV547","v":2.1681300000000001},{"$f":"BE553*AV547","v":2.1681300000000001},{"$f":"BF553*AV547","v":2.1681300000000001},{"$f":"BG553*AV547","v":2.1681300000000001},{"$f":"BH553*AV547","v":2.1681300000000001},null,null,"Ônibus Básico",1.6913603571428575,1,{"$f":"BN553*$BM547","v":2.1681300000000001},2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,null,null,"Ônibus Básico",467,{"$f":"CC547","v":467},467,467,467,467,467,467,467,467,467,467]
[null,"Padron BRT",1584.595532,79.537865959999948,0.63723885555555548,613.48199999999997,{"$f":"$C548*G562","v":1584.595532},1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,2724.5838599678082,2724.5838599678082,2724.5838599678082,2724.5838599678082,2724.5838599678082,2724.5838599678082,2724.5838599678082,2724.5838599678082,2724.5838599678082,2724.5838599678082,2724.5838599678082,2724.5838599678082,752685.51622908842,752685.51622908842,752685.51622908842,752685.51622908842,752685.51622908842,752685.51622908842,752685.51622908842,752685.51622908842,752685.51622908842,752685.51622908842,752685.51622908842,752685.51622908842,9032226.194749061,null,null,"Padron BRT",1.6913603571428575,1,{"$f":"AW553*AV548","v":2.1681300000000001},{"$f":"AX553*AV548","v":2.1681300000000001},{"$f":"AY553*AV548","v":2.1681300000000001},{"$f":"AZ553*AV548","v":2.1681300000000001},{"$f":"BA553*AV548","v":2.1681300000000001},{"$f":"BB553*AV548","v":2.1681300000000001},{"$f":"BC553*AV548","v":2.1681300000000001},{"$f":"BD553*AV548","v":2.1681300000000001},{"$f":"BE553*AV548","v":2.1681300000000001},{"$f":"BF553*AV548","v":2.1681300000000001},{"$f":"BG553*AV548","v":2.1681300000000001},{"$f":"BH553*AV548","v":2.1681300000000001},null,null,"Padron BRT",1.6913603571428575,1,{"$f":"BN553*$BM548","v":2.1681300000000001},2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,null,null,"Padron BRT",104,{"$f":"CC548","v":104},104,104,104,104,104,104,104,104,104,104]
[null,"Super Padron Conv.",1584.595532,79.537865959999948,0.63723885555555548,613.48199999999997,{"$f":"$C549*G562","v":1584.595532},1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,2724.5838599678082,2724.5838599678082,2724.5838599678082,2724.5838599678082,2724.5838599678082,2724.5838599678082,2724.5838599678082,2724.5838599678082,2724.5838599678082,2724.5838599678082,2724.5838599678082,2724.5838599678082,108560.41099458006,108560.41099458006,108560.41099458006,108560.41099458006,108560.41099458006,108560.41099458006,108560.41099458006,108560.41099458006,108560.41099458006,108560.41099458006,108560.41099458006,108560.41099458006,1302724.9319349604,null,null,"Super Padron Conv.",1.6913603571428575,1,{"$f":"AW553*AV549","v":2.1681300000000001},{"$f":"AX553*AV549","v":2.1681300000000001},{"$f":"AY553*AV549","v":2.1681300000000001},{"$f":"AZ553*AV549","v":2.1681300000000001},{"$f":"BA553*AV549","v":2.1681300000000001},{"$f":"BB553*AV549","v":2.1681300000000001},{"$f":"BC553*AV549","v":2.1681300000000001},{"$f":"BD553*AV549","v":2.1681300000000001},{"$f":"BE553*AV549","v":2.1681300000000001},{"$f":"BF553*AV549","v":2.1681300000000001},{"$f":"BG553*AV549","v":2.1681300000000001},{"$f":"BH553*AV549","v":2.1681300000000001},null,null,"Super Padron Conv.",1.6913603571428575,1,{"$f":"BN553*$BM549","v":2.1681300000000001},2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,null,null,"Super Padron Conv.",15,{"$f":"CC549","v":15},15,15,15,15,15,15,15,15,15,15]
[null,"Super Padron BRT",1584.595532,79.537865959999948,0.63723885555555548,613.48199999999997,{"$f":"$C550*G562","v":1584.595532},1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,2724.5838599678082,2724.5838599678082,2724.5838599678082,2724.5838599678082,2724.5838599678082,2724.5838599678082,2724.5838599678082,2724.5838599678082,2724.5838599678082,2724.5838599678082,2724.5838599678082,2724.5838599678082,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Super Padron BRT",1.6913603571428575,1,{"$f":"AW553*AV550","v":2.1681300000000001},{"$f":"AX553*AV550","v":2.1681300000000001},{"$f":"AY553*AV550","v":2.1681300000000001},{"$f":"AZ553*AV550","v":2.1681300000000001},{"$f":"BA553*AV550","v":2.1681300000000001},{"$f":"BB553*AV550","v":2.1681300000000001},{"$f":"BC553*AV550","v":2.1681300000000001},{"$f":"BD553*AV550","v":2.1681300000000001},{"$f":"BE553*AV550","v":2.1681300000000001},{"$f":"BF553*AV550","v":2.1681300000000001},{"$f":"BG553*AV550","v":2.1681300000000001},{"$f":"BH553*AV550","v":2.1681300000000001},null,null,"Super Padron BRT",1.6913603571428575,1,{"$f":"BN553*$BM550","v":2.1681300000000001},2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,null,null,"Super Padron BRT",0,{"$f":"CC550","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Articulado Conv.",1743.0550852000001,87.491652556000005,{"$f":"E548","v":0.63723885555555548},{"$f":"F548","v":613.48199999999997},{"$f":"$C551*G562","v":1743.0550852000001},1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,2997.0422459645893,2997.0422459645893,2997.0422459645893,2997.0422459645893,2997.0422459645893,2997.0422459645893,2997.0422459645893,2997.0422459645893,2997.0422459645893,2997.0422459645893,2997.0422459645893,2997.0422459645893,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Articulado Conv.",1.6913603571428575,1,{"$f":"AW553*AV551","v":2.1681300000000001},{"$f":"AX553*AV551","v":2.1681300000000001},{"$f":"AY553*AV551","v":2.1681300000000001},{"$f":"AZ553*AV551","v":2.1681300000000001},{"$f":"BA553*AV551","v":2.1681300000000001},{"$f":"BB553*AV551","v":2.1681300000000001},{"$f":"BC553*AV551","v":2.1681300000000001},{"$f":"BD553*AV551","v":2.1681300000000001},{"$f":"BE553*AV551","v":2.1681300000000001},{"$f":"BF553*AV551","v":2.1681300000000001},{"$f":"BG553*AV551","v":2.1681300000000001},{"$f":"BH553*AV551","v":2.1681300000000001},null,null,"Articulado Conv.",1.6913603571428575,1,{"$f":"BN553*$BM551","v":2.1681300000000001},2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,null,null,"Articulado Conv.",0,{"$f":"CC551","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Articulado BRT",1743.0550852000001,87.491652556000005,{"$f":"E551","v":0.63723885555555548},{"$f":"F551","v":613.48199999999997},{"$f":"$C552*G562","v":1743.0550852000001},1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,2997.0422459645893,2997.0422459645893,2997.0422459645893,2997.0422459645893,2997.0422459645893,2997.0422459645893,2997.0422459645893,2997.0422459645893,2997.0422459645893,2997.0422459645893,2997.0422459645893,2997.0422459645893,454028.98413738585,454028.98413738585,454028.98413738585,454028.98413738585,454028.98413738585,454028.98413738585,454028.98413738585,454028.98413738585,454028.98413738585,454028.98413738585,454028.98413738585,454028.98413738585,5448347.8096486321,null,null,"Articulado BRT",1.6913603571428575,1,{"$f":"AW553*AV552","v":2.1681300000000001},{"$f":"AX553*AV552","v":2.1681300000000001},{"$f":"AY553*AV552","v":2.1681300000000001},{"$f":"AZ553*AV552","v":2.1681300000000001},{"$f":"BA553*AV552","v":2.1681300000000001},{"$f":"BB553*AV552","v":2.1681300000000001},{"$f":"BC553*AV552","v":2.1681300000000001},{"$f":"BD553*AV552","v":2.1681300000000001},{"$f":"BE553*AV552","v":2.1681300000000001},{"$f":"BF553*AV552","v":2.1681300000000001},{"$f":"BG553*AV552","v":2.1681300000000001},{"$f":"BH553*AV552","v":2.1681300000000001},null,null,"Articulado BRT",1.6913603571428575,1,{"$f":"BN553*$BM552","v":2.1681300000000001},2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,null,null,"Articulado BRT",58,{"$f":"CC552","v":58},58,58,58,58,58,58,58,58,58,58]
[null,"Totais........................",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE546:AE552)","v":4868819.0312503092},{"$f":"SUM(AF546:AF552)","v":4868819.0312503092},4868819.0312503092,4868819.0312503092,4868819.0312503092,4868819.0312503092,4868819.0312503092,4868819.0312503092,4868819.0312503092,4868819.0312503092,4868819.0312503092,4868819.0312503092,{"$f":"SUM(AQ546:AQ552)","v":58425828.375003703},null,null,"Totais........................",{"$f":"AU552","v":1.6913603571428575},1,{"$f":"'FU Resumo'!$C198","v":2.1681300000000001},{"$f":"'FU Resumo'!$C199","v":2.1681300000000001},{"$f":"'FU Resumo'!$C200","v":2.1681300000000001},{"$f":"'FU Resumo'!$C201","v":2.1681300000000001},{"$f":"'FU Resumo'!$C202","v":2.1681300000000001},{"$f":"'FU Resumo'!$C203","v":2.1681300000000001},{"$f":"'FU Resumo'!$C204","v":2.1681300000000001},{"$f":"'FU Resumo'!$C205","v":2.1681300000000001},{"$f":"'FU Resumo'!$C206","v":2.1681300000000001},{"$f":"'FU Resumo'!$C207","v":2.1681300000000001},{"$f":"'FU Resumo'!$C208","v":2.1681300000000001},{"$f":"'FU Resumo'!$C209","v":2.1681300000000001},null,null,{"$f":"AT553","v":"Totais........................"},{"$f":"BL552","v":1.6913603571428575},{"$f":"BL553/$AU$13","v":1},{"$f":"'FU Resumo'!$I198","v":2.1681300000000001},{"$f":"'FU Resumo'!$I199","v":2.1681300000000001},{"$f":"'FU Resumo'!$I200","v":2.1681300000000001},{"$f":"'FU Resumo'!$I201","v":2.1681300000000001},{"$f":"'FU Resumo'!$I202","v":2.1681300000000001},{"$f":"'FU Resumo'!$I203","v":2.1681300000000001},{"$f":"'FU Resumo'!$I204","v":2.1681300000000001},{"$f":"'FU Resumo'!$I205","v":2.1681300000000001},{"$f":"'FU Resumo'!$I206","v":2.1681300000000001},{"$f":"'FU Resumo'!$I207","v":2.1681300000000001},{"$f":"'FU Resumo'!$I208","v":2.1681300000000001},{"$f":"'FU Resumo'!$I209","v":2.1681300000000001},null,null,"Totais........................",{"$f":"SUM(CC546:CC552)","v":668},{"$f":"SUM(CD546:CD552)","v":668},668,668,668,668,668,668,668,668,668,668]
["Cobrador",{"$f":"B546","v":"Miniônibus"},{"$f":"C464","v":865.73715199999992},32,{"$f":"E552","v":0.63723885555555548},{"$f":"F552","v":613.48199999999997},{"$f":"$C554*G562","v":865.73715199999992},865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,{"$f":"((G554+$D554)*($E554/100*100+1))","v":1469.8101473301836},1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,{"$f":"(S554*AW554*CC554)+($F554*BN554*CC554)","v":108404.35688138378},108404.35688138378,108404.35688138378,108404.35688138378,108404.35688138378,108404.35688138378,108404.35688138378,108404.35688138378,108404.35688138378,108404.35688138378,108404.35688138378,108404.35688138378,{"$f":"SUM(AE554:AP554)","v":1300852.2825766054},null,"Cobrador",{"$f":"B554","v":"Miniônibus"},{"$f":"AU464","v":1.6913603571428575},{"$f":"AU554/$AU$21","v":1},{"$f":"AW561*AV554","v":2.1681300000000001},{"$f":"AX561*AV554","v":2.1681300000000001},{"$f":"AY561*AV554","v":2.1681300000000001},{"$f":"AZ561*AV554","v":2.1681300000000001},{"$f":"BA561*AV554","v":2.1681300000000001},{"$f":"BB561*AV554","v":2.1681300000000001},{"$f":"BC561*AV554","v":2.1681300000000001},{"$f":"BD561*AV554","v":2.1681300000000001},{"$f":"BE561*AV554","v":2.1681300000000001},{"$f":"BF561*AV554","v":2.1681300000000001},{"$f":"BG561*AV554","v":2.1681300000000001},{"$f":"BH561*AV554","v":2.1681300000000001},null,"Cobrador","Miniônibus",{"$f":"AU554","v":1.6913603571428575},{"$f":"BL554/$BL$21","v":1},{"$f":"BN561*$BM554","v":2.1681300000000001},2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,null,"Cobrador",{"$f":"AT554","v":"Miniônibus"},{"$f":"CN464","v":24},{"$f":"CC554","v":24},24,24,24,24,24,24,24,24,24,24]
[null,"Ônibus Básico",865.73715199999992,32,{"$f":"E554","v":0.63723885555555548},613.48199999999997,{"$f":"$C555*G562","v":865.73715199999992},865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,2109368.1109835929,2109368.1109835929,2109368.1109835929,2109368.1109835929,2109368.1109835929,2109368.1109835929,2109368.1109835929,2109368.1109835929,2109368.1109835929,2109368.1109835929,2109368.1109835929,2109368.1109835929,25312417.331803109,null,null,"Ônibus Básico",1.6913603571428575,1,{"$f":"AW561*AV555","v":2.1681300000000001},{"$f":"AX561*AV555","v":2.1681300000000001},{"$f":"AY561*AV555","v":2.1681300000000001},{"$f":"AZ561*AV555","v":2.1681300000000001},{"$f":"BA561*AV555","v":2.1681300000000001},{"$f":"BB561*AV555","v":2.1681300000000001},{"$f":"BC561*AV555","v":2.1681300000000001},{"$f":"BD561*AV555","v":2.1681300000000001},{"$f":"BE561*AV555","v":2.1681300000000001},{"$f":"BF561*AV555","v":2.1681300000000001},{"$f":"BG561*AV555","v":2.1681300000000001},{"$f":"BH561*AV555","v":2.1681300000000001},null,null,"Ônibus Básico",{"$f":"BL554","v":1.6913603571428575},1,{"$f":"BN561*$BM555","v":2.1681300000000001},2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,null,null,"Ônibus Básico",467,{"$f":"CC555","v":467},467,467,467,467,467,467,467,467,467,467]
[null,"Padron BRT",865.73715199999992,32,0.63723885555555548,613.48199999999997,{"$f":"$C556*G562","v":865.73715199999992},865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,469752.21315266308,469752.21315266308,469752.21315266308,469752.21315266308,469752.21315266308,469752.21315266308,469752.21315266308,469752.21315266308,469752.21315266308,469752.21315266308,469752.21315266308,469752.21315266308,5637026.5578319551,null,null,"Padron BRT",1.6913603571428575,1,{"$f":"AW561*AV556","v":2.1681300000000001},{"$f":"AX561*AV556","v":2.1681300000000001},{"$f":"AY561*AV556","v":2.1681300000000001},{"$f":"AZ561*AV556","v":2.1681300000000001},{"$f":"BA561*AV556","v":2.1681300000000001},{"$f":"BB561*AV556","v":2.1681300000000001},{"$f":"BC561*AV556","v":2.1681300000000001},{"$f":"BD561*AV556","v":2.1681300000000001},{"$f":"BE561*AV556","v":2.1681300000000001},{"$f":"BF561*AV556","v":2.1681300000000001},{"$f":"BG561*AV556","v":2.1681300000000001},{"$f":"BH561*AV556","v":2.1681300000000001},null,null,"Padron BRT",1.6913603571428575,1,{"$f":"BN561*$BM556","v":2.1681300000000001},2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,null,null,"Padron BRT",104,{"$f":"CC556","v":104},104,104,104,104,104,104,104,104,104,104]
[null,"Super Padron Conv.",865.73715199999992,32,0.63723885555555548,613.48199999999997,{"$f":"$C557*G562","v":865.73715199999992},865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,67752.723050864864,67752.723050864864,67752.723050864864,67752.723050864864,67752.723050864864,67752.723050864864,67752.723050864864,67752.723050864864,67752.723050864864,67752.723050864864,67752.723050864864,67752.723050864864,813032.67661037843,null,null,"Super Padron Conv.",1.6913603571428575,1,{"$f":"AW561*AV557","v":2.1681300000000001},{"$f":"AX561*AV557","v":2.1681300000000001},{"$f":"AY561*AV557","v":2.1681300000000001},{"$f":"AZ561*AV557","v":2.1681300000000001},{"$f":"BA561*AV557","v":2.1681300000000001},{"$f":"BB561*AV557","v":2.1681300000000001},{"$f":"BC561*AV557","v":2.1681300000000001},{"$f":"BD561*AV557","v":2.1681300000000001},{"$f":"BE561*AV557","v":2.1681300000000001},{"$f":"BF561*AV557","v":2.1681300000000001},{"$f":"BG561*AV557","v":2.1681300000000001},{"$f":"BH561*AV557","v":2.1681300000000001},null,null,"Super Padron Conv.",1.6913603571428575,1,{"$f":"BN561*$BM557","v":2.1681300000000001},2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,null,null,"Super Padron Conv.",15,{"$f":"CC557","v":15},15,15,15,15,15,15,15,15,15,15]
[null,"Super Padron BRT",865.73715199999992,32,0.63723885555555548,613.48199999999997,{"$f":"$C558*G562","v":865.73715199999992},865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Super Padron BRT",1.6913603571428575,1,{"$f":"AW561*AV558","v":2.1681300000000001},{"$f":"AX561*AV558","v":2.1681300000000001},{"$f":"AY561*AV558","v":2.1681300000000001},{"$f":"AZ561*AV558","v":2.1681300000000001},{"$f":"BA561*AV558","v":2.1681300000000001},{"$f":"BB561*AV558","v":2.1681300000000001},{"$f":"BC561*AV558","v":2.1681300000000001},{"$f":"BD561*AV558","v":2.1681300000000001},{"$f":"BE561*AV558","v":2.1681300000000001},{"$f":"BF561*AV558","v":2.1681300000000001},{"$f":"BG561*AV558","v":2.1681300000000001},{"$f":"BH561*AV558","v":2.1681300000000001},null,null,"Super Padron BRT",1.6913603571428575,1,{"$f":"BN561*$BM558","v":2.1681300000000001},2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,null,null,"Super Padron BRT",0,{"$f":"CC558","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Articulado Conv.",865.73715199999992,32,{"$f":"E556","v":0.63723885555555548},{"$f":"F556","v":613.48199999999997},{"$f":"$C559*G562","v":865.73715199999992},865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Articulado Conv.",1.6913603571428575,1,{"$f":"AW561*AV559","v":2.1681300000000001},{"$f":"AX561*AV559","v":2.1681300000000001},{"$f":"AY561*AV559","v":2.1681300000000001},{"$f":"AZ561*AV559","v":2.1681300000000001},{"$f":"BA561*AV559","v":2.1681300000000001},{"$f":"BB561*AV559","v":2.1681300000000001},{"$f":"BC561*AV559","v":2.1681300000000001},{"$f":"BD561*AV559","v":2.1681300000000001},{"$f":"BE561*AV559","v":2.1681300000000001},{"$f":"BF561*AV559","v":2.1681300000000001},{"$f":"BG561*AV559","v":2.1681300000000001},{"$f":"BH561*AV559","v":2.1681300000000001},null,null,"Articulado Conv.",1.6913603571428575,1,{"$f":"BN561*$BM559","v":2.1681300000000001},2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,null,null,"Articulado Conv.",0,{"$f":"CC559","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Articulado BRT",865.73715199999992,32,{"$f":"E559","v":0.63723885555555548},{"$f":"F559","v":613.48199999999997},{"$f":"$C560*G562","v":865.73715199999992},865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,261977.19579667746,261977.19579667746,261977.19579667746,261977.19579667746,261977.19579667746,261977.19579667746,261977.19579667746,261977.19579667746,261977.19579667746,261977.19579667746,261977.19579667746,261977.19579667746,3143726.349560129,null,null,"Articulado BRT",1.6913603571428575,1,{"$f":"AW561*AV560","v":2.1681300000000001},{"$f":"AX561*AV560","v":2.1681300000000001},{"$f":"AY561*AV560","v":2.1681300000000001},{"$f":"AZ561*AV560","v":2.1681300000000001},{"$f":"BA561*AV560","v":2.1681300000000001},{"$f":"BB561*AV560","v":2.1681300000000001},{"$f":"BC561*AV560","v":2.1681300000000001},{"$f":"BD561*AV560","v":2.1681300000000001},{"$f":"BE561*AV560","v":2.1681300000000001},{"$f":"BF561*AV560","v":2.1681300000000001},{"$f":"BG561*AV560","v":2.1681300000000001},{"$f":"BH561*AV560","v":2.1681300000000001},null,null,"Articulado BRT",1.6913603571428575,1,{"$f":"BN561*$BM560","v":2.1681300000000001},2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,null,null,"Articulado BRT",58,{"$f":"CC560","v":58},58,58,58,58,58,58,58,58,58,58]
[null,"Totais........................",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE554:AE560)","v":3017254.5998651823},{"$f":"SUM(AF554:AF560)","v":3017254.5998651823},3017254.5998651823,3017254.5998651823,3017254.5998651823,3017254.5998651823,3017254.5998651823,3017254.5998651823,{"$f":"SUM(AM554:AM560)","v":3017254.5998651823},{"$f":"SUM(AN554:AN560)","v":3017254.5998651823},3017254.5998651823,3017254.5998651823,{"$f":"SUM(AQ554:AQ560)","v":36207055.198382176},null,null,"Totais........................",{"$f":"AU560","v":1.6913603571428575},1,{"$f":"'FU Resumo'!$D198","v":2.1681300000000001},{"$f":"'FU Resumo'!$D199","v":2.1681300000000001},{"$f":"'FU Resumo'!$D200","v":2.1681300000000001},{"$f":"'FU Resumo'!$D201","v":2.1681300000000001},{"$f":"'FU Resumo'!$D202","v":2.1681300000000001},{"$f":"'FU Resumo'!$D203","v":2.1681300000000001},{"$f":"'FU Resumo'!$D204","v":2.1681300000000001},{"$f":"'FU Resumo'!$D205","v":2.1681300000000001},{"$f":"'FU Resumo'!$D206","v":2.1681300000000001},{"$f":"'FU Resumo'!$D207","v":2.1681300000000001},{"$f":"'FU Resumo'!$D208","v":2.1681300000000001},{"$f":"'FU Resumo'!$D209","v":2.1681300000000001},null,null,"Totais........................",1.6913603571428575,1,{"$f":"'FU Resumo'!$J198","v":2.1681300000000001},{"$f":"'FU Resumo'!$J199","v":2.1681300000000001},{"$f":"'FU Resumo'!$J200","v":2.1681300000000001},{"$f":"'FU Resumo'!$J201","v":2.1681300000000001},{"$f":"'FU Resumo'!$J202","v":2.1681300000000001},{"$f":"'FU Resumo'!$J203","v":2.1681300000000001},{"$f":"'FU Resumo'!$J204","v":2.1681300000000001},{"$f":"'FU Resumo'!$J205","v":2.1681300000000001},{"$f":"'FU Resumo'!$J206","v":2.1681300000000001},{"$f":"'FU Resumo'!$J207","v":2.1681300000000001},{"$f":"'FU Resumo'!$J208","v":2.1681300000000001},{"$f":"'FU Resumo'!$J209","v":2.1681300000000001},null,null,"Totais........................",{"$f":"SUM(CC554:CC560)","v":668},{"$f":"SUM(CD554:CD560)","v":668},{"$f":"SUM(CE554:CE560)","v":668},668,668,668,668,668,668,668,668,{"$f":"SUM(CN554:CN560)","v":668}]
[null,"Mot.Articulados Set/14",1.1000000000000001,null,null,"Quinquênio",{"$f":"G472","v":1},{"$f":"G562","v":1},1,1,1,1,1,1,1,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE553+AE561","v":7886073.6311154915},{"$f":"AF553+AF561","v":7886073.6311154915},7886073.6311154915,7886073.6311154915,7886073.6311154915,7886073.6311154915,7886073.6311154915,7886073.6311154915,7886073.6311154915,7886073.6311154915,7886073.6311154915,7886073.6311154915,{"$f":"AQ553+AQ561","v":94632883.573385879}]
[]
["Controle Operacional - Composição do Custo Unitário Por Função",null,null,null,null,{"$f":"F542","v":"ANO 17"},"SALÁRIO BASE COM QUINQUÊNIO",null,null,null,null,null,null,null,null,null,null,null,"SALÁRIO COM QUINQUÊNIO + H.EXTRA e AD.NOTURNO + ENCARGOS SOCIAIS",null,null,null,null,null,null,null,null,null,null,null,"Controle Operacional - Composição de Custo Total Mensal",null,null,null,null,null,null,null,null,null,null,null,"R$"]
["Funções","Cargo","Salário","Hs Extras","Enc.",{"$f":"F543","v":"Benefícios"},{"$f":"G543","v":"2029-07-01"},{"$f":"DATE(YEAR(G565),MONTH(G565)+1,DAY(G565))","v":"2029-08-01"},{"$f":"DATE(YEAR(H565),MONTH(H565)+1,DAY(H565))","v":"2029-09-01"},{"$f":"DATE(YEAR(I565),MONTH(I565)+1,DAY(I565))","v":"2029-10-01"},{"$f":"DATE(YEAR(J565),MONTH(J565)+1,DAY(J565))","v":"2029-11-01"},{"$f":"DATE(YEAR(K565),MONTH(K565)+1,DAY(K565))","v":"2029-12-01"},{"$f":"DATE(YEAR(L565),MONTH(L565)+1,DAY(L565))","v":"2030-01-01"},{"$f":"DATE(YEAR(M565),MONTH(M565)+1,DAY(M565))","v":"2030-02-01"},{"$f":"DATE(YEAR(N565),MONTH(N565)+1,DAY(N565))","v":"2030-03-01"},{"$f":"DATE(YEAR(O565),MONTH(O565)+1,DAY(O565))","v":"2030-04-01"},{"$f":"DATE(YEAR(P565),MONTH(P565)+1,DAY(P565))","v":"2030-05-01"},{"$f":"DATE(YEAR(Q565),MONTH(Q565)+1,DAY(Q565))","v":"2030-06-01"},{"$f":"G565","v":"2029-07-01"},{"$f":"DATE(YEAR(S565),MONTH(S565)+1,DAY(S565))","v":"2029-08-01"},{"$f":"DATE(YEAR(T565),MONTH(T565)+1,DAY(T565))","v":"2029-09-01"},{"$f":"DATE(YEAR(U565),MONTH(U565)+1,DAY(U565))","v":"2029-10-01"},{"$f":"DATE(YEAR(V565),MONTH(V565)+1,DAY(V565))","v":"2029-11-01"},{"$f":"DATE(YEAR(W565),MONTH(W565)+1,DAY(W565))","v":"2029-12-01"},{"$f":"DATE(YEAR(X565),MONTH(X565)+1,DAY(X565))","v":"2030-01-01"},{"$f":"DATE(YEAR(Y565),MONTH(Y565)+1,DAY(Y565))","v":"2030-02-01"},{"$f":"DATE(YEAR(Z565),MONTH(Z565)+1,DAY(Z565))","v":"2030-03-01"},{"$f":"DATE(YEAR(AA565),MONTH(AA565)+1,DAY(AA565))","v":"2030-04-01"},{"$f":"DATE(YEAR(AB565),MONTH(AB565)+1,DAY(AB565))","v":"2030-05-01"},{"$f":"DATE(YEAR(AC565),MONTH(AC565)+1,DAY(AC565))","v":"2030-06-01"},{"$f":"AE543","v":"2029-07-01"},{"$f":"DATE(YEAR(AE565),MONTH(AE565)+1,DAY(AE565))","v":"2029-08-01"},{"$f":"DATE(YEAR(AF565),MONTH(AF565)+1,DAY(AF565))","v":"2029-09-01"},{"$f":"DATE(YEAR(AG565),MONTH(AG565)+1,DAY(AG565))","v":"2029-10-01"},{"$f":"DATE(YEAR(AH565),MONTH(AH565)+1,DAY(AH565))","v":"2029-11-01"},{"$f":"DATE(YEAR(AI565),MONTH(AI565)+1,DAY(AI565))","v":"2029-12-01"},{"$f":"DATE(YEAR(AJ565),MONTH(AJ565)+1,DAY(AJ565))","v":"2030-01-01"},{"$f":"DATE(YEAR(AK565),MONTH(AK565)+1,DAY(AK565))","v":"2030-02-01"},{"$f":"DATE(YEAR(AL565),MONTH(AL565)+1,DAY(AL565))","v":"2030-03-01"},{"$f":"DATE(YEAR(AM565),MONTH(AM565)+1,DAY(AM565))","v":"2030-04-01"},{"$f":"DATE(YEAR(AN565),MONTH(AN565)+1,DAY(AN565))","v":"2030-05-01"},{"$f":"DATE(YEAR(AO565),MONTH(AO565)+1,DAY(AO565))","v":"2030-06-01"},"Total",null,"Fator Utilização Mensal",null,null,null,"FU FOLHA DE PAGAMENTO",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BJ543","v":"ANO 17"},"FU Benefícios",null,null,"FU FÍSICO PARA CÁLCULOS DOS BENEFÍCIOS",null,null,null,null,null,null,null,null,null,null,null,null,"Frota Mensal",null,{"$f":"CC543","v":"ANO 17"}]
[null,null,"base","e Adic.","Soc.",{"$f":"F544","v":"R$ por"},"R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","Durante o",null,"Funções","Cargo","FU",null,{"$f":"AE565","v":"2029-07-01"},"2029-08-01","2029-09-01","2029-10-01","2029-11-01","2029-12-01","2030-01-01","2030-02-01","2030-03-01","2030-04-01","2030-05-01","2030-06-01",null,"Funções","Cargo","FU",null,{"$f":"AW566","v":"2029-07-01"},"2029-08-01","2029-09-01","2029-10-01","2029-11-01","2029-12-01","2030-01-01","2030-02-01","2030-03-01","2030-04-01","2030-05-01","2030-06-01",null,"Funções","Cargo",{"$f":"AW566","v":"2029-07-01"},"2029-08-01","2029-09-01","2029-10-01","2029-11-01","2029-12-01","2030-01-01","2030-02-01","2030-03-01","2030-04-01","2030-05-01","2030-06-01"]
[null,null,"(R$/mês)","Not.","%",{"$f":"F545","v":"mês"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AQ545","v":"ANO 17"},null,null,null,"Licitação",null,"FU","FU","FU","FU","FU","FU","FU","FU","FU","FU","FU","FU",null,null,null,"Licitação",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota"]
["Controle Operacional","Fiscal",{"$f":"C478","v":1584.595532},7.9229776600000017,{"$f":"E560","v":0.63723885555555548},{"$f":"F560","v":613.48199999999997},{"$f":"$C568*G562","v":1584.595532},1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,{"$f":"((G568+$D568)*($E568/100*100+1))","v":2607.3331822067771},2607.3331822067771,2607.3331822067771,2607.3331822067771,2607.3331822067771,2607.3331822067771,2607.3331822067771,2607.3331822067771,2607.3331822067771,2607.3331822067771,2607.3331822067771,2607.3331822067771,{"$f":"(S568*AW568*CC568)+($F568*BN568*CC568)","v":134248.2308458733},134248.2308458733,134248.2308458733,134248.2308458733,134248.2308458733,134248.2308458733,134248.2308458733,134248.2308458733,134248.2308458733,134248.2308458733,134248.2308458733,134248.2308458733,{"$f":"SUM(AE568:AP568)","v":1610978.7701504792},null,"Controle Operacional",{"$f":"B568","v":"Fiscal"},{"$f":"AU478","v":6.2397372742200329E-2},{"$f":"AU568/$AU$35","v":0.79166666666666685},{"$f":"AW575*$AV568","v":6.2397372742200335E-2},6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,null,"Controle Operacional",{"$f":"AT568","v":"Fiscal"},6.2397372742200329E-2,{"$f":"BL568/$BL$35","v":0.79166666666666685},{"$f":"BN575*$AV568","v":6.2397372742200335E-2},6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,null,"Controle Operacional",{"$f":"AT568","v":"Fiscal"},{"$f":"CN478","v":668},{"$f":"CC568","v":668},668,668,668,668,668,668,668,668,668,668]
[null,"Inspetores de Tráfego",2548.3523,12.741761500000001,{"$f":"E568","v":0.63723885555555548},613.48199999999997,{"$f":"$C569*G562","v":2548.3523},2548.3523,2548.3523,2548.3523,2548.3523,2548.3523,2548.3523,2548.3523,2548.3523,2548.3523,2548.3523,2548.3523,4193.1227102203893,4193.1227102203893,4193.1227102203893,4193.1227102203893,4193.1227102203893,4193.1227102203893,4193.1227102203893,4193.1227102203893,4193.1227102203893,4193.1227102203893,4193.1227102203893,4193.1227102203893,15816.807617868079,15816.807617868079,15816.807617868079,15816.807617868079,15816.807617868079,15816.807617868079,15816.807617868079,15816.807617868079,15816.807617868079,15816.807617868079,15816.807617868079,15816.807617868079,189801.69141441688,null,null,"Inspetores de Tráfego",4.9261083743842365E-3,6.2500000000000014E-2,{"$f":"AW575*$AV569","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Inspetores de Tráfego",4.9261083743842365E-3,6.2500000000000014E-2,{"$f":"BN575*$AV569","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Inspetores de Tráfego",668,{"$f":"CC569","v":668},668,668,668,668,668,668,668,668,668,668]
[null,"Chefe de Tráfego",3314.57,16.572850000000003,{"$f":"E569","v":0.63723885555555548},613.48199999999997,{"$f":"$C570*G562","v":3314.57},3314.57,3314.57,3314.57,3314.57,3314.57,3314.57,3314.57,3314.57,3314.57,3314.57,3314.57,5453.8765074260718,5453.8765074260718,5453.8765074260718,5453.8765074260718,5453.8765074260718,5453.8765074260718,5453.8765074260718,5453.8765074260718,5453.8765074260718,5453.8765074260718,5453.8765074260718,5453.8765074260718,6655.1649966512568,6655.1649966512568,6655.1649966512568,6655.1649966512568,6655.1649966512568,6655.1649966512568,6655.1649966512568,6655.1649966512568,6655.1649966512568,6655.1649966512568,6655.1649966512568,6655.1649966512568,79861.9799598151,null,null,"Chefe de Tráfego",1.6420361247947454E-3,2.0833333333333336E-2,{"$f":"AW575*$AV570","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Chefe de Tráfego",1.6420361247947454E-3,2.0833333333333336E-2,{"$f":"BN575*$AV570","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Chefe de Tráfego",668,{"$f":"CC570","v":668},668,668,668,668,668,668,668,668,668,668]
[null,"Instrutor",1696.3700000000001,8.4818500000000014,{"$f":"E570","v":0.63723885555555548},613.48199999999997,{"$f":"$C571*G562","v":1696.3700000000001},1696.3700000000001,1696.3700000000001,1696.3700000000001,1696.3700000000001,1696.3700000000001,1696.3700000000001,1696.3700000000001,1696.3700000000001,1696.3700000000001,1696.3700000000001,1696.3700000000001,2791.2496917857716,2791.2496917857716,2791.2496917857716,2791.2496917857716,2791.2496917857716,2791.2496917857716,2791.2496917857716,2791.2496917857716,2791.2496917857716,2791.2496917857716,2791.2496917857716,2791.2496917857716,3734.5825453413718,3734.5825453413718,3734.5825453413718,3734.5825453413718,3734.5825453413718,3734.5825453413718,3734.5825453413718,3734.5825453413718,3734.5825453413718,3734.5825453413718,3734.5825453413718,3734.5825453413718,44814.990544096458,null,null,"Instrutor",1.6420361247947454E-3,2.0833333333333336E-2,{"$f":"AW575*$AV571","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Instrutor",1.6420361247947454E-3,2.0833333333333336E-2,{"$f":"BN575*$AV571","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Instrutor",668,{"$f":"CC571","v":668},668,668,668,668,668,668,668,668,668,668]
[null,"Programadores",1372.73,6.8636499999999998,{"$f":"E571","v":0.63723885555555548},613.48199999999997,{"$f":"$C572*G562","v":1372.73},1372.73,1372.73,1372.73,1372.73,1372.73,1372.73,1372.73,1372.73,1372.73,1372.73,1372.73,2258.7243286577118,2258.7243286577118,2258.7243286577118,2258.7243286577118,2258.7243286577118,2258.7243286577118,2258.7243286577118,2258.7243286577118,2258.7243286577118,2258.7243286577118,2258.7243286577118,2258.7243286577118,3150.4660550793947,3150.4660550793947,3150.4660550793947,3150.4660550793947,3150.4660550793947,3150.4660550793947,3150.4660550793947,3150.4660550793947,3150.4660550793947,3150.4660550793947,3150.4660550793947,3150.4660550793947,37805.592660952738,null,null,"Programadores",1.6420361247947454E-3,2.0833333333333336E-2,{"$f":"AW575*$AV572","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Programadores",1.6420361247947454E-3,2.0833333333333336E-2,{"$f":"BN575*$AV572","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Programadores",668,{"$f":"CC572","v":668},668,668,668,668,668,668,668,668,668,668]
[null,"Escaladores",1372.73,6.8636499999999998,{"$f":"E572","v":0.63723885555555548},613.48199999999997,{"$f":"$C573*G562","v":1372.73},1372.73,1372.73,1372.73,1372.73,1372.73,1372.73,1372.73,1372.73,1372.73,1372.73,1372.73,2258.7243286577118,2258.7243286577118,2258.7243286577118,2258.7243286577118,2258.7243286577118,2258.7243286577118,2258.7243286577118,2258.7243286577118,2258.7243286577118,2258.7243286577118,2258.7243286577118,2258.7243286577118,6300.9321101587893,6300.9321101587893,6300.9321101587893,6300.9321101587893,6300.9321101587893,6300.9321101587893,6300.9321101587893,6300.9321101587893,6300.9321101587893,6300.9321101587893,6300.9321101587893,6300.9321101587893,75611.185321905476,null,null,"Escaladores",3.2840722495894909E-3,4.1666666666666671E-2,{"$f":"AW575*$AV573","v":3.2840722495894909E-3},3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,null,null,"Escaladores",3.2840722495894909E-3,4.1666666666666671E-2,{"$f":"BN575*$AV573","v":3.2840722495894909E-3},3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,null,null,"Escaladores",668,{"$f":"CC573","v":668},668,668,668,668,668,668,668,668,668,668]
[null,"Auxiliares",1026.5970199999999,5.1329851,{"$f":"E573","v":0.63723885555555548},613.48199999999997,{"$f":"$C574*G562","v":1026.5970199999999},1026.5970199999999,1026.5970199999999,1026.5970199999999,1026.5970199999999,1026.5970199999999,1026.5970199999999,1026.5970199999999,1026.5970199999999,1026.5970199999999,1026.5970199999999,1026.5970199999999,1689.1884527922514,1689.1884527922514,1689.1884527922514,1689.1884527922514,1689.1884527922514,1689.1884527922514,1689.1884527922514,1689.1884527922514,1689.1884527922514,1689.1884527922514,1689.1884527922514,1689.1884527922514,5051.5069374884197,5051.5069374884197,5051.5069374884197,5051.5069374884197,5051.5069374884197,5051.5069374884197,5051.5069374884197,5051.5069374884197,5051.5069374884197,5051.5069374884197,5051.5069374884197,5051.5069374884197,60618.083249861033,null,null,"Auxiliares",3.2840722495894909E-3,4.1666666666666671E-2,{"$f":"AW575*$AV574","v":3.2840722495894909E-3},3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,null,null,"Auxiliares",3.2840722495894909E-3,4.1666666666666671E-2,{"$f":"BN575*$AV574","v":3.2840722495894909E-3},3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,null,null,"Auxiliares",668,{"$f":"CC574","v":668},668,668,668,668,668,668,668,668,668,668]
[null,"Sub-total Cont.Oper.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE568:AE574)","v":174957.6911084606},174957.6911084606,174957.6911084606,174957.6911084606,174957.6911084606,174957.6911084606,174957.6911084606,174957.6911084606,174957.6911084606,174957.6911084606,174957.6911084606,174957.6911084606,{"$f":"SUM(AQ568:AQ574)","v":2099492.2933015269},null,null,"Sub-total Cont.Oper.",{"$f":"SUM(AU568:AU574)","v":7.881773399014777E-2},{"$f":"SUM(AV568:AV574)","v":1.0000000000000002},{"$f":"'FU Resumo'!$E198","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E199","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E200","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E201","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E202","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E203","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E204","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E205","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E206","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E207","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E208","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E209","v":7.881773399014777E-2},null,null,{"$f":"AT575","v":"Sub-total Cont.Oper."},{"$f":"SUM(BL568:BL574)","v":7.881773399014777E-2},{"$f":"SUM(BM568:BM574)","v":1.0000000000000002},{"$f":"'FU Resumo'!$K198","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K199","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K200","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K201","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K202","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K203","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K204","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K205","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K206","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K207","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K208","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K209","v":7.881773399014777E-2},null,null,"Sub-total Cont.Oper.",668,{"$f":"CD574","v":668},{"$f":"CE574","v":668},668,668,668,668,668,668,668,668,668]
["Manutenção","1/2 Oficial Eletricista",{"$f":"C486","v":985.94783599999994},4.9297391800000003,{"$f":"E574","v":0.63723885555555548},{"$f":"F574","v":613.48199999999997},{"$f":"$C576*G562","v":985.94783599999994},985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,{"$f":"((G576+$D576)*($E576/100*100+1))","v":1622.3032671833669},{"$f":"((H576+$D576)*($E576/100*100+1))","v":1622.3032671833669},{"$f":"((I576+$D576)*($E576/100*100+1))","v":1622.3032671833669},{"$f":"((J576+$D576)*($E576/100*100+1))","v":1622.3032671833669},{"$f":"((K576+$D576)*($E576/100*100+1))","v":1622.3032671833669},{"$f":"((L576+$D576)*($E576/100*100+1))","v":1622.3032671833669},{"$f":"((M576+$D576)*($E576/100*100+1))","v":1622.3032671833669},{"$f":"((N576+$D576)*($E576/100*100+1))","v":1622.3032671833669},{"$f":"((O576+$D576)*($E576/100*100+1))","v":1622.3032671833669},{"$f":"((P576+$D576)*($E576/100*100+1))","v":1622.3032671833669},{"$f":"((Q576+$D576)*($E576/100*100+1))","v":1622.3032671833669},{"$f":"((R576+$D576)*($E576/100*100+1))","v":1622.3032671833669},{"$f":"(S576*AW576*CC576)+($F576*BN576*CC576)","v":22071.495938105745},{"$f":"(T576*AX576*CD576)+($F576*BO576*CD576)","v":22071.495938105745},{"$f":"(U576*AY576*CE576)+($F576*BP576*CE576)","v":22071.495938105745},{"$f":"(V576*AZ576*CF576)+($F576*BQ576*CF576)","v":22071.495938105745},{"$f":"(W576*BA576*CG576)+($F576*BR576*CG576)","v":22071.495938105745},{"$f":"(X576*BB576*CH576)+($F576*BS576*CH576)","v":22071.495938105745},{"$f":"(Y576*BC576*CI576)+($F576*BT576*CI576)","v":22071.495938105745},{"$f":"(Z576*BD576*CJ576)+($F576*BU576*CJ576)","v":22071.495938105745},{"$f":"(AA576*BE576*CK576)+($F576*BV576*CK576)","v":22071.495938105745},{"$f":"(AB576*BF576*CL576)+($F576*BW576*CL576)","v":22071.495938105745},{"$f":"(AC576*BG576*CM576)+($F576*BX576*CM576)","v":22071.495938105745},{"$f":"(AD576*BH576*CN576)+($F576*BY576*CN576)","v":22071.495938105745},{"$f":"SUM(AE576:AP576)","v":264857.95125726896},null,"Manutenção","1/2 Oficial Eletricista",{"$f":"AU486","v":1.4778325123152709E-2},{"$f":"AU576/$AU$56","v":3.333333333333334E-2},{"$f":"AW596*$AV576","v":1.4778325123152707E-2},1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,null,"Manutenção","1/2 Oficial Eletricista",{"$f":"AU576","v":1.4778325123152709E-2},{"$f":"BL576/$BL$56","v":3.333333333333334E-2},{"$f":"BN596*$BM576","v":1.4778325123152707E-2},1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,null,"Manutenção","1/2 Oficial Eletricista",{"$f":"CC575","v":668},{"$f":"CD575","v":668},{"$f":"CE575","v":668},668,668,668,668,668,668,668,668,668]
[null,"1/2 Oficial Funileiro",985.94783599999994,4.9297391800000003,{"$f":"E576","v":0.63723885555555548},613.48199999999997,{"$f":"$C577*G562","v":985.94783599999994},985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,1622.3032671833669,1622.3032671833669,1622.3032671833669,1622.3032671833669,1622.3032671833669,1622.3032671833669,1622.3032671833669,1622.3032671833669,1622.3032671833669,1622.3032671833669,1622.3032671833669,1622.3032671833669,22071.495938105745,22071.495938105745,22071.495938105745,22071.495938105745,22071.495938105745,22071.495938105745,22071.495938105745,22071.495938105745,22071.495938105745,22071.495938105745,22071.495938105745,22071.495938105745,264857.95125726896,null,null,"1/2 Oficial Funileiro",1.4778325123152709E-2,3.333333333333334E-2,{"$f":"AW596*$AV577","v":1.4778325123152707E-2},1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,null,null,"1/2 Oficial Funileiro",1.4778325123152709E-2,3.333333333333334E-2,{"$f":"BN596*$BM577","v":1.4778325123152707E-2},1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,null,null,"1/2 Oficial Funileiro",{"$f":"CC576","v":668},{"$f":"CD576","v":668},668,668,668,668,668,668,668,668,668,668]
[null,"Abastecedor",1347.3026840000002,6.7365134200000014,{"$f":"E577","v":0.63723885555555548},613.48199999999997,{"$f":"$C578*G562","v":1347.3026840000002},1347.3026840000002,1347.3026840000002,1347.3026840000002,1347.3026840000002,1347.3026840000002,1347.3026840000002,1347.3026840000002,1347.3026840000002,1347.3026840000002,1347.3026840000002,1347.3026840000002,2216.8855859612841,2216.8855859612841,2216.8855859612841,2216.8855859612841,2216.8855859612841,2216.8855859612841,2216.8855859612841,2216.8855859612841,2216.8855859612841,2216.8855859612841,2216.8855859612841,2216.8855859612841,55882.331450900616,55882.331450900616,55882.331450900616,55882.331450900616,55882.331450900616,55882.331450900616,55882.331450900616,55882.331450900616,55882.331450900616,55882.331450900616,55882.331450900616,55882.331450900616,670587.97741080762,null,null,"Abastecedor",2.9556650246305417E-2,6.666666666666668E-2,{"$f":"AW596*$AV578","v":2.9556650246305414E-2},2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,null,null,"Abastecedor",2.9556650246305417E-2,6.666666666666668E-2,{"$f":"BN596*$BM578","v":2.9556650246305414E-2},2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,null,null,"Abastecedor",{"$f":"CC577","v":668},{"$f":"CD577","v":668},668,668,668,668,668,668,668,668,668,668]
[null,"Auxiliar Almoxarife",961.20016399999986,4.8060008199999995,{"$f":"E578","v":0.63723885555555548},613.48199999999997,{"$f":"$C579*G562","v":961.20016399999986},961.20016399999986,961.20016399999986,961.20016399999986,961.20016399999986,961.20016399999986,961.20016399999986,961.20016399999986,961.20016399999986,961.20016399999986,961.20016399999986,961.20016399999986,1581.5828277495079,1581.5828277495079,1581.5828277495079,1581.5828277495079,1581.5828277495079,1581.5828277495079,1581.5828277495079,1581.5828277495079,1581.5828277495079,1581.5828277495079,1581.5828277495079,1581.5828277495079,28892.675959343276,28892.675959343276,28892.675959343276,28892.675959343276,28892.675959343276,28892.675959343276,28892.675959343276,28892.675959343276,28892.675959343276,28892.675959343276,28892.675959343276,28892.675959343276,346712.11151211924,null,null,"Auxiliar Almoxarife",1.9704433497536946E-2,4.444444444444446E-2,{"$f":"AW596*$AV579","v":1.9704433497536946E-2},1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,null,null,"Auxiliar Almoxarife",1.9704433497536946E-2,4.444444444444446E-2,{"$f":"BN596*$BM579","v":1.9704433497536946E-2},1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,null,null,"Auxiliar Almoxarife",{"$f":"CC578","v":668},{"$f":"CD578","v":668},668,668,668,668,668,668,668,668,668,668]
[null,"Auxiliar Serv. Gerais",811.75399999999991,4.0587699999999991,{"$f":"E579","v":0.63723885555555548},613.48199999999997,{"$f":"$C580*G562","v":811.75399999999991},811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,1335.6803659024074,1335.6803659024074,1335.6803659024074,1335.6803659024074,1335.6803659024074,1335.6803659024074,1335.6803659024074,1335.6803659024074,1335.6803659024074,1335.6803659024074,1335.6803659024074,1335.6803659024074,96209.886238138541,96209.886238138541,96209.886238138541,96209.886238138541,96209.886238138541,96209.886238138541,96209.886238138541,96209.886238138541,96209.886238138541,96209.886238138541,96209.886238138541,96209.886238138541,{"$f":"SUM(AE580:AP580)","v":1154518.6348576625},null,null,"Auxiliar Serv. Gerais",7.3891625615763554E-2,0.16666666666666674,{"$f":"AW596*$AV580","v":7.3891625615763554E-2},7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,null,null,"Auxiliar Serv. Gerais",7.3891625615763554E-2,0.16666666666666674,{"$f":"BN596*$BM580","v":7.3891625615763554E-2},7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,null,null,"Auxiliar Serv. Gerais",{"$f":"CC579","v":668},{"$f":"CD579","v":668},668,668,668,668,668,668,668,668,668,668]
[null,"Borracheiro",1328.8875679999999,6.6444378399999993,{"$f":"E580","v":0.63723885555555548},613.48199999999997,{"$f":"$C581*G562","v":1328.8875679999999},1328.8875679999999,1328.8875679999999,1328.8875679999999,1328.8875679999999,1328.8875679999999,1328.8875679999999,1328.8875679999999,1328.8875679999999,1328.8875679999999,1328.8875679999999,1328.8875679999999,2186.5848927992965,2186.5848927992965,2186.5848927992965,2186.5848927992965,2186.5848927992965,2186.5848927992965,2186.5848927992965,2186.5848927992965,2186.5848927992965,2186.5848927992965,2186.5848927992965,2186.5848927992965,18428.026447191427,18428.026447191427,18428.026447191427,18428.026447191427,18428.026447191427,18428.026447191427,18428.026447191427,18428.026447191427,18428.026447191427,18428.026447191427,18428.026447191427,18428.026447191427,221136.31736629712,null,null,"Borracheiro",9.852216748768473E-3,2.222222222222223E-2,{"$f":"AW596*$AV581","v":9.852216748768473E-3},9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,null,null,"Borracheiro",9.852216748768473E-3,2.222222222222223E-2,{"$f":"BN596*$BM581","v":9.852216748768473E-3},9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,null,null,"Borracheiro",{"$f":"CC580","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Comprador/Almoxarife",1443.3266720000001,7.2166333600000003,{"$f":"E581","v":0.63723885555555548},613.48199999999997,{"$f":"$C582*G562","v":1443.3266720000001},1443.3266720000001,1443.3266720000001,1443.3266720000001,1443.3266720000001,1443.3266720000001,1443.3266720000001,1443.3266720000001,1443.3266720000001,1443.3266720000001,1443.3266720000001,1443.3266720000001,2374.8858612013792,2374.8858612013792,2374.8858612013792,2374.8858612013792,2374.8858612013792,2374.8858612013792,2374.8858612013792,2374.8858612013792,2374.8858612013792,2374.8858612013792,2374.8858612013792,2374.8858612013792,9833.6439964656238,9833.6439964656238,9833.6439964656238,9833.6439964656238,9833.6439964656238,9833.6439964656238,9833.6439964656238,9833.6439964656238,9833.6439964656238,9833.6439964656238,9833.6439964656238,9833.6439964656238,118003.72795758751,null,null,"Comprador/Almoxarife",4.9261083743842365E-3,1.1111111111111115E-2,{"$f":"AW596*$AV582","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Comprador/Almoxarife",4.9261083743842365E-3,1.1111111111111115E-2,{"$f":"BN596*$BM582","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Comprador/Almoxarife",{"$f":"CC581","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Controlador de Manut.",2610.9766400000003,13.054883200000001,{"$f":"E582","v":0.63723885555555548},613.48199999999997,{"$f":"$C583*G562","v":2610.9766400000003},2610.9766400000003,2610.9766400000003,2610.9766400000003,2610.9766400000003,2610.9766400000003,2610.9766400000003,2610.9766400000003,2610.9766400000003,2610.9766400000003,2610.9766400000003,2610.9766400000003,4296.1663679856692,4296.1663679856692,4296.1663679856692,4296.1663679856692,4296.1663679856692,4296.1663679856692,4296.1663679856692,4296.1663679856692,4296.1663679856692,4296.1663679856692,4296.1663679856692,4296.1663679856692,32311.774480930315,32311.774480930315,32311.774480930315,32311.774480930315,32311.774480930315,32311.774480930315,32311.774480930315,32311.774480930315,32311.774480930315,32311.774480930315,32311.774480930315,32311.774480930315,387741.29377116374,null,null,"Controlador de Manut.",9.852216748768473E-3,2.222222222222223E-2,{"$f":"AW596*$AV583","v":9.852216748768473E-3},9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,null,null,"Controlador de Manut.",9.852216748768473E-3,2.222222222222223E-2,{"$f":"BN596*$BM583","v":9.852216748768473E-3},9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,null,null,"Controlador de Manut.",{"$f":"CC582","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Eletricista (A e B)",1683.7839999999999,8.41892,{"$f":"E583","v":0.63723885555555548},613.48199999999997,{"$f":"$C584*G562","v":1683.7839999999999},1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,2770.540372108569,2770.540372108569,2770.540372108569,2770.540372108569,2770.540372108569,2770.540372108569,2770.540372108569,2770.540372108569,2770.540372108569,2770.540372108569,2770.540372108569,2770.540372108569,44542.402848640872,44542.402848640872,44542.402848640872,44542.402848640872,44542.402848640872,44542.402848640872,44542.402848640872,44542.402848640872,44542.402848640872,44542.402848640872,44542.402848640872,44542.402848640872,534508.83418369049,null,null,"Eletricista (A e B)",1.9704433497536946E-2,4.444444444444446E-2,{"$f":"AW596*$AV584","v":1.9704433497536946E-2},1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,null,null,"Eletricista (A e B)",1.9704433497536946E-2,4.444444444444446E-2,{"$f":"BN596*$BM584","v":1.9704433497536946E-2},1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,null,null,"Eletricista (A e B)",{"$f":"CC583","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Eletrônico",1683.7839999999999,8.41892,{"$f":"E584","v":0.63723885555555548},613.48199999999997,{"$f":"$C585*G562","v":1683.7839999999999},1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,2770.540372108569,2770.540372108569,2770.540372108569,2770.540372108569,2770.540372108569,2770.540372108569,2770.540372108569,2770.540372108569,2770.540372108569,2770.540372108569,2770.540372108569,2770.540372108569,22271.201424320436,22271.201424320436,22271.201424320436,22271.201424320436,22271.201424320436,22271.201424320436,22271.201424320436,22271.201424320436,22271.201424320436,22271.201424320436,22271.201424320436,22271.201424320436,267254.41709184524,null,null,"Eletrônico",9.852216748768473E-3,2.222222222222223E-2,{"$f":"AW596*$AV585","v":9.852216748768473E-3},9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,null,null,"Eletrônico",9.852216748768473E-3,2.222222222222223E-2,{"$f":"BN596*$BM585","v":9.852216748768473E-3},9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,null,null,"Eletrônico",{"$f":"CC584","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Funileiro (A e B)",1477.9345759999999,7.38967288,{"$f":"E585","v":0.63723885555555548},613.48199999999997,{"$f":"$C586*G562","v":1477.9345759999999},1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,2431.830573365206,2431.830573365206,2431.830573365206,2431.830573365206,2431.830573365206,2431.830573365206,2431.830573365206,2431.830573365206,2431.830573365206,2431.830573365206,2431.830573365206,2431.830573365206,40084.114266166653,40084.114266166653,40084.114266166653,40084.114266166653,40084.114266166653,40084.114266166653,40084.114266166653,40084.114266166653,40084.114266166653,40084.114266166653,40084.114266166653,40084.114266166653,481009.37119399972,null,null,"Funileiro (A e B)",1.9704433497536946E-2,4.444444444444446E-2,{"$f":"AW596*$AV586","v":1.9704433497536946E-2},1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,null,null,"Funileiro (A e B)",1.9704433497536946E-2,4.444444444444446E-2,{"$f":"BN596*$BM586","v":1.9704433497536946E-2},1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,null,null,"Funileiro (A e B)",{"$f":"CC585","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Chefe de Manutenção",3314.57,16.572850000000003,{"$f":"E586","v":0.63723885555555548},613.48199999999997,{"$f":"$C587*G562","v":3314.57},3314.57,3314.57,3314.57,3314.57,3314.57,3314.57,3314.57,3314.57,3314.57,3314.57,3314.57,5453.8765074260718,5453.8765074260718,5453.8765074260718,5453.8765074260718,5453.8765074260718,5453.8765074260718,5453.8765074260718,5453.8765074260718,5453.8765074260718,5453.8765074260718,5453.8765074260718,5453.8765074260718,19965.494989953775,19965.494989953775,19965.494989953775,19965.494989953775,19965.494989953775,19965.494989953775,19965.494989953775,19965.494989953775,19965.494989953775,19965.494989953775,19965.494989953775,19965.494989953775,239585.93987944524,null,null,"Chefe de Manutenção",4.9261083743842365E-3,1.1111111111111115E-2,{"$f":"AW596*$AV587","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Chefe de Manutenção",4.9261083743842365E-3,1.1111111111111115E-2,{"$f":"BN596*$BM587","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Chefe de Manutenção",{"$f":"CC586","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Lavador",811.75399999999991,4.0587699999999991,{"$f":"E587","v":0.63723885555555548},613.48199999999997,{"$f":"$C588*G562","v":811.75399999999991},811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,1335.6803659024074,1335.6803659024074,1335.6803659024074,1335.6803659024074,1335.6803659024074,1335.6803659024074,1335.6803659024074,1335.6803659024074,1335.6803659024074,1335.6803659024074,1335.6803659024074,1335.6803659024074,38483.954495255406,38483.954495255406,38483.954495255406,38483.954495255406,38483.954495255406,38483.954495255406,38483.954495255406,38483.954495255406,38483.954495255406,38483.954495255406,38483.954495255406,38483.954495255406,461807.45394306496,null,null,"Lavador",2.9556650246305417E-2,6.666666666666668E-2,{"$f":"AW596*$AV588","v":2.9556650246305414E-2},2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,null,null,"Lavador",2.9556650246305417E-2,6.666666666666668E-2,{"$f":"BN596*$BM588","v":2.9556650246305414E-2},2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,null,null,"Lavador",{"$f":"CC587","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Lubrificador",1251.5052440000002,6.2575262200000017,{"$f":"E588","v":0.63723885555555548},613.48199999999997,{"$f":"$C589*G562","v":1251.5052440000002},1251.5052440000002,1251.5052440000002,1251.5052440000002,1251.5052440000002,1251.5052440000002,1251.5052440000002,1251.5052440000002,1251.5052440000002,1251.5052440000002,1251.5052440000002,1251.5052440000002,2059.2580784753782,2059.2580784753782,2059.2580784753782,2059.2580784753782,2059.2580784753782,2059.2580784753782,2059.2580784753782,2059.2580784753782,2059.2580784753782,2059.2580784753782,2059.2580784753782,2059.2580784753782,35180.105860523203,35180.105860523203,35180.105860523203,35180.105860523203,35180.105860523203,35180.105860523203,35180.105860523203,35180.105860523203,35180.105860523203,35180.105860523203,35180.105860523203,35180.105860523203,422161.27032627835,null,null,"Lubrificador",1.9704433497536946E-2,4.444444444444446E-2,{"$f":"AW596*$AV589","v":1.9704433497536946E-2},1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,null,null,"Lubrificador",1.9704433497536946E-2,4.444444444444446E-2,{"$f":"BN596*$BM589","v":1.9704433497536946E-2},1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,null,null,"Lubrificador",{"$f":"CC588","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Manobrista",1662.7655320000001,8.3138276600000012,{"$f":"E589","v":0.63723885555555548},613.48199999999997,{"$f":"$C590*G562","v":1662.7655320000001},1662.7655320000001,1662.7655320000001,1662.7655320000001,1662.7655320000001,1662.7655320000001,1662.7655320000001,1662.7655320000001,1662.7655320000001,1662.7655320000001,1662.7655320000001,1662.7655320000001,2735.9560583522493,2735.9560583522493,2735.9560583522493,2735.9560583522493,2735.9560583522493,2735.9560583522493,2735.9560583522493,2735.9560583522493,2735.9560583522493,2735.9560583522493,2735.9560583522493,2735.9560583522493,128587.62201030474,128587.62201030474,128587.62201030474,128587.62201030474,128587.62201030474,128587.62201030474,128587.62201030474,128587.62201030474,128587.62201030474,128587.62201030474,128587.62201030474,128587.62201030474,1543051.464123657,null,null,"Manobrista",5.7471264367816091E-2,0.12962962962962968,{"$f":"AW596*$AV590","v":5.7471264367816091E-2},5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,null,null,"Manobrista",5.7471264367816091E-2,0.12962962962962968,{"$f":"BN596*$BM590","v":5.7471264367816091E-2},5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,null,null,"Manobrista",{"$f":"CC589","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Mecânico (A, B e C)",1794.943552,8.974717759999999,{"$f":"E590","v":0.63723885555555548},613.48199999999997,{"$f":"$C591*G562","v":1794.943552},1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,2953.4450834976201,2953.4450834976201,2953.4450834976201,2953.4450834976201,2953.4450834976201,2953.4450834976201,2953.4450834976201,2953.4450834976201,2953.4450834976201,2953.4450834976201,2953.4450834976201,2953.4450834976201,97812.286197717985,97812.286197717985,97812.286197717985,97812.286197717985,97812.286197717985,97812.286197717985,97812.286197717985,97812.286197717985,97812.286197717985,97812.286197717985,97812.286197717985,97812.286197717985,1173747.4343726158,null,null,"Mecânico (A, B e C)",4.1050903119868636E-2,9.2592592592592615E-2,{"$f":"AW596*$AV591","v":4.1050903119868636E-2},4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,null,null,"Mecânico (A, B e C)",4.1050903119868636E-2,9.2592592592592615E-2,{"$f":"BN596*$BM591","v":4.1050903119868636E-2},4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,null,null,"Mecânico (A, B e C)",{"$f":"CC590","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Mecânico de Revisão",1794.943552,8.974717759999999,{"$f":"E591","v":0.63723885555555548},613.48199999999997,{"$f":"$C592*G562","v":1794.943552},1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,2953.4450834976201,2953.4450834976201,2953.4450834976201,2953.4450834976201,2953.4450834976201,2953.4450834976201,2953.4450834976201,2953.4450834976201,2953.4450834976201,2953.4450834976201,2953.4450834976201,2953.4450834976201,35212.42303117847,35212.42303117847,35212.42303117847,35212.42303117847,35212.42303117847,35212.42303117847,35212.42303117847,35212.42303117847,35212.42303117847,35212.42303117847,35212.42303117847,35212.42303117847,{"$f":"SUM(AE592:AP592)","v":422549.07637414167},null,null,"Mecânico de Revisão",1.4778325123152709E-2,3.333333333333334E-2,{"$f":"AW596*$AV592","v":1.4778325123152707E-2},1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,null,null,"Mecânico de Revisão",1.4778325123152709E-2,3.333333333333334E-2,{"$f":"BN596*$BM592","v":1.4778325123152707E-2},1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,null,null,"Mecânico de Revisão",{"$f":"CC591","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Mecânico Montador",1794.943552,8.9747177600000008,{"$f":"E592","v":0.63723885555555548},613.48199999999997,{"$f":"$C593*G562","v":1794.943552},1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,2953.4450834976201,2953.4450834976201,2953.4450834976201,2953.4450834976201,2953.4450834976201,2953.4450834976201,2953.4450834976201,2953.4450834976201,2953.4450834976201,2953.4450834976201,2953.4450834976201,2953.4450834976201,23474.948687452317,23474.948687452317,23474.948687452317,23474.948687452317,23474.948687452317,23474.948687452317,23474.948687452317,23474.948687452317,23474.948687452317,23474.948687452317,23474.948687452317,23474.948687452317,281699.38424942788,null,null,"Mecânico Montador",9.852216748768473E-3,2.222222222222223E-2,{"$f":"AW596*$AV593","v":9.852216748768473E-3},9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,null,null,"Mecânico Montador",9.852216748768473E-3,2.222222222222223E-2,{"$f":"BN596*$BM593","v":9.852216748768473E-3},9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,null,null,"Mecânico Montador",{"$f":"CC592","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Moleiro",1313.255756,6.5662787800000002,{"$f":"E593","v":0.63723885555555548},613.48199999999997,{"$f":"$C594*G562","v":1313.255756},1313.255756,1313.255756,1313.255756,1313.255756,1313.255756,1313.255756,1313.255756,1313.255756,1313.255756,1313.255756,1313.255756,2160.8639177602117,2160.8639177602117,2160.8639177602117,2160.8639177602117,2160.8639177602117,2160.8639177602117,2160.8639177602117,2160.8639177602117,2160.8639177602117,2160.8639177602117,2160.8639177602117,2160.8639177602117,36517.498976627023,36517.498976627023,36517.498976627023,36517.498976627023,36517.498976627023,36517.498976627023,36517.498976627023,36517.498976627023,36517.498976627023,36517.498976627023,36517.498976627023,36517.498976627023,438209.98771952424,null,null,"Moleiro",1.9704433497536946E-2,4.444444444444446E-2,{"$f":"AW596*$AV594","v":1.9704433497536946E-2},1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,null,null,"Moleiro",1.9704433497536946E-2,4.444444444444446E-2,{"$f":"BN596*$BM594","v":1.9704433497536946E-2},1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,null,null,"Moleiro",{"$f":"CC593","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Pintor",1477.9345759999999,7.38967288,{"$f":"E594","v":0.63723885555555548},613.48199999999997,{"$f":"$C595*G562","v":1477.9345759999999},1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,2431.830573365206,2431.830573365206,2431.830573365206,2431.830573365206,2431.830573365206,2431.830573365206,2431.830573365206,2431.830573365206,2431.830573365206,2431.830573365206,2431.830573365206,2431.830573365206,40084.114266166653,40084.114266166653,40084.114266166653,40084.114266166653,40084.114266166653,40084.114266166653,40084.114266166653,40084.114266166653,40084.114266166653,40084.114266166653,40084.114266166653,40084.114266166653,481009.37119399972,null,null,"Pintor",1.9704433497536946E-2,4.444444444444446E-2,{"$f":"AW596*$AV595","v":1.9704433497536946E-2},1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,null,null,"Pintor",1.9704433497536946E-2,4.444444444444446E-2,{"$f":"BN596*$BM595","v":1.9704433497536946E-2},1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,null,null,"Pintor",{"$f":"CC594","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Sub-total manutenção",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE576:AE595)","v":847917.49750348891},{"$f":"SUM(AF576:AF595)","v":847917.49750348891},847917.49750348891,847917.49750348891,847917.49750348891,847917.49750348891,847917.49750348891,847917.49750348891,847917.49750348891,847917.49750348891,847917.49750348891,847917.49750348891,{"$f":"SUM(AQ576:AQ595)","v":10175009.970041865},null,null,"Sub-total manutenção",{"$f":"SUM(AU576:AU595)","v":0.44334975369458113},{"$f":"SUM(AV576:AV595)","v":1.0000000000000004},{"$f":"'FU Resumo'!$F198","v":0.44334975369458113},{"$f":"'FU Resumo'!$F199","v":0.44334975369458113},{"$f":"'FU Resumo'!$F200","v":0.44334975369458113},{"$f":"'FU Resumo'!$F201","v":0.44334975369458113},{"$f":"'FU Resumo'!$F202","v":0.44334975369458113},{"$f":"'FU Resumo'!$F203","v":0.44334975369458113},{"$f":"'FU Resumo'!$F204","v":0.44334975369458113},{"$f":"'FU Resumo'!$F205","v":0.44334975369458113},{"$f":"'FU Resumo'!$F206","v":0.44334975369458113},{"$f":"'FU Resumo'!$F207","v":0.44334975369458113},{"$f":"'FU Resumo'!$F208","v":0.44334975369458113},{"$f":"'FU Resumo'!$F209","v":0.44334975369458113},null,null,"Sub-total manutenção",{"$f":"SUM(BL576:BL595)","v":0.44334975369458113},{"$f":"SUM(BM576:BM595)","v":1.0000000000000004},{"$f":"'FU Resumo'!$L198","v":0.44334975369458113},{"$f":"'FU Resumo'!$L199","v":0.44334975369458113},{"$f":"'FU Resumo'!$L200","v":0.44334975369458113},{"$f":"'FU Resumo'!$L201","v":0.44334975369458113},{"$f":"'FU Resumo'!$L202","v":0.44334975369458113},{"$f":"'FU Resumo'!$L203","v":0.44334975369458113},{"$f":"'FU Resumo'!$L204","v":0.44334975369458113},{"$f":"'FU Resumo'!$L205","v":0.44334975369458113},{"$f":"'FU Resumo'!$L206","v":0.44334975369458113},{"$f":"'FU Resumo'!$L207","v":0.44334975369458113},{"$f":"'FU Resumo'!$L208","v":0.44334975369458113},{"$f":"'FU Resumo'!$L209","v":0.44334975369458113},null,null,"Sub-total manutenção",{"$f":"CC595","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Pessoal de Operação",{"$f":"AE562+AE575+AE596","v":8908948.8197274413},{"$f":"AF562+AF575+AF596","v":8908948.8197274413},8908948.8197274413,8908948.8197274413,8908948.8197274413,8908948.8197274413,8908948.8197274413,8908948.8197274413,8908948.8197274413,8908948.8197274413,8908948.8197274413,{"$f":"AP562+AP575+AP596","v":8908948.8197274413},{"$f":"AQ562+AQ575+AQ596","v":106907385.83672927}]
[]
["Administração - Composição do Custo Unitário Por Função",null,null,null,null,{"$f":"F564","v":"ANO 17"},"SALÁRIO BASE COM QUINQUÊNIO",null,null,null,null,null,null,null,null,null,null,null,"SALÁRIO COM QUINQUÊNIO + H.EXTRA e AD.NOTURNO + ENCARGOS SOCIAIS",null,null,null,null,null,null,null,null,null,null,null,"Administração - Composição de Custo Total Mensal",null,null,null,null,null,null,null,null,null,null,null,"R$"]
["Funções","Cargo","Salário","Hs Extras","Enc.",{"$f":"F565","v":"Benefícios"},{"$f":"G565","v":"2029-07-01"},{"$f":"DATE(YEAR(G600),MONTH(G600)+1,DAY(G600))","v":"2029-08-01"},{"$f":"DATE(YEAR(H600),MONTH(H600)+1,DAY(H600))","v":"2029-09-01"},{"$f":"DATE(YEAR(I600),MONTH(I600)+1,DAY(I600))","v":"2029-10-01"},{"$f":"DATE(YEAR(J600),MONTH(J600)+1,DAY(J600))","v":"2029-11-01"},{"$f":"DATE(YEAR(K600),MONTH(K600)+1,DAY(K600))","v":"2029-12-01"},{"$f":"DATE(YEAR(L600),MONTH(L600)+1,DAY(L600))","v":"2030-01-01"},{"$f":"DATE(YEAR(M600),MONTH(M600)+1,DAY(M600))","v":"2030-02-01"},{"$f":"DATE(YEAR(N600),MONTH(N600)+1,DAY(N600))","v":"2030-03-01"},{"$f":"DATE(YEAR(O600),MONTH(O600)+1,DAY(O600))","v":"2030-04-01"},{"$f":"DATE(YEAR(P600),MONTH(P600)+1,DAY(P600))","v":"2030-05-01"},{"$f":"DATE(YEAR(Q600),MONTH(Q600)+1,DAY(Q600))","v":"2030-06-01"},{"$f":"G600","v":"2029-07-01"},{"$f":"DATE(YEAR(S600),MONTH(S600)+1,DAY(S600))","v":"2029-08-01"},{"$f":"DATE(YEAR(T600),MONTH(T600)+1,DAY(T600))","v":"2029-09-01"},{"$f":"DATE(YEAR(U600),MONTH(U600)+1,DAY(U600))","v":"2029-10-01"},{"$f":"DATE(YEAR(V600),MONTH(V600)+1,DAY(V600))","v":"2029-11-01"},{"$f":"DATE(YEAR(W600),MONTH(W600)+1,DAY(W600))","v":"2029-12-01"},{"$f":"DATE(YEAR(X600),MONTH(X600)+1,DAY(X600))","v":"2030-01-01"},{"$f":"DATE(YEAR(Y600),MONTH(Y600)+1,DAY(Y600))","v":"2030-02-01"},{"$f":"DATE(YEAR(Z600),MONTH(Z600)+1,DAY(Z600))","v":"2030-03-01"},{"$f":"DATE(YEAR(AA600),MONTH(AA600)+1,DAY(AA600))","v":"2030-04-01"},{"$f":"DATE(YEAR(AB600),MONTH(AB600)+1,DAY(AB600))","v":"2030-05-01"},{"$f":"DATE(YEAR(AC600),MONTH(AC600)+1,DAY(AC600))","v":"2030-06-01"},{"$f":"AE543","v":"2029-07-01"},{"$f":"DATE(YEAR(AE600),MONTH(AE600)+1,DAY(AE600))","v":"2029-08-01"},{"$f":"DATE(YEAR(AF600),MONTH(AF600)+1,DAY(AF600))","v":"2029-09-01"},{"$f":"DATE(YEAR(AG600),MONTH(AG600)+1,DAY(AG600))","v":"2029-10-01"},{"$f":"DATE(YEAR(AH600),MONTH(AH600)+1,DAY(AH600))","v":"2029-11-01"},{"$f":"DATE(YEAR(AI600),MONTH(AI600)+1,DAY(AI600))","v":"2029-12-01"},{"$f":"DATE(YEAR(AJ600),MONTH(AJ600)+1,DAY(AJ600))","v":"2030-01-01"},{"$f":"DATE(YEAR(AK600),MONTH(AK600)+1,DAY(AK600))","v":"2030-02-01"},{"$f":"DATE(YEAR(AL600),MONTH(AL600)+1,DAY(AL600))","v":"2030-03-01"},{"$f":"DATE(YEAR(AM600),MONTH(AM600)+1,DAY(AM600))","v":"2030-04-01"},{"$f":"DATE(YEAR(AN600),MONTH(AN600)+1,DAY(AN600))","v":"2030-05-01"},{"$f":"DATE(YEAR(AO600),MONTH(AO600)+1,DAY(AO600))","v":"2030-06-01"},"Total",null,"Fator Utilização Mensal",null,null,null,"FU FOLHA DE PAGAMENTO",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BJ565","v":"ANO 17"},"FU Benefícios",null,null,"FU FÍSICO PARA CÁLCULOS DOS BENEFÍCIOS",null,null,null,null,null,null,null,null,null,null,null,null,"Frota Mensal",null,{"$f":"CC565","v":"ANO 17"}]
[null,null,"base","e Adic.","Soc.",{"$f":"F566","v":"R$ por"},"R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","Durante o",null,"Funções","Cargo","FU",null,{"$f":"AE600","v":"2029-07-01"},"2029-08-01","2029-09-01","2029-10-01","2029-11-01","2029-12-01","2030-01-01","2030-02-01","2030-03-01","2030-04-01","2030-05-01","2030-06-01",null,"Funções","Cargo","FU",null,{"$f":"AW601","v":"2029-07-01"},"2029-08-01","2029-09-01","2029-10-01","2029-11-01","2029-12-01","2030-01-01","2030-02-01","2030-03-01","2030-04-01","2030-05-01","2030-06-01",null,"Funções","Cargo",{"$f":"AW601","v":"2029-07-01"},"2029-08-01","2029-09-01","2029-10-01","2029-11-01","2029-12-01","2030-01-01","2030-02-01","2030-03-01","2030-04-01","2030-05-01","2030-06-01"]
[null,null,"(R$/mês)","Not.","%",{"$f":"F567","v":"mês"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AQ567","v":"ANO 17"},null,null,null,"Licitação",null,"FU","FU","FU","FU","FU","FU","FU","FU","FU","FU","FU","FU",null,null,null,"Licitação",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota"]
["Administração","Gerente Adm. Financeiro",{"$f":"C513","v":4078.17},0,{"$f":"E595","v":0.63723885555555548},{"$f":"F595","v":613.48199999999997},{"$f":"$C603*G562","v":4078.17},4078.17,4078.17,4078.17,4078.17,4078.17,4078.17,4078.17,4078.17,4078.17,4078.17,4078.17,{"$f":"((G603+$D603)*($E603/100*100+1))","v":6676.9383835609997},{"$f":"((H603+$D603)*($E603/100*100+1))","v":6676.9383835609997},{"$f":"((I603+$D603)*($E603/100*100+1))","v":6676.9383835609997},{"$f":"((J603+$D603)*($E603/100*100+1))","v":6676.9383835609997},{"$f":"((K603+$D603)*($E603/100*100+1))","v":6676.9383835609997},{"$f":"((L603+$D603)*($E603/100*100+1))","v":6676.9383835609997},{"$f":"((M603+$D603)*($E603/100*100+1))","v":6676.9383835609997},{"$f":"((N603+$D603)*($E603/100*100+1))","v":6676.9383835609997},{"$f":"((O603+$D603)*($E603/100*100+1))","v":6676.9383835609997},{"$f":"((P603+$D603)*($E603/100*100+1))","v":6676.9383835609997},{"$f":"((Q603+$D603)*($E603/100*100+1))","v":6676.9383835609997},{"$f":"((R603+$D603)*($E603/100*100+1))","v":6676.9383835609997},{"$f":"(S603*AW603*CC603)+($F603*BN603*CC603)","v":7996.7172680110798},{"$f":"(T603*AX603*CD603)+($F603*BO603*CD603)","v":7996.7172680110798},{"$f":"(U603*AY603*CE603)+($F603*BP603*CE603)","v":7996.7172680110798},{"$f":"(V603*AZ603*CF603)+($F603*BQ603*CF603)","v":7996.7172680110798},{"$f":"(W603*BA603*CG603)+($F603*BR603*CG603)","v":7996.7172680110798},{"$f":"(X603*BB603*CH603)+($F603*BS603*CH603)","v":7996.7172680110798},{"$f":"(Y603*BC603*CI603)+($F603*BT603*CI603)","v":7996.7172680110798},{"$f":"(Z603*BD603*CJ603)+($F603*BU603*CJ603)","v":7996.7172680110798},{"$f":"(AA603*BE603*CK603)+($F603*BV603*CK603)","v":7996.7172680110798},{"$f":"(AB603*BF603*CL603)+($F603*BW603*CL603)","v":7996.7172680110798},{"$f":"(AC603*BG603*CM603)+($F603*BX603*CM603)","v":7996.7172680110798},{"$f":"(AD603*BH603*CN603)+($F603*BY603*CN603)","v":7996.7172680110798},{"$f":"SUM(AE603:AP603)","v":95960.607216132965},null,"Administração",{"$f":"B603","v":"Gerente Adm. Financeiro"},{"$f":"AU513","v":1.6420361247947454E-3},{"$f":"AU603/$AU$88","v":2.7027027027027035E-2},{"$f":"AW628*$AV603","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,"Administração",{"$f":"AT603","v":"Gerente Adm. Financeiro"},{"$f":"AU603","v":1.6420361247947454E-3},{"$f":"BL603/$BL$88","v":2.7027027027027035E-2},{"$f":"BN628*$BM603","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,"Administração",{"$f":"AT603","v":"Gerente Adm. Financeiro"},{"$f":"CC596","v":668},{"$f":"CD596","v":668},{"$f":"CE596","v":668},{"$f":"CF596","v":668},668,668,668,668,668,668,668,{"$f":"CN596","v":668}]
[null,"Gerente de Operação",4078.17,0,{"$f":"E603","v":0.63723885555555548},613.48199999999997,{"$f":"$C604*G562","v":4078.17},4078.17,4078.17,4078.17,4078.17,4078.17,4078.17,4078.17,4078.17,4078.17,4078.17,4078.17,6676.9383835609997,6676.9383835609997,6676.9383835609997,6676.9383835609997,6676.9383835609997,6676.9383835609997,6676.9383835609997,6676.9383835609997,6676.9383835609997,6676.9383835609997,6676.9383835609997,6676.9383835609997,7996.7172680110798,7996.7172680110798,7996.7172680110798,7996.7172680110798,7996.7172680110798,7996.7172680110798,7996.7172680110798,7996.7172680110798,7996.7172680110798,7996.7172680110798,7996.7172680110798,7996.7172680110798,95960.607216132965,null,null,"Gerente de Operação",1.6420361247947454E-3,{"$f":"AU604/$AU$88","v":2.7027027027027035E-2},{"$f":"AW628*$AV604","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Gerente de Operação",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"BN628*$BM604","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Gerente de Operação",{"$f":"CC603","v":668},{"$f":"CD603","v":668},{"$f":"CE603","v":668},{"$f":"CF603","v":668},668,668,668,668,668,668,668,668]
[null,"Controle de Manutenção",2578.17,0,{"$f":"E604","v":0.63723885555555548},613.48199999999997,{"$f":"$C605*G562","v":2578.17},2578.17,2578.17,2578.17,2578.17,2578.17,2578.17,2578.17,2578.17,2578.17,2578.17,2578.17,4221.0801002276667,4221.0801002276667,4221.0801002276667,4221.0801002276667,4221.0801002276667,4221.0801002276667,4221.0801002276667,4221.0801002276667,4221.0801002276667,4221.0801002276667,4221.0801002276667,4221.0801002276667,5302.9351115797717,5302.9351115797717,5302.9351115797717,5302.9351115797717,5302.9351115797717,5302.9351115797717,5302.9351115797717,5302.9351115797717,5302.9351115797717,5302.9351115797717,5302.9351115797717,5302.9351115797717,{"$f":"SUM(AE605:AP605)","v":63635.22133895725},null,null,"Controle de Manutenção",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"AW628*$AV605","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Controle de Manutenção",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"BN628*$BM605","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Controle de Manutenção",{"$f":"CC604","v":668},{"$f":"CD604","v":668},{"$f":"CE604","v":668},668,668,668,668,668,668,668,668,668]
[null,"Auxiliar de Contabilidade",978.17,0,{"$f":"E605","v":0.63723885555555548},613.48199999999997,{"$f":"$C606*G562","v":978.17},978.17,978.17,978.17,978.17,978.17,978.17,978.17,978.17,978.17,978.17,978.17,1601.4979313387776,1601.4979313387776,1601.4979313387776,1601.4979313387776,1601.4979313387776,1601.4979313387776,1601.4979313387776,1601.4979313387776,1601.4979313387776,1601.4979313387776,1601.4979313387776,1601.4979313387776,2429.567478053043,2429.567478053043,2429.567478053043,2429.567478053043,2429.567478053043,2429.567478053043,2429.567478053043,2429.567478053043,2429.567478053043,2429.567478053043,2429.567478053043,2429.567478053043,29154.809736636515,null,null,"Auxiliar de Contabilidade",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"AW628*$AV606","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Auxiliar de Contabilidade",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"BN628*$BM606","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Auxiliar de Contabilidade",{"$f":"CC605","v":668},{"$f":"CD605","v":668},{"$f":"CE605","v":668},668,668,668,668,668,668,668,668,668]
[null,"Assist. Adm./Financeiro",878.17,0,{"$f":"E606","v":0.63723885555555548},613.48199999999997,{"$f":"$C607*G562","v":878.17},878.17,878.17,878.17,878.17,878.17,878.17,878.17,878.17,878.17,878.17,878.17,1437.7740457832222,1437.7740457832222,1437.7740457832222,1437.7740457832222,1437.7740457832222,1437.7740457832222,1437.7740457832222,1437.7740457832222,1437.7740457832222,1437.7740457832222,1437.7740457832222,1437.7740457832222,6749.946002872869,6749.946002872869,6749.946002872869,6749.946002872869,6749.946002872869,6749.946002872869,6749.946002872869,6749.946002872869,6749.946002872869,6749.946002872869,6749.946002872869,6749.946002872869,80999.352034474432,null,null,"Assist. Adm./Financeiro",4.9261083743842365E-3,8.1081081081081113E-2,{"$f":"AW628*$AV607","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Assist. Adm./Financeiro",4.9261083743842365E-3,8.1081081081081113E-2,{"$f":"BN628*$BM607","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Assist. Adm./Financeiro",{"$f":"CC606","v":668},668,{"$f":"CE606","v":668},{"$f":"CF606","v":668},668,668,668,668,668,668,668,668]
[null,"Contador",2278.17,0,{"$f":"E607","v":0.63723885555555548},613.48199999999997,{"$f":"$C608*G562","v":2278.17},2278.17,2278.17,2278.17,2278.17,2278.17,2278.17,2278.17,2278.17,2278.17,2278.17,2278.17,3729.9084435609998,3729.9084435609998,3729.9084435609998,3729.9084435609998,3729.9084435609998,3729.9084435609998,3729.9084435609998,3729.9084435609998,3729.9084435609998,3729.9084435609998,3729.9084435609998,3729.9084435609998,4764.1786802935094,4764.1786802935094,4764.1786802935094,4764.1786802935094,4764.1786802935094,4764.1786802935094,4764.1786802935094,4764.1786802935094,4764.1786802935094,4764.1786802935094,4764.1786802935094,4764.1786802935094,57170.144163522113,null,null,"Contador",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"AW628*$AV608","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Contador",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"BN628*$BM608","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Contador",{"$f":"CC607","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Auxiliar Adm./Financ.",798.17,0,{"$f":"E608","v":0.63723885555555548},613.48199999999997,{"$f":"$C609*G562","v":798.17},798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,1306.7949373387776,1306.7949373387776,1306.7949373387776,1306.7949373387776,1306.7949373387776,1306.7949373387776,1306.7949373387776,1306.7949373387776,1306.7949373387776,1306.7949373387776,1306.7949373387776,1306.7949373387776,6318.9408578438597,6318.9408578438597,6318.9408578438597,6318.9408578438597,6318.9408578438597,6318.9408578438597,6318.9408578438597,6318.9408578438597,6318.9408578438597,6318.9408578438597,6318.9408578438597,6318.9408578438597,75827.290294126316,null,null,"Auxiliar Adm./Financ.",4.9261083743842365E-3,8.1081081081081113E-2,{"$f":"AW628*$AV609","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Auxiliar Adm./Financ.",4.9261083743842365E-3,8.1081081081081113E-2,{"$f":"BN628*$BM609","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Auxiliar Adm./Financ.",{"$f":"CC608","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Secretária Executiva",1578.17,0,{"$f":"E609","v":0.63723885555555548},613.48199999999997,{"$f":"$C610*G562","v":1578.17},1578.17,1578.17,1578.17,1578.17,1578.17,1578.17,1578.17,1578.17,1578.17,1578.17,1578.17,2583.8412446721113,2583.8412446721113,2583.8412446721113,2583.8412446721113,2583.8412446721113,2583.8412446721113,2583.8412446721113,2583.8412446721113,2583.8412446721113,2583.8412446721113,2583.8412446721113,2583.8412446721113,3507.0803406255673,3507.0803406255673,3507.0803406255673,3507.0803406255673,3507.0803406255673,3507.0803406255673,3507.0803406255673,3507.0803406255673,3507.0803406255673,3507.0803406255673,3507.0803406255673,3507.0803406255673,42084.964087506793,null,null,"Secretária Executiva",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"AW628*$AV610","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Secretária Executiva",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"BN628*$BM610","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Secretária Executiva",{"$f":"CC609","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Telefonista",798.17,0,{"$f":"E610","v":0.63723885555555548},613.48199999999997,{"$f":"$C611*G562","v":798.17},798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,1306.7949373387776,1306.7949373387776,1306.7949373387776,1306.7949373387776,1306.7949373387776,1306.7949373387776,1306.7949373387776,1306.7949373387776,1306.7949373387776,1306.7949373387776,1306.7949373387776,1306.7949373387776,4212.6272385625725,4212.6272385625725,4212.6272385625725,4212.6272385625725,4212.6272385625725,4212.6272385625725,4212.6272385625725,4212.6272385625725,4212.6272385625725,4212.6272385625725,4212.6272385625725,4212.6272385625725,50551.526862750856,null,null,"Telefonista",3.2840722495894909E-3,5.4054054054054071E-2,{"$f":"AW628*$AV611","v":3.2840722495894909E-3},3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,null,null,"Telefonista",3.2840722495894909E-3,5.4054054054054071E-2,{"$f":"BN628*$BM611","v":3.2840722495894909E-3},3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,null,null,"Telefonista",{"$f":"CC610","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Aux de serviços gerais",798.17,0,{"$f":"E611","v":0.63723885555555548},613.48199999999997,{"$f":"$C612*G562","v":798.17},798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,1306.7949373387776,1306.7949373387776,1306.7949373387776,1306.7949373387776,1306.7949373387776,1306.7949373387776,1306.7949373387776,1306.7949373387776,1306.7949373387776,1306.7949373387776,1306.7949373387776,1306.7949373387776,4212.6272385625725,4212.6272385625725,4212.6272385625725,4212.6272385625725,4212.6272385625725,4212.6272385625725,4212.6272385625725,4212.6272385625725,4212.6272385625725,4212.6272385625725,4212.6272385625725,4212.6272385625725,50551.526862750856,null,null,"Aux de serviços gerais",3.2840722495894909E-3,{"$f":"AU612/$AU$88","v":5.4054054054054071E-2},{"$f":"AW628*$AV612","v":3.2840722495894909E-3},3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,null,null,"Aux de serviços gerais",3.2840722495894909E-3,5.4054054054054071E-2,{"$f":"BN628*$BM612","v":3.2840722495894909E-3},3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,null,null,"Aux de serviços gerais",{"$f":"CC611","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Enc.Depto.Pessoal",3278.17,0,{"$f":"E612","v":0.63723885555555548},613.48199999999997,{"$f":"$C613*G562","v":3278.17},3278.17,3278.17,3278.17,3278.17,3278.17,3278.17,3278.17,3278.17,3278.17,3278.17,3278.17,5367.1472991165556,5367.1472991165556,5367.1472991165556,5367.1472991165556,5367.1472991165556,5367.1472991165556,5367.1472991165556,5367.1472991165556,5367.1472991165556,5367.1472991165556,5367.1472991165556,5367.1472991165556,6560.0334512477166,6560.0334512477166,6560.0334512477166,6560.0334512477166,6560.0334512477166,6560.0334512477166,6560.0334512477166,6560.0334512477166,6560.0334512477166,6560.0334512477166,6560.0334512477166,6560.0334512477166,78720.40141497257,null,null,"Enc.Depto.Pessoal",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"AW628*$AV613","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Enc.Depto.Pessoal",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"BN628*$BM613","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Enc.Depto.Pessoal",{"$f":"CC612","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Auxiliar Administrativo",848.17,0,{"$f":"E613","v":0.63723885555555548},613.48199999999997,{"$f":"$C614*G562","v":848.17},848.17,848.17,848.17,848.17,848.17,848.17,848.17,848.17,848.17,848.17,848.17,1388.6568801165554,1388.6568801165554,1388.6568801165554,1388.6568801165554,1388.6568801165554,1388.6568801165554,1388.6568801165554,1388.6568801165554,1388.6568801165554,1388.6568801165554,1388.6568801165554,1388.6568801165554,4392.2127156579936,4392.2127156579936,4392.2127156579936,4392.2127156579936,4392.2127156579936,4392.2127156579936,4392.2127156579936,4392.2127156579936,4392.2127156579936,4392.2127156579936,4392.2127156579936,4392.2127156579936,52706.552587895938,null,null,"Auxiliar Administrativo",3.2840722495894909E-3,5.4054054054054071E-2,{"$f":"AW628*$AV614","v":3.2840722495894909E-3},3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,null,null,"Auxiliar Administrativo",3.2840722495894909E-3,5.4054054054054071E-2,{"$f":"BN628*$BM614","v":3.2840722495894909E-3},3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,null,null,"Auxiliar Administrativo",{"$f":"CC613","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Psicólogo",3078.17,0,{"$f":"E614","v":0.63723885555555548},613.48199999999997,{"$f":"$C615*G562","v":3078.17},3078.17,3078.17,3078.17,3078.17,3078.17,3078.17,3078.17,3078.17,3078.17,3078.17,3078.17,5039.6995280054443,5039.6995280054443,5039.6995280054443,5039.6995280054443,5039.6995280054443,5039.6995280054443,5039.6995280054443,5039.6995280054443,5039.6995280054443,5039.6995280054443,5039.6995280054443,5039.6995280054443,6200.8624970568744,6200.8624970568744,6200.8624970568744,6200.8624970568744,6200.8624970568744,6200.8624970568744,6200.8624970568744,6200.8624970568744,6200.8624970568744,6200.8624970568744,6200.8624970568744,6200.8624970568744,74410.349964682508,null,null,"Psicólogo",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"AW628*$AV615","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Psicólogo",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"BN628*$BM615","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Psicólogo",{"$f":"CC614","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Auxiliar Administrativo",778.17,0,{"$f":"E615","v":0.63723885555555548},613.48199999999997,{"$f":"$C616*G562","v":778.17},778.17,778.17,778.17,778.17,778.17,778.17,778.17,778.17,778.17,778.17,778.17,1274.0501602276665,1274.0501602276665,1274.0501602276665,1274.0501602276665,1274.0501602276665,1274.0501602276665,1274.0501602276665,1274.0501602276665,1274.0501602276665,1274.0501602276665,1274.0501602276665,1274.0501602276665,2070.3965238622022,2070.3965238622022,2070.3965238622022,2070.3965238622022,2070.3965238622022,2070.3965238622022,2070.3965238622022,2070.3965238622022,2070.3965238622022,2070.3965238622022,2070.3965238622022,2070.3965238622022,{"$f":"SUM(AE616:AP616)","v":24844.758286346434},null,null,"Auxiliar Administrativo",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"AW628*$AV616","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Auxiliar Administrativo",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"BN628*$BM616","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Auxiliar Administrativo",{"$f":"CC615","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Assist.Recrut./Seleção",1078.17,0,{"$f":"E616","v":0.63723885555555548},613.48199999999997,{"$f":"$C617*G562","v":1078.17},1078.17,1078.17,1078.17,1078.17,1078.17,1078.17,1078.17,1078.17,1078.17,1078.17,1078.17,1765.2218168943334,1765.2218168943334,1765.2218168943334,1765.2218168943334,1765.2218168943334,1765.2218168943334,1765.2218168943334,1765.2218168943334,1765.2218168943334,1765.2218168943334,1765.2218168943334,1765.2218168943334,2609.1529551484646,2609.1529551484646,2609.1529551484646,2609.1529551484646,2609.1529551484646,2609.1529551484646,2609.1529551484646,2609.1529551484646,2609.1529551484646,2609.1529551484646,2609.1529551484646,2609.1529551484646,31309.835461781568,null,null,"Assist.Recrut./Seleção",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"AW628*$AV617","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Assist.Recrut./Seleção",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"BN628*$BM617","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Assist.Recrut./Seleção",{"$f":"CC616","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Assist.Treinam./Capac.",1078.17,0,{"$f":"E617","v":0.63723885555555548},613.48199999999997,{"$f":"$C618*G562","v":1078.17},1078.17,1078.17,1078.17,1078.17,1078.17,1078.17,1078.17,1078.17,1078.17,1078.17,1078.17,1765.2218168943334,1765.2218168943334,1765.2218168943334,1765.2218168943334,1765.2218168943334,1765.2218168943334,1765.2218168943334,1765.2218168943334,1765.2218168943334,1765.2218168943334,1765.2218168943334,1765.2218168943334,2609.1529551484646,2609.1529551484646,2609.1529551484646,2609.1529551484646,2609.1529551484646,2609.1529551484646,2609.1529551484646,2609.1529551484646,2609.1529551484646,2609.1529551484646,2609.1529551484646,2609.1529551484646,31309.835461781568,null,null,"Assist.Treinam./Capac.",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"AW628*$AV618","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Assist.Treinam./Capac.",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"BN628*$BM618","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Assist.Treinam./Capac.",{"$f":"CC617","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Assessor Jurídico",1578.17,0,{"$f":"E618","v":0.63723885555555548},613.48199999999997,{"$f":"$C619*G562","v":1578.17},1578.17,1578.17,1578.17,1578.17,1578.17,1578.17,1578.17,1578.17,1578.17,1578.17,1578.17,2583.8412446721113,2583.8412446721113,2583.8412446721113,2583.8412446721113,2583.8412446721113,2583.8412446721113,2583.8412446721113,2583.8412446721113,2583.8412446721113,2583.8412446721113,2583.8412446721113,2583.8412446721113,3507.0803406255673,3507.0803406255673,3507.0803406255673,3507.0803406255673,3507.0803406255673,3507.0803406255673,3507.0803406255673,3507.0803406255673,3507.0803406255673,3507.0803406255673,3507.0803406255673,3507.0803406255673,42084.964087506793,null,null,"Assessor Jurídico",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"AW628*$AV619","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Assessor Jurídico",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"BN628*$BM619","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Assessor Jurídico",{"$f":"CC618","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Auxiliar de Compras",778.17,0,{"$f":"E619","v":0.63723885555555548},613.48199999999997,{"$f":"$C620*G562","v":778.17},778.17,778.17,778.17,778.17,778.17,778.17,778.17,778.17,778.17,778.17,778.17,1274.0501602276665,1274.0501602276665,1274.0501602276665,1274.0501602276665,1274.0501602276665,1274.0501602276665,1274.0501602276665,1274.0501602276665,1274.0501602276665,1274.0501602276665,1274.0501602276665,1274.0501602276665,2070.3965238622022,2070.3965238622022,2070.3965238622022,2070.3965238622022,2070.3965238622022,2070.3965238622022,2070.3965238622022,2070.3965238622022,2070.3965238622022,2070.3965238622022,2070.3965238622022,2070.3965238622022,24844.758286346434,null,null,"Auxiliar de Compras",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"AW628*$AV620","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Auxiliar de Compras",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"BN628*$BM620","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Auxiliar de Compras",{"$f":"CC619","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Médico do Trabalho",2778.17,0,{"$f":"E620","v":0.63723885555555548},613.48199999999997,{"$f":"$C621*G562","v":2778.17},2778.17,2778.17,2778.17,2778.17,2778.17,2778.17,2778.17,2778.17,2778.17,2778.17,2778.17,4548.5278713387779,4548.5278713387779,4548.5278713387779,4548.5278713387779,4548.5278713387779,4548.5278713387779,4548.5278713387779,4548.5278713387779,4548.5278713387779,4548.5278713387779,4548.5278713387779,4548.5278713387779,5662.1060657706139,5662.1060657706139,5662.1060657706139,5662.1060657706139,5662.1060657706139,5662.1060657706139,5662.1060657706139,5662.1060657706139,5662.1060657706139,5662.1060657706139,5662.1060657706139,5662.1060657706139,67945.272789247349,null,null,"Médico do Trabalho",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"AW628*$AV621","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Médico do Trabalho",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"BN628*$BM621","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Médico do Trabalho",{"$f":"CC620","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Eng. Seg. Trabalho",2778.17,0,{"$f":"E621","v":0.63723885555555548},613.48199999999997,{"$f":"$C622*G562","v":2778.17},2778.17,2778.17,2778.17,2778.17,2778.17,2778.17,2778.17,2778.17,2778.17,2778.17,2778.17,4548.5278713387779,4548.5278713387779,4548.5278713387779,4548.5278713387779,4548.5278713387779,4548.5278713387779,4548.5278713387779,4548.5278713387779,4548.5278713387779,4548.5278713387779,4548.5278713387779,4548.5278713387779,5662.1060657706139,5662.1060657706139,5662.1060657706139,5662.1060657706139,5662.1060657706139,5662.1060657706139,5662.1060657706139,5662.1060657706139,5662.1060657706139,5662.1060657706139,5662.1060657706139,5662.1060657706139,67945.272789247349,null,null,"Eng. Seg. Trabalho",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"AW628*$AV622","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Eng. Seg. Trabalho",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"BN628*$BM622","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Eng. Seg. Trabalho",{"$f":"CC621","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Téc. Seg. do Trabalho",2058.17,0,{"$f":"E622","v":0.63723885555555548},613.48199999999997,{"$f":"$C623*G562","v":2058.17},2058.17,2058.17,2058.17,2058.17,2058.17,2058.17,2058.17,2058.17,2058.17,2058.17,2058.17,3369.715895338778,3369.715895338778,3369.715895338778,3369.715895338778,3369.715895338778,3369.715895338778,3369.715895338778,3369.715895338778,3369.715895338778,3369.715895338778,3369.715895338778,3369.715895338778,4369.0906306835859,4369.0906306835859,4369.0906306835859,4369.0906306835859,4369.0906306835859,4369.0906306835859,4369.0906306835859,4369.0906306835859,4369.0906306835859,4369.0906306835859,4369.0906306835859,4369.0906306835859,52429.087568203016,null,null,"Téc. Seg. do Trabalho",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"AW628*$AV623","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Téc. Seg. do Trabalho",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"BN628*$BM623","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Téc. Seg. do Trabalho",{"$f":"CC622","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Auxiliar de CPD",1278.17,0,{"$f":"E623","v":0.63723885555555548},613.48199999999997,{"$f":"$C624*G562","v":1278.17},1278.17,1278.17,1278.17,1278.17,1278.17,1278.17,1278.17,1278.17,1278.17,1278.17,1278.17,2092.6695880054444,2092.6695880054444,2092.6695880054444,2092.6695880054444,2092.6695880054444,2092.6695880054444,2092.6695880054444,2092.6695880054444,2092.6695880054444,2092.6695880054444,2092.6695880054444,2092.6695880054444,2968.3239093393049,2968.3239093393049,2968.3239093393049,2968.3239093393049,2968.3239093393049,2968.3239093393049,2968.3239093393049,2968.3239093393049,2968.3239093393049,2968.3239093393049,2968.3239093393049,2968.3239093393049,35619.886912071663,null,null,"Auxiliar de CPD",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"AW628*$AV624","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Auxiliar de CPD",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"BN628*$BM624","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Auxiliar de CPD",{"$f":"CC623","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Técnico em Informática",878.17,0,{"$f":"E624","v":0.63723885555555548},613.48199999999997,{"$f":"$C625*G562","v":878.17},878.17,878.17,878.17,878.17,878.17,878.17,878.17,878.17,878.17,878.17,878.17,1437.7740457832222,1437.7740457832222,1437.7740457832222,1437.7740457832222,1437.7740457832222,1437.7740457832222,1437.7740457832222,1437.7740457832222,1437.7740457832222,1437.7740457832222,1437.7740457832222,1437.7740457832222,2249.9820009576229,2249.9820009576229,2249.9820009576229,2249.9820009576229,2249.9820009576229,2249.9820009576229,2249.9820009576229,2249.9820009576229,2249.9820009576229,2249.9820009576229,2249.9820009576229,2249.9820009576229,26999.784011491469,null,null,"Técnico em Informática",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"AW628*$AV625","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Técnico em Informática",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"BN628*$BM625","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Técnico em Informática",{"$f":"CC624","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Aux.Monitoramento",808.17,0,{"$f":"E625","v":0.63723885555555548},613.48199999999997,{"$f":"$C626*G562","v":808.17},808.17,808.17,808.17,808.17,808.17,808.17,808.17,808.17,808.17,808.17,808.17,1323.1673258943333,1323.1673258943333,1323.1673258943333,1323.1673258943333,1323.1673258943333,1323.1673258943333,1323.1673258943333,1323.1673258943333,1323.1673258943333,1323.1673258943333,1323.1673258943333,1323.1673258943333,8497.0886679633149,8497.0886679633149,8497.0886679633149,8497.0886679633149,8497.0886679633149,8497.0886679633149,8497.0886679633149,8497.0886679633149,8497.0886679633149,8497.0886679633149,8497.0886679633149,8497.0886679633149,{"$f":"SUM(AE626:AP626)","v":101965.06401555975},null,null,"Aux.Monitoramento",6.5681444991789817E-3,0.10810810810810814,{"$f":"AW628*$AV626","v":6.5681444991789817E-3},6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,null,null,"Aux.Monitoramento",6.5681444991789817E-3,0.10810810810810814,{"$f":"BN628*$BM626","v":6.5681444991789817E-3},6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,null,null,"Aux.Monitoramento",{"$f":"CC625","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Porteiro",878.17,0,{"$f":"E626","v":0.63723885555555548},613.48199999999997,{"$f":"$C627*G562","v":878.17},878.17,878.17,878.17,878.17,878.17,878.17,878.17,878.17,878.17,878.17,878.17,1437.7740457832222,1437.7740457832222,1437.7740457832222,1437.7740457832222,1437.7740457832222,1437.7740457832222,1437.7740457832222,1437.7740457832222,1437.7740457832222,1437.7740457832222,1437.7740457832222,1437.7740457832222,6749.946002872869,6749.946002872869,6749.946002872869,6749.946002872869,6749.946002872869,6749.946002872869,6749.946002872869,6749.946002872869,6749.946002872869,6749.946002872869,6749.946002872869,6749.946002872869,{"$f":"SUM(AE627:AP627)","v":80999.352034474432},null,null,"Porteiro",4.9261083743842365E-3,8.1081081081081113E-2,{"$f":"AW628*$AV627","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Porteiro",4.9261083743842365E-3,8.1081081081081113E-2,{"$f":"BN628*$BM627","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Porteiro",{"$f":"CC626","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Totais.........................",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE603:AE627)","v":119669.26879038334},{"$f":"SUM(AF603:AF627)","v":119669.26879038334},{"$f":"SUM(AG603:AG627)","v":119669.26879038334},119669.26879038334,119669.26879038334,119669.26879038334,119669.26879038334,119669.26879038334,119669.26879038334,119669.26879038334,119669.26879038334,119669.26879038334,{"$f":"SUM(AQ603:AQ627)","v":1436031.2254846001},null,null,"Totais.........................",{"$f":"SUM(AU603:AU627)","v":6.0755336617405564E-2},{"$f":"SUM(AV603:AV627)","v":1.0000000000000007},{"$f":"'FU Resumo'!$G198","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G199","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G200","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G201","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G202","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G203","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G204","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G205","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G206","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G207","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G208","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G209","v":6.0755336617405564E-2},null,null,{"$f":"AT628","v":"Totais........................."},{"$f":"SUM(BL603:BL627)","v":6.0755336617405564E-2},{"$f":"BL628/$BL$88","v":1},{"$f":"'FU Resumo'!$M198","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M199","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M200","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M201","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M202","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M203","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M204","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M205","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M206","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M207","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M208","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M209","v":6.0755336617405564E-2},null,null,"Totais.........................",{"$f":"CC627","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Jovens Aprendizes da Operação",{"$f":"AP539","v":0},{"$f":"AE629","v":0},{"$f":"AF629","v":0},{"$f":"AG629","v":0},{"$f":"AH629","v":0},{"$f":"AI629","v":0},{"$f":"AJ629","v":0},{"$f":"AK629","v":0},{"$f":"AL629","v":0},{"$f":"AM629","v":0},{"$f":"AN629","v":0},{"$f":"AO629","v":0},{"$f":"SUM(AE629:AP629)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Administração",{"$f":"AE628+AE629","v":119669.26879038334},{"$f":"AF628+AF629","v":119669.26879038334},{"$f":"AG628+AG629","v":119669.26879038334},{"$f":"AH628+AH629","v":119669.26879038334},119669.26879038334,119669.26879038334,119669.26879038334,119669.26879038334,119669.26879038334,119669.26879038334,119669.26879038334,119669.26879038334,{"$f":"AQ628+AQ629","v":1436031.2254846001}]
["Planilha 2 - Demonstração do Custo com Pessoal",null,null,null,null,"ANO 18",null,null,{"$f":"F631","v":"ANO 18"},null,null,{"$f":"I631","v":"ANO 18"},null,null,{"$f":"L631","v":"ANO 18"},null,null,{"$f":"O631","v":"ANO 18"},null,null,{"$f":"R631","v":"ANO 18"},null,null,{"$f":"U631","v":"ANO 18"},null,null,{"$f":"X631","v":"ANO 18"},null,null,{"$f":"AA631","v":"ANO 18"},null,null,{"$f":"AD631","v":"ANO 18"},null,null,{"$f":"AG631","v":"ANO 18"},null,null,{"$f":"AJ631","v":"ANO 18"},null,null,{"$f":"AM631","v":"ANO 18"},null,null,{"$f":"AP631","v":"ANO 18"},null,null,{"$f":"AS631","v":"ANO 18"},null,null,{"$f":"AV631","v":"ANO 18"},null,null,{"$f":"AY631","v":"ANO 18"},null,null,{"$f":"BB631","v":"ANO 18"},null,null,{"$f":"BE631","v":"ANO 18"},null,null,{"$f":"BH631","v":"ANO 18"},null,null,{"$f":"BK631","v":"ANO 18"},null,null,{"$f":"BN631","v":"ANO 18"},null,null,{"$f":"BQ631","v":"ANO 18"},null,null,{"$f":"BT631","v":"ANO 18"},null,null,{"$f":"BW631","v":"ANO 18"},null,null,{"$f":"BZ631","v":"ANO 18"},null,null,{"$f":"CC631","v":"ANO 18"},null,null,{"$f":"CF631","v":"ANO 18"},null,null,{"$f":"CI631","v":"ANO 18"}]
["Motoristas e Cobradores - Composição do Custo Unitário Por Função",null,null,null,null,{"$f":"F631","v":"ANO 18"},"SALÁRIO BASE COM QUINQUÊNIO",null,null,null,null,null,null,null,null,null,null,null,"SALÁRIO COM QUINQUÊNIO + H.EXTRA e AD.NOTURNO + ENCARGOS SOCIAIS",null,null,null,null,null,null,null,null,null,null,null,"Motoristas e Cobradores - Composição de Custo Total Mensal",null,null,null,null,null,null,null,null,null,null,null,"R$"]
["Funções","Cargo","Salário","Hs Extras","Enc.","Benefícios","2030-07-01",{"$f":"DATE(YEAR(G633),MONTH(G633)+1,DAY(G633))","v":"2030-08-01"},{"$f":"DATE(YEAR(H633),MONTH(H633)+1,DAY(H633))","v":"2030-09-01"},{"$f":"DATE(YEAR(I633),MONTH(I633)+1,DAY(I633))","v":"2030-10-01"},{"$f":"DATE(YEAR(J633),MONTH(J633)+1,DAY(J633))","v":"2030-11-01"},{"$f":"DATE(YEAR(K633),MONTH(K633)+1,DAY(K633))","v":"2030-12-01"},{"$f":"DATE(YEAR(L633),MONTH(L633)+1,DAY(L633))","v":"2031-01-01"},{"$f":"DATE(YEAR(M633),MONTH(M633)+1,DAY(M633))","v":"2031-02-01"},{"$f":"DATE(YEAR(N633),MONTH(N633)+1,DAY(N633))","v":"2031-03-01"},{"$f":"DATE(YEAR(O633),MONTH(O633)+1,DAY(O633))","v":"2031-04-01"},{"$f":"DATE(YEAR(P633),MONTH(P633)+1,DAY(P633))","v":"2031-05-01"},{"$f":"DATE(YEAR(Q633),MONTH(Q633)+1,DAY(Q633))","v":"2031-06-01"},{"$f":"G633","v":"2030-07-01"},{"$f":"DATE(YEAR(S633),MONTH(S633)+1,DAY(S633))","v":"2030-08-01"},{"$f":"DATE(YEAR(T633),MONTH(T633)+1,DAY(T633))","v":"2030-09-01"},{"$f":"DATE(YEAR(U633),MONTH(U633)+1,DAY(U633))","v":"2030-10-01"},{"$f":"DATE(YEAR(V633),MONTH(V633)+1,DAY(V633))","v":"2030-11-01"},{"$f":"DATE(YEAR(W633),MONTH(W633)+1,DAY(W633))","v":"2030-12-01"},{"$f":"DATE(YEAR(X633),MONTH(X633)+1,DAY(X633))","v":"2031-01-01"},{"$f":"DATE(YEAR(Y633),MONTH(Y633)+1,DAY(Y633))","v":"2031-02-01"},{"$f":"DATE(YEAR(Z633),MONTH(Z633)+1,DAY(Z633))","v":"2031-03-01"},{"$f":"DATE(YEAR(AA633),MONTH(AA633)+1,DAY(AA633))","v":"2031-04-01"},{"$f":"DATE(YEAR(AB633),MONTH(AB633)+1,DAY(AB633))","v":"2031-05-01"},{"$f":"DATE(YEAR(AC633),MONTH(AC633)+1,DAY(AC633))","v":"2031-06-01"},{"$f":"S633","v":"2030-07-01"},{"$f":"DATE(YEAR(AE633),MONTH(AE633)+1,DAY(AE633))","v":"2030-08-01"},{"$f":"DATE(YEAR(AF633),MONTH(AF633)+1,DAY(AF633))","v":"2030-09-01"},{"$f":"DATE(YEAR(AG633),MONTH(AG633)+1,DAY(AG633))","v":"2030-10-01"},{"$f":"DATE(YEAR(AH633),MONTH(AH633)+1,DAY(AH633))","v":"2030-11-01"},{"$f":"DATE(YEAR(AI633),MONTH(AI633)+1,DAY(AI633))","v":"2030-12-01"},{"$f":"DATE(YEAR(AJ633),MONTH(AJ633)+1,DAY(AJ633))","v":"2031-01-01"},{"$f":"DATE(YEAR(AK633),MONTH(AK633)+1,DAY(AK633))","v":"2031-02-01"},{"$f":"DATE(YEAR(AL633),MONTH(AL633)+1,DAY(AL633))","v":"2031-03-01"},{"$f":"DATE(YEAR(AM633),MONTH(AM633)+1,DAY(AM633))","v":"2031-04-01"},{"$f":"DATE(YEAR(AN633),MONTH(AN633)+1,DAY(AN633))","v":"2031-05-01"},{"$f":"DATE(YEAR(AO633),MONTH(AO633)+1,DAY(AO633))","v":"2031-06-01"},"Total",null,"Fator Utilização Mensal",null,null,null,"FU FOLHA DE PAGAMENTO",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BH631","v":"ANO 18"},"FU Benefícios",null,null,"FU FÍSICO PARA CÁLCULOS DOS BENEFÍCIOS",null,null,null,null,null,null,null,null,null,null,null,null,"Frota Mensal",null,{"$f":"BH631","v":"ANO 18"}]
[null,null,"base","e Adic.","Soc.","R$ por","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","Durante o",null,"Funções","Cargo","FU",null,{"$f":"AE633","v":"2030-07-01"},"2030-08-01","2030-09-01","2030-10-01","2030-11-01","2030-12-01","2031-01-01","2031-02-01","2031-03-01","2031-04-01","2031-05-01","2031-06-01",null,"Funções","Cargo","FU",null,{"$f":"AW634","v":"2030-07-01"},"2030-08-01","2030-09-01","2030-10-01","2030-11-01","2030-12-01","2031-01-01","2031-02-01","2031-03-01","2031-04-01","2031-05-01","2031-06-01",null,"Funções","Cargo",{"$f":"AW634","v":"2030-07-01"},"2030-08-01","2030-09-01","2030-10-01","2030-11-01","2030-12-01","2031-01-01","2031-02-01","2031-03-01","2031-04-01","2031-05-01","2031-06-01"]
[null,null,"(R$/mês)","Not.","%","mês",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM631","v":"ANO 18"},null,null,null,"Licitação",null,"FU","FU","FU","FU","FU","FU","FU","FU","FU","FU","FU","FU",null,null,null,"Licitação",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota"]
["Motorista","Miniônibus",{"$f":"C546","v":1584.595532},{"$f":"D546","v":79.537865960000019},{"$f":"E546","v":0.63723885555555548},{"$f":"F546","v":613.48199999999997},{"$f":"$C636*G652","v":1584.595532},1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,{"$f":"((G636+$D636)*($E636/100*100+1))","v":2724.5838599678086},2724.5838599678086,2724.5838599678086,2724.5838599678086,2724.5838599678086,2724.5838599678086,2724.5838599678086,2724.5838599678086,2724.5838599678086,2724.5838599678086,2724.5838599678086,2724.5838599678086,{"$f":"(S636*AW636*CC636)+($F636*BN636*CC636)","v":173696.65759132811},173696.65759132811,173696.65759132811,173696.65759132811,173696.65759132811,173696.65759132811,173696.65759132811,173696.65759132811,173696.65759132811,173696.65759132811,173696.65759132811,173696.65759132811,{"$f":"SUM(AE636:AP636)","v":2084359.891095937},null,"Motorista",{"$f":"B636","v":"Miniônibus"},{"$f":"AU546","v":1.6913603571428575},{"$f":"AU636/$AU$13","v":1},{"$f":"AW643*AV636","v":2.1681300000000001},{"$f":"AX643*AV636","v":2.1681300000000001},{"$f":"AY643*AV636","v":2.1681300000000001},{"$f":"AZ643*AV636","v":2.1681300000000001},{"$f":"BA643*AV636","v":2.1681300000000001},{"$f":"BB643*AV636","v":2.1681300000000001},{"$f":"BC643*AV636","v":2.1681300000000001},{"$f":"BD643*AV636","v":2.1681300000000001},{"$f":"BE643*AV636","v":2.1681300000000001},{"$f":"BF643*AV636","v":2.1681300000000001},{"$f":"BG643*AV636","v":2.1681300000000001},{"$f":"BH643*AV636","v":2.1681300000000001},null,"Motorista",{"$f":"AT636","v":"Miniônibus"},1.6913603571428575,{"$f":"BL636/$BL$13","v":1},{"$f":"BN643*$BM636","v":2.1681300000000001},2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,null,"Motorista",{"$f":"AT636","v":"Miniônibus"},{"$f":"CN546","v":24},{"$f":"CC636","v":24},24,24,24,24,24,24,24,24,24,24]
[null,"Ônibus Básico",{"$f":"C547","v":1584.595532},79.537865959999948,{"$f":"E636","v":0.63723885555555548},613.48199999999997,{"$f":"$C637*G652","v":1584.595532},1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,2724.5838599678082,2724.5838599678082,2724.5838599678082,2724.5838599678082,2724.5838599678082,2724.5838599678082,2724.5838599678082,2724.5838599678082,2724.5838599678082,2724.5838599678082,2724.5838599678082,2724.5838599678082,3379847.4622979262,3379847.4622979262,3379847.4622979262,3379847.4622979262,3379847.4622979262,3379847.4622979262,3379847.4622979262,3379847.4622979262,3379847.4622979262,3379847.4622979262,3379847.4622979262,3379847.4622979262,40558169.547575116,null,null,"Ônibus Básico",1.6913603571428575,1,{"$f":"AW643*AV637","v":2.1681300000000001},{"$f":"AX643*AV637","v":2.1681300000000001},{"$f":"AY643*AV637","v":2.1681300000000001},{"$f":"AZ643*AV637","v":2.1681300000000001},{"$f":"BA643*AV637","v":2.1681300000000001},{"$f":"BB643*AV637","v":2.1681300000000001},{"$f":"BC643*AV637","v":2.1681300000000001},{"$f":"BD643*AV637","v":2.1681300000000001},{"$f":"BE643*AV637","v":2.1681300000000001},{"$f":"BF643*AV637","v":2.1681300000000001},{"$f":"BG643*AV637","v":2.1681300000000001},{"$f":"BH643*AV637","v":2.1681300000000001},null,null,"Ônibus Básico",1.6913603571428575,1,{"$f":"BN643*$BM637","v":2.1681300000000001},2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,null,null,"Ônibus Básico",467,{"$f":"CC637","v":467},467,467,467,467,467,467,467,467,467,467]
[null,"Padron BRT",1584.595532,79.537865959999948,0.63723885555555548,613.48199999999997,{"$f":"$C638*G652","v":1584.595532},1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,2724.5838599678082,2724.5838599678082,2724.5838599678082,2724.5838599678082,2724.5838599678082,2724.5838599678082,2724.5838599678082,2724.5838599678082,2724.5838599678082,2724.5838599678082,2724.5838599678082,2724.5838599678082,752685.51622908842,752685.51622908842,752685.51622908842,752685.51622908842,752685.51622908842,752685.51622908842,752685.51622908842,752685.51622908842,752685.51622908842,752685.51622908842,752685.51622908842,752685.51622908842,9032226.194749061,null,null,"Padron BRT",1.6913603571428575,1,{"$f":"AW643*AV638","v":2.1681300000000001},{"$f":"AX643*AV638","v":2.1681300000000001},{"$f":"AY643*AV638","v":2.1681300000000001},{"$f":"AZ643*AV638","v":2.1681300000000001},{"$f":"BA643*AV638","v":2.1681300000000001},{"$f":"BB643*AV638","v":2.1681300000000001},{"$f":"BC643*AV638","v":2.1681300000000001},{"$f":"BD643*AV638","v":2.1681300000000001},{"$f":"BE643*AV638","v":2.1681300000000001},{"$f":"BF643*AV638","v":2.1681300000000001},{"$f":"BG643*AV638","v":2.1681300000000001},{"$f":"BH643*AV638","v":2.1681300000000001},null,null,"Padron BRT",1.6913603571428575,1,{"$f":"BN643*$BM638","v":2.1681300000000001},2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,null,null,"Padron BRT",104,{"$f":"CC638","v":104},104,104,104,104,104,104,104,104,104,104]
[null,"Super Padron Conv.",1584.595532,79.537865959999948,0.63723885555555548,613.48199999999997,{"$f":"$C639*G652","v":1584.595532},1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,2724.5838599678082,2724.5838599678082,2724.5838599678082,2724.5838599678082,2724.5838599678082,2724.5838599678082,2724.5838599678082,2724.5838599678082,2724.5838599678082,2724.5838599678082,2724.5838599678082,2724.5838599678082,108560.41099458006,108560.41099458006,108560.41099458006,108560.41099458006,108560.41099458006,108560.41099458006,108560.41099458006,108560.41099458006,108560.41099458006,108560.41099458006,108560.41099458006,108560.41099458006,1302724.9319349604,null,null,"Super Padron Conv.",1.6913603571428575,1,{"$f":"AW643*AV639","v":2.1681300000000001},{"$f":"AX643*AV639","v":2.1681300000000001},{"$f":"AY643*AV639","v":2.1681300000000001},{"$f":"AZ643*AV639","v":2.1681300000000001},{"$f":"BA643*AV639","v":2.1681300000000001},{"$f":"BB643*AV639","v":2.1681300000000001},{"$f":"BC643*AV639","v":2.1681300000000001},{"$f":"BD643*AV639","v":2.1681300000000001},{"$f":"BE643*AV639","v":2.1681300000000001},{"$f":"BF643*AV639","v":2.1681300000000001},{"$f":"BG643*AV639","v":2.1681300000000001},{"$f":"BH643*AV639","v":2.1681300000000001},null,null,"Super Padron Conv.",1.6913603571428575,1,{"$f":"BN643*$BM639","v":2.1681300000000001},2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,null,null,"Super Padron Conv.",15,{"$f":"CC639","v":15},15,15,15,15,15,15,15,15,15,15]
[null,"Super Padron BRT",1584.595532,79.537865959999948,0.63723885555555548,613.48199999999997,{"$f":"$C640*G652","v":1584.595532},1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,2724.5838599678082,2724.5838599678082,2724.5838599678082,2724.5838599678082,2724.5838599678082,2724.5838599678082,2724.5838599678082,2724.5838599678082,2724.5838599678082,2724.5838599678082,2724.5838599678082,2724.5838599678082,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Super Padron BRT",1.6913603571428575,1,{"$f":"AW643*AV640","v":2.1681300000000001},{"$f":"AX643*AV640","v":2.1681300000000001},{"$f":"AY643*AV640","v":2.1681300000000001},{"$f":"AZ643*AV640","v":2.1681300000000001},{"$f":"BA643*AV640","v":2.1681300000000001},{"$f":"BB643*AV640","v":2.1681300000000001},{"$f":"BC643*AV640","v":2.1681300000000001},{"$f":"BD643*AV640","v":2.1681300000000001},{"$f":"BE643*AV640","v":2.1681300000000001},{"$f":"BF643*AV640","v":2.1681300000000001},{"$f":"BG643*AV640","v":2.1681300000000001},{"$f":"BH643*AV640","v":2.1681300000000001},null,null,"Super Padron BRT",1.6913603571428575,1,{"$f":"BN643*$BM640","v":2.1681300000000001},2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,null,null,"Super Padron BRT",0,{"$f":"CC640","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Articulado Conv.",1743.0550852000001,87.491652556000005,{"$f":"E638","v":0.63723885555555548},{"$f":"F638","v":613.48199999999997},{"$f":"$C641*G652","v":1743.0550852000001},1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,2997.0422459645893,2997.0422459645893,2997.0422459645893,2997.0422459645893,2997.0422459645893,2997.0422459645893,2997.0422459645893,2997.0422459645893,2997.0422459645893,2997.0422459645893,2997.0422459645893,2997.0422459645893,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Articulado Conv.",1.6913603571428575,1,{"$f":"AW643*AV641","v":2.1681300000000001},{"$f":"AX643*AV641","v":2.1681300000000001},{"$f":"AY643*AV641","v":2.1681300000000001},{"$f":"AZ643*AV641","v":2.1681300000000001},{"$f":"BA643*AV641","v":2.1681300000000001},{"$f":"BB643*AV641","v":2.1681300000000001},{"$f":"BC643*AV641","v":2.1681300000000001},{"$f":"BD643*AV641","v":2.1681300000000001},{"$f":"BE643*AV641","v":2.1681300000000001},{"$f":"BF643*AV641","v":2.1681300000000001},{"$f":"BG643*AV641","v":2.1681300000000001},{"$f":"BH643*AV641","v":2.1681300000000001},null,null,"Articulado Conv.",1.6913603571428575,1,{"$f":"BN643*$BM641","v":2.1681300000000001},2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,null,null,"Articulado Conv.",0,{"$f":"CC641","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Articulado BRT",1743.0550852000001,87.491652556000005,{"$f":"E641","v":0.63723885555555548},{"$f":"F641","v":613.48199999999997},{"$f":"$C642*G652","v":1743.0550852000001},1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,2997.0422459645893,2997.0422459645893,2997.0422459645893,2997.0422459645893,2997.0422459645893,2997.0422459645893,2997.0422459645893,2997.0422459645893,2997.0422459645893,2997.0422459645893,2997.0422459645893,2997.0422459645893,454028.98413738585,454028.98413738585,454028.98413738585,454028.98413738585,454028.98413738585,454028.98413738585,454028.98413738585,454028.98413738585,454028.98413738585,454028.98413738585,454028.98413738585,454028.98413738585,5448347.8096486321,null,null,"Articulado BRT",1.6913603571428575,1,{"$f":"AW643*AV642","v":2.1681300000000001},{"$f":"AX643*AV642","v":2.1681300000000001},{"$f":"AY643*AV642","v":2.1681300000000001},{"$f":"AZ643*AV642","v":2.1681300000000001},{"$f":"BA643*AV642","v":2.1681300000000001},{"$f":"BB643*AV642","v":2.1681300000000001},{"$f":"BC643*AV642","v":2.1681300000000001},{"$f":"BD643*AV642","v":2.1681300000000001},{"$f":"BE643*AV642","v":2.1681300000000001},{"$f":"BF643*AV642","v":2.1681300000000001},{"$f":"BG643*AV642","v":2.1681300000000001},{"$f":"BH643*AV642","v":2.1681300000000001},null,null,"Articulado BRT",1.6913603571428575,1,{"$f":"BN643*$BM642","v":2.1681300000000001},2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,null,null,"Articulado BRT",58,{"$f":"CC642","v":58},58,58,58,58,58,58,58,58,58,58]
[null,"Totais........................",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE636:AE642)","v":4868819.0312503092},{"$f":"SUM(AF636:AF642)","v":4868819.0312503092},4868819.0312503092,4868819.0312503092,4868819.0312503092,4868819.0312503092,4868819.0312503092,4868819.0312503092,4868819.0312503092,4868819.0312503092,4868819.0312503092,4868819.0312503092,{"$f":"SUM(AQ636:AQ642)","v":58425828.375003703},null,null,"Totais........................",{"$f":"AU642","v":1.6913603571428575},1,{"$f":"'FU Resumo'!$C210","v":2.1681300000000001},{"$f":"'FU Resumo'!$C211","v":2.1681300000000001},{"$f":"'FU Resumo'!$C212","v":2.1681300000000001},{"$f":"'FU Resumo'!$C213","v":2.1681300000000001},{"$f":"'FU Resumo'!$C214","v":2.1681300000000001},{"$f":"'FU Resumo'!$C215","v":2.1681300000000001},{"$f":"'FU Resumo'!$C216","v":2.1681300000000001},{"$f":"'FU Resumo'!$C217","v":2.1681300000000001},{"$f":"'FU Resumo'!$C218","v":2.1681300000000001},{"$f":"'FU Resumo'!$C219","v":2.1681300000000001},{"$f":"'FU Resumo'!$C220","v":2.1681300000000001},{"$f":"'FU Resumo'!$C221","v":2.1681300000000001},null,null,{"$f":"AT643","v":"Totais........................"},{"$f":"BL642","v":1.6913603571428575},{"$f":"BL643/$AU$13","v":1},{"$f":"'FU Resumo'!$I210","v":2.1681300000000001},{"$f":"'FU Resumo'!$I211","v":2.1681300000000001},{"$f":"'FU Resumo'!$I212","v":2.1681300000000001},{"$f":"'FU Resumo'!$I213","v":2.1681300000000001},{"$f":"'FU Resumo'!$I214","v":2.1681300000000001},{"$f":"'FU Resumo'!$I215","v":2.1681300000000001},{"$f":"'FU Resumo'!$I216","v":2.1681300000000001},{"$f":"'FU Resumo'!$I217","v":2.1681300000000001},{"$f":"'FU Resumo'!$I218","v":2.1681300000000001},{"$f":"'FU Resumo'!$I219","v":2.1681300000000001},{"$f":"'FU Resumo'!$I220","v":2.1681300000000001},{"$f":"'FU Resumo'!$I221","v":2.1681300000000001},null,null,"Totais........................",{"$f":"SUM(CC636:CC642)","v":668},{"$f":"SUM(CD636:CD642)","v":668},668,668,668,668,668,668,668,668,668,668]
["Cobrador",{"$f":"B636","v":"Miniônibus"},{"$f":"C554","v":865.73715199999992},32,{"$f":"E642","v":0.63723885555555548},{"$f":"F642","v":613.48199999999997},{"$f":"$C644*G652","v":865.73715199999992},865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,{"$f":"((G644+$D644)*($E644/100*100+1))","v":1469.8101473301836},1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,{"$f":"(S644*AW644*CC644)+($F644*BN644*CC644)","v":108404.35688138378},108404.35688138378,108404.35688138378,108404.35688138378,108404.35688138378,108404.35688138378,108404.35688138378,108404.35688138378,108404.35688138378,108404.35688138378,108404.35688138378,108404.35688138378,{"$f":"SUM(AE644:AP644)","v":1300852.2825766054},null,"Cobrador",{"$f":"B644","v":"Miniônibus"},{"$f":"AU554","v":1.6913603571428575},{"$f":"AU644/$AU$21","v":1},{"$f":"AW651*AV644","v":2.1681300000000001},{"$f":"AX651*AV644","v":2.1681300000000001},{"$f":"AY651*AV644","v":2.1681300000000001},{"$f":"AZ651*AV644","v":2.1681300000000001},{"$f":"BA651*AV644","v":2.1681300000000001},{"$f":"BB651*AV644","v":2.1681300000000001},{"$f":"BC651*AV644","v":2.1681300000000001},{"$f":"BD651*AV644","v":2.1681300000000001},{"$f":"BE651*AV644","v":2.1681300000000001},{"$f":"BF651*AV644","v":2.1681300000000001},{"$f":"BG651*AV644","v":2.1681300000000001},{"$f":"BH651*AV644","v":2.1681300000000001},null,"Cobrador","Miniônibus",{"$f":"AU644","v":1.6913603571428575},{"$f":"BL644/$BL$21","v":1},{"$f":"BN651*$BM644","v":2.1681300000000001},2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,null,"Cobrador",{"$f":"AT644","v":"Miniônibus"},{"$f":"CN554","v":24},{"$f":"CC644","v":24},24,24,24,24,24,24,24,24,24,24]
[null,"Ônibus Básico",865.73715199999992,32,{"$f":"E644","v":0.63723885555555548},613.48199999999997,{"$f":"$C645*G652","v":865.73715199999992},865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,2109368.1109835929,2109368.1109835929,2109368.1109835929,2109368.1109835929,2109368.1109835929,2109368.1109835929,2109368.1109835929,2109368.1109835929,2109368.1109835929,2109368.1109835929,2109368.1109835929,2109368.1109835929,25312417.331803109,null,null,"Ônibus Básico",1.6913603571428575,1,{"$f":"AW651*AV645","v":2.1681300000000001},{"$f":"AX651*AV645","v":2.1681300000000001},{"$f":"AY651*AV645","v":2.1681300000000001},{"$f":"AZ651*AV645","v":2.1681300000000001},{"$f":"BA651*AV645","v":2.1681300000000001},{"$f":"BB651*AV645","v":2.1681300000000001},{"$f":"BC651*AV645","v":2.1681300000000001},{"$f":"BD651*AV645","v":2.1681300000000001},{"$f":"BE651*AV645","v":2.1681300000000001},{"$f":"BF651*AV645","v":2.1681300000000001},{"$f":"BG651*AV645","v":2.1681300000000001},{"$f":"BH651*AV645","v":2.1681300000000001},null,null,"Ônibus Básico",{"$f":"BL644","v":1.6913603571428575},1,{"$f":"BN651*$BM645","v":2.1681300000000001},2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,null,null,"Ônibus Básico",467,{"$f":"CC645","v":467},467,467,467,467,467,467,467,467,467,467]
[null,"Padron BRT",865.73715199999992,32,0.63723885555555548,613.48199999999997,{"$f":"$C646*G652","v":865.73715199999992},865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,469752.21315266308,469752.21315266308,469752.21315266308,469752.21315266308,469752.21315266308,469752.21315266308,469752.21315266308,469752.21315266308,469752.21315266308,469752.21315266308,469752.21315266308,469752.21315266308,5637026.5578319551,null,null,"Padron BRT",1.6913603571428575,1,{"$f":"AW651*AV646","v":2.1681300000000001},{"$f":"AX651*AV646","v":2.1681300000000001},{"$f":"AY651*AV646","v":2.1681300000000001},{"$f":"AZ651*AV646","v":2.1681300000000001},{"$f":"BA651*AV646","v":2.1681300000000001},{"$f":"BB651*AV646","v":2.1681300000000001},{"$f":"BC651*AV646","v":2.1681300000000001},{"$f":"BD651*AV646","v":2.1681300000000001},{"$f":"BE651*AV646","v":2.1681300000000001},{"$f":"BF651*AV646","v":2.1681300000000001},{"$f":"BG651*AV646","v":2.1681300000000001},{"$f":"BH651*AV646","v":2.1681300000000001},null,null,"Padron BRT",1.6913603571428575,1,{"$f":"BN651*$BM646","v":2.1681300000000001},2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,null,null,"Padron BRT",104,{"$f":"CC646","v":104},104,104,104,104,104,104,104,104,104,104]
[null,"Super Padron Conv.",865.73715199999992,32,0.63723885555555548,613.48199999999997,{"$f":"$C647*G652","v":865.73715199999992},865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,67752.723050864864,67752.723050864864,67752.723050864864,67752.723050864864,67752.723050864864,67752.723050864864,67752.723050864864,67752.723050864864,67752.723050864864,67752.723050864864,67752.723050864864,67752.723050864864,813032.67661037843,null,null,"Super Padron Conv.",1.6913603571428575,1,{"$f":"AW651*AV647","v":2.1681300000000001},{"$f":"AX651*AV647","v":2.1681300000000001},{"$f":"AY651*AV647","v":2.1681300000000001},{"$f":"AZ651*AV647","v":2.1681300000000001},{"$f":"BA651*AV647","v":2.1681300000000001},{"$f":"BB651*AV647","v":2.1681300000000001},{"$f":"BC651*AV647","v":2.1681300000000001},{"$f":"BD651*AV647","v":2.1681300000000001},{"$f":"BE651*AV647","v":2.1681300000000001},{"$f":"BF651*AV647","v":2.1681300000000001},{"$f":"BG651*AV647","v":2.1681300000000001},{"$f":"BH651*AV647","v":2.1681300000000001},null,null,"Super Padron Conv.",1.6913603571428575,1,{"$f":"BN651*$BM647","v":2.1681300000000001},2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,null,null,"Super Padron Conv.",15,{"$f":"CC647","v":15},15,15,15,15,15,15,15,15,15,15]
[null,"Super Padron BRT",865.73715199999992,32,0.63723885555555548,613.48199999999997,{"$f":"$C648*G652","v":865.73715199999992},865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Super Padron BRT",1.6913603571428575,1,{"$f":"AW651*AV648","v":2.1681300000000001},{"$f":"AX651*AV648","v":2.1681300000000001},{"$f":"AY651*AV648","v":2.1681300000000001},{"$f":"AZ651*AV648","v":2.1681300000000001},{"$f":"BA651*AV648","v":2.1681300000000001},{"$f":"BB651*AV648","v":2.1681300000000001},{"$f":"BC651*AV648","v":2.1681300000000001},{"$f":"BD651*AV648","v":2.1681300000000001},{"$f":"BE651*AV648","v":2.1681300000000001},{"$f":"BF651*AV648","v":2.1681300000000001},{"$f":"BG651*AV648","v":2.1681300000000001},{"$f":"BH651*AV648","v":2.1681300000000001},null,null,"Super Padron BRT",1.6913603571428575,1,{"$f":"BN651*$BM648","v":2.1681300000000001},2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,null,null,"Super Padron BRT",0,{"$f":"CC648","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Articulado Conv.",865.73715199999992,32,{"$f":"E646","v":0.63723885555555548},{"$f":"F646","v":613.48199999999997},{"$f":"$C649*G652","v":865.73715199999992},865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Articulado Conv.",1.6913603571428575,1,{"$f":"AW651*AV649","v":2.1681300000000001},{"$f":"AX651*AV649","v":2.1681300000000001},{"$f":"AY651*AV649","v":2.1681300000000001},{"$f":"AZ651*AV649","v":2.1681300000000001},{"$f":"BA651*AV649","v":2.1681300000000001},{"$f":"BB651*AV649","v":2.1681300000000001},{"$f":"BC651*AV649","v":2.1681300000000001},{"$f":"BD651*AV649","v":2.1681300000000001},{"$f":"BE651*AV649","v":2.1681300000000001},{"$f":"BF651*AV649","v":2.1681300000000001},{"$f":"BG651*AV649","v":2.1681300000000001},{"$f":"BH651*AV649","v":2.1681300000000001},null,null,"Articulado Conv.",1.6913603571428575,1,{"$f":"BN651*$BM649","v":2.1681300000000001},2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,null,null,"Articulado Conv.",0,{"$f":"CC649","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Articulado BRT",865.73715199999992,32,{"$f":"E649","v":0.63723885555555548},{"$f":"F649","v":613.48199999999997},{"$f":"$C650*G652","v":865.73715199999992},865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,261977.19579667746,261977.19579667746,261977.19579667746,261977.19579667746,261977.19579667746,261977.19579667746,261977.19579667746,261977.19579667746,261977.19579667746,261977.19579667746,261977.19579667746,261977.19579667746,3143726.349560129,null,null,"Articulado BRT",1.6913603571428575,1,{"$f":"AW651*AV650","v":2.1681300000000001},{"$f":"AX651*AV650","v":2.1681300000000001},{"$f":"AY651*AV650","v":2.1681300000000001},{"$f":"AZ651*AV650","v":2.1681300000000001},{"$f":"BA651*AV650","v":2.1681300000000001},{"$f":"BB651*AV650","v":2.1681300000000001},{"$f":"BC651*AV650","v":2.1681300000000001},{"$f":"BD651*AV650","v":2.1681300000000001},{"$f":"BE651*AV650","v":2.1681300000000001},{"$f":"BF651*AV650","v":2.1681300000000001},{"$f":"BG651*AV650","v":2.1681300000000001},{"$f":"BH651*AV650","v":2.1681300000000001},null,null,"Articulado BRT",1.6913603571428575,1,{"$f":"BN651*$BM650","v":2.1681300000000001},2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,null,null,"Articulado BRT",58,{"$f":"CC650","v":58},58,58,58,58,58,58,58,58,58,58]
[null,"Totais........................",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE644:AE650)","v":3017254.5998651823},{"$f":"SUM(AF644:AF650)","v":3017254.5998651823},3017254.5998651823,3017254.5998651823,3017254.5998651823,3017254.5998651823,3017254.5998651823,3017254.5998651823,{"$f":"SUM(AM644:AM650)","v":3017254.5998651823},{"$f":"SUM(AN644:AN650)","v":3017254.5998651823},3017254.5998651823,3017254.5998651823,{"$f":"SUM(AQ644:AQ650)","v":36207055.198382176},null,null,"Totais........................",{"$f":"AU650","v":1.6913603571428575},1,{"$f":"'FU Resumo'!$D210","v":2.1681300000000001},{"$f":"'FU Resumo'!$D211","v":2.1681300000000001},{"$f":"'FU Resumo'!$D212","v":2.1681300000000001},{"$f":"'FU Resumo'!$D213","v":2.1681300000000001},{"$f":"'FU Resumo'!$D214","v":2.1681300000000001},{"$f":"'FU Resumo'!$D215","v":2.1681300000000001},{"$f":"'FU Resumo'!$D216","v":2.1681300000000001},{"$f":"'FU Resumo'!$D217","v":2.1681300000000001},{"$f":"'FU Resumo'!$D218","v":2.1681300000000001},{"$f":"'FU Resumo'!$D219","v":2.1681300000000001},{"$f":"'FU Resumo'!$D220","v":2.1681300000000001},{"$f":"'FU Resumo'!$D221","v":2.1681300000000001},null,null,"Totais........................",1.6913603571428575,1,{"$f":"'FU Resumo'!$J$210","v":2.1681300000000001},{"$f":"'FU Resumo'!$J$211","v":2.1681300000000001},{"$f":"'FU Resumo'!$J212","v":2.1681300000000001},{"$f":"'FU Resumo'!$J$213","v":2.1681300000000001},{"$f":"'FU Resumo'!$J$214","v":2.1681300000000001},{"$f":"'FU Resumo'!$J$215","v":2.1681300000000001},{"$f":"'FU Resumo'!$J$216","v":2.1681300000000001},{"$f":"'FU Resumo'!$J$217","v":2.1681300000000001},{"$f":"'FU Resumo'!$J$218","v":2.1681300000000001},{"$f":"'FU Resumo'!$J$219","v":2.1681300000000001},{"$f":"'FU Resumo'!$J$220","v":2.1681300000000001},{"$f":"'FU Resumo'!$J$221","v":2.1681300000000001},null,null,"Totais........................",{"$f":"SUM(CC644:CC650)","v":668},{"$f":"SUM(CD644:CD650)","v":668},{"$f":"SUM(CE644:CE650)","v":668},668,668,668,668,668,668,668,668,{"$f":"SUM(CN644:CN650)","v":668}]
[null,"Mot.Articulados Set/14",1.1000000000000001,null,null,"Quinquênio",{"$f":"G562","v":1},{"$f":"G652","v":1},1,1,1,1,1,1,1,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE643+AE651","v":7886073.6311154915},{"$f":"AF643+AF651","v":7886073.6311154915},7886073.6311154915,7886073.6311154915,7886073.6311154915,7886073.6311154915,7886073.6311154915,7886073.6311154915,7886073.6311154915,7886073.6311154915,7886073.6311154915,7886073.6311154915,{"$f":"AQ643+AQ651","v":94632883.573385879}]
[]
["Controle Operacional - Composição do Custo Unitário Por Função",null,null,null,null,{"$f":"F632","v":"ANO 18"},"SALÁRIO BASE COM QUINQUÊNIO",null,null,null,null,null,null,null,null,null,null,null,"SALÁRIO COM QUINQUÊNIO + H.EXTRA e AD.NOTURNO + ENCARGOS SOCIAIS",null,null,null,null,null,null,null,null,null,null,null,"Controle Operacional - Composição de Custo Total Mensal",null,null,null,null,null,null,null,null,null,null,null,"R$"]
["Funções","Cargo","Salário","Hs Extras","Enc.",{"$f":"F633","v":"Benefícios"},{"$f":"G633","v":"2030-07-01"},{"$f":"DATE(YEAR(G655),MONTH(G655)+1,DAY(G655))","v":"2030-08-01"},{"$f":"DATE(YEAR(H655),MONTH(H655)+1,DAY(H655))","v":"2030-09-01"},{"$f":"DATE(YEAR(I655),MONTH(I655)+1,DAY(I655))","v":"2030-10-01"},{"$f":"DATE(YEAR(J655),MONTH(J655)+1,DAY(J655))","v":"2030-11-01"},{"$f":"DATE(YEAR(K655),MONTH(K655)+1,DAY(K655))","v":"2030-12-01"},{"$f":"DATE(YEAR(L655),MONTH(L655)+1,DAY(L655))","v":"2031-01-01"},{"$f":"DATE(YEAR(M655),MONTH(M655)+1,DAY(M655))","v":"2031-02-01"},{"$f":"DATE(YEAR(N655),MONTH(N655)+1,DAY(N655))","v":"2031-03-01"},{"$f":"DATE(YEAR(O655),MONTH(O655)+1,DAY(O655))","v":"2031-04-01"},{"$f":"DATE(YEAR(P655),MONTH(P655)+1,DAY(P655))","v":"2031-05-01"},{"$f":"DATE(YEAR(Q655),MONTH(Q655)+1,DAY(Q655))","v":"2031-06-01"},{"$f":"G655","v":"2030-07-01"},{"$f":"DATE(YEAR(S655),MONTH(S655)+1,DAY(S655))","v":"2030-08-01"},{"$f":"DATE(YEAR(T655),MONTH(T655)+1,DAY(T655))","v":"2030-09-01"},{"$f":"DATE(YEAR(U655),MONTH(U655)+1,DAY(U655))","v":"2030-10-01"},{"$f":"DATE(YEAR(V655),MONTH(V655)+1,DAY(V655))","v":"2030-11-01"},{"$f":"DATE(YEAR(W655),MONTH(W655)+1,DAY(W655))","v":"2030-12-01"},{"$f":"DATE(YEAR(X655),MONTH(X655)+1,DAY(X655))","v":"2031-01-01"},{"$f":"DATE(YEAR(Y655),MONTH(Y655)+1,DAY(Y655))","v":"2031-02-01"},{"$f":"DATE(YEAR(Z655),MONTH(Z655)+1,DAY(Z655))","v":"2031-03-01"},{"$f":"DATE(YEAR(AA655),MONTH(AA655)+1,DAY(AA655))","v":"2031-04-01"},{"$f":"DATE(YEAR(AB655),MONTH(AB655)+1,DAY(AB655))","v":"2031-05-01"},{"$f":"DATE(YEAR(AC655),MONTH(AC655)+1,DAY(AC655))","v":"2031-06-01"},{"$f":"AE633","v":"2030-07-01"},{"$f":"DATE(YEAR(AE655),MONTH(AE655)+1,DAY(AE655))","v":"2030-08-01"},{"$f":"DATE(YEAR(AF655),MONTH(AF655)+1,DAY(AF655))","v":"2030-09-01"},{"$f":"DATE(YEAR(AG655),MONTH(AG655)+1,DAY(AG655))","v":"2030-10-01"},{"$f":"DATE(YEAR(AH655),MONTH(AH655)+1,DAY(AH655))","v":"2030-11-01"},{"$f":"DATE(YEAR(AI655),MONTH(AI655)+1,DAY(AI655))","v":"2030-12-01"},{"$f":"DATE(YEAR(AJ655),MONTH(AJ655)+1,DAY(AJ655))","v":"2031-01-01"},{"$f":"DATE(YEAR(AK655),MONTH(AK655)+1,DAY(AK655))","v":"2031-02-01"},{"$f":"DATE(YEAR(AL655),MONTH(AL655)+1,DAY(AL655))","v":"2031-03-01"},{"$f":"DATE(YEAR(AM655),MONTH(AM655)+1,DAY(AM655))","v":"2031-04-01"},{"$f":"DATE(YEAR(AN655),MONTH(AN655)+1,DAY(AN655))","v":"2031-05-01"},{"$f":"DATE(YEAR(AO655),MONTH(AO655)+1,DAY(AO655))","v":"2031-06-01"},"Total",null,"Fator Utilização Mensal",null,null,null,"FU FOLHA DE PAGAMENTO",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BJ633","v":"ANO 18"},"FU Benefícios",null,null,"FU FÍSICO PARA CÁLCULOS DOS BENEFÍCIOS",null,null,null,null,null,null,null,null,null,null,null,null,"Frota Mensal",null,{"$f":"CC633","v":"ANO 18"}]
[null,null,"base","e Adic.","Soc.",{"$f":"F634","v":"R$ por"},"R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","Durante o",null,"Funções","Cargo","FU",null,{"$f":"AE655","v":"2030-07-01"},"2030-08-01","2030-09-01","2030-10-01","2030-11-01","2030-12-01","2031-01-01","2031-02-01","2031-03-01","2031-04-01","2031-05-01","2031-06-01",null,"Funções","Cargo","FU",null,{"$f":"AW656","v":"2030-07-01"},"2030-08-01","2030-09-01","2030-10-01","2030-11-01","2030-12-01","2031-01-01","2031-02-01","2031-03-01","2031-04-01","2031-05-01","2031-06-01",null,"Funções","Cargo",{"$f":"AW656","v":"2030-07-01"},"2030-08-01","2030-09-01","2030-10-01","2030-11-01","2030-12-01","2031-01-01","2031-02-01","2031-03-01","2031-04-01","2031-05-01","2031-06-01"]
[null,null,"(R$/mês)","Not.","%",{"$f":"F635","v":"mês"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AQ635","v":"ANO 18"},null,null,null,"Licitação",null,"FU","FU","FU","FU","FU","FU","FU","FU","FU","FU","FU","FU",null,null,null,"Licitação",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota"]
["Controle Operacional","Fiscal",{"$f":"C568","v":1584.595532},7.9229776600000017,{"$f":"E650","v":0.63723885555555548},{"$f":"F650","v":613.48199999999997},{"$f":"$C658*G652","v":1584.595532},1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,{"$f":"((G658+$D658)*($E658/100*100+1))","v":2607.3331822067771},2607.3331822067771,2607.3331822067771,2607.3331822067771,2607.3331822067771,2607.3331822067771,2607.3331822067771,2607.3331822067771,2607.3331822067771,2607.3331822067771,2607.3331822067771,2607.3331822067771,{"$f":"(S658*AW658*CC658)+($F658*BN658*CC658)","v":134248.2308458733},134248.2308458733,134248.2308458733,134248.2308458733,134248.2308458733,134248.2308458733,134248.2308458733,134248.2308458733,134248.2308458733,134248.2308458733,134248.2308458733,134248.2308458733,{"$f":"SUM(AE658:AP658)","v":1610978.7701504792},null,"Controle Operacional",{"$f":"B658","v":"Fiscal"},{"$f":"AU568","v":6.2397372742200329E-2},{"$f":"AU658/$AU$35","v":0.79166666666666685},{"$f":"AW665*$AV658","v":6.2397372742200335E-2},6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,null,"Controle Operacional",{"$f":"AT658","v":"Fiscal"},6.2397372742200329E-2,{"$f":"BL658/$BL$35","v":0.79166666666666685},{"$f":"BN665*$AV658","v":6.2397372742200335E-2},6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,null,"Controle Operacional",{"$f":"AT658","v":"Fiscal"},{"$f":"CN568","v":668},{"$f":"CC658","v":668},668,668,668,668,668,668,668,668,668,668]
[null,"Inspetores de Tráfego",2548.3523,12.741761500000001,{"$f":"E658","v":0.63723885555555548},613.48199999999997,{"$f":"$C659*G652","v":2548.3523},2548.3523,2548.3523,2548.3523,2548.3523,2548.3523,2548.3523,2548.3523,2548.3523,2548.3523,2548.3523,2548.3523,4193.1227102203893,4193.1227102203893,4193.1227102203893,4193.1227102203893,4193.1227102203893,4193.1227102203893,4193.1227102203893,4193.1227102203893,4193.1227102203893,4193.1227102203893,4193.1227102203893,4193.1227102203893,15816.807617868079,15816.807617868079,15816.807617868079,15816.807617868079,15816.807617868079,15816.807617868079,15816.807617868079,15816.807617868079,15816.807617868079,15816.807617868079,15816.807617868079,15816.807617868079,189801.69141441688,null,null,"Inspetores de Tráfego",4.9261083743842365E-3,6.2500000000000014E-2,{"$f":"AW665*$AV659","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Inspetores de Tráfego",4.9261083743842365E-3,6.2500000000000014E-2,{"$f":"BN665*$AV659","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Inspetores de Tráfego",668,{"$f":"CC659","v":668},668,668,668,668,668,668,668,668,668,668]
[null,"Chefe de Tráfego",3314.57,16.572850000000003,{"$f":"E659","v":0.63723885555555548},613.48199999999997,{"$f":"$C660*G652","v":3314.57},3314.57,3314.57,3314.57,3314.57,3314.57,3314.57,3314.57,3314.57,3314.57,3314.57,3314.57,5453.8765074260718,5453.8765074260718,5453.8765074260718,5453.8765074260718,5453.8765074260718,5453.8765074260718,5453.8765074260718,5453.8765074260718,5453.8765074260718,5453.8765074260718,5453.8765074260718,5453.8765074260718,6655.1649966512568,6655.1649966512568,6655.1649966512568,6655.1649966512568,6655.1649966512568,6655.1649966512568,6655.1649966512568,6655.1649966512568,6655.1649966512568,6655.1649966512568,6655.1649966512568,6655.1649966512568,79861.9799598151,null,null,"Chefe de Tráfego",1.6420361247947454E-3,2.0833333333333336E-2,{"$f":"AW665*$AV660","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Chefe de Tráfego",1.6420361247947454E-3,2.0833333333333336E-2,{"$f":"BN665*$AV660","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Chefe de Tráfego",668,{"$f":"CC660","v":668},668,668,668,668,668,668,668,668,668,668]
[null,"Instrutor",1696.3700000000001,8.4818500000000014,{"$f":"E660","v":0.63723885555555548},613.48199999999997,{"$f":"$C661*G652","v":1696.3700000000001},1696.3700000000001,1696.3700000000001,1696.3700000000001,1696.3700000000001,1696.3700000000001,1696.3700000000001,1696.3700000000001,1696.3700000000001,1696.3700000000001,1696.3700000000001,1696.3700000000001,2791.2496917857716,2791.2496917857716,2791.2496917857716,2791.2496917857716,2791.2496917857716,2791.2496917857716,2791.2496917857716,2791.2496917857716,2791.2496917857716,2791.2496917857716,2791.2496917857716,2791.2496917857716,3734.5825453413718,3734.5825453413718,3734.5825453413718,3734.5825453413718,3734.5825453413718,3734.5825453413718,3734.5825453413718,3734.5825453413718,3734.5825453413718,3734.5825453413718,3734.5825453413718,3734.5825453413718,44814.990544096458,null,null,"Instrutor",1.6420361247947454E-3,2.0833333333333336E-2,{"$f":"AW665*$AV661","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Instrutor",1.6420361247947454E-3,2.0833333333333336E-2,{"$f":"BN665*$AV661","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Instrutor",668,{"$f":"CC661","v":668},668,668,668,668,668,668,668,668,668,668]
[null,"Programadores",1372.73,6.8636499999999998,{"$f":"E661","v":0.63723885555555548},613.48199999999997,{"$f":"$C662*G652","v":1372.73},1372.73,1372.73,1372.73,1372.73,1372.73,1372.73,1372.73,1372.73,1372.73,1372.73,1372.73,2258.7243286577118,2258.7243286577118,2258.7243286577118,2258.7243286577118,2258.7243286577118,2258.7243286577118,2258.7243286577118,2258.7243286577118,2258.7243286577118,2258.7243286577118,2258.7243286577118,2258.7243286577118,3150.4660550793947,3150.4660550793947,3150.4660550793947,3150.4660550793947,3150.4660550793947,3150.4660550793947,3150.4660550793947,3150.4660550793947,3150.4660550793947,3150.4660550793947,3150.4660550793947,3150.4660550793947,37805.592660952738,null,null,"Programadores",1.6420361247947454E-3,2.0833333333333336E-2,{"$f":"AW665*$AV662","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Programadores",1.6420361247947454E-3,2.0833333333333336E-2,{"$f":"BN665*$AV662","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Programadores",668,{"$f":"CC662","v":668},668,668,668,668,668,668,668,668,668,668]
[null,"Escaladores",1372.73,6.8636499999999998,{"$f":"E662","v":0.63723885555555548},613.48199999999997,{"$f":"$C663*G652","v":1372.73},1372.73,1372.73,1372.73,1372.73,1372.73,1372.73,1372.73,1372.73,1372.73,1372.73,1372.73,2258.7243286577118,2258.7243286577118,2258.7243286577118,2258.7243286577118,2258.7243286577118,2258.7243286577118,2258.7243286577118,2258.7243286577118,2258.7243286577118,2258.7243286577118,2258.7243286577118,2258.7243286577118,6300.9321101587893,6300.9321101587893,6300.9321101587893,6300.9321101587893,6300.9321101587893,6300.9321101587893,6300.9321101587893,6300.9321101587893,6300.9321101587893,6300.9321101587893,6300.9321101587893,6300.9321101587893,75611.185321905476,null,null,"Escaladores",3.2840722495894909E-3,4.1666666666666671E-2,{"$f":"AW665*$AV663","v":3.2840722495894909E-3},3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,null,null,"Escaladores",3.2840722495894909E-3,4.1666666666666671E-2,{"$f":"BN665*$AV663","v":3.2840722495894909E-3},3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,null,null,"Escaladores",668,{"$f":"CC663","v":668},668,668,668,668,668,668,668,668,668,668]
[null,"Auxiliares",1026.5970199999999,5.1329851,{"$f":"E663","v":0.63723885555555548},613.48199999999997,{"$f":"$C664*G652","v":1026.5970199999999},1026.5970199999999,1026.5970199999999,1026.5970199999999,1026.5970199999999,1026.5970199999999,1026.5970199999999,1026.5970199999999,1026.5970199999999,1026.5970199999999,1026.5970199999999,1026.5970199999999,1689.1884527922514,1689.1884527922514,1689.1884527922514,1689.1884527922514,1689.1884527922514,1689.1884527922514,1689.1884527922514,1689.1884527922514,1689.1884527922514,1689.1884527922514,1689.1884527922514,1689.1884527922514,5051.5069374884197,5051.5069374884197,5051.5069374884197,5051.5069374884197,5051.5069374884197,5051.5069374884197,5051.5069374884197,5051.5069374884197,5051.5069374884197,5051.5069374884197,5051.5069374884197,5051.5069374884197,60618.083249861033,null,null,"Auxiliares",3.2840722495894909E-3,4.1666666666666671E-2,{"$f":"AW665*$AV664","v":3.2840722495894909E-3},3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,null,null,"Auxiliares",3.2840722495894909E-3,4.1666666666666671E-2,{"$f":"BN665*$AV664","v":3.2840722495894909E-3},3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,null,null,"Auxiliares",668,{"$f":"CC664","v":668},668,668,668,668,668,668,668,668,668,668]
[null,"Sub-total Cont.Oper.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE658:AE664)","v":174957.6911084606},174957.6911084606,174957.6911084606,174957.6911084606,174957.6911084606,174957.6911084606,174957.6911084606,174957.6911084606,174957.6911084606,174957.6911084606,174957.6911084606,174957.6911084606,{"$f":"SUM(AQ658:AQ664)","v":2099492.2933015269},null,null,"Sub-total Cont.Oper.",{"$f":"SUM(AU658:AU664)","v":7.881773399014777E-2},{"$f":"SUM(AV658:AV664)","v":1.0000000000000002},{"$f":"'FU Resumo'!$E210","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E211","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E212","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E213","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E214","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E215","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E216","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E217","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E218","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E219","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E220","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E221","v":7.881773399014777E-2},null,null,{"$f":"AT665","v":"Sub-total Cont.Oper."},{"$f":"SUM(BL658:BL664)","v":7.881773399014777E-2},{"$f":"SUM(BM658:BM664)","v":1.0000000000000002},{"$f":"'FU Resumo'!$K$210","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K$211","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K$212","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K$213","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K$214","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K$215","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K$216","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K$217","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K$218","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K$219","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K$220","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K$221","v":7.881773399014777E-2},null,null,"Sub-total Cont.Oper.",668,{"$f":"CD664","v":668},{"$f":"CE664","v":668},668,668,668,668,668,668,668,668,668]
["Manutenção","1/2 Oficial Eletricista",{"$f":"C576","v":985.94783599999994},4.9297391800000003,{"$f":"E664","v":0.63723885555555548},{"$f":"F664","v":613.48199999999997},{"$f":"$C666*G652","v":985.94783599999994},985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,{"$f":"((G666+$D666)*($E666/100*100+1))","v":1622.3032671833669},{"$f":"((H666+$D666)*($E666/100*100+1))","v":1622.3032671833669},{"$f":"((I666+$D666)*($E666/100*100+1))","v":1622.3032671833669},{"$f":"((J666+$D666)*($E666/100*100+1))","v":1622.3032671833669},{"$f":"((K666+$D666)*($E666/100*100+1))","v":1622.3032671833669},{"$f":"((L666+$D666)*($E666/100*100+1))","v":1622.3032671833669},{"$f":"((M666+$D666)*($E666/100*100+1))","v":1622.3032671833669},{"$f":"((N666+$D666)*($E666/100*100+1))","v":1622.3032671833669},{"$f":"((O666+$D666)*($E666/100*100+1))","v":1622.3032671833669},{"$f":"((P666+$D666)*($E666/100*100+1))","v":1622.3032671833669},{"$f":"((Q666+$D666)*($E666/100*100+1))","v":1622.3032671833669},{"$f":"((R666+$D666)*($E666/100*100+1))","v":1622.3032671833669},{"$f":"(S666*AW666*CC666)+($F666*BN666*CC666)","v":22071.495938105745},{"$f":"(T666*AX666*CD666)+($F666*BO666*CD666)","v":22071.495938105745},{"$f":"(U666*AY666*CE666)+($F666*BP666*CE666)","v":22071.495938105745},{"$f":"(V666*AZ666*CF666)+($F666*BQ666*CF666)","v":22071.495938105745},{"$f":"(W666*BA666*CG666)+($F666*BR666*CG666)","v":22071.495938105745},{"$f":"(X666*BB666*CH666)+($F666*BS666*CH666)","v":22071.495938105745},{"$f":"(Y666*BC666*CI666)+($F666*BT666*CI666)","v":22071.495938105745},{"$f":"(Z666*BD666*CJ666)+($F666*BU666*CJ666)","v":22071.495938105745},{"$f":"(AA666*BE666*CK666)+($F666*BV666*CK666)","v":22071.495938105745},{"$f":"(AB666*BF666*CL666)+($F666*BW666*CL666)","v":22071.495938105745},{"$f":"(AC666*BG666*CM666)+($F666*BX666*CM666)","v":22071.495938105745},{"$f":"(AD666*BH666*CN666)+($F666*BY666*CN666)","v":22071.495938105745},{"$f":"SUM(AE666:AP666)","v":264857.95125726896},null,"Manutenção","1/2 Oficial Eletricista",{"$f":"AU576","v":1.4778325123152709E-2},{"$f":"AU666/$AU$56","v":3.333333333333334E-2},{"$f":"AW686*$AV666","v":1.4778325123152707E-2},1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,null,"Manutenção","1/2 Oficial Eletricista",{"$f":"AU666","v":1.4778325123152709E-2},{"$f":"BL666/$BL$56","v":3.333333333333334E-2},{"$f":"BN686*$BM666","v":1.4778325123152707E-2},1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,null,"Manutenção","1/2 Oficial Eletricista",{"$f":"CC665","v":668},{"$f":"CD665","v":668},{"$f":"CE665","v":668},668,668,668,668,668,668,668,668,668]
[null,"1/2 Oficial Funileiro",985.94783599999994,4.9297391800000003,{"$f":"E666","v":0.63723885555555548},613.48199999999997,{"$f":"$C667*G652","v":985.94783599999994},985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,1622.3032671833669,1622.3032671833669,1622.3032671833669,1622.3032671833669,1622.3032671833669,1622.3032671833669,1622.3032671833669,1622.3032671833669,1622.3032671833669,1622.3032671833669,1622.3032671833669,1622.3032671833669,22071.495938105745,22071.495938105745,22071.495938105745,22071.495938105745,22071.495938105745,22071.495938105745,22071.495938105745,22071.495938105745,22071.495938105745,22071.495938105745,22071.495938105745,22071.495938105745,264857.95125726896,null,null,"1/2 Oficial Funileiro",1.4778325123152709E-2,3.333333333333334E-2,{"$f":"AW686*$AV667","v":1.4778325123152707E-2},1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,null,null,"1/2 Oficial Funileiro",1.4778325123152709E-2,3.333333333333334E-2,{"$f":"BN686*$BM667","v":1.4778325123152707E-2},1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,null,null,"1/2 Oficial Funileiro",{"$f":"CC666","v":668},{"$f":"CD666","v":668},668,668,668,668,668,668,668,668,668,668]
[null,"Abastecedor",1347.3026840000002,6.7365134200000014,{"$f":"E667","v":0.63723885555555548},613.48199999999997,{"$f":"$C668*G652","v":1347.3026840000002},1347.3026840000002,1347.3026840000002,1347.3026840000002,1347.3026840000002,1347.3026840000002,1347.3026840000002,1347.3026840000002,1347.3026840000002,1347.3026840000002,1347.3026840000002,1347.3026840000002,2216.8855859612841,2216.8855859612841,2216.8855859612841,2216.8855859612841,2216.8855859612841,2216.8855859612841,2216.8855859612841,2216.8855859612841,2216.8855859612841,2216.8855859612841,2216.8855859612841,2216.8855859612841,55882.331450900616,55882.331450900616,55882.331450900616,55882.331450900616,55882.331450900616,55882.331450900616,55882.331450900616,55882.331450900616,55882.331450900616,55882.331450900616,55882.331450900616,55882.331450900616,670587.97741080762,null,null,"Abastecedor",2.9556650246305417E-2,6.666666666666668E-2,{"$f":"AW686*$AV668","v":2.9556650246305414E-2},2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,null,null,"Abastecedor",2.9556650246305417E-2,6.666666666666668E-2,{"$f":"BN686*$BM668","v":2.9556650246305414E-2},2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,null,null,"Abastecedor",{"$f":"CC667","v":668},{"$f":"CD667","v":668},668,668,668,668,668,668,668,668,668,668]
[null,"Auxiliar Almoxarife",961.20016399999986,4.8060008199999995,{"$f":"E668","v":0.63723885555555548},613.48199999999997,{"$f":"$C669*G652","v":961.20016399999986},961.20016399999986,961.20016399999986,961.20016399999986,961.20016399999986,961.20016399999986,961.20016399999986,961.20016399999986,961.20016399999986,961.20016399999986,961.20016399999986,961.20016399999986,1581.5828277495079,1581.5828277495079,1581.5828277495079,1581.5828277495079,1581.5828277495079,1581.5828277495079,1581.5828277495079,1581.5828277495079,1581.5828277495079,1581.5828277495079,1581.5828277495079,1581.5828277495079,28892.675959343276,28892.675959343276,28892.675959343276,28892.675959343276,28892.675959343276,28892.675959343276,28892.675959343276,28892.675959343276,28892.675959343276,28892.675959343276,28892.675959343276,28892.675959343276,346712.11151211924,null,null,"Auxiliar Almoxarife",1.9704433497536946E-2,4.444444444444446E-2,{"$f":"AW686*$AV669","v":1.9704433497536946E-2},1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,null,null,"Auxiliar Almoxarife",1.9704433497536946E-2,4.444444444444446E-2,{"$f":"BN686*$BM669","v":1.9704433497536946E-2},1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,null,null,"Auxiliar Almoxarife",{"$f":"CC668","v":668},{"$f":"CD668","v":668},668,668,668,668,668,668,668,668,668,668]
[null,"Auxiliar Serv. Gerais",811.75399999999991,4.0587699999999991,{"$f":"E669","v":0.63723885555555548},613.48199999999997,{"$f":"$C670*G652","v":811.75399999999991},811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,1335.6803659024074,1335.6803659024074,1335.6803659024074,1335.6803659024074,1335.6803659024074,1335.6803659024074,1335.6803659024074,1335.6803659024074,1335.6803659024074,1335.6803659024074,1335.6803659024074,1335.6803659024074,96209.886238138541,96209.886238138541,96209.886238138541,96209.886238138541,96209.886238138541,96209.886238138541,96209.886238138541,96209.886238138541,96209.886238138541,96209.886238138541,96209.886238138541,96209.886238138541,{"$f":"SUM(AE670:AP670)","v":1154518.6348576625},null,null,"Auxiliar Serv. Gerais",7.3891625615763554E-2,0.16666666666666674,{"$f":"AW686*$AV670","v":7.3891625615763554E-2},7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,null,null,"Auxiliar Serv. Gerais",7.3891625615763554E-2,0.16666666666666674,{"$f":"BN686*$BM670","v":7.3891625615763554E-2},7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,null,null,"Auxiliar Serv. Gerais",{"$f":"CC669","v":668},{"$f":"CD669","v":668},668,668,668,668,668,668,668,668,668,668]
[null,"Borracheiro",1328.8875679999999,6.6444378399999993,{"$f":"E670","v":0.63723885555555548},613.48199999999997,{"$f":"$C671*G652","v":1328.8875679999999},1328.8875679999999,1328.8875679999999,1328.8875679999999,1328.8875679999999,1328.8875679999999,1328.8875679999999,1328.8875679999999,1328.8875679999999,1328.8875679999999,1328.8875679999999,1328.8875679999999,2186.5848927992965,2186.5848927992965,2186.5848927992965,2186.5848927992965,2186.5848927992965,2186.5848927992965,2186.5848927992965,2186.5848927992965,2186.5848927992965,2186.5848927992965,2186.5848927992965,2186.5848927992965,18428.026447191427,18428.026447191427,18428.026447191427,18428.026447191427,18428.026447191427,18428.026447191427,18428.026447191427,18428.026447191427,18428.026447191427,18428.026447191427,18428.026447191427,18428.026447191427,221136.31736629712,null,null,"Borracheiro",9.852216748768473E-3,2.222222222222223E-2,{"$f":"AW686*$AV671","v":9.852216748768473E-3},9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,null,null,"Borracheiro",9.852216748768473E-3,2.222222222222223E-2,{"$f":"BN686*$BM671","v":9.852216748768473E-3},9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,null,null,"Borracheiro",{"$f":"CC670","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Comprador/Almoxarife",1443.3266720000001,7.2166333600000003,{"$f":"E671","v":0.63723885555555548},613.48199999999997,{"$f":"$C672*G652","v":1443.3266720000001},1443.3266720000001,1443.3266720000001,1443.3266720000001,1443.3266720000001,1443.3266720000001,1443.3266720000001,1443.3266720000001,1443.3266720000001,1443.3266720000001,1443.3266720000001,1443.3266720000001,2374.8858612013792,2374.8858612013792,2374.8858612013792,2374.8858612013792,2374.8858612013792,2374.8858612013792,2374.8858612013792,2374.8858612013792,2374.8858612013792,2374.8858612013792,2374.8858612013792,2374.8858612013792,9833.6439964656238,9833.6439964656238,9833.6439964656238,9833.6439964656238,9833.6439964656238,9833.6439964656238,9833.6439964656238,9833.6439964656238,9833.6439964656238,9833.6439964656238,9833.6439964656238,9833.6439964656238,118003.72795758751,null,null,"Comprador/Almoxarife",4.9261083743842365E-3,1.1111111111111115E-2,{"$f":"AW686*$AV672","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Comprador/Almoxarife",4.9261083743842365E-3,1.1111111111111115E-2,{"$f":"BN686*$BM672","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Comprador/Almoxarife",{"$f":"CC671","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Controlador de Manut.",2610.9766400000003,13.054883200000001,{"$f":"E672","v":0.63723885555555548},613.48199999999997,{"$f":"$C673*G652","v":2610.9766400000003},2610.9766400000003,2610.9766400000003,2610.9766400000003,2610.9766400000003,2610.9766400000003,2610.9766400000003,2610.9766400000003,2610.9766400000003,2610.9766400000003,2610.9766400000003,2610.9766400000003,4296.1663679856692,4296.1663679856692,4296.1663679856692,4296.1663679856692,4296.1663679856692,4296.1663679856692,4296.1663679856692,4296.1663679856692,4296.1663679856692,4296.1663679856692,4296.1663679856692,4296.1663679856692,32311.774480930315,32311.774480930315,32311.774480930315,32311.774480930315,32311.774480930315,32311.774480930315,32311.774480930315,32311.774480930315,32311.774480930315,32311.774480930315,32311.774480930315,32311.774480930315,387741.29377116374,null,null,"Controlador de Manut.",9.852216748768473E-3,2.222222222222223E-2,{"$f":"AW686*$AV673","v":9.852216748768473E-3},9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,null,null,"Controlador de Manut.",9.852216748768473E-3,2.222222222222223E-2,{"$f":"BN686*$BM673","v":9.852216748768473E-3},9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,null,null,"Controlador de Manut.",{"$f":"CC672","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Eletricista (A e B)",1683.7839999999999,8.41892,{"$f":"E673","v":0.63723885555555548},613.48199999999997,{"$f":"$C674*G652","v":1683.7839999999999},1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,2770.540372108569,2770.540372108569,2770.540372108569,2770.540372108569,2770.540372108569,2770.540372108569,2770.540372108569,2770.540372108569,2770.540372108569,2770.540372108569,2770.540372108569,2770.540372108569,44542.402848640872,44542.402848640872,44542.402848640872,44542.402848640872,44542.402848640872,44542.402848640872,44542.402848640872,44542.402848640872,44542.402848640872,44542.402848640872,44542.402848640872,44542.402848640872,534508.83418369049,null,null,"Eletricista (A e B)",1.9704433497536946E-2,4.444444444444446E-2,{"$f":"AW686*$AV674","v":1.9704433497536946E-2},1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,null,null,"Eletricista (A e B)",1.9704433497536946E-2,4.444444444444446E-2,{"$f":"BN686*$BM674","v":1.9704433497536946E-2},1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,null,null,"Eletricista (A e B)",{"$f":"CC673","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Eletrônico",1683.7839999999999,8.41892,{"$f":"E674","v":0.63723885555555548},613.48199999999997,{"$f":"$C675*G652","v":1683.7839999999999},1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,2770.540372108569,2770.540372108569,2770.540372108569,2770.540372108569,2770.540372108569,2770.540372108569,2770.540372108569,2770.540372108569,2770.540372108569,2770.540372108569,2770.540372108569,2770.540372108569,22271.201424320436,22271.201424320436,22271.201424320436,22271.201424320436,22271.201424320436,22271.201424320436,22271.201424320436,22271.201424320436,22271.201424320436,22271.201424320436,22271.201424320436,22271.201424320436,267254.41709184524,null,null,"Eletrônico",9.852216748768473E-3,2.222222222222223E-2,{"$f":"AW686*$AV675","v":9.852216748768473E-3},9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,null,null,"Eletrônico",9.852216748768473E-3,2.222222222222223E-2,{"$f":"BN686*$BM675","v":9.852216748768473E-3},9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,null,null,"Eletrônico",{"$f":"CC674","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Funileiro (A e B)",1477.9345759999999,7.38967288,{"$f":"E675","v":0.63723885555555548},613.48199999999997,{"$f":"$C676*G652","v":1477.9345759999999},1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,2431.830573365206,2431.830573365206,2431.830573365206,2431.830573365206,2431.830573365206,2431.830573365206,2431.830573365206,2431.830573365206,2431.830573365206,2431.830573365206,2431.830573365206,2431.830573365206,40084.114266166653,40084.114266166653,40084.114266166653,40084.114266166653,40084.114266166653,40084.114266166653,40084.114266166653,40084.114266166653,40084.114266166653,40084.114266166653,40084.114266166653,40084.114266166653,481009.37119399972,null,null,"Funileiro (A e B)",1.9704433497536946E-2,4.444444444444446E-2,{"$f":"AW686*$AV676","v":1.9704433497536946E-2},1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,null,null,"Funileiro (A e B)",1.9704433497536946E-2,4.444444444444446E-2,{"$f":"BN686*$BM676","v":1.9704433497536946E-2},1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,null,null,"Funileiro (A e B)",{"$f":"CC675","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Chefe de Manutenção",3314.57,16.572850000000003,{"$f":"E676","v":0.63723885555555548},613.48199999999997,{"$f":"$C677*G652","v":3314.57},3314.57,3314.57,3314.57,3314.57,3314.57,3314.57,3314.57,3314.57,3314.57,3314.57,3314.57,5453.8765074260718,5453.8765074260718,5453.8765074260718,5453.8765074260718,5453.8765074260718,5453.8765074260718,5453.8765074260718,5453.8765074260718,5453.8765074260718,5453.8765074260718,5453.8765074260718,5453.8765074260718,19965.494989953775,19965.494989953775,19965.494989953775,19965.494989953775,19965.494989953775,19965.494989953775,19965.494989953775,19965.494989953775,19965.494989953775,19965.494989953775,19965.494989953775,19965.494989953775,239585.93987944524,null,null,"Chefe de Manutenção",4.9261083743842365E-3,1.1111111111111115E-2,{"$f":"AW686*$AV677","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Chefe de Manutenção",4.9261083743842365E-3,1.1111111111111115E-2,{"$f":"BN686*$BM677","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Chefe de Manutenção",{"$f":"CC676","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Lavador",811.75399999999991,4.0587699999999991,{"$f":"E677","v":0.63723885555555548},613.48199999999997,{"$f":"$C678*G652","v":811.75399999999991},811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,1335.6803659024074,1335.6803659024074,1335.6803659024074,1335.6803659024074,1335.6803659024074,1335.6803659024074,1335.6803659024074,1335.6803659024074,1335.6803659024074,1335.6803659024074,1335.6803659024074,1335.6803659024074,38483.954495255406,38483.954495255406,38483.954495255406,38483.954495255406,38483.954495255406,38483.954495255406,38483.954495255406,38483.954495255406,38483.954495255406,38483.954495255406,38483.954495255406,38483.954495255406,461807.45394306496,null,null,"Lavador",2.9556650246305417E-2,6.666666666666668E-2,{"$f":"AW686*$AV678","v":2.9556650246305414E-2},2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,null,null,"Lavador",2.9556650246305417E-2,6.666666666666668E-2,{"$f":"BN686*$BM678","v":2.9556650246305414E-2},2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,null,null,"Lavador",{"$f":"CC677","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Lubrificador",1251.5052440000002,6.2575262200000017,{"$f":"E678","v":0.63723885555555548},613.48199999999997,{"$f":"$C679*G652","v":1251.5052440000002},1251.5052440000002,1251.5052440000002,1251.5052440000002,1251.5052440000002,1251.5052440000002,1251.5052440000002,1251.5052440000002,1251.5052440000002,1251.5052440000002,1251.5052440000002,1251.5052440000002,2059.2580784753782,2059.2580784753782,2059.2580784753782,2059.2580784753782,2059.2580784753782,2059.2580784753782,2059.2580784753782,2059.2580784753782,2059.2580784753782,2059.2580784753782,2059.2580784753782,2059.2580784753782,35180.105860523203,35180.105860523203,35180.105860523203,35180.105860523203,35180.105860523203,35180.105860523203,35180.105860523203,35180.105860523203,35180.105860523203,35180.105860523203,35180.105860523203,35180.105860523203,422161.27032627835,null,null,"Lubrificador",1.9704433497536946E-2,4.444444444444446E-2,{"$f":"AW686*$AV679","v":1.9704433497536946E-2},1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,null,null,"Lubrificador",1.9704433497536946E-2,4.444444444444446E-2,{"$f":"BN686*$BM679","v":1.9704433497536946E-2},1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,null,null,"Lubrificador",{"$f":"CC678","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Manobrista",1662.7655320000001,8.3138276600000012,{"$f":"E679","v":0.63723885555555548},613.48199999999997,{"$f":"$C680*G652","v":1662.7655320000001},1662.7655320000001,1662.7655320000001,1662.7655320000001,1662.7655320000001,1662.7655320000001,1662.7655320000001,1662.7655320000001,1662.7655320000001,1662.7655320000001,1662.7655320000001,1662.7655320000001,2735.9560583522493,2735.9560583522493,2735.9560583522493,2735.9560583522493,2735.9560583522493,2735.9560583522493,2735.9560583522493,2735.9560583522493,2735.9560583522493,2735.9560583522493,2735.9560583522493,2735.9560583522493,128587.62201030474,128587.62201030474,128587.62201030474,128587.62201030474,128587.62201030474,128587.62201030474,128587.62201030474,128587.62201030474,128587.62201030474,128587.62201030474,128587.62201030474,128587.62201030474,1543051.464123657,null,null,"Manobrista",5.7471264367816091E-2,0.12962962962962968,{"$f":"AW686*$AV680","v":5.7471264367816091E-2},5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,null,null,"Manobrista",5.7471264367816091E-2,0.12962962962962968,{"$f":"BN686*$BM680","v":5.7471264367816091E-2},5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,null,null,"Manobrista",{"$f":"CC679","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Mecânico (A, B e C)",1794.943552,8.974717759999999,{"$f":"E680","v":0.63723885555555548},613.48199999999997,{"$f":"$C681*G652","v":1794.943552},1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,2953.4450834976201,2953.4450834976201,2953.4450834976201,2953.4450834976201,2953.4450834976201,2953.4450834976201,2953.4450834976201,2953.4450834976201,2953.4450834976201,2953.4450834976201,2953.4450834976201,2953.4450834976201,97812.286197717985,97812.286197717985,97812.286197717985,97812.286197717985,97812.286197717985,97812.286197717985,97812.286197717985,97812.286197717985,97812.286197717985,97812.286197717985,97812.286197717985,97812.286197717985,1173747.4343726158,null,null,"Mecânico (A, B e C)",4.1050903119868636E-2,9.2592592592592615E-2,{"$f":"AW686*$AV681","v":4.1050903119868636E-2},4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,null,null,"Mecânico (A, B e C)",4.1050903119868636E-2,9.2592592592592615E-2,{"$f":"BN686*$BM681","v":4.1050903119868636E-2},4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,null,null,"Mecânico (A, B e C)",{"$f":"CC680","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Mecânico de Revisão",1794.943552,8.974717759999999,{"$f":"E681","v":0.63723885555555548},613.48199999999997,{"$f":"$C682*G652","v":1794.943552},1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,2953.4450834976201,2953.4450834976201,2953.4450834976201,2953.4450834976201,2953.4450834976201,2953.4450834976201,2953.4450834976201,2953.4450834976201,2953.4450834976201,2953.4450834976201,2953.4450834976201,2953.4450834976201,35212.42303117847,35212.42303117847,35212.42303117847,35212.42303117847,35212.42303117847,35212.42303117847,35212.42303117847,35212.42303117847,35212.42303117847,35212.42303117847,35212.42303117847,35212.42303117847,{"$f":"SUM(AE682:AP682)","v":422549.07637414167},null,null,"Mecânico de Revisão",1.4778325123152709E-2,3.333333333333334E-2,{"$f":"AW686*$AV682","v":1.4778325123152707E-2},1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,null,null,"Mecânico de Revisão",1.4778325123152709E-2,3.333333333333334E-2,{"$f":"BN686*$BM682","v":1.4778325123152707E-2},1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,null,null,"Mecânico de Revisão",{"$f":"CC681","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Mecânico Montador",1794.943552,8.9747177600000008,{"$f":"E682","v":0.63723885555555548},613.48199999999997,{"$f":"$C683*G652","v":1794.943552},1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,2953.4450834976201,2953.4450834976201,2953.4450834976201,2953.4450834976201,2953.4450834976201,2953.4450834976201,2953.4450834976201,2953.4450834976201,2953.4450834976201,2953.4450834976201,2953.4450834976201,2953.4450834976201,23474.948687452317,23474.948687452317,23474.948687452317,23474.948687452317,23474.948687452317,23474.948687452317,23474.948687452317,23474.948687452317,23474.948687452317,23474.948687452317,23474.948687452317,23474.948687452317,281699.38424942788,null,null,"Mecânico Montador",9.852216748768473E-3,2.222222222222223E-2,{"$f":"AW686*$AV683","v":9.852216748768473E-3},9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,null,null,"Mecânico Montador",9.852216748768473E-3,2.222222222222223E-2,{"$f":"BN686*$BM683","v":9.852216748768473E-3},9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,null,null,"Mecânico Montador",{"$f":"CC682","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Moleiro",1313.255756,6.5662787800000002,{"$f":"E683","v":0.63723885555555548},613.48199999999997,{"$f":"$C684*G652","v":1313.255756},1313.255756,1313.255756,1313.255756,1313.255756,1313.255756,1313.255756,1313.255756,1313.255756,1313.255756,1313.255756,1313.255756,2160.8639177602117,2160.8639177602117,2160.8639177602117,2160.8639177602117,2160.8639177602117,2160.8639177602117,2160.8639177602117,2160.8639177602117,2160.8639177602117,2160.8639177602117,2160.8639177602117,2160.8639177602117,36517.498976627023,36517.498976627023,36517.498976627023,36517.498976627023,36517.498976627023,36517.498976627023,36517.498976627023,36517.498976627023,36517.498976627023,36517.498976627023,36517.498976627023,36517.498976627023,438209.98771952424,null,null,"Moleiro",1.9704433497536946E-2,4.444444444444446E-2,{"$f":"AW686*$AV684","v":1.9704433497536946E-2},1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,null,null,"Moleiro",1.9704433497536946E-2,4.444444444444446E-2,{"$f":"BN686*$BM684","v":1.9704433497536946E-2},1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,null,null,"Moleiro",{"$f":"CC683","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Pintor",1477.9345759999999,7.38967288,{"$f":"E684","v":0.63723885555555548},613.48199999999997,{"$f":"$C685*G652","v":1477.9345759999999},1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,2431.830573365206,2431.830573365206,2431.830573365206,2431.830573365206,2431.830573365206,2431.830573365206,2431.830573365206,2431.830573365206,2431.830573365206,2431.830573365206,2431.830573365206,2431.830573365206,40084.114266166653,40084.114266166653,40084.114266166653,40084.114266166653,40084.114266166653,40084.114266166653,40084.114266166653,40084.114266166653,40084.114266166653,40084.114266166653,40084.114266166653,40084.114266166653,481009.37119399972,null,null,"Pintor",1.9704433497536946E-2,4.444444444444446E-2,{"$f":"AW686*$AV685","v":1.9704433497536946E-2},1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,null,null,"Pintor",1.9704433497536946E-2,4.444444444444446E-2,{"$f":"BN686*$BM685","v":1.9704433497536946E-2},1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,null,null,"Pintor",{"$f":"CC684","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Sub-total manutenção",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE666:AE685)","v":847917.49750348891},{"$f":"SUM(AF666:AF685)","v":847917.49750348891},847917.49750348891,847917.49750348891,847917.49750348891,847917.49750348891,847917.49750348891,847917.49750348891,847917.49750348891,847917.49750348891,847917.49750348891,847917.49750348891,{"$f":"SUM(AQ666:AQ685)","v":10175009.970041865},null,null,"Sub-total manutenção",{"$f":"SUM(AU666:AU685)","v":0.44334975369458113},{"$f":"SUM(AV666:AV685)","v":1.0000000000000004},{"$f":"'FU Resumo'!$F210","v":0.44334975369458113},{"$f":"'FU Resumo'!$F211","v":0.44334975369458113},{"$f":"'FU Resumo'!$F212","v":0.44334975369458113},{"$f":"'FU Resumo'!$F213","v":0.44334975369458113},{"$f":"'FU Resumo'!$F214","v":0.44334975369458113},{"$f":"'FU Resumo'!$F215","v":0.44334975369458113},{"$f":"'FU Resumo'!$F216","v":0.44334975369458113},{"$f":"'FU Resumo'!$F217","v":0.44334975369458113},{"$f":"'FU Resumo'!$F218","v":0.44334975369458113},{"$f":"'FU Resumo'!$F219","v":0.44334975369458113},{"$f":"'FU Resumo'!$F220","v":0.44334975369458113},{"$f":"'FU Resumo'!$F221","v":0.44334975369458113},null,null,"Sub-total manutenção",{"$f":"SUM(BL666:BL685)","v":0.44334975369458113},{"$f":"SUM(BM666:BM685)","v":1.0000000000000004},{"$f":"'FU Resumo'!$L$210","v":0.44334975369458113},{"$f":"'FU Resumo'!$L$211","v":0.44334975369458113},{"$f":"'FU Resumo'!$L$212","v":0.44334975369458113},{"$f":"'FU Resumo'!$L$213","v":0.44334975369458113},{"$f":"'FU Resumo'!$L$214","v":0.44334975369458113},{"$f":"'FU Resumo'!$L$215","v":0.44334975369458113},{"$f":"'FU Resumo'!$L$216","v":0.44334975369458113},{"$f":"'FU Resumo'!$L$217","v":0.44334975369458113},{"$f":"'FU Resumo'!$L$218","v":0.44334975369458113},{"$f":"'FU Resumo'!$L$219","v":0.44334975369458113},{"$f":"'FU Resumo'!$L$220","v":0.44334975369458113},{"$f":"'FU Resumo'!$L$221","v":0.44334975369458113},null,null,"Sub-total manutenção",{"$f":"CC685","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Pessoal de Operação",{"$f":"AE652+AE665+AE686","v":8908948.8197274413},{"$f":"AF652+AF665+AF686","v":8908948.8197274413},8908948.8197274413,8908948.8197274413,8908948.8197274413,8908948.8197274413,8908948.8197274413,8908948.8197274413,8908948.8197274413,8908948.8197274413,8908948.8197274413,{"$f":"AP652+AP665+AP686","v":8908948.8197274413},{"$f":"AQ652+AQ665+AQ686","v":106907385.83672927}]
[]
["Administração - Composição do Custo Unitário Por Função",null,null,null,null,{"$f":"F654","v":"ANO 18"},"SALÁRIO BASE COM QUINQUÊNIO",null,null,null,null,null,null,null,null,null,null,null,"SALÁRIO COM QUINQUÊNIO + H.EXTRA e AD.NOTURNO + ENCARGOS SOCIAIS",null,null,null,null,null,null,null,null,null,null,null,"Administração - Composição de Custo Total Mensal",null,null,null,null,null,null,null,null,null,null,null,"R$"]
["Funções","Cargo","Salário","Hs Extras","Enc.",{"$f":"F655","v":"Benefícios"},{"$f":"G655","v":"2030-07-01"},{"$f":"DATE(YEAR(G690),MONTH(G690)+1,DAY(G690))","v":"2030-08-01"},{"$f":"DATE(YEAR(H690),MONTH(H690)+1,DAY(H690))","v":"2030-09-01"},{"$f":"DATE(YEAR(I690),MONTH(I690)+1,DAY(I690))","v":"2030-10-01"},{"$f":"DATE(YEAR(J690),MONTH(J690)+1,DAY(J690))","v":"2030-11-01"},{"$f":"DATE(YEAR(K690),MONTH(K690)+1,DAY(K690))","v":"2030-12-01"},{"$f":"DATE(YEAR(L690),MONTH(L690)+1,DAY(L690))","v":"2031-01-01"},{"$f":"DATE(YEAR(M690),MONTH(M690)+1,DAY(M690))","v":"2031-02-01"},{"$f":"DATE(YEAR(N690),MONTH(N690)+1,DAY(N690))","v":"2031-03-01"},{"$f":"DATE(YEAR(O690),MONTH(O690)+1,DAY(O690))","v":"2031-04-01"},{"$f":"DATE(YEAR(P690),MONTH(P690)+1,DAY(P690))","v":"2031-05-01"},{"$f":"DATE(YEAR(Q690),MONTH(Q690)+1,DAY(Q690))","v":"2031-06-01"},{"$f":"G690","v":"2030-07-01"},{"$f":"DATE(YEAR(S690),MONTH(S690)+1,DAY(S690))","v":"2030-08-01"},{"$f":"DATE(YEAR(T690),MONTH(T690)+1,DAY(T690))","v":"2030-09-01"},{"$f":"DATE(YEAR(U690),MONTH(U690)+1,DAY(U690))","v":"2030-10-01"},{"$f":"DATE(YEAR(V690),MONTH(V690)+1,DAY(V690))","v":"2030-11-01"},{"$f":"DATE(YEAR(W690),MONTH(W690)+1,DAY(W690))","v":"2030-12-01"},{"$f":"DATE(YEAR(X690),MONTH(X690)+1,DAY(X690))","v":"2031-01-01"},{"$f":"DATE(YEAR(Y690),MONTH(Y690)+1,DAY(Y690))","v":"2031-02-01"},{"$f":"DATE(YEAR(Z690),MONTH(Z690)+1,DAY(Z690))","v":"2031-03-01"},{"$f":"DATE(YEAR(AA690),MONTH(AA690)+1,DAY(AA690))","v":"2031-04-01"},{"$f":"DATE(YEAR(AB690),MONTH(AB690)+1,DAY(AB690))","v":"2031-05-01"},{"$f":"DATE(YEAR(AC690),MONTH(AC690)+1,DAY(AC690))","v":"2031-06-01"},{"$f":"AE633","v":"2030-07-01"},{"$f":"DATE(YEAR(AE690),MONTH(AE690)+1,DAY(AE690))","v":"2030-08-01"},{"$f":"DATE(YEAR(AF690),MONTH(AF690)+1,DAY(AF690))","v":"2030-09-01"},{"$f":"DATE(YEAR(AG690),MONTH(AG690)+1,DAY(AG690))","v":"2030-10-01"},{"$f":"DATE(YEAR(AH690),MONTH(AH690)+1,DAY(AH690))","v":"2030-11-01"},{"$f":"DATE(YEAR(AI690),MONTH(AI690)+1,DAY(AI690))","v":"2030-12-01"},{"$f":"DATE(YEAR(AJ690),MONTH(AJ690)+1,DAY(AJ690))","v":"2031-01-01"},{"$f":"DATE(YEAR(AK690),MONTH(AK690)+1,DAY(AK690))","v":"2031-02-01"},{"$f":"DATE(YEAR(AL690),MONTH(AL690)+1,DAY(AL690))","v":"2031-03-01"},{"$f":"DATE(YEAR(AM690),MONTH(AM690)+1,DAY(AM690))","v":"2031-04-01"},{"$f":"DATE(YEAR(AN690),MONTH(AN690)+1,DAY(AN690))","v":"2031-05-01"},{"$f":"DATE(YEAR(AO690),MONTH(AO690)+1,DAY(AO690))","v":"2031-06-01"},"Total",null,"Fator Utilização Mensal",null,null,null,"FU FOLHA DE PAGAMENTO",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BJ655","v":"ANO 18"},"FU Benefícios",null,null,"FU FÍSICO PARA CÁLCULOS DOS BENEFÍCIOS",null,null,null,null,null,null,null,null,null,null,null,null,"Frota Mensal",null,{"$f":"CC655","v":"ANO 18"}]
[null,null,"base","e Adic.","Soc.",{"$f":"F656","v":"R$ por"},"R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","Durante o",null,"Funções","Cargo","FU",null,{"$f":"AE690","v":"2030-07-01"},"2030-08-01","2030-09-01","2030-10-01","2030-11-01","2030-12-01","2031-01-01","2031-02-01","2031-03-01","2031-04-01","2031-05-01","2031-06-01",null,"Funções","Cargo","FU",null,{"$f":"AW691","v":"2030-07-01"},"2030-08-01","2030-09-01","2030-10-01","2030-11-01","2030-12-01","2031-01-01","2031-02-01","2031-03-01","2031-04-01","2031-05-01","2031-06-01",null,"Funções","Cargo",{"$f":"AW691","v":"2030-07-01"},"2030-08-01","2030-09-01","2030-10-01","2030-11-01","2030-12-01","2031-01-01","2031-02-01","2031-03-01","2031-04-01","2031-05-01","2031-06-01"]
[null,null,"(R$/mês)","Not.","%",{"$f":"F657","v":"mês"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AQ657","v":"ANO 18"},null,null,null,"Licitação",null,"FU","FU","FU","FU","FU","FU","FU","FU","FU","FU","FU","FU",null,null,null,"Licitação",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota"]
["Administração","Gerente Adm. Financeiro",{"$f":"C603","v":4078.17},0,{"$f":"E685","v":0.63723885555555548},{"$f":"F685","v":613.48199999999997},{"$f":"$C693*G652","v":4078.17},4078.17,4078.17,4078.17,4078.17,4078.17,4078.17,4078.17,4078.17,4078.17,4078.17,4078.17,{"$f":"((G693+$D693)*($E693/100*100+1))","v":6676.9383835609997},{"$f":"((H693+$D693)*($E693/100*100+1))","v":6676.9383835609997},{"$f":"((I693+$D693)*($E693/100*100+1))","v":6676.9383835609997},{"$f":"((J693+$D693)*($E693/100*100+1))","v":6676.9383835609997},{"$f":"((K693+$D693)*($E693/100*100+1))","v":6676.9383835609997},{"$f":"((L693+$D693)*($E693/100*100+1))","v":6676.9383835609997},{"$f":"((M693+$D693)*($E693/100*100+1))","v":6676.9383835609997},{"$f":"((N693+$D693)*($E693/100*100+1))","v":6676.9383835609997},{"$f":"((O693+$D693)*($E693/100*100+1))","v":6676.9383835609997},{"$f":"((P693+$D693)*($E693/100*100+1))","v":6676.9383835609997},{"$f":"((Q693+$D693)*($E693/100*100+1))","v":6676.9383835609997},{"$f":"((R693+$D693)*($E693/100*100+1))","v":6676.9383835609997},{"$f":"(S693*AW693*CC693)+($F693*BN693*CC693)","v":7996.7172680110798},{"$f":"(T693*AX693*CD693)+($F693*BO693*CD693)","v":7996.7172680110798},{"$f":"(U693*AY693*CE693)+($F693*BP693*CE693)","v":7996.7172680110798},{"$f":"(V693*AZ693*CF693)+($F693*BQ693*CF693)","v":7996.7172680110798},{"$f":"(W693*BA693*CG693)+($F693*BR693*CG693)","v":7996.7172680110798},{"$f":"(X693*BB693*CH693)+($F693*BS693*CH693)","v":7996.7172680110798},{"$f":"(Y693*BC693*CI693)+($F693*BT693*CI693)","v":7996.7172680110798},{"$f":"(Z693*BD693*CJ693)+($F693*BU693*CJ693)","v":7996.7172680110798},{"$f":"(AA693*BE693*CK693)+($F693*BV693*CK693)","v":7996.7172680110798},{"$f":"(AB693*BF693*CL693)+($F693*BW693*CL693)","v":7996.7172680110798},{"$f":"(AC693*BG693*CM693)+($F693*BX693*CM693)","v":7996.7172680110798},{"$f":"(AD693*BH693*CN693)+($F693*BY693*CN693)","v":7996.7172680110798},{"$f":"SUM(AE693:AP693)","v":95960.607216132965},null,"Administração",{"$f":"B693","v":"Gerente Adm. Financeiro"},{"$f":"AU603","v":1.6420361247947454E-3},{"$f":"AU693/$AU$88","v":2.7027027027027035E-2},{"$f":"AW718*$AV693","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,"Administração",{"$f":"AT693","v":"Gerente Adm. Financeiro"},{"$f":"AU693","v":1.6420361247947454E-3},{"$f":"BL693/$BL$88","v":2.7027027027027035E-2},{"$f":"BN718*$BM693","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,"Administração",{"$f":"AT693","v":"Gerente Adm. Financeiro"},{"$f":"CC686","v":668},{"$f":"CD686","v":668},{"$f":"CE686","v":668},{"$f":"CF686","v":668},668,668,668,668,668,668,668,{"$f":"CN686","v":668}]
[null,"Gerente de Operação",4078.17,0,{"$f":"E693","v":0.63723885555555548},613.48199999999997,{"$f":"$C694*G652","v":4078.17},4078.17,4078.17,4078.17,4078.17,4078.17,4078.17,4078.17,4078.17,4078.17,4078.17,4078.17,6676.9383835609997,6676.9383835609997,6676.9383835609997,6676.9383835609997,6676.9383835609997,6676.9383835609997,6676.9383835609997,6676.9383835609997,6676.9383835609997,6676.9383835609997,6676.9383835609997,6676.9383835609997,7996.7172680110798,7996.7172680110798,7996.7172680110798,7996.7172680110798,7996.7172680110798,7996.7172680110798,7996.7172680110798,7996.7172680110798,7996.7172680110798,7996.7172680110798,7996.7172680110798,7996.7172680110798,95960.607216132965,null,null,"Gerente de Operação",1.6420361247947454E-3,{"$f":"AU694/$AU$88","v":2.7027027027027035E-2},{"$f":"AW718*$AV694","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Gerente de Operação",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"BN718*$BM694","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Gerente de Operação",{"$f":"CC693","v":668},{"$f":"CD693","v":668},{"$f":"CE693","v":668},{"$f":"CF693","v":668},668,668,668,668,668,668,668,668]
[null,"Controle de Manutenção",2578.17,0,{"$f":"E694","v":0.63723885555555548},613.48199999999997,{"$f":"$C695*G652","v":2578.17},2578.17,2578.17,2578.17,2578.17,2578.17,2578.17,2578.17,2578.17,2578.17,2578.17,2578.17,4221.0801002276667,4221.0801002276667,4221.0801002276667,4221.0801002276667,4221.0801002276667,4221.0801002276667,4221.0801002276667,4221.0801002276667,4221.0801002276667,4221.0801002276667,4221.0801002276667,4221.0801002276667,5302.9351115797717,5302.9351115797717,5302.9351115797717,5302.9351115797717,5302.9351115797717,5302.9351115797717,5302.9351115797717,5302.9351115797717,5302.9351115797717,5302.9351115797717,5302.9351115797717,5302.9351115797717,{"$f":"SUM(AE695:AP695)","v":63635.22133895725},null,null,"Controle de Manutenção",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"AW718*$AV695","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Controle de Manutenção",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"BN718*$BM695","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Controle de Manutenção",{"$f":"CC694","v":668},{"$f":"CD694","v":668},{"$f":"CE694","v":668},668,668,668,668,668,668,668,668,668]
[null,"Auxiliar de Contabilidade",978.17,0,{"$f":"E695","v":0.63723885555555548},613.48199999999997,{"$f":"$C696*G652","v":978.17},978.17,978.17,978.17,978.17,978.17,978.17,978.17,978.17,978.17,978.17,978.17,1601.4979313387776,1601.4979313387776,1601.4979313387776,1601.4979313387776,1601.4979313387776,1601.4979313387776,1601.4979313387776,1601.4979313387776,1601.4979313387776,1601.4979313387776,1601.4979313387776,1601.4979313387776,2429.567478053043,2429.567478053043,2429.567478053043,2429.567478053043,2429.567478053043,2429.567478053043,2429.567478053043,2429.567478053043,2429.567478053043,2429.567478053043,2429.567478053043,2429.567478053043,29154.809736636515,null,null,"Auxiliar de Contabilidade",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"AW718*$AV696","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Auxiliar de Contabilidade",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"BN718*$BM696","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Auxiliar de Contabilidade",{"$f":"CC695","v":668},{"$f":"CD695","v":668},{"$f":"CE695","v":668},668,668,668,668,668,668,668,668,668]
[null,"Assist. Adm./Financeiro",878.17,0,{"$f":"E696","v":0.63723885555555548},613.48199999999997,{"$f":"$C697*G652","v":878.17},878.17,878.17,878.17,878.17,878.17,878.17,878.17,878.17,878.17,878.17,878.17,1437.7740457832222,1437.7740457832222,1437.7740457832222,1437.7740457832222,1437.7740457832222,1437.7740457832222,1437.7740457832222,1437.7740457832222,1437.7740457832222,1437.7740457832222,1437.7740457832222,1437.7740457832222,6749.946002872869,6749.946002872869,6749.946002872869,6749.946002872869,6749.946002872869,6749.946002872869,6749.946002872869,6749.946002872869,6749.946002872869,6749.946002872869,6749.946002872869,6749.946002872869,80999.352034474432,null,null,"Assist. Adm./Financeiro",4.9261083743842365E-3,8.1081081081081113E-2,{"$f":"AW718*$AV697","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Assist. Adm./Financeiro",4.9261083743842365E-3,8.1081081081081113E-2,{"$f":"BN718*$BM697","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Assist. Adm./Financeiro",{"$f":"CC696","v":668},668,{"$f":"CE696","v":668},{"$f":"CF696","v":668},668,668,668,668,668,668,668,668]
[null,"Contador",2278.17,0,{"$f":"E697","v":0.63723885555555548},613.48199999999997,{"$f":"$C698*G652","v":2278.17},2278.17,2278.17,2278.17,2278.17,2278.17,2278.17,2278.17,2278.17,2278.17,2278.17,2278.17,3729.9084435609998,3729.9084435609998,3729.9084435609998,3729.9084435609998,3729.9084435609998,3729.9084435609998,3729.9084435609998,3729.9084435609998,3729.9084435609998,3729.9084435609998,3729.9084435609998,3729.9084435609998,4764.1786802935094,4764.1786802935094,4764.1786802935094,4764.1786802935094,4764.1786802935094,4764.1786802935094,4764.1786802935094,4764.1786802935094,4764.1786802935094,4764.1786802935094,4764.1786802935094,4764.1786802935094,57170.144163522113,null,null,"Contador",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"AW718*$AV698","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Contador",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"BN718*$BM698","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Contador",{"$f":"CC697","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Auxiliar Adm./Financ.",798.17,0,{"$f":"E698","v":0.63723885555555548},613.48199999999997,{"$f":"$C699*G652","v":798.17},798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,1306.7949373387776,1306.7949373387776,1306.7949373387776,1306.7949373387776,1306.7949373387776,1306.7949373387776,1306.7949373387776,1306.7949373387776,1306.7949373387776,1306.7949373387776,1306.7949373387776,1306.7949373387776,6318.9408578438597,6318.9408578438597,6318.9408578438597,6318.9408578438597,6318.9408578438597,6318.9408578438597,6318.9408578438597,6318.9408578438597,6318.9408578438597,6318.9408578438597,6318.9408578438597,6318.9408578438597,75827.290294126316,null,null,"Auxiliar Adm./Financ.",4.9261083743842365E-3,8.1081081081081113E-2,{"$f":"AW718*$AV699","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Auxiliar Adm./Financ.",4.9261083743842365E-3,8.1081081081081113E-2,{"$f":"BN718*$BM699","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Auxiliar Adm./Financ.",{"$f":"CC698","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Secretária Executiva",1578.17,0,{"$f":"E699","v":0.63723885555555548},613.48199999999997,{"$f":"$C700*G652","v":1578.17},1578.17,1578.17,1578.17,1578.17,1578.17,1578.17,1578.17,1578.17,1578.17,1578.17,1578.17,2583.8412446721113,2583.8412446721113,2583.8412446721113,2583.8412446721113,2583.8412446721113,2583.8412446721113,2583.8412446721113,2583.8412446721113,2583.8412446721113,2583.8412446721113,2583.8412446721113,2583.8412446721113,3507.0803406255673,3507.0803406255673,3507.0803406255673,3507.0803406255673,3507.0803406255673,3507.0803406255673,3507.0803406255673,3507.0803406255673,3507.0803406255673,3507.0803406255673,3507.0803406255673,3507.0803406255673,42084.964087506793,null,null,"Secretária Executiva",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"AW718*$AV700","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Secretária Executiva",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"BN718*$BM700","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Secretária Executiva",{"$f":"CC699","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Telefonista",798.17,0,{"$f":"E700","v":0.63723885555555548},613.48199999999997,{"$f":"$C701*G652","v":798.17},798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,1306.7949373387776,1306.7949373387776,1306.7949373387776,1306.7949373387776,1306.7949373387776,1306.7949373387776,1306.7949373387776,1306.7949373387776,1306.7949373387776,1306.7949373387776,1306.7949373387776,1306.7949373387776,4212.6272385625725,4212.6272385625725,4212.6272385625725,4212.6272385625725,4212.6272385625725,4212.6272385625725,4212.6272385625725,4212.6272385625725,4212.6272385625725,4212.6272385625725,4212.6272385625725,4212.6272385625725,50551.526862750856,null,null,"Telefonista",3.2840722495894909E-3,5.4054054054054071E-2,{"$f":"AW718*$AV701","v":3.2840722495894909E-3},3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,null,null,"Telefonista",3.2840722495894909E-3,5.4054054054054071E-2,{"$f":"BN718*$BM701","v":3.2840722495894909E-3},3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,null,null,"Telefonista",{"$f":"CC700","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Aux de serviços gerais",798.17,0,{"$f":"E701","v":0.63723885555555548},613.48199999999997,{"$f":"$C702*G652","v":798.17},798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,1306.7949373387776,1306.7949373387776,1306.7949373387776,1306.7949373387776,1306.7949373387776,1306.7949373387776,1306.7949373387776,1306.7949373387776,1306.7949373387776,1306.7949373387776,1306.7949373387776,1306.7949373387776,4212.6272385625725,4212.6272385625725,4212.6272385625725,4212.6272385625725,4212.6272385625725,4212.6272385625725,4212.6272385625725,4212.6272385625725,4212.6272385625725,4212.6272385625725,4212.6272385625725,4212.6272385625725,50551.526862750856,null,null,"Aux de serviços gerais",3.2840722495894909E-3,{"$f":"AU702/$AU$88","v":5.4054054054054071E-2},{"$f":"AW718*$AV702","v":3.2840722495894909E-3},3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,null,null,"Aux de serviços gerais",3.2840722495894909E-3,5.4054054054054071E-2,{"$f":"BN718*$BM702","v":3.2840722495894909E-3},3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,null,null,"Aux de serviços gerais",{"$f":"CC701","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Enc.Depto.Pessoal",3278.17,0,{"$f":"E702","v":0.63723885555555548},613.48199999999997,{"$f":"$C703*G652","v":3278.17},3278.17,3278.17,3278.17,3278.17,3278.17,3278.17,3278.17,3278.17,3278.17,3278.17,3278.17,5367.1472991165556,5367.1472991165556,5367.1472991165556,5367.1472991165556,5367.1472991165556,5367.1472991165556,5367.1472991165556,5367.1472991165556,5367.1472991165556,5367.1472991165556,5367.1472991165556,5367.1472991165556,6560.0334512477166,6560.0334512477166,6560.0334512477166,6560.0334512477166,6560.0334512477166,6560.0334512477166,6560.0334512477166,6560.0334512477166,6560.0334512477166,6560.0334512477166,6560.0334512477166,6560.0334512477166,78720.40141497257,null,null,"Enc.Depto.Pessoal",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"AW718*$AV703","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Enc.Depto.Pessoal",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"BN718*$BM703","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Enc.Depto.Pessoal",{"$f":"CC702","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Auxiliar Administrativo",848.17,0,{"$f":"E703","v":0.63723885555555548},613.48199999999997,{"$f":"$C704*G652","v":848.17},848.17,848.17,848.17,848.17,848.17,848.17,848.17,848.17,848.17,848.17,848.17,1388.6568801165554,1388.6568801165554,1388.6568801165554,1388.6568801165554,1388.6568801165554,1388.6568801165554,1388.6568801165554,1388.6568801165554,1388.6568801165554,1388.6568801165554,1388.6568801165554,1388.6568801165554,4392.2127156579936,4392.2127156579936,4392.2127156579936,4392.2127156579936,4392.2127156579936,4392.2127156579936,4392.2127156579936,4392.2127156579936,4392.2127156579936,4392.2127156579936,4392.2127156579936,4392.2127156579936,52706.552587895938,null,null,"Auxiliar Administrativo",3.2840722495894909E-3,5.4054054054054071E-2,{"$f":"AW718*$AV704","v":3.2840722495894909E-3},3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,null,null,"Auxiliar Administrativo",3.2840722495894909E-3,5.4054054054054071E-2,{"$f":"BN718*$BM704","v":3.2840722495894909E-3},3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,null,null,"Auxiliar Administrativo",{"$f":"CC703","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Psicólogo",3078.17,0,{"$f":"E704","v":0.63723885555555548},613.48199999999997,{"$f":"$C705*G652","v":3078.17},3078.17,3078.17,3078.17,3078.17,3078.17,3078.17,3078.17,3078.17,3078.17,3078.17,3078.17,5039.6995280054443,5039.6995280054443,5039.6995280054443,5039.6995280054443,5039.6995280054443,5039.6995280054443,5039.6995280054443,5039.6995280054443,5039.6995280054443,5039.6995280054443,5039.6995280054443,5039.6995280054443,6200.8624970568744,6200.8624970568744,6200.8624970568744,6200.8624970568744,6200.8624970568744,6200.8624970568744,6200.8624970568744,6200.8624970568744,6200.8624970568744,6200.8624970568744,6200.8624970568744,6200.8624970568744,74410.349964682508,null,null,"Psicólogo",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"AW718*$AV705","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Psicólogo",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"BN718*$BM705","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Psicólogo",{"$f":"CC704","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Auxiliar Administrativo",778.17,0,{"$f":"E705","v":0.63723885555555548},613.48199999999997,{"$f":"$C706*G652","v":778.17},778.17,778.17,778.17,778.17,778.17,778.17,778.17,778.17,778.17,778.17,778.17,1274.0501602276665,1274.0501602276665,1274.0501602276665,1274.0501602276665,1274.0501602276665,1274.0501602276665,1274.0501602276665,1274.0501602276665,1274.0501602276665,1274.0501602276665,1274.0501602276665,1274.0501602276665,2070.3965238622022,2070.3965238622022,2070.3965238622022,2070.3965238622022,2070.3965238622022,2070.3965238622022,2070.3965238622022,2070.3965238622022,2070.3965238622022,2070.3965238622022,2070.3965238622022,2070.3965238622022,{"$f":"SUM(AE706:AP706)","v":24844.758286346434},null,null,"Auxiliar Administrativo",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"AW718*$AV706","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Auxiliar Administrativo",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"BN718*$BM706","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Auxiliar Administrativo",{"$f":"CC705","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Assist.Recrut./Seleção",1078.17,0,{"$f":"E706","v":0.63723885555555548},613.48199999999997,{"$f":"$C707*G652","v":1078.17},1078.17,1078.17,1078.17,1078.17,1078.17,1078.17,1078.17,1078.17,1078.17,1078.17,1078.17,1765.2218168943334,1765.2218168943334,1765.2218168943334,1765.2218168943334,1765.2218168943334,1765.2218168943334,1765.2218168943334,1765.2218168943334,1765.2218168943334,1765.2218168943334,1765.2218168943334,1765.2218168943334,2609.1529551484646,2609.1529551484646,2609.1529551484646,2609.1529551484646,2609.1529551484646,2609.1529551484646,2609.1529551484646,2609.1529551484646,2609.1529551484646,2609.1529551484646,2609.1529551484646,2609.1529551484646,31309.835461781568,null,null,"Assist.Recrut./Seleção",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"AW718*$AV707","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Assist.Recrut./Seleção",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"BN718*$BM707","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Assist.Recrut./Seleção",{"$f":"CC706","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Assist.Treinam./Capac.",1078.17,0,{"$f":"E707","v":0.63723885555555548},613.48199999999997,{"$f":"$C708*G652","v":1078.17},1078.17,1078.17,1078.17,1078.17,1078.17,1078.17,1078.17,1078.17,1078.17,1078.17,1078.17,1765.2218168943334,1765.2218168943334,1765.2218168943334,1765.2218168943334,1765.2218168943334,1765.2218168943334,1765.2218168943334,1765.2218168943334,1765.2218168943334,1765.2218168943334,1765.2218168943334,1765.2218168943334,2609.1529551484646,2609.1529551484646,2609.1529551484646,2609.1529551484646,2609.1529551484646,2609.1529551484646,2609.1529551484646,2609.1529551484646,2609.1529551484646,2609.1529551484646,2609.1529551484646,2609.1529551484646,31309.835461781568,null,null,"Assist.Treinam./Capac.",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"AW718*$AV708","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Assist.Treinam./Capac.",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"BN718*$BM708","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Assist.Treinam./Capac.",{"$f":"CC707","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Assessor Jurídico",1578.17,0,{"$f":"E708","v":0.63723885555555548},613.48199999999997,{"$f":"$C709*G652","v":1578.17},1578.17,1578.17,1578.17,1578.17,1578.17,1578.17,1578.17,1578.17,1578.17,1578.17,1578.17,2583.8412446721113,2583.8412446721113,2583.8412446721113,2583.8412446721113,2583.8412446721113,2583.8412446721113,2583.8412446721113,2583.8412446721113,2583.8412446721113,2583.8412446721113,2583.8412446721113,2583.8412446721113,3507.0803406255673,3507.0803406255673,3507.0803406255673,3507.0803406255673,3507.0803406255673,3507.0803406255673,3507.0803406255673,3507.0803406255673,3507.0803406255673,3507.0803406255673,3507.0803406255673,3507.0803406255673,42084.964087506793,null,null,"Assessor Jurídico",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"AW718*$AV709","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Assessor Jurídico",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"BN718*$BM709","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Assessor Jurídico",{"$f":"CC708","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Auxiliar de Compras",778.17,0,{"$f":"E709","v":0.63723885555555548},613.48199999999997,{"$f":"$C710*G652","v":778.17},778.17,778.17,778.17,778.17,778.17,778.17,778.17,778.17,778.17,778.17,778.17,1274.0501602276665,1274.0501602276665,1274.0501602276665,1274.0501602276665,1274.0501602276665,1274.0501602276665,1274.0501602276665,1274.0501602276665,1274.0501602276665,1274.0501602276665,1274.0501602276665,1274.0501602276665,2070.3965238622022,2070.3965238622022,2070.3965238622022,2070.3965238622022,2070.3965238622022,2070.3965238622022,2070.3965238622022,2070.3965238622022,2070.3965238622022,2070.3965238622022,2070.3965238622022,2070.3965238622022,24844.758286346434,null,null,"Auxiliar de Compras",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"AW718*$AV710","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Auxiliar de Compras",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"BN718*$BM710","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Auxiliar de Compras",{"$f":"CC709","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Médico do Trabalho",2778.17,0,{"$f":"E710","v":0.63723885555555548},613.48199999999997,{"$f":"$C711*G652","v":2778.17},2778.17,2778.17,2778.17,2778.17,2778.17,2778.17,2778.17,2778.17,2778.17,2778.17,2778.17,4548.5278713387779,4548.5278713387779,4548.5278713387779,4548.5278713387779,4548.5278713387779,4548.5278713387779,4548.5278713387779,4548.5278713387779,4548.5278713387779,4548.5278713387779,4548.5278713387779,4548.5278713387779,5662.1060657706139,5662.1060657706139,5662.1060657706139,5662.1060657706139,5662.1060657706139,5662.1060657706139,5662.1060657706139,5662.1060657706139,5662.1060657706139,5662.1060657706139,5662.1060657706139,5662.1060657706139,67945.272789247349,null,null,"Médico do Trabalho",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"AW718*$AV711","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Médico do Trabalho",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"BN718*$BM711","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Médico do Trabalho",{"$f":"CC710","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Eng. Seg. Trabalho",2778.17,0,{"$f":"E711","v":0.63723885555555548},613.48199999999997,{"$f":"$C712*G652","v":2778.17},2778.17,2778.17,2778.17,2778.17,2778.17,2778.17,2778.17,2778.17,2778.17,2778.17,2778.17,4548.5278713387779,4548.5278713387779,4548.5278713387779,4548.5278713387779,4548.5278713387779,4548.5278713387779,4548.5278713387779,4548.5278713387779,4548.5278713387779,4548.5278713387779,4548.5278713387779,4548.5278713387779,5662.1060657706139,5662.1060657706139,5662.1060657706139,5662.1060657706139,5662.1060657706139,5662.1060657706139,5662.1060657706139,5662.1060657706139,5662.1060657706139,5662.1060657706139,5662.1060657706139,5662.1060657706139,67945.272789247349,null,null,"Eng. Seg. Trabalho",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"AW718*$AV712","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Eng. Seg. Trabalho",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"BN718*$BM712","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Eng. Seg. Trabalho",{"$f":"CC711","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Téc. Seg. do Trabalho",2058.17,0,{"$f":"E712","v":0.63723885555555548},613.48199999999997,{"$f":"$C713*G652","v":2058.17},2058.17,2058.17,2058.17,2058.17,2058.17,2058.17,2058.17,2058.17,2058.17,2058.17,2058.17,3369.715895338778,3369.715895338778,3369.715895338778,3369.715895338778,3369.715895338778,3369.715895338778,3369.715895338778,3369.715895338778,3369.715895338778,3369.715895338778,3369.715895338778,3369.715895338778,4369.0906306835859,4369.0906306835859,4369.0906306835859,4369.0906306835859,4369.0906306835859,4369.0906306835859,4369.0906306835859,4369.0906306835859,4369.0906306835859,4369.0906306835859,4369.0906306835859,4369.0906306835859,52429.087568203016,null,null,"Téc. Seg. do Trabalho",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"AW718*$AV713","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Téc. Seg. do Trabalho",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"BN718*$BM713","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Téc. Seg. do Trabalho",{"$f":"CC712","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Auxiliar de CPD",1278.17,0,{"$f":"E713","v":0.63723885555555548},613.48199999999997,{"$f":"$C714*G652","v":1278.17},1278.17,1278.17,1278.17,1278.17,1278.17,1278.17,1278.17,1278.17,1278.17,1278.17,1278.17,2092.6695880054444,2092.6695880054444,2092.6695880054444,2092.6695880054444,2092.6695880054444,2092.6695880054444,2092.6695880054444,2092.6695880054444,2092.6695880054444,2092.6695880054444,2092.6695880054444,2092.6695880054444,2968.3239093393049,2968.3239093393049,2968.3239093393049,2968.3239093393049,2968.3239093393049,2968.3239093393049,2968.3239093393049,2968.3239093393049,2968.3239093393049,2968.3239093393049,2968.3239093393049,2968.3239093393049,35619.886912071663,null,null,"Auxiliar de CPD",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"AW718*$AV714","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Auxiliar de CPD",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"BN718*$BM714","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Auxiliar de CPD",{"$f":"CC713","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Técnico em Informática",878.17,0,{"$f":"E714","v":0.63723885555555548},613.48199999999997,{"$f":"$C715*G652","v":878.17},878.17,878.17,878.17,878.17,878.17,878.17,878.17,878.17,878.17,878.17,878.17,1437.7740457832222,1437.7740457832222,1437.7740457832222,1437.7740457832222,1437.7740457832222,1437.7740457832222,1437.7740457832222,1437.7740457832222,1437.7740457832222,1437.7740457832222,1437.7740457832222,1437.7740457832222,2249.9820009576229,2249.9820009576229,2249.9820009576229,2249.9820009576229,2249.9820009576229,2249.9820009576229,2249.9820009576229,2249.9820009576229,2249.9820009576229,2249.9820009576229,2249.9820009576229,2249.9820009576229,26999.784011491469,null,null,"Técnico em Informática",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"AW718*$AV715","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Técnico em Informática",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"BN718*$BM715","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Técnico em Informática",{"$f":"CC714","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Aux.Monitoramento",808.17,0,{"$f":"E715","v":0.63723885555555548},613.48199999999997,{"$f":"$C716*G652","v":808.17},808.17,808.17,808.17,808.17,808.17,808.17,808.17,808.17,808.17,808.17,808.17,1323.1673258943333,1323.1673258943333,1323.1673258943333,1323.1673258943333,1323.1673258943333,1323.1673258943333,1323.1673258943333,1323.1673258943333,1323.1673258943333,1323.1673258943333,1323.1673258943333,1323.1673258943333,8497.0886679633149,8497.0886679633149,8497.0886679633149,8497.0886679633149,8497.0886679633149,8497.0886679633149,8497.0886679633149,8497.0886679633149,8497.0886679633149,8497.0886679633149,8497.0886679633149,8497.0886679633149,{"$f":"SUM(AE716:AP716)","v":101965.06401555975},null,null,"Aux.Monitoramento",6.5681444991789817E-3,0.10810810810810814,{"$f":"AW718*$AV716","v":6.5681444991789817E-3},6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,null,null,"Aux.Monitoramento",6.5681444991789817E-3,0.10810810810810814,{"$f":"BN718*$BM716","v":6.5681444991789817E-3},6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,null,null,"Aux.Monitoramento",{"$f":"CC715","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Porteiro",878.17,0,{"$f":"E716","v":0.63723885555555548},613.48199999999997,{"$f":"$C717*G652","v":878.17},878.17,878.17,878.17,878.17,878.17,878.17,878.17,878.17,878.17,878.17,878.17,1437.7740457832222,1437.7740457832222,1437.7740457832222,1437.7740457832222,1437.7740457832222,1437.7740457832222,1437.7740457832222,1437.7740457832222,1437.7740457832222,1437.7740457832222,1437.7740457832222,1437.7740457832222,6749.946002872869,6749.946002872869,6749.946002872869,6749.946002872869,6749.946002872869,6749.946002872869,6749.946002872869,6749.946002872869,6749.946002872869,6749.946002872869,6749.946002872869,6749.946002872869,{"$f":"SUM(AE717:AP717)","v":80999.352034474432},null,null,"Porteiro",4.9261083743842365E-3,8.1081081081081113E-2,{"$f":"AW718*$AV717","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Porteiro",4.9261083743842365E-3,8.1081081081081113E-2,{"$f":"BN718*$BM717","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Porteiro",{"$f":"CC716","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Totais.........................",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE693:AE717)","v":119669.26879038334},{"$f":"SUM(AF693:AF717)","v":119669.26879038334},{"$f":"SUM(AG693:AG717)","v":119669.26879038334},119669.26879038334,119669.26879038334,119669.26879038334,119669.26879038334,119669.26879038334,119669.26879038334,119669.26879038334,119669.26879038334,119669.26879038334,{"$f":"SUM(AQ693:AQ717)","v":1436031.2254846001},null,null,"Totais.........................",{"$f":"SUM(AU693:AU717)","v":6.0755336617405564E-2},{"$f":"SUM(AV693:AV717)","v":1.0000000000000007},{"$f":"'FU Resumo'!$G210","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G211","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G212","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G213","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G214","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G215","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G216","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G217","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G218","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G219","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G220","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G221","v":6.0755336617405564E-2},null,null,{"$f":"AT718","v":"Totais........................."},{"$f":"SUM(BL693:BL717)","v":6.0755336617405564E-2},{"$f":"BL718/$BL$88","v":1},{"$f":"'FU Resumo'!$M$210","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M$211","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M$212","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M$213","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M$214","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M$215","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M$216","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M$217","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M$218","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M$219","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M$220","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M$221","v":6.0755336617405564E-2},null,null,"Totais.........................",{"$f":"CC717","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Jovens Aprendizes da Operação",{"$f":"AP629","v":0},{"$f":"AE719","v":0},{"$f":"AF719","v":0},{"$f":"AG719","v":0},{"$f":"AH719","v":0},{"$f":"AI719","v":0},{"$f":"AJ719","v":0},{"$f":"AK719","v":0},{"$f":"AL719","v":0},{"$f":"AM719","v":0},{"$f":"AN719","v":0},{"$f":"AO719","v":0},{"$f":"SUM(AE719:AP719)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Administração",{"$f":"AE718+AE719","v":119669.26879038334},{"$f":"AF718+AF719","v":119669.26879038334},{"$f":"AG718+AG719","v":119669.26879038334},{"$f":"AH718+AH719","v":119669.26879038334},119669.26879038334,119669.26879038334,119669.26879038334,119669.26879038334,119669.26879038334,119669.26879038334,119669.26879038334,119669.26879038334,{"$f":"AQ718+AQ719","v":1436031.2254846001}]
["Planilha 2 - Demonstração do Custo com Pessoal",null,null,null,null,"ANO 19",null,null,{"$f":"F721","v":"ANO 19"},null,null,{"$f":"I721","v":"ANO 19"},null,null,{"$f":"L721","v":"ANO 19"},null,null,{"$f":"O721","v":"ANO 19"},null,null,{"$f":"R721","v":"ANO 19"},null,null,{"$f":"U721","v":"ANO 19"},null,null,{"$f":"X721","v":"ANO 19"},null,null,{"$f":"AA721","v":"ANO 19"},null,null,{"$f":"AD721","v":"ANO 19"},null,null,{"$f":"AG721","v":"ANO 19"},null,null,{"$f":"AJ721","v":"ANO 19"},null,null,{"$f":"AM721","v":"ANO 19"},null,null,{"$f":"AP721","v":"ANO 19"},null,null,{"$f":"AS721","v":"ANO 19"},null,null,{"$f":"AV721","v":"ANO 19"},null,null,{"$f":"AY721","v":"ANO 19"},null,null,{"$f":"BB721","v":"ANO 19"},null,null,{"$f":"BE721","v":"ANO 19"},null,null,{"$f":"BH721","v":"ANO 19"},null,null,{"$f":"BK721","v":"ANO 19"},null,null,{"$f":"BN721","v":"ANO 19"},null,null,{"$f":"BQ721","v":"ANO 19"},null,null,{"$f":"BT721","v":"ANO 19"},null,null,{"$f":"BW721","v":"ANO 19"},null,null,{"$f":"BZ721","v":"ANO 19"},null,null,{"$f":"CC721","v":"ANO 19"},null,null,{"$f":"CF721","v":"ANO 19"},null,null,{"$f":"CI721","v":"ANO 19"}]
["Motoristas e Cobradores - Composição do Custo Unitário Por Função",null,null,null,null,{"$f":"F721","v":"ANO 19"},"SALÁRIO BASE COM QUINQUÊNIO",null,null,null,null,null,null,null,null,null,null,null,"SALÁRIO COM QUINQUÊNIO + H.EXTRA e AD.NOTURNO + ENCARGOS SOCIAIS",null,null,null,null,null,null,null,null,null,null,null,"Motoristas e Cobradores - Composição de Custo Total Mensal",null,null,null,null,null,null,null,null,null,null,null,"R$"]
["Funções","Cargo","Salário","Hs Extras","Enc.","Benefícios","2031-07-01",{"$f":"DATE(YEAR(G723),MONTH(G723)+1,DAY(G723))","v":"2031-08-01"},{"$f":"DATE(YEAR(H723),MONTH(H723)+1,DAY(H723))","v":"2031-09-01"},{"$f":"DATE(YEAR(I723),MONTH(I723)+1,DAY(I723))","v":"2031-10-01"},{"$f":"DATE(YEAR(J723),MONTH(J723)+1,DAY(J723))","v":"2031-11-01"},{"$f":"DATE(YEAR(K723),MONTH(K723)+1,DAY(K723))","v":"2031-12-01"},{"$f":"DATE(YEAR(L723),MONTH(L723)+1,DAY(L723))","v":"2032-01-01"},{"$f":"DATE(YEAR(M723),MONTH(M723)+1,DAY(M723))","v":"2032-02-01"},{"$f":"DATE(YEAR(N723),MONTH(N723)+1,DAY(N723))","v":"2032-03-01"},{"$f":"DATE(YEAR(O723),MONTH(O723)+1,DAY(O723))","v":"2032-04-01"},{"$f":"DATE(YEAR(P723),MONTH(P723)+1,DAY(P723))","v":"2032-05-01"},{"$f":"DATE(YEAR(Q723),MONTH(Q723)+1,DAY(Q723))","v":"2032-06-01"},{"$f":"G723","v":"2031-07-01"},{"$f":"DATE(YEAR(S723),MONTH(S723)+1,DAY(S723))","v":"2031-08-01"},{"$f":"DATE(YEAR(T723),MONTH(T723)+1,DAY(T723))","v":"2031-09-01"},{"$f":"DATE(YEAR(U723),MONTH(U723)+1,DAY(U723))","v":"2031-10-01"},{"$f":"DATE(YEAR(V723),MONTH(V723)+1,DAY(V723))","v":"2031-11-01"},{"$f":"DATE(YEAR(W723),MONTH(W723)+1,DAY(W723))","v":"2031-12-01"},{"$f":"DATE(YEAR(X723),MONTH(X723)+1,DAY(X723))","v":"2032-01-01"},{"$f":"DATE(YEAR(Y723),MONTH(Y723)+1,DAY(Y723))","v":"2032-02-01"},{"$f":"DATE(YEAR(Z723),MONTH(Z723)+1,DAY(Z723))","v":"2032-03-01"},{"$f":"DATE(YEAR(AA723),MONTH(AA723)+1,DAY(AA723))","v":"2032-04-01"},{"$f":"DATE(YEAR(AB723),MONTH(AB723)+1,DAY(AB723))","v":"2032-05-01"},{"$f":"DATE(YEAR(AC723),MONTH(AC723)+1,DAY(AC723))","v":"2032-06-01"},{"$f":"S723","v":"2031-07-01"},{"$f":"DATE(YEAR(AE723),MONTH(AE723)+1,DAY(AE723))","v":"2031-08-01"},{"$f":"DATE(YEAR(AF723),MONTH(AF723)+1,DAY(AF723))","v":"2031-09-01"},{"$f":"DATE(YEAR(AG723),MONTH(AG723)+1,DAY(AG723))","v":"2031-10-01"},{"$f":"DATE(YEAR(AH723),MONTH(AH723)+1,DAY(AH723))","v":"2031-11-01"},{"$f":"DATE(YEAR(AI723),MONTH(AI723)+1,DAY(AI723))","v":"2031-12-01"},{"$f":"DATE(YEAR(AJ723),MONTH(AJ723)+1,DAY(AJ723))","v":"2032-01-01"},{"$f":"DATE(YEAR(AK723),MONTH(AK723)+1,DAY(AK723))","v":"2032-02-01"},{"$f":"DATE(YEAR(AL723),MONTH(AL723)+1,DAY(AL723))","v":"2032-03-01"},{"$f":"DATE(YEAR(AM723),MONTH(AM723)+1,DAY(AM723))","v":"2032-04-01"},{"$f":"DATE(YEAR(AN723),MONTH(AN723)+1,DAY(AN723))","v":"2032-05-01"},{"$f":"DATE(YEAR(AO723),MONTH(AO723)+1,DAY(AO723))","v":"2032-06-01"},"Total",null,"Fator Utilização Mensal",null,null,null,"FU FOLHA DE PAGAMENTO",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BH721","v":"ANO 19"},"FU Benefícios",null,null,"FU FÍSICO PARA CÁLCULOS DOS BENEFÍCIOS",null,null,null,null,null,null,null,null,null,null,null,null,"Frota Mensal",null,{"$f":"BH721","v":"ANO 19"}]
[null,null,"base","e Adic.","Soc.","R$ por","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","Durante o",null,"Funções","Cargo","FU",null,{"$f":"AE723","v":"2031-07-01"},"2031-08-01","2031-09-01","2031-10-01","2031-11-01","2031-12-01","2032-01-01","2032-02-01","2032-03-01","2032-04-01","2032-05-01","2032-06-01",null,"Funções","Cargo","FU",null,{"$f":"AW724","v":"2031-07-01"},"2031-08-01","2031-09-01","2031-10-01","2031-11-01","2031-12-01","2032-01-01","2032-02-01","2032-03-01","2032-04-01","2032-05-01","2032-06-01",null,"Funções","Cargo",{"$f":"AW724","v":"2031-07-01"},"2031-08-01","2031-09-01","2031-10-01","2031-11-01","2031-12-01","2032-01-01","2032-02-01","2032-03-01","2032-04-01","2032-05-01","2032-06-01"]
[null,null,"(R$/mês)","Not.","%","mês",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM721","v":"ANO 19"},null,null,null,"Licitação",null,"FU","FU","FU","FU","FU","FU","FU","FU","FU","FU","FU","FU",null,null,null,"Licitação",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota"]
["Motorista","Miniônibus",{"$f":"C636","v":1584.595532},{"$f":"D636","v":79.537865960000019},{"$f":"E636","v":0.63723885555555548},{"$f":"F636","v":613.48199999999997},{"$f":"$C726*G742","v":1584.595532},1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,{"$f":"((G726+$D726)*($E726/100*100+1))","v":2724.5838599678086},2724.5838599678086,2724.5838599678086,2724.5838599678086,2724.5838599678086,2724.5838599678086,2724.5838599678086,2724.5838599678086,2724.5838599678086,2724.5838599678086,2724.5838599678086,2724.5838599678086,{"$f":"(S726*AW726*CC726)+($F726*BN726*CC726)","v":173696.65759132811},173696.65759132811,173696.65759132811,173696.65759132811,173696.65759132811,173696.65759132811,173696.65759132811,173696.65759132811,173696.65759132811,173696.65759132811,173696.65759132811,173696.65759132811,{"$f":"SUM(AE726:AP726)","v":2084359.891095937},null,"Motorista",{"$f":"B726","v":"Miniônibus"},{"$f":"AU636","v":1.6913603571428575},{"$f":"AU726/$AU$13","v":1},{"$f":"AW733*AV726","v":2.1681300000000001},{"$f":"AX733*AV726","v":2.1681300000000001},{"$f":"AY733*AV726","v":2.1681300000000001},{"$f":"AZ733*AV726","v":2.1681300000000001},{"$f":"BA733*AV726","v":2.1681300000000001},{"$f":"BB733*AV726","v":2.1681300000000001},{"$f":"BC733*AV726","v":2.1681300000000001},{"$f":"BD733*AV726","v":2.1681300000000001},{"$f":"BE733*AV726","v":2.1681300000000001},{"$f":"BF733*AV726","v":2.1681300000000001},{"$f":"BG733*AV726","v":2.1681300000000001},{"$f":"BH733*AV726","v":2.1681300000000001},null,"Motorista",{"$f":"AT726","v":"Miniônibus"},1.6913603571428575,{"$f":"BL726/$BL$13","v":1},{"$f":"BN733*$BM726","v":2.1681300000000001},2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,null,"Motorista",{"$f":"AT726","v":"Miniônibus"},{"$f":"CN636","v":24},{"$f":"CC726","v":24},24,24,24,24,24,24,24,24,24,24]
[null,"Ônibus Básico",{"$f":"C637","v":1584.595532},79.537865959999948,{"$f":"E726","v":0.63723885555555548},613.48199999999997,{"$f":"$C727*G742","v":1584.595532},1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,2724.5838599678082,2724.5838599678082,2724.5838599678082,2724.5838599678082,2724.5838599678082,2724.5838599678082,2724.5838599678082,2724.5838599678082,2724.5838599678082,2724.5838599678082,2724.5838599678082,2724.5838599678082,3379847.4622979262,3379847.4622979262,3379847.4622979262,3379847.4622979262,3379847.4622979262,3379847.4622979262,3379847.4622979262,3379847.4622979262,3379847.4622979262,3379847.4622979262,3379847.4622979262,3379847.4622979262,40558169.547575116,null,null,"Ônibus Básico",1.6913603571428575,1,{"$f":"AW733*AV727","v":2.1681300000000001},{"$f":"AX733*AV727","v":2.1681300000000001},{"$f":"AY733*AV727","v":2.1681300000000001},{"$f":"AZ733*AV727","v":2.1681300000000001},{"$f":"BA733*AV727","v":2.1681300000000001},{"$f":"BB733*AV727","v":2.1681300000000001},{"$f":"BC733*AV727","v":2.1681300000000001},{"$f":"BD733*AV727","v":2.1681300000000001},{"$f":"BE733*AV727","v":2.1681300000000001},{"$f":"BF733*AV727","v":2.1681300000000001},{"$f":"BG733*AV727","v":2.1681300000000001},{"$f":"BH733*AV727","v":2.1681300000000001},null,null,"Ônibus Básico",1.6913603571428575,1,{"$f":"BN733*$BM727","v":2.1681300000000001},2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,null,null,"Ônibus Básico",467,{"$f":"CC727","v":467},467,467,467,467,467,467,467,467,467,467]
[null,"Padron BRT",1584.595532,79.537865959999948,0.63723885555555548,613.48199999999997,{"$f":"$C728*G742","v":1584.595532},1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,2724.5838599678082,2724.5838599678082,2724.5838599678082,2724.5838599678082,2724.5838599678082,2724.5838599678082,2724.5838599678082,2724.5838599678082,2724.5838599678082,2724.5838599678082,2724.5838599678082,2724.5838599678082,752685.51622908842,752685.51622908842,752685.51622908842,752685.51622908842,752685.51622908842,752685.51622908842,752685.51622908842,752685.51622908842,752685.51622908842,752685.51622908842,752685.51622908842,752685.51622908842,9032226.194749061,null,null,"Padron BRT",1.6913603571428575,1,{"$f":"AW733*AV728","v":2.1681300000000001},{"$f":"AX733*AV728","v":2.1681300000000001},{"$f":"AY733*AV728","v":2.1681300000000001},{"$f":"AZ733*AV728","v":2.1681300000000001},{"$f":"BA733*AV728","v":2.1681300000000001},{"$f":"BB733*AV728","v":2.1681300000000001},{"$f":"BC733*AV728","v":2.1681300000000001},{"$f":"BD733*AV728","v":2.1681300000000001},{"$f":"BE733*AV728","v":2.1681300000000001},{"$f":"BF733*AV728","v":2.1681300000000001},{"$f":"BG733*AV728","v":2.1681300000000001},{"$f":"BH733*AV728","v":2.1681300000000001},null,null,"Padron BRT",1.6913603571428575,1,{"$f":"BN733*$BM728","v":2.1681300000000001},2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,null,null,"Padron BRT",104,{"$f":"CC728","v":104},104,104,104,104,104,104,104,104,104,104]
[null,"Super Padron Conv.",1584.595532,79.537865959999948,0.63723885555555548,613.48199999999997,{"$f":"$C729*G742","v":1584.595532},1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,2724.5838599678082,2724.5838599678082,2724.5838599678082,2724.5838599678082,2724.5838599678082,2724.5838599678082,2724.5838599678082,2724.5838599678082,2724.5838599678082,2724.5838599678082,2724.5838599678082,2724.5838599678082,108560.41099458006,108560.41099458006,108560.41099458006,108560.41099458006,108560.41099458006,108560.41099458006,108560.41099458006,108560.41099458006,108560.41099458006,108560.41099458006,108560.41099458006,108560.41099458006,1302724.9319349604,null,null,"Super Padron Conv.",1.6913603571428575,1,{"$f":"AW733*AV729","v":2.1681300000000001},{"$f":"AX733*AV729","v":2.1681300000000001},{"$f":"AY733*AV729","v":2.1681300000000001},{"$f":"AZ733*AV729","v":2.1681300000000001},{"$f":"BA733*AV729","v":2.1681300000000001},{"$f":"BB733*AV729","v":2.1681300000000001},{"$f":"BC733*AV729","v":2.1681300000000001},{"$f":"BD733*AV729","v":2.1681300000000001},{"$f":"BE733*AV729","v":2.1681300000000001},{"$f":"BF733*AV729","v":2.1681300000000001},{"$f":"BG733*AV729","v":2.1681300000000001},{"$f":"BH733*AV729","v":2.1681300000000001},null,null,"Super Padron Conv.",1.6913603571428575,1,{"$f":"BN733*$BM729","v":2.1681300000000001},2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,null,null,"Super Padron Conv.",15,{"$f":"CC729","v":15},15,15,15,15,15,15,15,15,15,15]
[null,"Super Padron BRT",1584.595532,79.537865959999948,0.63723885555555548,613.48199999999997,{"$f":"$C730*G742","v":1584.595532},1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,2724.5838599678082,2724.5838599678082,2724.5838599678082,2724.5838599678082,2724.5838599678082,2724.5838599678082,2724.5838599678082,2724.5838599678082,2724.5838599678082,2724.5838599678082,2724.5838599678082,2724.5838599678082,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Super Padron BRT",1.6913603571428575,1,{"$f":"AW733*AV730","v":2.1681300000000001},{"$f":"AX733*AV730","v":2.1681300000000001},{"$f":"AY733*AV730","v":2.1681300000000001},{"$f":"AZ733*AV730","v":2.1681300000000001},{"$f":"BA733*AV730","v":2.1681300000000001},{"$f":"BB733*AV730","v":2.1681300000000001},{"$f":"BC733*AV730","v":2.1681300000000001},{"$f":"BD733*AV730","v":2.1681300000000001},{"$f":"BE733*AV730","v":2.1681300000000001},{"$f":"BF733*AV730","v":2.1681300000000001},{"$f":"BG733*AV730","v":2.1681300000000001},{"$f":"BH733*AV730","v":2.1681300000000001},null,null,"Super Padron BRT",1.6913603571428575,1,{"$f":"BN733*$BM730","v":2.1681300000000001},2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,null,null,"Super Padron BRT",0,{"$f":"CC730","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Articulado Conv.",1743.0550852000001,87.491652556000005,{"$f":"E728","v":0.63723885555555548},{"$f":"F728","v":613.48199999999997},{"$f":"$C731*G742","v":1743.0550852000001},1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,2997.0422459645893,2997.0422459645893,2997.0422459645893,2997.0422459645893,2997.0422459645893,2997.0422459645893,2997.0422459645893,2997.0422459645893,2997.0422459645893,2997.0422459645893,2997.0422459645893,2997.0422459645893,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Articulado Conv.",1.6913603571428575,1,{"$f":"AW733*AV731","v":2.1681300000000001},{"$f":"AX733*AV731","v":2.1681300000000001},{"$f":"AY733*AV731","v":2.1681300000000001},{"$f":"AZ733*AV731","v":2.1681300000000001},{"$f":"BA733*AV731","v":2.1681300000000001},{"$f":"BB733*AV731","v":2.1681300000000001},{"$f":"BC733*AV731","v":2.1681300000000001},{"$f":"BD733*AV731","v":2.1681300000000001},{"$f":"BE733*AV731","v":2.1681300000000001},{"$f":"BF733*AV731","v":2.1681300000000001},{"$f":"BG733*AV731","v":2.1681300000000001},{"$f":"BH733*AV731","v":2.1681300000000001},null,null,"Articulado Conv.",1.6913603571428575,1,{"$f":"BN733*$BM731","v":2.1681300000000001},2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,null,null,"Articulado Conv.",0,{"$f":"CC731","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Articulado BRT",1743.0550852000001,87.491652556000005,{"$f":"E731","v":0.63723885555555548},{"$f":"F731","v":613.48199999999997},{"$f":"$C732*G742","v":1743.0550852000001},1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,2997.0422459645893,2997.0422459645893,2997.0422459645893,2997.0422459645893,2997.0422459645893,2997.0422459645893,2997.0422459645893,2997.0422459645893,2997.0422459645893,2997.0422459645893,2997.0422459645893,2997.0422459645893,454028.98413738585,454028.98413738585,454028.98413738585,454028.98413738585,454028.98413738585,454028.98413738585,454028.98413738585,454028.98413738585,454028.98413738585,454028.98413738585,454028.98413738585,454028.98413738585,5448347.8096486321,null,null,"Articulado BRT",1.6913603571428575,1,{"$f":"AW733*AV732","v":2.1681300000000001},{"$f":"AX733*AV732","v":2.1681300000000001},{"$f":"AY733*AV732","v":2.1681300000000001},{"$f":"AZ733*AV732","v":2.1681300000000001},{"$f":"BA733*AV732","v":2.1681300000000001},{"$f":"BB733*AV732","v":2.1681300000000001},{"$f":"BC733*AV732","v":2.1681300000000001},{"$f":"BD733*AV732","v":2.1681300000000001},{"$f":"BE733*AV732","v":2.1681300000000001},{"$f":"BF733*AV732","v":2.1681300000000001},{"$f":"BG733*AV732","v":2.1681300000000001},{"$f":"BH733*AV732","v":2.1681300000000001},null,null,"Articulado BRT",1.6913603571428575,1,{"$f":"BN733*$BM732","v":2.1681300000000001},2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,null,null,"Articulado BRT",58,{"$f":"CC732","v":58},58,58,58,58,58,58,58,58,58,58]
[null,"Totais........................",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE726:AE732)","v":4868819.0312503092},{"$f":"SUM(AF726:AF732)","v":4868819.0312503092},4868819.0312503092,4868819.0312503092,4868819.0312503092,4868819.0312503092,4868819.0312503092,4868819.0312503092,4868819.0312503092,4868819.0312503092,4868819.0312503092,4868819.0312503092,{"$f":"SUM(AQ726:AQ732)","v":58425828.375003703},null,null,"Totais........................",{"$f":"AU732","v":1.6913603571428575},1,{"$f":"'FU Resumo'!$C$222","v":2.1681300000000001},{"$f":"'FU Resumo'!$C$223","v":2.1681300000000001},{"$f":"'FU Resumo'!$C$224","v":2.1681300000000001},{"$f":"'FU Resumo'!$C$225","v":2.1681300000000001},{"$f":"'FU Resumo'!$C$226","v":2.1681300000000001},{"$f":"'FU Resumo'!$C$227","v":2.1681300000000001},{"$f":"'FU Resumo'!$C$228","v":2.1681300000000001},{"$f":"'FU Resumo'!$C$229","v":2.1681300000000001},{"$f":"'FU Resumo'!$C$230","v":2.1681300000000001},{"$f":"'FU Resumo'!$C$231","v":2.1681300000000001},{"$f":"'FU Resumo'!$C$232","v":2.1681300000000001},{"$f":"'FU Resumo'!$C$233","v":2.1681300000000001},null,null,{"$f":"AT733","v":"Totais........................"},{"$f":"BL732","v":1.6913603571428575},{"$f":"BL733/$AU$13","v":1},{"$f":"'FU Resumo'!$I$222","v":2.1681300000000001},{"$f":"'FU Resumo'!$I$223","v":2.1681300000000001},{"$f":"'FU Resumo'!$I$224","v":2.1681300000000001},{"$f":"'FU Resumo'!$I$225","v":2.1681300000000001},{"$f":"'FU Resumo'!$I$226","v":2.1681300000000001},{"$f":"'FU Resumo'!$I$227","v":2.1681300000000001},{"$f":"'FU Resumo'!$I$228","v":2.1681300000000001},{"$f":"'FU Resumo'!$I$229","v":2.1681300000000001},{"$f":"'FU Resumo'!$I$230","v":2.1681300000000001},{"$f":"'FU Resumo'!$I$231","v":2.1681300000000001},{"$f":"'FU Resumo'!$I$232","v":2.1681300000000001},{"$f":"'FU Resumo'!$I$233","v":2.1681300000000001},null,null,"Totais........................",{"$f":"SUM(CC726:CC732)","v":668},{"$f":"SUM(CD726:CD732)","v":668},668,668,668,668,668,668,668,668,668,668]
["Cobrador",{"$f":"B726","v":"Miniônibus"},{"$f":"C644","v":865.73715199999992},32,{"$f":"E732","v":0.63723885555555548},{"$f":"F732","v":613.48199999999997},{"$f":"$C734*G742","v":865.73715199999992},865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,{"$f":"((G734+$D734)*($E734/100*100+1))","v":1469.8101473301836},1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,{"$f":"(S734*AW734*CC734)+($F734*BN734*CC734)","v":108404.35688138378},108404.35688138378,108404.35688138378,108404.35688138378,108404.35688138378,108404.35688138378,108404.35688138378,108404.35688138378,108404.35688138378,108404.35688138378,108404.35688138378,108404.35688138378,{"$f":"SUM(AE734:AP734)","v":1300852.2825766054},null,"Cobrador",{"$f":"B734","v":"Miniônibus"},{"$f":"AU644","v":1.6913603571428575},{"$f":"AU734/$AU$21","v":1},{"$f":"AW741*AV734","v":2.1681300000000001},{"$f":"AX741*AV734","v":2.1681300000000001},{"$f":"AY741*AV734","v":2.1681300000000001},{"$f":"AZ741*AV734","v":2.1681300000000001},{"$f":"BA741*AV734","v":2.1681300000000001},{"$f":"BB741*AV734","v":2.1681300000000001},{"$f":"BC741*AV734","v":2.1681300000000001},{"$f":"BD741*AV734","v":2.1681300000000001},{"$f":"BE741*AV734","v":2.1681300000000001},{"$f":"BF741*AV734","v":2.1681300000000001},{"$f":"BG741*AV734","v":2.1681300000000001},{"$f":"BH741*AV734","v":2.1681300000000001},null,"Cobrador","Miniônibus",{"$f":"AU734","v":1.6913603571428575},{"$f":"BL734/$BL$21","v":1},{"$f":"BN741*$BM734","v":2.1681300000000001},2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,null,"Cobrador",{"$f":"AT734","v":"Miniônibus"},{"$f":"CN644","v":24},{"$f":"CC734","v":24},24,24,24,24,24,24,24,24,24,24]
[null,"Ônibus Básico",865.73715199999992,32,{"$f":"E734","v":0.63723885555555548},613.48199999999997,{"$f":"$C735*G742","v":865.73715199999992},865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,2109368.1109835929,2109368.1109835929,2109368.1109835929,2109368.1109835929,2109368.1109835929,2109368.1109835929,2109368.1109835929,2109368.1109835929,2109368.1109835929,2109368.1109835929,2109368.1109835929,2109368.1109835929,25312417.331803109,null,null,"Ônibus Básico",1.6913603571428575,1,{"$f":"AW741*AV735","v":2.1681300000000001},{"$f":"AX741*AV735","v":2.1681300000000001},{"$f":"AY741*AV735","v":2.1681300000000001},{"$f":"AZ741*AV735","v":2.1681300000000001},{"$f":"BA741*AV735","v":2.1681300000000001},{"$f":"BB741*AV735","v":2.1681300000000001},{"$f":"BC741*AV735","v":2.1681300000000001},{"$f":"BD741*AV735","v":2.1681300000000001},{"$f":"BE741*AV735","v":2.1681300000000001},{"$f":"BF741*AV735","v":2.1681300000000001},{"$f":"BG741*AV735","v":2.1681300000000001},{"$f":"BH741*AV735","v":2.1681300000000001},null,null,"Ônibus Básico",{"$f":"BL734","v":1.6913603571428575},1,{"$f":"BN741*$BM735","v":2.1681300000000001},2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,null,null,"Ônibus Básico",467,{"$f":"CC735","v":467},467,467,467,467,467,467,467,467,467,467]
[null,"Padron BRT",865.73715199999992,32,0.63723885555555548,613.48199999999997,{"$f":"$C736*G742","v":865.73715199999992},865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,469752.21315266308,469752.21315266308,469752.21315266308,469752.21315266308,469752.21315266308,469752.21315266308,469752.21315266308,469752.21315266308,469752.21315266308,469752.21315266308,469752.21315266308,469752.21315266308,5637026.5578319551,null,null,"Padron BRT",1.6913603571428575,1,{"$f":"AW741*AV736","v":2.1681300000000001},{"$f":"AX741*AV736","v":2.1681300000000001},{"$f":"AY741*AV736","v":2.1681300000000001},{"$f":"AZ741*AV736","v":2.1681300000000001},{"$f":"BA741*AV736","v":2.1681300000000001},{"$f":"BB741*AV736","v":2.1681300000000001},{"$f":"BC741*AV736","v":2.1681300000000001},{"$f":"BD741*AV736","v":2.1681300000000001},{"$f":"BE741*AV736","v":2.1681300000000001},{"$f":"BF741*AV736","v":2.1681300000000001},{"$f":"BG741*AV736","v":2.1681300000000001},{"$f":"BH741*AV736","v":2.1681300000000001},null,null,"Padron BRT",1.6913603571428575,1,{"$f":"BN741*$BM736","v":2.1681300000000001},2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,null,null,"Padron BRT",104,{"$f":"CC736","v":104},104,104,104,104,104,104,104,104,104,104]
[null,"Super Padron Conv.",865.73715199999992,32,0.63723885555555548,613.48199999999997,{"$f":"$C737*G742","v":865.73715199999992},865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,67752.723050864864,67752.723050864864,67752.723050864864,67752.723050864864,67752.723050864864,67752.723050864864,67752.723050864864,67752.723050864864,67752.723050864864,67752.723050864864,67752.723050864864,67752.723050864864,813032.67661037843,null,null,"Super Padron Conv.",1.6913603571428575,1,{"$f":"AW741*AV737","v":2.1681300000000001},{"$f":"AX741*AV737","v":2.1681300000000001},{"$f":"AY741*AV737","v":2.1681300000000001},{"$f":"AZ741*AV737","v":2.1681300000000001},{"$f":"BA741*AV737","v":2.1681300000000001},{"$f":"BB741*AV737","v":2.1681300000000001},{"$f":"BC741*AV737","v":2.1681300000000001},{"$f":"BD741*AV737","v":2.1681300000000001},{"$f":"BE741*AV737","v":2.1681300000000001},{"$f":"BF741*AV737","v":2.1681300000000001},{"$f":"BG741*AV737","v":2.1681300000000001},{"$f":"BH741*AV737","v":2.1681300000000001},null,null,"Super Padron Conv.",1.6913603571428575,1,{"$f":"BN741*$BM737","v":2.1681300000000001},2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,null,null,"Super Padron Conv.",15,{"$f":"CC737","v":15},15,15,15,15,15,15,15,15,15,15]
[null,"Super Padron BRT",865.73715199999992,32,0.63723885555555548,613.48199999999997,{"$f":"$C738*G742","v":865.73715199999992},865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Super Padron BRT",1.6913603571428575,1,{"$f":"AW741*AV738","v":2.1681300000000001},{"$f":"AX741*AV738","v":2.1681300000000001},{"$f":"AY741*AV738","v":2.1681300000000001},{"$f":"AZ741*AV738","v":2.1681300000000001},{"$f":"BA741*AV738","v":2.1681300000000001},{"$f":"BB741*AV738","v":2.1681300000000001},{"$f":"BC741*AV738","v":2.1681300000000001},{"$f":"BD741*AV738","v":2.1681300000000001},{"$f":"BE741*AV738","v":2.1681300000000001},{"$f":"BF741*AV738","v":2.1681300000000001},{"$f":"BG741*AV738","v":2.1681300000000001},{"$f":"BH741*AV738","v":2.1681300000000001},null,null,"Super Padron BRT",1.6913603571428575,1,{"$f":"BN741*$BM738","v":2.1681300000000001},2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,null,null,"Super Padron BRT",0,{"$f":"CC738","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Articulado Conv.",865.73715199999992,32,{"$f":"E736","v":0.63723885555555548},{"$f":"F736","v":613.48199999999997},{"$f":"$C739*G742","v":865.73715199999992},865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Articulado Conv.",1.6913603571428575,1,{"$f":"AW741*AV739","v":2.1681300000000001},{"$f":"AX741*AV739","v":2.1681300000000001},{"$f":"AY741*AV739","v":2.1681300000000001},{"$f":"AZ741*AV739","v":2.1681300000000001},{"$f":"BA741*AV739","v":2.1681300000000001},{"$f":"BB741*AV739","v":2.1681300000000001},{"$f":"BC741*AV739","v":2.1681300000000001},{"$f":"BD741*AV739","v":2.1681300000000001},{"$f":"BE741*AV739","v":2.1681300000000001},{"$f":"BF741*AV739","v":2.1681300000000001},{"$f":"BG741*AV739","v":2.1681300000000001},{"$f":"BH741*AV739","v":2.1681300000000001},null,null,"Articulado Conv.",1.6913603571428575,1,{"$f":"BN741*$BM739","v":2.1681300000000001},2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,null,null,"Articulado Conv.",0,{"$f":"CC739","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Articulado BRT",865.73715199999992,32,{"$f":"E739","v":0.63723885555555548},{"$f":"F739","v":613.48199999999997},{"$f":"$C740*G742","v":865.73715199999992},865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,261977.19579667746,261977.19579667746,261977.19579667746,261977.19579667746,261977.19579667746,261977.19579667746,261977.19579667746,261977.19579667746,261977.19579667746,261977.19579667746,261977.19579667746,261977.19579667746,3143726.349560129,null,null,"Articulado BRT",1.6913603571428575,1,{"$f":"AW741*AV740","v":2.1681300000000001},{"$f":"AX741*AV740","v":2.1681300000000001},{"$f":"AY741*AV740","v":2.1681300000000001},{"$f":"AZ741*AV740","v":2.1681300000000001},{"$f":"BA741*AV740","v":2.1681300000000001},{"$f":"BB741*AV740","v":2.1681300000000001},{"$f":"BC741*AV740","v":2.1681300000000001},{"$f":"BD741*AV740","v":2.1681300000000001},{"$f":"BE741*AV740","v":2.1681300000000001},{"$f":"BF741*AV740","v":2.1681300000000001},{"$f":"BG741*AV740","v":2.1681300000000001},{"$f":"BH741*AV740","v":2.1681300000000001},null,null,"Articulado BRT",1.6913603571428575,1,{"$f":"BN741*$BM740","v":2.1681300000000001},2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,null,null,"Articulado BRT",58,{"$f":"CC740","v":58},58,58,58,58,58,58,58,58,58,58]
[null,"Totais........................",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE734:AE740)","v":3017254.5998651823},{"$f":"SUM(AF734:AF740)","v":3017254.5998651823},3017254.5998651823,3017254.5998651823,3017254.5998651823,3017254.5998651823,3017254.5998651823,3017254.5998651823,{"$f":"SUM(AM734:AM740)","v":3017254.5998651823},{"$f":"SUM(AN734:AN740)","v":3017254.5998651823},3017254.5998651823,3017254.5998651823,{"$f":"SUM(AQ734:AQ740)","v":36207055.198382176},null,null,"Totais........................",{"$f":"AU740","v":1.6913603571428575},1,{"$f":"'FU Resumo'!$D$222","v":2.1681300000000001},{"$f":"'FU Resumo'!$D$223","v":2.1681300000000001},{"$f":"'FU Resumo'!$D$224","v":2.1681300000000001},{"$f":"'FU Resumo'!$D$225","v":2.1681300000000001},{"$f":"'FU Resumo'!$D$226","v":2.1681300000000001},{"$f":"'FU Resumo'!$D$227","v":2.1681300000000001},{"$f":"'FU Resumo'!$D$228","v":2.1681300000000001},{"$f":"'FU Resumo'!$D$229","v":2.1681300000000001},{"$f":"'FU Resumo'!$D$230","v":2.1681300000000001},{"$f":"'FU Resumo'!$D$231","v":2.1681300000000001},{"$f":"'FU Resumo'!$D$232","v":2.1681300000000001},{"$f":"'FU Resumo'!$D$233","v":2.1681300000000001},null,null,"Totais........................",1.6913603571428575,1,{"$f":"'FU Resumo'!$J$222","v":2.1681300000000001},{"$f":"'FU Resumo'!$J$223","v":2.1681300000000001},{"$f":"'FU Resumo'!$J$224","v":2.1681300000000001},{"$f":"'FU Resumo'!$J$225","v":2.1681300000000001},{"$f":"'FU Resumo'!$J$226","v":2.1681300000000001},{"$f":"'FU Resumo'!$J$227","v":2.1681300000000001},{"$f":"'FU Resumo'!$J$228","v":2.1681300000000001},{"$f":"'FU Resumo'!$J$229","v":2.1681300000000001},{"$f":"'FU Resumo'!$J$230","v":2.1681300000000001},{"$f":"'FU Resumo'!$J$231","v":2.1681300000000001},{"$f":"'FU Resumo'!$J$232","v":2.1681300000000001},{"$f":"'FU Resumo'!$J$233","v":2.1681300000000001},null,null,"Totais........................",{"$f":"SUM(CC734:CC740)","v":668},{"$f":"SUM(CD734:CD740)","v":668},{"$f":"SUM(CE734:CE740)","v":668},668,668,668,668,668,668,668,668,{"$f":"SUM(CN734:CN740)","v":668}]
[null,"Mot.Articulados Set/14",1.1000000000000001,null,null,"Quinquênio",{"$f":"G652","v":1},{"$f":"G742","v":1},1,1,1,1,1,1,1,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE733+AE741","v":7886073.6311154915},{"$f":"AF733+AF741","v":7886073.6311154915},7886073.6311154915,7886073.6311154915,7886073.6311154915,7886073.6311154915,7886073.6311154915,7886073.6311154915,7886073.6311154915,7886073.6311154915,7886073.6311154915,7886073.6311154915,{"$f":"AQ733+AQ741","v":94632883.573385879}]
[]
["Controle Operacional - Composição do Custo Unitário Por Função",null,null,null,null,{"$f":"F722","v":"ANO 19"},"SALÁRIO BASE COM QUINQUÊNIO",null,null,null,null,null,null,null,null,null,null,null,"SALÁRIO COM QUINQUÊNIO + H.EXTRA e AD.NOTURNO + ENCARGOS SOCIAIS",null,null,null,null,null,null,null,null,null,null,null,"Controle Operacional - Composição de Custo Total Mensal",null,null,null,null,null,null,null,null,null,null,null,"R$"]
["Funções","Cargo","Salário","Hs Extras","Enc.",{"$f":"F723","v":"Benefícios"},{"$f":"G723","v":"2031-07-01"},{"$f":"DATE(YEAR(G745),MONTH(G745)+1,DAY(G745))","v":"2031-08-01"},{"$f":"DATE(YEAR(H745),MONTH(H745)+1,DAY(H745))","v":"2031-09-01"},{"$f":"DATE(YEAR(I745),MONTH(I745)+1,DAY(I745))","v":"2031-10-01"},{"$f":"DATE(YEAR(J745),MONTH(J745)+1,DAY(J745))","v":"2031-11-01"},{"$f":"DATE(YEAR(K745),MONTH(K745)+1,DAY(K745))","v":"2031-12-01"},{"$f":"DATE(YEAR(L745),MONTH(L745)+1,DAY(L745))","v":"2032-01-01"},{"$f":"DATE(YEAR(M745),MONTH(M745)+1,DAY(M745))","v":"2032-02-01"},{"$f":"DATE(YEAR(N745),MONTH(N745)+1,DAY(N745))","v":"2032-03-01"},{"$f":"DATE(YEAR(O745),MONTH(O745)+1,DAY(O745))","v":"2032-04-01"},{"$f":"DATE(YEAR(P745),MONTH(P745)+1,DAY(P745))","v":"2032-05-01"},{"$f":"DATE(YEAR(Q745),MONTH(Q745)+1,DAY(Q745))","v":"2032-06-01"},{"$f":"G745","v":"2031-07-01"},{"$f":"DATE(YEAR(S745),MONTH(S745)+1,DAY(S745))","v":"2031-08-01"},{"$f":"DATE(YEAR(T745),MONTH(T745)+1,DAY(T745))","v":"2031-09-01"},{"$f":"DATE(YEAR(U745),MONTH(U745)+1,DAY(U745))","v":"2031-10-01"},{"$f":"DATE(YEAR(V745),MONTH(V745)+1,DAY(V745))","v":"2031-11-01"},{"$f":"DATE(YEAR(W745),MONTH(W745)+1,DAY(W745))","v":"2031-12-01"},{"$f":"DATE(YEAR(X745),MONTH(X745)+1,DAY(X745))","v":"2032-01-01"},{"$f":"DATE(YEAR(Y745),MONTH(Y745)+1,DAY(Y745))","v":"2032-02-01"},{"$f":"DATE(YEAR(Z745),MONTH(Z745)+1,DAY(Z745))","v":"2032-03-01"},{"$f":"DATE(YEAR(AA745),MONTH(AA745)+1,DAY(AA745))","v":"2032-04-01"},{"$f":"DATE(YEAR(AB745),MONTH(AB745)+1,DAY(AB745))","v":"2032-05-01"},{"$f":"DATE(YEAR(AC745),MONTH(AC745)+1,DAY(AC745))","v":"2032-06-01"},{"$f":"AE723","v":"2031-07-01"},{"$f":"DATE(YEAR(AE745),MONTH(AE745)+1,DAY(AE745))","v":"2031-08-01"},{"$f":"DATE(YEAR(AF745),MONTH(AF745)+1,DAY(AF745))","v":"2031-09-01"},{"$f":"DATE(YEAR(AG745),MONTH(AG745)+1,DAY(AG745))","v":"2031-10-01"},{"$f":"DATE(YEAR(AH745),MONTH(AH745)+1,DAY(AH745))","v":"2031-11-01"},{"$f":"DATE(YEAR(AI745),MONTH(AI745)+1,DAY(AI745))","v":"2031-12-01"},{"$f":"DATE(YEAR(AJ745),MONTH(AJ745)+1,DAY(AJ745))","v":"2032-01-01"},{"$f":"DATE(YEAR(AK745),MONTH(AK745)+1,DAY(AK745))","v":"2032-02-01"},{"$f":"DATE(YEAR(AL745),MONTH(AL745)+1,DAY(AL745))","v":"2032-03-01"},{"$f":"DATE(YEAR(AM745),MONTH(AM745)+1,DAY(AM745))","v":"2032-04-01"},{"$f":"DATE(YEAR(AN745),MONTH(AN745)+1,DAY(AN745))","v":"2032-05-01"},{"$f":"DATE(YEAR(AO745),MONTH(AO745)+1,DAY(AO745))","v":"2032-06-01"},"Total",null,"Fator Utilização Mensal",null,null,null,"FU FOLHA DE PAGAMENTO",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BJ723","v":"ANO 19"},"FU Benefícios",null,null,"FU FÍSICO PARA CÁLCULOS DOS BENEFÍCIOS",null,null,null,null,null,null,null,null,null,null,null,null,"Frota Mensal",null,{"$f":"CC723","v":"ANO 19"}]
[null,null,"base","e Adic.","Soc.",{"$f":"F724","v":"R$ por"},"R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","Durante o",null,"Funções","Cargo","FU",null,{"$f":"AE745","v":"2031-07-01"},"2031-08-01","2031-09-01","2031-10-01","2031-11-01","2031-12-01","2032-01-01","2032-02-01","2032-03-01","2032-04-01","2032-05-01","2032-06-01",null,"Funções","Cargo","FU",null,{"$f":"AW746","v":"2031-07-01"},"2031-08-01","2031-09-01","2031-10-01","2031-11-01","2031-12-01","2032-01-01","2032-02-01","2032-03-01","2032-04-01","2032-05-01","2032-06-01",null,"Funções","Cargo",{"$f":"AW746","v":"2031-07-01"},"2031-08-01","2031-09-01","2031-10-01","2031-11-01","2031-12-01","2032-01-01","2032-02-01","2032-03-01","2032-04-01","2032-05-01","2032-06-01"]
[null,null,"(R$/mês)","Not.","%",{"$f":"F725","v":"mês"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AQ725","v":"ANO 19"},null,null,null,"Licitação",null,"FU","FU","FU","FU","FU","FU","FU","FU","FU","FU","FU","FU",null,null,null,"Licitação",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota"]
["Controle Operacional","Fiscal",{"$f":"C658","v":1584.595532},7.9229776600000017,{"$f":"E740","v":0.63723885555555548},{"$f":"F740","v":613.48199999999997},{"$f":"$C748*G742","v":1584.595532},1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,{"$f":"((G748+$D748)*($E748/100*100+1))","v":2607.3331822067771},2607.3331822067771,2607.3331822067771,2607.3331822067771,2607.3331822067771,2607.3331822067771,2607.3331822067771,2607.3331822067771,2607.3331822067771,2607.3331822067771,2607.3331822067771,2607.3331822067771,{"$f":"(S748*AW748*CC748)+($F748*BN748*CC748)","v":134248.2308458733},134248.2308458733,134248.2308458733,134248.2308458733,134248.2308458733,134248.2308458733,134248.2308458733,134248.2308458733,134248.2308458733,134248.2308458733,134248.2308458733,134248.2308458733,{"$f":"SUM(AE748:AP748)","v":1610978.7701504792},null,"Controle Operacional",{"$f":"B748","v":"Fiscal"},{"$f":"AU658","v":6.2397372742200329E-2},{"$f":"AU748/$AU$35","v":0.79166666666666685},{"$f":"AW755*$AV748","v":6.2397372742200335E-2},6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,null,"Controle Operacional",{"$f":"AT748","v":"Fiscal"},6.2397372742200329E-2,{"$f":"BL748/$BL$35","v":0.79166666666666685},{"$f":"BN755*$AV748","v":6.2397372742200335E-2},6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,null,"Controle Operacional",{"$f":"AT748","v":"Fiscal"},{"$f":"CN658","v":668},{"$f":"CC748","v":668},668,668,668,668,668,668,668,668,668,668]
[null,"Inspetores de Tráfego",2548.3523,12.741761500000001,{"$f":"E748","v":0.63723885555555548},613.48199999999997,{"$f":"$C749*G742","v":2548.3523},2548.3523,2548.3523,2548.3523,2548.3523,2548.3523,2548.3523,2548.3523,2548.3523,2548.3523,2548.3523,2548.3523,4193.1227102203893,4193.1227102203893,4193.1227102203893,4193.1227102203893,4193.1227102203893,4193.1227102203893,4193.1227102203893,4193.1227102203893,4193.1227102203893,4193.1227102203893,4193.1227102203893,4193.1227102203893,15816.807617868079,15816.807617868079,15816.807617868079,15816.807617868079,15816.807617868079,15816.807617868079,15816.807617868079,15816.807617868079,15816.807617868079,15816.807617868079,15816.807617868079,15816.807617868079,189801.69141441688,null,null,"Inspetores de Tráfego",4.9261083743842365E-3,6.2500000000000014E-2,{"$f":"AW755*$AV749","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Inspetores de Tráfego",4.9261083743842365E-3,6.2500000000000014E-2,{"$f":"BN755*$AV749","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Inspetores de Tráfego",668,{"$f":"CC749","v":668},668,668,668,668,668,668,668,668,668,668]
[null,"Chefe de Tráfego",3314.57,16.572850000000003,{"$f":"E749","v":0.63723885555555548},613.48199999999997,{"$f":"$C750*G742","v":3314.57},3314.57,3314.57,3314.57,3314.57,3314.57,3314.57,3314.57,3314.57,3314.57,3314.57,3314.57,5453.8765074260718,5453.8765074260718,5453.8765074260718,5453.8765074260718,5453.8765074260718,5453.8765074260718,5453.8765074260718,5453.8765074260718,5453.8765074260718,5453.8765074260718,5453.8765074260718,5453.8765074260718,6655.1649966512568,6655.1649966512568,6655.1649966512568,6655.1649966512568,6655.1649966512568,6655.1649966512568,6655.1649966512568,6655.1649966512568,6655.1649966512568,6655.1649966512568,6655.1649966512568,6655.1649966512568,79861.9799598151,null,null,"Chefe de Tráfego",1.6420361247947454E-3,2.0833333333333336E-2,{"$f":"AW755*$AV750","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Chefe de Tráfego",1.6420361247947454E-3,2.0833333333333336E-2,{"$f":"BN755*$AV750","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Chefe de Tráfego",668,{"$f":"CC750","v":668},668,668,668,668,668,668,668,668,668,668]
[null,"Instrutor",1696.3700000000001,8.4818500000000014,{"$f":"E750","v":0.63723885555555548},613.48199999999997,{"$f":"$C751*G742","v":1696.3700000000001},1696.3700000000001,1696.3700000000001,1696.3700000000001,1696.3700000000001,1696.3700000000001,1696.3700000000001,1696.3700000000001,1696.3700000000001,1696.3700000000001,1696.3700000000001,1696.3700000000001,2791.2496917857716,2791.2496917857716,2791.2496917857716,2791.2496917857716,2791.2496917857716,2791.2496917857716,2791.2496917857716,2791.2496917857716,2791.2496917857716,2791.2496917857716,2791.2496917857716,2791.2496917857716,3734.5825453413718,3734.5825453413718,3734.5825453413718,3734.5825453413718,3734.5825453413718,3734.5825453413718,3734.5825453413718,3734.5825453413718,3734.5825453413718,3734.5825453413718,3734.5825453413718,3734.5825453413718,44814.990544096458,null,null,"Instrutor",1.6420361247947454E-3,2.0833333333333336E-2,{"$f":"AW755*$AV751","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Instrutor",1.6420361247947454E-3,2.0833333333333336E-2,{"$f":"BN755*$AV751","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Instrutor",668,{"$f":"CC751","v":668},668,668,668,668,668,668,668,668,668,668]
[null,"Programadores",1372.73,6.8636499999999998,{"$f":"E751","v":0.63723885555555548},613.48199999999997,{"$f":"$C752*G742","v":1372.73},1372.73,1372.73,1372.73,1372.73,1372.73,1372.73,1372.73,1372.73,1372.73,1372.73,1372.73,2258.7243286577118,2258.7243286577118,2258.7243286577118,2258.7243286577118,2258.7243286577118,2258.7243286577118,2258.7243286577118,2258.7243286577118,2258.7243286577118,2258.7243286577118,2258.7243286577118,2258.7243286577118,3150.4660550793947,3150.4660550793947,3150.4660550793947,3150.4660550793947,3150.4660550793947,3150.4660550793947,3150.4660550793947,3150.4660550793947,3150.4660550793947,3150.4660550793947,3150.4660550793947,3150.4660550793947,37805.592660952738,null,null,"Programadores",1.6420361247947454E-3,2.0833333333333336E-2,{"$f":"AW755*$AV752","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Programadores",1.6420361247947454E-3,2.0833333333333336E-2,{"$f":"BN755*$AV752","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Programadores",668,{"$f":"CC752","v":668},668,668,668,668,668,668,668,668,668,668]
[null,"Escaladores",1372.73,6.8636499999999998,{"$f":"E752","v":0.63723885555555548},613.48199999999997,{"$f":"$C753*G742","v":1372.73},1372.73,1372.73,1372.73,1372.73,1372.73,1372.73,1372.73,1372.73,1372.73,1372.73,1372.73,2258.7243286577118,2258.7243286577118,2258.7243286577118,2258.7243286577118,2258.7243286577118,2258.7243286577118,2258.7243286577118,2258.7243286577118,2258.7243286577118,2258.7243286577118,2258.7243286577118,2258.7243286577118,6300.9321101587893,6300.9321101587893,6300.9321101587893,6300.9321101587893,6300.9321101587893,6300.9321101587893,6300.9321101587893,6300.9321101587893,6300.9321101587893,6300.9321101587893,6300.9321101587893,6300.9321101587893,75611.185321905476,null,null,"Escaladores",3.2840722495894909E-3,4.1666666666666671E-2,{"$f":"AW755*$AV753","v":3.2840722495894909E-3},3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,null,null,"Escaladores",3.2840722495894909E-3,4.1666666666666671E-2,{"$f":"BN755*$AV753","v":3.2840722495894909E-3},3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,null,null,"Escaladores",668,{"$f":"CC753","v":668},668,668,668,668,668,668,668,668,668,668]
[null,"Auxiliares",1026.5970199999999,5.1329851,{"$f":"E753","v":0.63723885555555548},613.48199999999997,{"$f":"$C754*G742","v":1026.5970199999999},1026.5970199999999,1026.5970199999999,1026.5970199999999,1026.5970199999999,1026.5970199999999,1026.5970199999999,1026.5970199999999,1026.5970199999999,1026.5970199999999,1026.5970199999999,1026.5970199999999,1689.1884527922514,1689.1884527922514,1689.1884527922514,1689.1884527922514,1689.1884527922514,1689.1884527922514,1689.1884527922514,1689.1884527922514,1689.1884527922514,1689.1884527922514,1689.1884527922514,1689.1884527922514,5051.5069374884197,5051.5069374884197,5051.5069374884197,5051.5069374884197,5051.5069374884197,5051.5069374884197,5051.5069374884197,5051.5069374884197,5051.5069374884197,5051.5069374884197,5051.5069374884197,5051.5069374884197,60618.083249861033,null,null,"Auxiliares",3.2840722495894909E-3,4.1666666666666671E-2,{"$f":"AW755*$AV754","v":3.2840722495894909E-3},3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,null,null,"Auxiliares",3.2840722495894909E-3,4.1666666666666671E-2,{"$f":"BN755*$AV754","v":3.2840722495894909E-3},3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,null,null,"Auxiliares",668,{"$f":"CC754","v":668},668,668,668,668,668,668,668,668,668,668]
[null,"Sub-total Cont.Oper.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE748:AE754)","v":174957.6911084606},174957.6911084606,174957.6911084606,174957.6911084606,174957.6911084606,174957.6911084606,174957.6911084606,174957.6911084606,174957.6911084606,174957.6911084606,174957.6911084606,174957.6911084606,{"$f":"SUM(AQ748:AQ754)","v":2099492.2933015269},null,null,"Sub-total Cont.Oper.",{"$f":"SUM(AU748:AU754)","v":7.881773399014777E-2},{"$f":"SUM(AV748:AV754)","v":1.0000000000000002},{"$f":"'FU Resumo'!$E$222","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E$223","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E$224","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E$225","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E$226","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E$227","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E$228","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E$229","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E$230","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E$231","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E$232","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E$233","v":7.881773399014777E-2},null,null,{"$f":"AT755","v":"Sub-total Cont.Oper."},{"$f":"SUM(BL748:BL754)","v":7.881773399014777E-2},{"$f":"SUM(BM748:BM754)","v":1.0000000000000002},{"$f":"'FU Resumo'!$K$222","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K$223","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K$224","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K$225","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K$226","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K$227","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K$228","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K$229","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K$230","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K$231","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K$232","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K$233","v":7.881773399014777E-2},null,null,"Sub-total Cont.Oper.",668,{"$f":"CD754","v":668},{"$f":"CE754","v":668},668,668,668,668,668,668,668,668,668]
["Manutenção","1/2 Oficial Eletricista",{"$f":"C666","v":985.94783599999994},4.9297391800000003,{"$f":"E754","v":0.63723885555555548},{"$f":"F754","v":613.48199999999997},{"$f":"$C756*G742","v":985.94783599999994},985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,{"$f":"((G756+$D756)*($E756/100*100+1))","v":1622.3032671833669},{"$f":"((H756+$D756)*($E756/100*100+1))","v":1622.3032671833669},{"$f":"((I756+$D756)*($E756/100*100+1))","v":1622.3032671833669},{"$f":"((J756+$D756)*($E756/100*100+1))","v":1622.3032671833669},{"$f":"((K756+$D756)*($E756/100*100+1))","v":1622.3032671833669},{"$f":"((L756+$D756)*($E756/100*100+1))","v":1622.3032671833669},{"$f":"((M756+$D756)*($E756/100*100+1))","v":1622.3032671833669},{"$f":"((N756+$D756)*($E756/100*100+1))","v":1622.3032671833669},{"$f":"((O756+$D756)*($E756/100*100+1))","v":1622.3032671833669},{"$f":"((P756+$D756)*($E756/100*100+1))","v":1622.3032671833669},{"$f":"((Q756+$D756)*($E756/100*100+1))","v":1622.3032671833669},{"$f":"((R756+$D756)*($E756/100*100+1))","v":1622.3032671833669},{"$f":"(S756*AW756*CC756)+($F756*BN756*CC756)","v":22071.495938105745},{"$f":"(T756*AX756*CD756)+($F756*BO756*CD756)","v":22071.495938105745},{"$f":"(U756*AY756*CE756)+($F756*BP756*CE756)","v":22071.495938105745},{"$f":"(V756*AZ756*CF756)+($F756*BQ756*CF756)","v":22071.495938105745},{"$f":"(W756*BA756*CG756)+($F756*BR756*CG756)","v":22071.495938105745},{"$f":"(X756*BB756*CH756)+($F756*BS756*CH756)","v":22071.495938105745},{"$f":"(Y756*BC756*CI756)+($F756*BT756*CI756)","v":22071.495938105745},{"$f":"(Z756*BD756*CJ756)+($F756*BU756*CJ756)","v":22071.495938105745},{"$f":"(AA756*BE756*CK756)+($F756*BV756*CK756)","v":22071.495938105745},{"$f":"(AB756*BF756*CL756)+($F756*BW756*CL756)","v":22071.495938105745},{"$f":"(AC756*BG756*CM756)+($F756*BX756*CM756)","v":22071.495938105745},{"$f":"(AD756*BH756*CN756)+($F756*BY756*CN756)","v":22071.495938105745},{"$f":"SUM(AE756:AP756)","v":264857.95125726896},null,"Manutenção","1/2 Oficial Eletricista",{"$f":"AU666","v":1.4778325123152709E-2},{"$f":"AU756/$AU$56","v":3.333333333333334E-2},{"$f":"AW776*$AV756","v":1.4778325123152707E-2},1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,null,"Manutenção","1/2 Oficial Eletricista",{"$f":"AU756","v":1.4778325123152709E-2},{"$f":"BL756/$BL$56","v":3.333333333333334E-2},{"$f":"BN776*$BM756","v":1.4778325123152707E-2},1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,null,"Manutenção","1/2 Oficial Eletricista",{"$f":"CC755","v":668},{"$f":"CD755","v":668},{"$f":"CE755","v":668},668,668,668,668,668,668,668,668,668]
[null,"1/2 Oficial Funileiro",985.94783599999994,4.9297391800000003,{"$f":"E756","v":0.63723885555555548},613.48199999999997,{"$f":"$C757*G742","v":985.94783599999994},985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,1622.3032671833669,1622.3032671833669,1622.3032671833669,1622.3032671833669,1622.3032671833669,1622.3032671833669,1622.3032671833669,1622.3032671833669,1622.3032671833669,1622.3032671833669,1622.3032671833669,1622.3032671833669,22071.495938105745,22071.495938105745,22071.495938105745,22071.495938105745,22071.495938105745,22071.495938105745,22071.495938105745,22071.495938105745,22071.495938105745,22071.495938105745,22071.495938105745,22071.495938105745,264857.95125726896,null,null,"1/2 Oficial Funileiro",1.4778325123152709E-2,3.333333333333334E-2,{"$f":"AW776*$AV757","v":1.4778325123152707E-2},1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,null,null,"1/2 Oficial Funileiro",1.4778325123152709E-2,3.333333333333334E-2,{"$f":"BN776*$BM757","v":1.4778325123152707E-2},1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,null,null,"1/2 Oficial Funileiro",{"$f":"CC756","v":668},{"$f":"CD756","v":668},668,668,668,668,668,668,668,668,668,668]
[null,"Abastecedor",1347.3026840000002,6.7365134200000014,{"$f":"E757","v":0.63723885555555548},613.48199999999997,{"$f":"$C758*G742","v":1347.3026840000002},1347.3026840000002,1347.3026840000002,1347.3026840000002,1347.3026840000002,1347.3026840000002,1347.3026840000002,1347.3026840000002,1347.3026840000002,1347.3026840000002,1347.3026840000002,1347.3026840000002,2216.8855859612841,2216.8855859612841,2216.8855859612841,2216.8855859612841,2216.8855859612841,2216.8855859612841,2216.8855859612841,2216.8855859612841,2216.8855859612841,2216.8855859612841,2216.8855859612841,2216.8855859612841,55882.331450900616,55882.331450900616,55882.331450900616,55882.331450900616,55882.331450900616,55882.331450900616,55882.331450900616,55882.331450900616,55882.331450900616,55882.331450900616,55882.331450900616,55882.331450900616,670587.97741080762,null,null,"Abastecedor",2.9556650246305417E-2,6.666666666666668E-2,{"$f":"AW776*$AV758","v":2.9556650246305414E-2},2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,null,null,"Abastecedor",2.9556650246305417E-2,6.666666666666668E-2,{"$f":"BN776*$BM758","v":2.9556650246305414E-2},2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,null,null,"Abastecedor",{"$f":"CC757","v":668},{"$f":"CD757","v":668},668,668,668,668,668,668,668,668,668,668]
[null,"Auxiliar Almoxarife",961.20016399999986,4.8060008199999995,{"$f":"E758","v":0.63723885555555548},613.48199999999997,{"$f":"$C759*G742","v":961.20016399999986},961.20016399999986,961.20016399999986,961.20016399999986,961.20016399999986,961.20016399999986,961.20016399999986,961.20016399999986,961.20016399999986,961.20016399999986,961.20016399999986,961.20016399999986,1581.5828277495079,1581.5828277495079,1581.5828277495079,1581.5828277495079,1581.5828277495079,1581.5828277495079,1581.5828277495079,1581.5828277495079,1581.5828277495079,1581.5828277495079,1581.5828277495079,1581.5828277495079,28892.675959343276,28892.675959343276,28892.675959343276,28892.675959343276,28892.675959343276,28892.675959343276,28892.675959343276,28892.675959343276,28892.675959343276,28892.675959343276,28892.675959343276,28892.675959343276,346712.11151211924,null,null,"Auxiliar Almoxarife",1.9704433497536946E-2,4.444444444444446E-2,{"$f":"AW776*$AV759","v":1.9704433497536946E-2},1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,null,null,"Auxiliar Almoxarife",1.9704433497536946E-2,4.444444444444446E-2,{"$f":"BN776*$BM759","v":1.9704433497536946E-2},1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,null,null,"Auxiliar Almoxarife",{"$f":"CC758","v":668},{"$f":"CD758","v":668},668,668,668,668,668,668,668,668,668,668]
[null,"Auxiliar Serv. Gerais",811.75399999999991,4.0587699999999991,{"$f":"E759","v":0.63723885555555548},613.48199999999997,{"$f":"$C760*G742","v":811.75399999999991},811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,1335.6803659024074,1335.6803659024074,1335.6803659024074,1335.6803659024074,1335.6803659024074,1335.6803659024074,1335.6803659024074,1335.6803659024074,1335.6803659024074,1335.6803659024074,1335.6803659024074,1335.6803659024074,96209.886238138541,96209.886238138541,96209.886238138541,96209.886238138541,96209.886238138541,96209.886238138541,96209.886238138541,96209.886238138541,96209.886238138541,96209.886238138541,96209.886238138541,96209.886238138541,{"$f":"SUM(AE760:AP760)","v":1154518.6348576625},null,null,"Auxiliar Serv. Gerais",7.3891625615763554E-2,0.16666666666666674,{"$f":"AW776*$AV760","v":7.3891625615763554E-2},7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,null,null,"Auxiliar Serv. Gerais",7.3891625615763554E-2,0.16666666666666674,{"$f":"BN776*$BM760","v":7.3891625615763554E-2},7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,null,null,"Auxiliar Serv. Gerais",{"$f":"CC759","v":668},{"$f":"CD759","v":668},668,668,668,668,668,668,668,668,668,668]
[null,"Borracheiro",1328.8875679999999,6.6444378399999993,{"$f":"E760","v":0.63723885555555548},613.48199999999997,{"$f":"$C761*G742","v":1328.8875679999999},1328.8875679999999,1328.8875679999999,1328.8875679999999,1328.8875679999999,1328.8875679999999,1328.8875679999999,1328.8875679999999,1328.8875679999999,1328.8875679999999,1328.8875679999999,1328.8875679999999,2186.5848927992965,2186.5848927992965,2186.5848927992965,2186.5848927992965,2186.5848927992965,2186.5848927992965,2186.5848927992965,2186.5848927992965,2186.5848927992965,2186.5848927992965,2186.5848927992965,2186.5848927992965,18428.026447191427,18428.026447191427,18428.026447191427,18428.026447191427,18428.026447191427,18428.026447191427,18428.026447191427,18428.026447191427,18428.026447191427,18428.026447191427,18428.026447191427,18428.026447191427,221136.31736629712,null,null,"Borracheiro",9.852216748768473E-3,2.222222222222223E-2,{"$f":"AW776*$AV761","v":9.852216748768473E-3},9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,null,null,"Borracheiro",9.852216748768473E-3,2.222222222222223E-2,{"$f":"BN776*$BM761","v":9.852216748768473E-3},9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,null,null,"Borracheiro",{"$f":"CC760","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Comprador/Almoxarife",1443.3266720000001,7.2166333600000003,{"$f":"E761","v":0.63723885555555548},613.48199999999997,{"$f":"$C762*G742","v":1443.3266720000001},1443.3266720000001,1443.3266720000001,1443.3266720000001,1443.3266720000001,1443.3266720000001,1443.3266720000001,1443.3266720000001,1443.3266720000001,1443.3266720000001,1443.3266720000001,1443.3266720000001,2374.8858612013792,2374.8858612013792,2374.8858612013792,2374.8858612013792,2374.8858612013792,2374.8858612013792,2374.8858612013792,2374.8858612013792,2374.8858612013792,2374.8858612013792,2374.8858612013792,2374.8858612013792,9833.6439964656238,9833.6439964656238,9833.6439964656238,9833.6439964656238,9833.6439964656238,9833.6439964656238,9833.6439964656238,9833.6439964656238,9833.6439964656238,9833.6439964656238,9833.6439964656238,9833.6439964656238,118003.72795758751,null,null,"Comprador/Almoxarife",4.9261083743842365E-3,1.1111111111111115E-2,{"$f":"AW776*$AV762","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Comprador/Almoxarife",4.9261083743842365E-3,1.1111111111111115E-2,{"$f":"BN776*$BM762","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Comprador/Almoxarife",{"$f":"CC761","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Controlador de Manut.",2610.9766400000003,13.054883200000001,{"$f":"E762","v":0.63723885555555548},613.48199999999997,{"$f":"$C763*G742","v":2610.9766400000003},2610.9766400000003,2610.9766400000003,2610.9766400000003,2610.9766400000003,2610.9766400000003,2610.9766400000003,2610.9766400000003,2610.9766400000003,2610.9766400000003,2610.9766400000003,2610.9766400000003,4296.1663679856692,4296.1663679856692,4296.1663679856692,4296.1663679856692,4296.1663679856692,4296.1663679856692,4296.1663679856692,4296.1663679856692,4296.1663679856692,4296.1663679856692,4296.1663679856692,4296.1663679856692,32311.774480930315,32311.774480930315,32311.774480930315,32311.774480930315,32311.774480930315,32311.774480930315,32311.774480930315,32311.774480930315,32311.774480930315,32311.774480930315,32311.774480930315,32311.774480930315,387741.29377116374,null,null,"Controlador de Manut.",9.852216748768473E-3,2.222222222222223E-2,{"$f":"AW776*$AV763","v":9.852216748768473E-3},9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,null,null,"Controlador de Manut.",9.852216748768473E-3,2.222222222222223E-2,{"$f":"BN776*$BM763","v":9.852216748768473E-3},9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,null,null,"Controlador de Manut.",{"$f":"CC762","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Eletricista (A e B)",1683.7839999999999,8.41892,{"$f":"E763","v":0.63723885555555548},613.48199999999997,{"$f":"$C764*G742","v":1683.7839999999999},1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,2770.540372108569,2770.540372108569,2770.540372108569,2770.540372108569,2770.540372108569,2770.540372108569,2770.540372108569,2770.540372108569,2770.540372108569,2770.540372108569,2770.540372108569,2770.540372108569,44542.402848640872,44542.402848640872,44542.402848640872,44542.402848640872,44542.402848640872,44542.402848640872,44542.402848640872,44542.402848640872,44542.402848640872,44542.402848640872,44542.402848640872,44542.402848640872,534508.83418369049,null,null,"Eletricista (A e B)",1.9704433497536946E-2,4.444444444444446E-2,{"$f":"AW776*$AV764","v":1.9704433497536946E-2},1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,null,null,"Eletricista (A e B)",1.9704433497536946E-2,4.444444444444446E-2,{"$f":"BN776*$BM764","v":1.9704433497536946E-2},1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,null,null,"Eletricista (A e B)",{"$f":"CC763","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Eletrônico",1683.7839999999999,8.41892,{"$f":"E764","v":0.63723885555555548},613.48199999999997,{"$f":"$C765*G742","v":1683.7839999999999},1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,2770.540372108569,2770.540372108569,2770.540372108569,2770.540372108569,2770.540372108569,2770.540372108569,2770.540372108569,2770.540372108569,2770.540372108569,2770.540372108569,2770.540372108569,2770.540372108569,22271.201424320436,22271.201424320436,22271.201424320436,22271.201424320436,22271.201424320436,22271.201424320436,22271.201424320436,22271.201424320436,22271.201424320436,22271.201424320436,22271.201424320436,22271.201424320436,267254.41709184524,null,null,"Eletrônico",9.852216748768473E-3,2.222222222222223E-2,{"$f":"AW776*$AV765","v":9.852216748768473E-3},9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,null,null,"Eletrônico",9.852216748768473E-3,2.222222222222223E-2,{"$f":"BN776*$BM765","v":9.852216748768473E-3},9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,null,null,"Eletrônico",{"$f":"CC764","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Funileiro (A e B)",1477.9345759999999,7.38967288,{"$f":"E765","v":0.63723885555555548},613.48199999999997,{"$f":"$C766*G742","v":1477.9345759999999},1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,2431.830573365206,2431.830573365206,2431.830573365206,2431.830573365206,2431.830573365206,2431.830573365206,2431.830573365206,2431.830573365206,2431.830573365206,2431.830573365206,2431.830573365206,2431.830573365206,40084.114266166653,40084.114266166653,40084.114266166653,40084.114266166653,40084.114266166653,40084.114266166653,40084.114266166653,40084.114266166653,40084.114266166653,40084.114266166653,40084.114266166653,40084.114266166653,481009.37119399972,null,null,"Funileiro (A e B)",1.9704433497536946E-2,4.444444444444446E-2,{"$f":"AW776*$AV766","v":1.9704433497536946E-2},1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,null,null,"Funileiro (A e B)",1.9704433497536946E-2,4.444444444444446E-2,{"$f":"BN776*$BM766","v":1.9704433497536946E-2},1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,null,null,"Funileiro (A e B)",{"$f":"CC765","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Chefe de Manutenção",3314.57,16.572850000000003,{"$f":"E766","v":0.63723885555555548},613.48199999999997,{"$f":"$C767*G742","v":3314.57},3314.57,3314.57,3314.57,3314.57,3314.57,3314.57,3314.57,3314.57,3314.57,3314.57,3314.57,5453.8765074260718,5453.8765074260718,5453.8765074260718,5453.8765074260718,5453.8765074260718,5453.8765074260718,5453.8765074260718,5453.8765074260718,5453.8765074260718,5453.8765074260718,5453.8765074260718,5453.8765074260718,19965.494989953775,19965.494989953775,19965.494989953775,19965.494989953775,19965.494989953775,19965.494989953775,19965.494989953775,19965.494989953775,19965.494989953775,19965.494989953775,19965.494989953775,19965.494989953775,239585.93987944524,null,null,"Chefe de Manutenção",4.9261083743842365E-3,1.1111111111111115E-2,{"$f":"AW776*$AV767","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Chefe de Manutenção",4.9261083743842365E-3,1.1111111111111115E-2,{"$f":"BN776*$BM767","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Chefe de Manutenção",{"$f":"CC766","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Lavador",811.75399999999991,4.0587699999999991,{"$f":"E767","v":0.63723885555555548},613.48199999999997,{"$f":"$C768*G742","v":811.75399999999991},811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,1335.6803659024074,1335.6803659024074,1335.6803659024074,1335.6803659024074,1335.6803659024074,1335.6803659024074,1335.6803659024074,1335.6803659024074,1335.6803659024074,1335.6803659024074,1335.6803659024074,1335.6803659024074,38483.954495255406,38483.954495255406,38483.954495255406,38483.954495255406,38483.954495255406,38483.954495255406,38483.954495255406,38483.954495255406,38483.954495255406,38483.954495255406,38483.954495255406,38483.954495255406,461807.45394306496,null,null,"Lavador",2.9556650246305417E-2,6.666666666666668E-2,{"$f":"AW776*$AV768","v":2.9556650246305414E-2},2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,null,null,"Lavador",2.9556650246305417E-2,6.666666666666668E-2,{"$f":"BN776*$BM768","v":2.9556650246305414E-2},2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,null,null,"Lavador",{"$f":"CC767","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Lubrificador",1251.5052440000002,6.2575262200000017,{"$f":"E768","v":0.63723885555555548},613.48199999999997,{"$f":"$C769*G742","v":1251.5052440000002},1251.5052440000002,1251.5052440000002,1251.5052440000002,1251.5052440000002,1251.5052440000002,1251.5052440000002,1251.5052440000002,1251.5052440000002,1251.5052440000002,1251.5052440000002,1251.5052440000002,2059.2580784753782,2059.2580784753782,2059.2580784753782,2059.2580784753782,2059.2580784753782,2059.2580784753782,2059.2580784753782,2059.2580784753782,2059.2580784753782,2059.2580784753782,2059.2580784753782,2059.2580784753782,35180.105860523203,35180.105860523203,35180.105860523203,35180.105860523203,35180.105860523203,35180.105860523203,35180.105860523203,35180.105860523203,35180.105860523203,35180.105860523203,35180.105860523203,35180.105860523203,422161.27032627835,null,null,"Lubrificador",1.9704433497536946E-2,4.444444444444446E-2,{"$f":"AW776*$AV769","v":1.9704433497536946E-2},1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,null,null,"Lubrificador",1.9704433497536946E-2,4.444444444444446E-2,{"$f":"BN776*$BM769","v":1.9704433497536946E-2},1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,null,null,"Lubrificador",{"$f":"CC768","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Manobrista",1662.7655320000001,8.3138276600000012,{"$f":"E769","v":0.63723885555555548},613.48199999999997,{"$f":"$C770*G742","v":1662.7655320000001},1662.7655320000001,1662.7655320000001,1662.7655320000001,1662.7655320000001,1662.7655320000001,1662.7655320000001,1662.7655320000001,1662.7655320000001,1662.7655320000001,1662.7655320000001,1662.7655320000001,2735.9560583522493,2735.9560583522493,2735.9560583522493,2735.9560583522493,2735.9560583522493,2735.9560583522493,2735.9560583522493,2735.9560583522493,2735.9560583522493,2735.9560583522493,2735.9560583522493,2735.9560583522493,128587.62201030474,128587.62201030474,128587.62201030474,128587.62201030474,128587.62201030474,128587.62201030474,128587.62201030474,128587.62201030474,128587.62201030474,128587.62201030474,128587.62201030474,128587.62201030474,1543051.464123657,null,null,"Manobrista",5.7471264367816091E-2,0.12962962962962968,{"$f":"AW776*$AV770","v":5.7471264367816091E-2},5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,null,null,"Manobrista",5.7471264367816091E-2,0.12962962962962968,{"$f":"BN776*$BM770","v":5.7471264367816091E-2},5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,null,null,"Manobrista",{"$f":"CC769","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Mecânico (A, B e C)",1794.943552,8.974717759999999,{"$f":"E770","v":0.63723885555555548},613.48199999999997,{"$f":"$C771*G742","v":1794.943552},1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,2953.4450834976201,2953.4450834976201,2953.4450834976201,2953.4450834976201,2953.4450834976201,2953.4450834976201,2953.4450834976201,2953.4450834976201,2953.4450834976201,2953.4450834976201,2953.4450834976201,2953.4450834976201,97812.286197717985,97812.286197717985,97812.286197717985,97812.286197717985,97812.286197717985,97812.286197717985,97812.286197717985,97812.286197717985,97812.286197717985,97812.286197717985,97812.286197717985,97812.286197717985,1173747.4343726158,null,null,"Mecânico (A, B e C)",4.1050903119868636E-2,9.2592592592592615E-2,{"$f":"AW776*$AV771","v":4.1050903119868636E-2},4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,null,null,"Mecânico (A, B e C)",4.1050903119868636E-2,9.2592592592592615E-2,{"$f":"BN776*$BM771","v":4.1050903119868636E-2},4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,null,null,"Mecânico (A, B e C)",{"$f":"CC770","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Mecânico de Revisão",1794.943552,8.974717759999999,{"$f":"E771","v":0.63723885555555548},613.48199999999997,{"$f":"$C772*G742","v":1794.943552},1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,2953.4450834976201,2953.4450834976201,2953.4450834976201,2953.4450834976201,2953.4450834976201,2953.4450834976201,2953.4450834976201,2953.4450834976201,2953.4450834976201,2953.4450834976201,2953.4450834976201,2953.4450834976201,35212.42303117847,35212.42303117847,35212.42303117847,35212.42303117847,35212.42303117847,35212.42303117847,35212.42303117847,35212.42303117847,35212.42303117847,35212.42303117847,35212.42303117847,35212.42303117847,{"$f":"SUM(AE772:AP772)","v":422549.07637414167},null,null,"Mecânico de Revisão",1.4778325123152709E-2,3.333333333333334E-2,{"$f":"AW776*$AV772","v":1.4778325123152707E-2},1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,null,null,"Mecânico de Revisão",1.4778325123152709E-2,3.333333333333334E-2,{"$f":"BN776*$BM772","v":1.4778325123152707E-2},1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,null,null,"Mecânico de Revisão",{"$f":"CC771","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Mecânico Montador",1794.943552,8.9747177600000008,{"$f":"E772","v":0.63723885555555548},613.48199999999997,{"$f":"$C773*G742","v":1794.943552},1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,2953.4450834976201,2953.4450834976201,2953.4450834976201,2953.4450834976201,2953.4450834976201,2953.4450834976201,2953.4450834976201,2953.4450834976201,2953.4450834976201,2953.4450834976201,2953.4450834976201,2953.4450834976201,23474.948687452317,23474.948687452317,23474.948687452317,23474.948687452317,23474.948687452317,23474.948687452317,23474.948687452317,23474.948687452317,23474.948687452317,23474.948687452317,23474.948687452317,23474.948687452317,281699.38424942788,null,null,"Mecânico Montador",9.852216748768473E-3,2.222222222222223E-2,{"$f":"AW776*$AV773","v":9.852216748768473E-3},9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,null,null,"Mecânico Montador",9.852216748768473E-3,2.222222222222223E-2,{"$f":"BN776*$BM773","v":9.852216748768473E-3},9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,null,null,"Mecânico Montador",{"$f":"CC772","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Moleiro",1313.255756,6.5662787800000002,{"$f":"E773","v":0.63723885555555548},613.48199999999997,{"$f":"$C774*G742","v":1313.255756},1313.255756,1313.255756,1313.255756,1313.255756,1313.255756,1313.255756,1313.255756,1313.255756,1313.255756,1313.255756,1313.255756,2160.8639177602117,2160.8639177602117,2160.8639177602117,2160.8639177602117,2160.8639177602117,2160.8639177602117,2160.8639177602117,2160.8639177602117,2160.8639177602117,2160.8639177602117,2160.8639177602117,2160.8639177602117,36517.498976627023,36517.498976627023,36517.498976627023,36517.498976627023,36517.498976627023,36517.498976627023,36517.498976627023,36517.498976627023,36517.498976627023,36517.498976627023,36517.498976627023,36517.498976627023,438209.98771952424,null,null,"Moleiro",1.9704433497536946E-2,4.444444444444446E-2,{"$f":"AW776*$AV774","v":1.9704433497536946E-2},1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,null,null,"Moleiro",1.9704433497536946E-2,4.444444444444446E-2,{"$f":"BN776*$BM774","v":1.9704433497536946E-2},1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,null,null,"Moleiro",{"$f":"CC773","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Pintor",1477.9345759999999,7.38967288,{"$f":"E774","v":0.63723885555555548},613.48199999999997,{"$f":"$C775*G742","v":1477.9345759999999},1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,2431.830573365206,2431.830573365206,2431.830573365206,2431.830573365206,2431.830573365206,2431.830573365206,2431.830573365206,2431.830573365206,2431.830573365206,2431.830573365206,2431.830573365206,2431.830573365206,40084.114266166653,40084.114266166653,40084.114266166653,40084.114266166653,40084.114266166653,40084.114266166653,40084.114266166653,40084.114266166653,40084.114266166653,40084.114266166653,40084.114266166653,40084.114266166653,481009.37119399972,null,null,"Pintor",1.9704433497536946E-2,4.444444444444446E-2,{"$f":"AW776*$AV775","v":1.9704433497536946E-2},1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,null,null,"Pintor",1.9704433497536946E-2,4.444444444444446E-2,{"$f":"BN776*$BM775","v":1.9704433497536946E-2},1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,null,null,"Pintor",{"$f":"CC774","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Sub-total manutenção",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE756:AE775)","v":847917.49750348891},{"$f":"SUM(AF756:AF775)","v":847917.49750348891},847917.49750348891,847917.49750348891,847917.49750348891,847917.49750348891,847917.49750348891,847917.49750348891,847917.49750348891,847917.49750348891,847917.49750348891,847917.49750348891,{"$f":"SUM(AQ756:AQ775)","v":10175009.970041865},null,null,"Sub-total manutenção",{"$f":"SUM(AU756:AU775)","v":0.44334975369458113},{"$f":"SUM(AV756:AV775)","v":1.0000000000000004},{"$f":"'FU Resumo'!$F$222","v":0.44334975369458113},{"$f":"'FU Resumo'!$F$223","v":0.44334975369458113},{"$f":"'FU Resumo'!$F$224","v":0.44334975369458113},{"$f":"'FU Resumo'!$F$225","v":0.44334975369458113},{"$f":"'FU Resumo'!$F$226","v":0.44334975369458113},{"$f":"'FU Resumo'!$F$227","v":0.44334975369458113},{"$f":"'FU Resumo'!$F$228","v":0.44334975369458113},{"$f":"'FU Resumo'!$F$229","v":0.44334975369458113},{"$f":"'FU Resumo'!$F$230","v":0.44334975369458113},{"$f":"'FU Resumo'!$F$231","v":0.44334975369458113},{"$f":"'FU Resumo'!$F$232","v":0.44334975369458113},{"$f":"'FU Resumo'!$F$233","v":0.44334975369458113},null,null,"Sub-total manutenção",{"$f":"SUM(BL756:BL775)","v":0.44334975369458113},{"$f":"SUM(BM756:BM775)","v":1.0000000000000004},{"$f":"'FU Resumo'!$L$222","v":0.44334975369458113},{"$f":"'FU Resumo'!$L$223","v":0.44334975369458113},{"$f":"'FU Resumo'!$L$224","v":0.44334975369458113},{"$f":"'FU Resumo'!$L$225","v":0.44334975369458113},{"$f":"'FU Resumo'!$L$226","v":0.44334975369458113},{"$f":"'FU Resumo'!$L$227","v":0.44334975369458113},{"$f":"'FU Resumo'!$L$228","v":0.44334975369458113},{"$f":"'FU Resumo'!$L$229","v":0.44334975369458113},{"$f":"'FU Resumo'!$L$230","v":0.44334975369458113},{"$f":"'FU Resumo'!$L$231","v":0.44334975369458113},{"$f":"'FU Resumo'!$L$232","v":0.44334975369458113},{"$f":"'FU Resumo'!$L$233","v":0.44334975369458113},null,null,"Sub-total manutenção",{"$f":"CC775","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Pessoal de Operação",{"$f":"AE742+AE755+AE776","v":8908948.8197274413},{"$f":"AF742+AF755+AF776","v":8908948.8197274413},8908948.8197274413,8908948.8197274413,8908948.8197274413,8908948.8197274413,8908948.8197274413,8908948.8197274413,8908948.8197274413,8908948.8197274413,8908948.8197274413,{"$f":"AP742+AP755+AP776","v":8908948.8197274413},{"$f":"AQ742+AQ755+AQ776","v":106907385.83672927}]
[]
["Administração - Composição do Custo Unitário Por Função",null,null,null,null,{"$f":"F744","v":"ANO 19"},"SALÁRIO BASE COM QUINQUÊNIO",null,null,null,null,null,null,null,null,null,null,null,"SALÁRIO COM QUINQUÊNIO + H.EXTRA e AD.NOTURNO + ENCARGOS SOCIAIS",null,null,null,null,null,null,null,null,null,null,null,"Administração - Composição de Custo Total Mensal",null,null,null,null,null,null,null,null,null,null,null,"R$"]
["Funções","Cargo","Salário","Hs Extras","Enc.",{"$f":"F745","v":"Benefícios"},{"$f":"G745","v":"2031-07-01"},{"$f":"DATE(YEAR(G780),MONTH(G780)+1,DAY(G780))","v":"2031-08-01"},{"$f":"DATE(YEAR(H780),MONTH(H780)+1,DAY(H780))","v":"2031-09-01"},{"$f":"DATE(YEAR(I780),MONTH(I780)+1,DAY(I780))","v":"2031-10-01"},{"$f":"DATE(YEAR(J780),MONTH(J780)+1,DAY(J780))","v":"2031-11-01"},{"$f":"DATE(YEAR(K780),MONTH(K780)+1,DAY(K780))","v":"2031-12-01"},{"$f":"DATE(YEAR(L780),MONTH(L780)+1,DAY(L780))","v":"2032-01-01"},{"$f":"DATE(YEAR(M780),MONTH(M780)+1,DAY(M780))","v":"2032-02-01"},{"$f":"DATE(YEAR(N780),MONTH(N780)+1,DAY(N780))","v":"2032-03-01"},{"$f":"DATE(YEAR(O780),MONTH(O780)+1,DAY(O780))","v":"2032-04-01"},{"$f":"DATE(YEAR(P780),MONTH(P780)+1,DAY(P780))","v":"2032-05-01"},{"$f":"DATE(YEAR(Q780),MONTH(Q780)+1,DAY(Q780))","v":"2032-06-01"},{"$f":"G780","v":"2031-07-01"},{"$f":"DATE(YEAR(S780),MONTH(S780)+1,DAY(S780))","v":"2031-08-01"},{"$f":"DATE(YEAR(T780),MONTH(T780)+1,DAY(T780))","v":"2031-09-01"},{"$f":"DATE(YEAR(U780),MONTH(U780)+1,DAY(U780))","v":"2031-10-01"},{"$f":"DATE(YEAR(V780),MONTH(V780)+1,DAY(V780))","v":"2031-11-01"},{"$f":"DATE(YEAR(W780),MONTH(W780)+1,DAY(W780))","v":"2031-12-01"},{"$f":"DATE(YEAR(X780),MONTH(X780)+1,DAY(X780))","v":"2032-01-01"},{"$f":"DATE(YEAR(Y780),MONTH(Y780)+1,DAY(Y780))","v":"2032-02-01"},{"$f":"DATE(YEAR(Z780),MONTH(Z780)+1,DAY(Z780))","v":"2032-03-01"},{"$f":"DATE(YEAR(AA780),MONTH(AA780)+1,DAY(AA780))","v":"2032-04-01"},{"$f":"DATE(YEAR(AB780),MONTH(AB780)+1,DAY(AB780))","v":"2032-05-01"},{"$f":"DATE(YEAR(AC780),MONTH(AC780)+1,DAY(AC780))","v":"2032-06-01"},{"$f":"AE723","v":"2031-07-01"},{"$f":"DATE(YEAR(AE780),MONTH(AE780)+1,DAY(AE780))","v":"2031-08-01"},{"$f":"DATE(YEAR(AF780),MONTH(AF780)+1,DAY(AF780))","v":"2031-09-01"},{"$f":"DATE(YEAR(AG780),MONTH(AG780)+1,DAY(AG780))","v":"2031-10-01"},{"$f":"DATE(YEAR(AH780),MONTH(AH780)+1,DAY(AH780))","v":"2031-11-01"},{"$f":"DATE(YEAR(AI780),MONTH(AI780)+1,DAY(AI780))","v":"2031-12-01"},{"$f":"DATE(YEAR(AJ780),MONTH(AJ780)+1,DAY(AJ780))","v":"2032-01-01"},{"$f":"DATE(YEAR(AK780),MONTH(AK780)+1,DAY(AK780))","v":"2032-02-01"},{"$f":"DATE(YEAR(AL780),MONTH(AL780)+1,DAY(AL780))","v":"2032-03-01"},{"$f":"DATE(YEAR(AM780),MONTH(AM780)+1,DAY(AM780))","v":"2032-04-01"},{"$f":"DATE(YEAR(AN780),MONTH(AN780)+1,DAY(AN780))","v":"2032-05-01"},{"$f":"DATE(YEAR(AO780),MONTH(AO780)+1,DAY(AO780))","v":"2032-06-01"},"Total",null,"Fator Utilização Mensal",null,null,null,"FU FOLHA DE PAGAMENTO",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BJ745","v":"ANO 19"},"FU Benefícios",null,null,"FU FÍSICO PARA CÁLCULOS DOS BENEFÍCIOS",null,null,null,null,null,null,null,null,null,null,null,null,"Frota Mensal",null,{"$f":"CC745","v":"ANO 19"}]
[null,null,"base","e Adic.","Soc.",{"$f":"F746","v":"R$ por"},"R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","Durante o",null,"Funções","Cargo","FU",null,{"$f":"AE780","v":"2031-07-01"},"2031-08-01","2031-09-01","2031-10-01","2031-11-01","2031-12-01","2032-01-01","2032-02-01","2032-03-01","2032-04-01","2032-05-01","2032-06-01",null,"Funções","Cargo","FU",null,{"$f":"AW781","v":"2031-07-01"},"2031-08-01","2031-09-01","2031-10-01","2031-11-01","2031-12-01","2032-01-01","2032-02-01","2032-03-01","2032-04-01","2032-05-01","2032-06-01",null,"Funções","Cargo",{"$f":"AW781","v":"2031-07-01"},"2031-08-01","2031-09-01","2031-10-01","2031-11-01","2031-12-01","2032-01-01","2032-02-01","2032-03-01","2032-04-01","2032-05-01","2032-06-01"]
[null,null,"(R$/mês)","Not.","%",{"$f":"F747","v":"mês"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AQ747","v":"ANO 19"},null,null,null,"Licitação",null,"FU","FU","FU","FU","FU","FU","FU","FU","FU","FU","FU","FU",null,null,null,"Licitação",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota"]
["Administração","Gerente Adm. Financeiro",{"$f":"C693","v":4078.17},0,{"$f":"E775","v":0.63723885555555548},{"$f":"F775","v":613.48199999999997},{"$f":"$C783*G742","v":4078.17},4078.17,4078.17,4078.17,4078.17,4078.17,4078.17,4078.17,4078.17,4078.17,4078.17,4078.17,{"$f":"((G783+$D783)*($E783/100*100+1))","v":6676.9383835609997},{"$f":"((H783+$D783)*($E783/100*100+1))","v":6676.9383835609997},{"$f":"((I783+$D783)*($E783/100*100+1))","v":6676.9383835609997},{"$f":"((J783+$D783)*($E783/100*100+1))","v":6676.9383835609997},{"$f":"((K783+$D783)*($E783/100*100+1))","v":6676.9383835609997},{"$f":"((L783+$D783)*($E783/100*100+1))","v":6676.9383835609997},{"$f":"((M783+$D783)*($E783/100*100+1))","v":6676.9383835609997},{"$f":"((N783+$D783)*($E783/100*100+1))","v":6676.9383835609997},{"$f":"((O783+$D783)*($E783/100*100+1))","v":6676.9383835609997},{"$f":"((P783+$D783)*($E783/100*100+1))","v":6676.9383835609997},{"$f":"((Q783+$D783)*($E783/100*100+1))","v":6676.9383835609997},{"$f":"((R783+$D783)*($E783/100*100+1))","v":6676.9383835609997},{"$f":"(S783*AW783*CC783)+($F783*BN783*CC783)","v":7996.7172680110798},{"$f":"(T783*AX783*CD783)+($F783*BO783*CD783)","v":7996.7172680110798},{"$f":"(U783*AY783*CE783)+($F783*BP783*CE783)","v":7996.7172680110798},{"$f":"(V783*AZ783*CF783)+($F783*BQ783*CF783)","v":7996.7172680110798},{"$f":"(W783*BA783*CG783)+($F783*BR783*CG783)","v":7996.7172680110798},{"$f":"(X783*BB783*CH783)+($F783*BS783*CH783)","v":7996.7172680110798},{"$f":"(Y783*BC783*CI783)+($F783*BT783*CI783)","v":7996.7172680110798},{"$f":"(Z783*BD783*CJ783)+($F783*BU783*CJ783)","v":7996.7172680110798},{"$f":"(AA783*BE783*CK783)+($F783*BV783*CK783)","v":7996.7172680110798},{"$f":"(AB783*BF783*CL783)+($F783*BW783*CL783)","v":7996.7172680110798},{"$f":"(AC783*BG783*CM783)+($F783*BX783*CM783)","v":7996.7172680110798},{"$f":"(AD783*BH783*CN783)+($F783*BY783*CN783)","v":7996.7172680110798},{"$f":"SUM(AE783:AP783)","v":95960.607216132965},null,"Administração",{"$f":"B783","v":"Gerente Adm. Financeiro"},{"$f":"AU693","v":1.6420361247947454E-3},{"$f":"AU783/$AU$88","v":2.7027027027027035E-2},{"$f":"AW808*$AV783","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,"Administração",{"$f":"AT783","v":"Gerente Adm. Financeiro"},{"$f":"AU783","v":1.6420361247947454E-3},{"$f":"BL783/$BL$88","v":2.7027027027027035E-2},{"$f":"BN808*$BM783","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,"Administração",{"$f":"AT783","v":"Gerente Adm. Financeiro"},{"$f":"CC776","v":668},{"$f":"CD776","v":668},{"$f":"CE776","v":668},{"$f":"CF776","v":668},668,668,668,668,668,668,668,{"$f":"CN776","v":668}]
[null,"Gerente de Operação",4078.17,0,{"$f":"E783","v":0.63723885555555548},613.48199999999997,{"$f":"$C784*G742","v":4078.17},4078.17,4078.17,4078.17,4078.17,4078.17,4078.17,4078.17,4078.17,4078.17,4078.17,4078.17,6676.9383835609997,6676.9383835609997,6676.9383835609997,6676.9383835609997,6676.9383835609997,6676.9383835609997,6676.9383835609997,6676.9383835609997,6676.9383835609997,6676.9383835609997,6676.9383835609997,6676.9383835609997,7996.7172680110798,7996.7172680110798,7996.7172680110798,7996.7172680110798,7996.7172680110798,7996.7172680110798,7996.7172680110798,7996.7172680110798,7996.7172680110798,7996.7172680110798,7996.7172680110798,7996.7172680110798,95960.607216132965,null,null,"Gerente de Operação",1.6420361247947454E-3,{"$f":"AU784/$AU$88","v":2.7027027027027035E-2},{"$f":"AW808*$AV784","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Gerente de Operação",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"BN808*$BM784","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Gerente de Operação",{"$f":"CC783","v":668},{"$f":"CD783","v":668},{"$f":"CE783","v":668},{"$f":"CF783","v":668},668,668,668,668,668,668,668,668]
[null,"Controle de Manutenção",2578.17,0,{"$f":"E784","v":0.63723885555555548},613.48199999999997,{"$f":"$C785*G742","v":2578.17},2578.17,2578.17,2578.17,2578.17,2578.17,2578.17,2578.17,2578.17,2578.17,2578.17,2578.17,4221.0801002276667,4221.0801002276667,4221.0801002276667,4221.0801002276667,4221.0801002276667,4221.0801002276667,4221.0801002276667,4221.0801002276667,4221.0801002276667,4221.0801002276667,4221.0801002276667,4221.0801002276667,5302.9351115797717,5302.9351115797717,5302.9351115797717,5302.9351115797717,5302.9351115797717,5302.9351115797717,5302.9351115797717,5302.9351115797717,5302.9351115797717,5302.9351115797717,5302.9351115797717,5302.9351115797717,{"$f":"SUM(AE785:AP785)","v":63635.22133895725},null,null,"Controle de Manutenção",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"AW808*$AV785","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Controle de Manutenção",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"BN808*$BM785","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Controle de Manutenção",{"$f":"CC784","v":668},{"$f":"CD784","v":668},{"$f":"CE784","v":668},668,668,668,668,668,668,668,668,668]
[null,"Auxiliar de Contabilidade",978.17,0,{"$f":"E785","v":0.63723885555555548},613.48199999999997,{"$f":"$C786*G742","v":978.17},978.17,978.17,978.17,978.17,978.17,978.17,978.17,978.17,978.17,978.17,978.17,1601.4979313387776,1601.4979313387776,1601.4979313387776,1601.4979313387776,1601.4979313387776,1601.4979313387776,1601.4979313387776,1601.4979313387776,1601.4979313387776,1601.4979313387776,1601.4979313387776,1601.4979313387776,2429.567478053043,2429.567478053043,2429.567478053043,2429.567478053043,2429.567478053043,2429.567478053043,2429.567478053043,2429.567478053043,2429.567478053043,2429.567478053043,2429.567478053043,2429.567478053043,29154.809736636515,null,null,"Auxiliar de Contabilidade",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"AW808*$AV786","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Auxiliar de Contabilidade",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"BN808*$BM786","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Auxiliar de Contabilidade",{"$f":"CC785","v":668},{"$f":"CD785","v":668},{"$f":"CE785","v":668},668,668,668,668,668,668,668,668,668]
[null,"Assist. Adm./Financeiro",878.17,0,{"$f":"E786","v":0.63723885555555548},613.48199999999997,{"$f":"$C787*G742","v":878.17},878.17,878.17,878.17,878.17,878.17,878.17,878.17,878.17,878.17,878.17,878.17,1437.7740457832222,1437.7740457832222,1437.7740457832222,1437.7740457832222,1437.7740457832222,1437.7740457832222,1437.7740457832222,1437.7740457832222,1437.7740457832222,1437.7740457832222,1437.7740457832222,1437.7740457832222,6749.946002872869,6749.946002872869,6749.946002872869,6749.946002872869,6749.946002872869,6749.946002872869,6749.946002872869,6749.946002872869,6749.946002872869,6749.946002872869,6749.946002872869,6749.946002872869,80999.352034474432,null,null,"Assist. Adm./Financeiro",4.9261083743842365E-3,8.1081081081081113E-2,{"$f":"AW808*$AV787","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Assist. Adm./Financeiro",4.9261083743842365E-3,8.1081081081081113E-2,{"$f":"BN808*$BM787","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Assist. Adm./Financeiro",{"$f":"CC786","v":668},668,{"$f":"CE786","v":668},{"$f":"CF786","v":668},668,668,668,668,668,668,668,668]
[null,"Contador",2278.17,0,{"$f":"E787","v":0.63723885555555548},613.48199999999997,{"$f":"$C788*G742","v":2278.17},2278.17,2278.17,2278.17,2278.17,2278.17,2278.17,2278.17,2278.17,2278.17,2278.17,2278.17,3729.9084435609998,3729.9084435609998,3729.9084435609998,3729.9084435609998,3729.9084435609998,3729.9084435609998,3729.9084435609998,3729.9084435609998,3729.9084435609998,3729.9084435609998,3729.9084435609998,3729.9084435609998,4764.1786802935094,4764.1786802935094,4764.1786802935094,4764.1786802935094,4764.1786802935094,4764.1786802935094,4764.1786802935094,4764.1786802935094,4764.1786802935094,4764.1786802935094,4764.1786802935094,4764.1786802935094,57170.144163522113,null,null,"Contador",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"AW808*$AV788","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Contador",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"BN808*$BM788","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Contador",{"$f":"CC787","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Auxiliar Adm./Financ.",798.17,0,{"$f":"E788","v":0.63723885555555548},613.48199999999997,{"$f":"$C789*G742","v":798.17},798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,1306.7949373387776,1306.7949373387776,1306.7949373387776,1306.7949373387776,1306.7949373387776,1306.7949373387776,1306.7949373387776,1306.7949373387776,1306.7949373387776,1306.7949373387776,1306.7949373387776,1306.7949373387776,6318.9408578438597,6318.9408578438597,6318.9408578438597,6318.9408578438597,6318.9408578438597,6318.9408578438597,6318.9408578438597,6318.9408578438597,6318.9408578438597,6318.9408578438597,6318.9408578438597,6318.9408578438597,75827.290294126316,null,null,"Auxiliar Adm./Financ.",4.9261083743842365E-3,8.1081081081081113E-2,{"$f":"AW808*$AV789","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Auxiliar Adm./Financ.",4.9261083743842365E-3,8.1081081081081113E-2,{"$f":"BN808*$BM789","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Auxiliar Adm./Financ.",{"$f":"CC788","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Secretária Executiva",1578.17,0,{"$f":"E789","v":0.63723885555555548},613.48199999999997,{"$f":"$C790*G742","v":1578.17},1578.17,1578.17,1578.17,1578.17,1578.17,1578.17,1578.17,1578.17,1578.17,1578.17,1578.17,2583.8412446721113,2583.8412446721113,2583.8412446721113,2583.8412446721113,2583.8412446721113,2583.8412446721113,2583.8412446721113,2583.8412446721113,2583.8412446721113,2583.8412446721113,2583.8412446721113,2583.8412446721113,3507.0803406255673,3507.0803406255673,3507.0803406255673,3507.0803406255673,3507.0803406255673,3507.0803406255673,3507.0803406255673,3507.0803406255673,3507.0803406255673,3507.0803406255673,3507.0803406255673,3507.0803406255673,42084.964087506793,null,null,"Secretária Executiva",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"AW808*$AV790","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Secretária Executiva",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"BN808*$BM790","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Secretária Executiva",{"$f":"CC789","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Telefonista",798.17,0,{"$f":"E790","v":0.63723885555555548},613.48199999999997,{"$f":"$C791*G742","v":798.17},798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,1306.7949373387776,1306.7949373387776,1306.7949373387776,1306.7949373387776,1306.7949373387776,1306.7949373387776,1306.7949373387776,1306.7949373387776,1306.7949373387776,1306.7949373387776,1306.7949373387776,1306.7949373387776,4212.6272385625725,4212.6272385625725,4212.6272385625725,4212.6272385625725,4212.6272385625725,4212.6272385625725,4212.6272385625725,4212.6272385625725,4212.6272385625725,4212.6272385625725,4212.6272385625725,4212.6272385625725,50551.526862750856,null,null,"Telefonista",3.2840722495894909E-3,5.4054054054054071E-2,{"$f":"AW808*$AV791","v":3.2840722495894909E-3},3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,null,null,"Telefonista",3.2840722495894909E-3,5.4054054054054071E-2,{"$f":"BN808*$BM791","v":3.2840722495894909E-3},3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,null,null,"Telefonista",{"$f":"CC790","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Aux de serviços gerais",798.17,0,{"$f":"E791","v":0.63723885555555548},613.48199999999997,{"$f":"$C792*G742","v":798.17},798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,1306.7949373387776,1306.7949373387776,1306.7949373387776,1306.7949373387776,1306.7949373387776,1306.7949373387776,1306.7949373387776,1306.7949373387776,1306.7949373387776,1306.7949373387776,1306.7949373387776,1306.7949373387776,4212.6272385625725,4212.6272385625725,4212.6272385625725,4212.6272385625725,4212.6272385625725,4212.6272385625725,4212.6272385625725,4212.6272385625725,4212.6272385625725,4212.6272385625725,4212.6272385625725,4212.6272385625725,50551.526862750856,null,null,"Aux de serviços gerais",3.2840722495894909E-3,{"$f":"AU792/$AU$88","v":5.4054054054054071E-2},{"$f":"AW808*$AV792","v":3.2840722495894909E-3},3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,null,null,"Aux de serviços gerais",3.2840722495894909E-3,5.4054054054054071E-2,{"$f":"BN808*$BM792","v":3.2840722495894909E-3},3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,null,null,"Aux de serviços gerais",{"$f":"CC791","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Enc.Depto.Pessoal",3278.17,0,{"$f":"E792","v":0.63723885555555548},613.48199999999997,{"$f":"$C793*G742","v":3278.17},3278.17,3278.17,3278.17,3278.17,3278.17,3278.17,3278.17,3278.17,3278.17,3278.17,3278.17,5367.1472991165556,5367.1472991165556,5367.1472991165556,5367.1472991165556,5367.1472991165556,5367.1472991165556,5367.1472991165556,5367.1472991165556,5367.1472991165556,5367.1472991165556,5367.1472991165556,5367.1472991165556,6560.0334512477166,6560.0334512477166,6560.0334512477166,6560.0334512477166,6560.0334512477166,6560.0334512477166,6560.0334512477166,6560.0334512477166,6560.0334512477166,6560.0334512477166,6560.0334512477166,6560.0334512477166,78720.40141497257,null,null,"Enc.Depto.Pessoal",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"AW808*$AV793","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Enc.Depto.Pessoal",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"BN808*$BM793","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Enc.Depto.Pessoal",{"$f":"CC792","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Auxiliar Administrativo",848.17,0,{"$f":"E793","v":0.63723885555555548},613.48199999999997,{"$f":"$C794*G742","v":848.17},848.17,848.17,848.17,848.17,848.17,848.17,848.17,848.17,848.17,848.17,848.17,1388.6568801165554,1388.6568801165554,1388.6568801165554,1388.6568801165554,1388.6568801165554,1388.6568801165554,1388.6568801165554,1388.6568801165554,1388.6568801165554,1388.6568801165554,1388.6568801165554,1388.6568801165554,4392.2127156579936,4392.2127156579936,4392.2127156579936,4392.2127156579936,4392.2127156579936,4392.2127156579936,4392.2127156579936,4392.2127156579936,4392.2127156579936,4392.2127156579936,4392.2127156579936,4392.2127156579936,52706.552587895938,null,null,"Auxiliar Administrativo",3.2840722495894909E-3,5.4054054054054071E-2,{"$f":"AW808*$AV794","v":3.2840722495894909E-3},3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,null,null,"Auxiliar Administrativo",3.2840722495894909E-3,5.4054054054054071E-2,{"$f":"BN808*$BM794","v":3.2840722495894909E-3},3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,null,null,"Auxiliar Administrativo",{"$f":"CC793","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Psicólogo",3078.17,0,{"$f":"E794","v":0.63723885555555548},613.48199999999997,{"$f":"$C795*G742","v":3078.17},3078.17,3078.17,3078.17,3078.17,3078.17,3078.17,3078.17,3078.17,3078.17,3078.17,3078.17,5039.6995280054443,5039.6995280054443,5039.6995280054443,5039.6995280054443,5039.6995280054443,5039.6995280054443,5039.6995280054443,5039.6995280054443,5039.6995280054443,5039.6995280054443,5039.6995280054443,5039.6995280054443,6200.8624970568744,6200.8624970568744,6200.8624970568744,6200.8624970568744,6200.8624970568744,6200.8624970568744,6200.8624970568744,6200.8624970568744,6200.8624970568744,6200.8624970568744,6200.8624970568744,6200.8624970568744,74410.349964682508,null,null,"Psicólogo",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"AW808*$AV795","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Psicólogo",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"BN808*$BM795","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Psicólogo",{"$f":"CC794","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Auxiliar Administrativo",778.17,0,{"$f":"E795","v":0.63723885555555548},613.48199999999997,{"$f":"$C796*G742","v":778.17},778.17,778.17,778.17,778.17,778.17,778.17,778.17,778.17,778.17,778.17,778.17,1274.0501602276665,1274.0501602276665,1274.0501602276665,1274.0501602276665,1274.0501602276665,1274.0501602276665,1274.0501602276665,1274.0501602276665,1274.0501602276665,1274.0501602276665,1274.0501602276665,1274.0501602276665,2070.3965238622022,2070.3965238622022,2070.3965238622022,2070.3965238622022,2070.3965238622022,2070.3965238622022,2070.3965238622022,2070.3965238622022,2070.3965238622022,2070.3965238622022,2070.3965238622022,2070.3965238622022,{"$f":"SUM(AE796:AP796)","v":24844.758286346434},null,null,"Auxiliar Administrativo",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"AW808*$AV796","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Auxiliar Administrativo",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"BN808*$BM796","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Auxiliar Administrativo",{"$f":"CC795","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Assist.Recrut./Seleção",1078.17,0,{"$f":"E796","v":0.63723885555555548},613.48199999999997,{"$f":"$C797*G742","v":1078.17},1078.17,1078.17,1078.17,1078.17,1078.17,1078.17,1078.17,1078.17,1078.17,1078.17,1078.17,1765.2218168943334,1765.2218168943334,1765.2218168943334,1765.2218168943334,1765.2218168943334,1765.2218168943334,1765.2218168943334,1765.2218168943334,1765.2218168943334,1765.2218168943334,1765.2218168943334,1765.2218168943334,2609.1529551484646,2609.1529551484646,2609.1529551484646,2609.1529551484646,2609.1529551484646,2609.1529551484646,2609.1529551484646,2609.1529551484646,2609.1529551484646,2609.1529551484646,2609.1529551484646,2609.1529551484646,31309.835461781568,null,null,"Assist.Recrut./Seleção",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"AW808*$AV797","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Assist.Recrut./Seleção",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"BN808*$BM797","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Assist.Recrut./Seleção",{"$f":"CC796","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Assist.Treinam./Capac.",1078.17,0,{"$f":"E797","v":0.63723885555555548},613.48199999999997,{"$f":"$C798*G742","v":1078.17},1078.17,1078.17,1078.17,1078.17,1078.17,1078.17,1078.17,1078.17,1078.17,1078.17,1078.17,1765.2218168943334,1765.2218168943334,1765.2218168943334,1765.2218168943334,1765.2218168943334,1765.2218168943334,1765.2218168943334,1765.2218168943334,1765.2218168943334,1765.2218168943334,1765.2218168943334,1765.2218168943334,2609.1529551484646,2609.1529551484646,2609.1529551484646,2609.1529551484646,2609.1529551484646,2609.1529551484646,2609.1529551484646,2609.1529551484646,2609.1529551484646,2609.1529551484646,2609.1529551484646,2609.1529551484646,31309.835461781568,null,null,"Assist.Treinam./Capac.",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"AW808*$AV798","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Assist.Treinam./Capac.",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"BN808*$BM798","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Assist.Treinam./Capac.",{"$f":"CC797","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Assessor Jurídico",1578.17,0,{"$f":"E798","v":0.63723885555555548},613.48199999999997,{"$f":"$C799*G742","v":1578.17},1578.17,1578.17,1578.17,1578.17,1578.17,1578.17,1578.17,1578.17,1578.17,1578.17,1578.17,2583.8412446721113,2583.8412446721113,2583.8412446721113,2583.8412446721113,2583.8412446721113,2583.8412446721113,2583.8412446721113,2583.8412446721113,2583.8412446721113,2583.8412446721113,2583.8412446721113,2583.8412446721113,3507.0803406255673,3507.0803406255673,3507.0803406255673,3507.0803406255673,3507.0803406255673,3507.0803406255673,3507.0803406255673,3507.0803406255673,3507.0803406255673,3507.0803406255673,3507.0803406255673,3507.0803406255673,42084.964087506793,null,null,"Assessor Jurídico",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"AW808*$AV799","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Assessor Jurídico",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"BN808*$BM799","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Assessor Jurídico",{"$f":"CC798","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Auxiliar de Compras",778.17,0,{"$f":"E799","v":0.63723885555555548},613.48199999999997,{"$f":"$C800*G742","v":778.17},778.17,778.17,778.17,778.17,778.17,778.17,778.17,778.17,778.17,778.17,778.17,1274.0501602276665,1274.0501602276665,1274.0501602276665,1274.0501602276665,1274.0501602276665,1274.0501602276665,1274.0501602276665,1274.0501602276665,1274.0501602276665,1274.0501602276665,1274.0501602276665,1274.0501602276665,2070.3965238622022,2070.3965238622022,2070.3965238622022,2070.3965238622022,2070.3965238622022,2070.3965238622022,2070.3965238622022,2070.3965238622022,2070.3965238622022,2070.3965238622022,2070.3965238622022,2070.3965238622022,24844.758286346434,null,null,"Auxiliar de Compras",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"AW808*$AV800","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Auxiliar de Compras",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"BN808*$BM800","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Auxiliar de Compras",{"$f":"CC799","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Médico do Trabalho",2778.17,0,{"$f":"E800","v":0.63723885555555548},613.48199999999997,{"$f":"$C801*G742","v":2778.17},2778.17,2778.17,2778.17,2778.17,2778.17,2778.17,2778.17,2778.17,2778.17,2778.17,2778.17,4548.5278713387779,4548.5278713387779,4548.5278713387779,4548.5278713387779,4548.5278713387779,4548.5278713387779,4548.5278713387779,4548.5278713387779,4548.5278713387779,4548.5278713387779,4548.5278713387779,4548.5278713387779,5662.1060657706139,5662.1060657706139,5662.1060657706139,5662.1060657706139,5662.1060657706139,5662.1060657706139,5662.1060657706139,5662.1060657706139,5662.1060657706139,5662.1060657706139,5662.1060657706139,5662.1060657706139,67945.272789247349,null,null,"Médico do Trabalho",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"AW808*$AV801","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Médico do Trabalho",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"BN808*$BM801","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Médico do Trabalho",{"$f":"CC800","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Eng. Seg. Trabalho",2778.17,0,{"$f":"E801","v":0.63723885555555548},613.48199999999997,{"$f":"$C802*G742","v":2778.17},2778.17,2778.17,2778.17,2778.17,2778.17,2778.17,2778.17,2778.17,2778.17,2778.17,2778.17,4548.5278713387779,4548.5278713387779,4548.5278713387779,4548.5278713387779,4548.5278713387779,4548.5278713387779,4548.5278713387779,4548.5278713387779,4548.5278713387779,4548.5278713387779,4548.5278713387779,4548.5278713387779,5662.1060657706139,5662.1060657706139,5662.1060657706139,5662.1060657706139,5662.1060657706139,5662.1060657706139,5662.1060657706139,5662.1060657706139,5662.1060657706139,5662.1060657706139,5662.1060657706139,5662.1060657706139,67945.272789247349,null,null,"Eng. Seg. Trabalho",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"AW808*$AV802","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Eng. Seg. Trabalho",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"BN808*$BM802","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Eng. Seg. Trabalho",{"$f":"CC801","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Téc. Seg. do Trabalho",2058.17,0,{"$f":"E802","v":0.63723885555555548},613.48199999999997,{"$f":"$C803*G742","v":2058.17},2058.17,2058.17,2058.17,2058.17,2058.17,2058.17,2058.17,2058.17,2058.17,2058.17,2058.17,3369.715895338778,3369.715895338778,3369.715895338778,3369.715895338778,3369.715895338778,3369.715895338778,3369.715895338778,3369.715895338778,3369.715895338778,3369.715895338778,3369.715895338778,3369.715895338778,4369.0906306835859,4369.0906306835859,4369.0906306835859,4369.0906306835859,4369.0906306835859,4369.0906306835859,4369.0906306835859,4369.0906306835859,4369.0906306835859,4369.0906306835859,4369.0906306835859,4369.0906306835859,52429.087568203016,null,null,"Téc. Seg. do Trabalho",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"AW808*$AV803","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Téc. Seg. do Trabalho",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"BN808*$BM803","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Téc. Seg. do Trabalho",{"$f":"CC802","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Auxiliar de CPD",1278.17,0,{"$f":"E803","v":0.63723885555555548},613.48199999999997,{"$f":"$C804*G742","v":1278.17},1278.17,1278.17,1278.17,1278.17,1278.17,1278.17,1278.17,1278.17,1278.17,1278.17,1278.17,2092.6695880054444,2092.6695880054444,2092.6695880054444,2092.6695880054444,2092.6695880054444,2092.6695880054444,2092.6695880054444,2092.6695880054444,2092.6695880054444,2092.6695880054444,2092.6695880054444,2092.6695880054444,2968.3239093393049,2968.3239093393049,2968.3239093393049,2968.3239093393049,2968.3239093393049,2968.3239093393049,2968.3239093393049,2968.3239093393049,2968.3239093393049,2968.3239093393049,2968.3239093393049,2968.3239093393049,35619.886912071663,null,null,"Auxiliar de CPD",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"AW808*$AV804","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Auxiliar de CPD",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"BN808*$BM804","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Auxiliar de CPD",{"$f":"CC803","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Técnico em Informática",878.17,0,{"$f":"E804","v":0.63723885555555548},613.48199999999997,{"$f":"$C805*G742","v":878.17},878.17,878.17,878.17,878.17,878.17,878.17,878.17,878.17,878.17,878.17,878.17,1437.7740457832222,1437.7740457832222,1437.7740457832222,1437.7740457832222,1437.7740457832222,1437.7740457832222,1437.7740457832222,1437.7740457832222,1437.7740457832222,1437.7740457832222,1437.7740457832222,1437.7740457832222,2249.9820009576229,2249.9820009576229,2249.9820009576229,2249.9820009576229,2249.9820009576229,2249.9820009576229,2249.9820009576229,2249.9820009576229,2249.9820009576229,2249.9820009576229,2249.9820009576229,2249.9820009576229,26999.784011491469,null,null,"Técnico em Informática",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"AW808*$AV805","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Técnico em Informática",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"BN808*$BM805","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Técnico em Informática",{"$f":"CC804","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Aux.Monitoramento",808.17,0,{"$f":"E805","v":0.63723885555555548},613.48199999999997,{"$f":"$C806*G742","v":808.17},808.17,808.17,808.17,808.17,808.17,808.17,808.17,808.17,808.17,808.17,808.17,1323.1673258943333,1323.1673258943333,1323.1673258943333,1323.1673258943333,1323.1673258943333,1323.1673258943333,1323.1673258943333,1323.1673258943333,1323.1673258943333,1323.1673258943333,1323.1673258943333,1323.1673258943333,8497.0886679633149,8497.0886679633149,8497.0886679633149,8497.0886679633149,8497.0886679633149,8497.0886679633149,8497.0886679633149,8497.0886679633149,8497.0886679633149,8497.0886679633149,8497.0886679633149,8497.0886679633149,{"$f":"SUM(AE806:AP806)","v":101965.06401555975},null,null,"Aux.Monitoramento",6.5681444991789817E-3,0.10810810810810814,{"$f":"AW808*$AV806","v":6.5681444991789817E-3},6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,null,null,"Aux.Monitoramento",6.5681444991789817E-3,0.10810810810810814,{"$f":"BN808*$BM806","v":6.5681444991789817E-3},6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,null,null,"Aux.Monitoramento",{"$f":"CC805","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Porteiro",878.17,0,{"$f":"E806","v":0.63723885555555548},613.48199999999997,{"$f":"$C807*G742","v":878.17},878.17,878.17,878.17,878.17,878.17,878.17,878.17,878.17,878.17,878.17,878.17,1437.7740457832222,1437.7740457832222,1437.7740457832222,1437.7740457832222,1437.7740457832222,1437.7740457832222,1437.7740457832222,1437.7740457832222,1437.7740457832222,1437.7740457832222,1437.7740457832222,1437.7740457832222,6749.946002872869,6749.946002872869,6749.946002872869,6749.946002872869,6749.946002872869,6749.946002872869,6749.946002872869,6749.946002872869,6749.946002872869,6749.946002872869,6749.946002872869,6749.946002872869,{"$f":"SUM(AE807:AP807)","v":80999.352034474432},null,null,"Porteiro",4.9261083743842365E-3,8.1081081081081113E-2,{"$f":"AW808*$AV807","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Porteiro",4.9261083743842365E-3,8.1081081081081113E-2,{"$f":"BN808*$BM807","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Porteiro",{"$f":"CC806","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Totais.........................",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE783:AE807)","v":119669.26879038334},{"$f":"SUM(AF783:AF807)","v":119669.26879038334},{"$f":"SUM(AG783:AG807)","v":119669.26879038334},119669.26879038334,119669.26879038334,119669.26879038334,119669.26879038334,119669.26879038334,119669.26879038334,119669.26879038334,119669.26879038334,119669.26879038334,{"$f":"SUM(AQ783:AQ807)","v":1436031.2254846001},null,null,"Totais.........................",{"$f":"SUM(AU783:AU807)","v":6.0755336617405564E-2},{"$f":"SUM(AV783:AV807)","v":1.0000000000000007},{"$f":"'FU Resumo'!$G$222","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G$223","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G$224","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G$225","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G$226","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G$227","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G$228","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G$229","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G$230","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G$231","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G$232","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G$233","v":6.0755336617405564E-2},null,null,{"$f":"AT808","v":"Totais........................."},{"$f":"SUM(BL783:BL807)","v":6.0755336617405564E-2},{"$f":"BL808/$BL$88","v":1},{"$f":"'FU Resumo'!$M$222","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M$223","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M$224","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M$225","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M$226","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M$227","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M$228","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M$229","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M$230","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M$231","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M$232","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M$233","v":6.0755336617405564E-2},null,null,"Totais.........................",{"$f":"CC807","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Jovens Aprendizes da Operação",{"$f":"AP719","v":0},{"$f":"AE809","v":0},{"$f":"AF809","v":0},{"$f":"AG809","v":0},{"$f":"AH809","v":0},{"$f":"AI809","v":0},{"$f":"AJ809","v":0},{"$f":"AK809","v":0},{"$f":"AL809","v":0},{"$f":"AM809","v":0},{"$f":"AN809","v":0},{"$f":"AO809","v":0},{"$f":"SUM(AE809:AP809)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Administração",{"$f":"AE808+AE809","v":119669.26879038334},{"$f":"AF808+AF809","v":119669.26879038334},{"$f":"AG808+AG809","v":119669.26879038334},{"$f":"AH808+AH809","v":119669.26879038334},119669.26879038334,119669.26879038334,119669.26879038334,119669.26879038334,119669.26879038334,119669.26879038334,119669.26879038334,119669.26879038334,{"$f":"AQ808+AQ809","v":1436031.2254846001}]
["Planilha 2 - Demonstração do Custo com Pessoal",null,null,null,null,"ANO 20",null,null,{"$f":"F811","v":"ANO 20"},null,null,{"$f":"I811","v":"ANO 20"},null,null,{"$f":"L811","v":"ANO 20"},null,null,{"$f":"O811","v":"ANO 20"},null,null,{"$f":"R811","v":"ANO 20"},null,null,{"$f":"U811","v":"ANO 20"},null,null,{"$f":"X811","v":"ANO 20"},null,null,{"$f":"AA811","v":"ANO 20"},null,null,{"$f":"AD811","v":"ANO 20"},null,null,{"$f":"AG811","v":"ANO 20"},null,null,{"$f":"AJ811","v":"ANO 20"},null,null,{"$f":"AM811","v":"ANO 20"},null,null,{"$f":"AP811","v":"ANO 20"},null,null,{"$f":"AS811","v":"ANO 20"},null,null,{"$f":"AV811","v":"ANO 20"},null,null,{"$f":"AY811","v":"ANO 20"},null,null,{"$f":"BB811","v":"ANO 20"},null,null,{"$f":"BE811","v":"ANO 20"},null,null,{"$f":"BH811","v":"ANO 20"},null,null,{"$f":"BK811","v":"ANO 20"},null,null,{"$f":"BN811","v":"ANO 20"},null,null,{"$f":"BQ811","v":"ANO 20"},null,null,{"$f":"BT811","v":"ANO 20"},null,null,{"$f":"BW811","v":"ANO 20"},null,null,{"$f":"BZ811","v":"ANO 20"},null,null,{"$f":"CC811","v":"ANO 20"},null,null,{"$f":"CF811","v":"ANO 20"},null,null,{"$f":"CI811","v":"ANO 20"}]
["Motoristas e Cobradores - Composição do Custo Unitário Por Função",null,null,null,null,{"$f":"F811","v":"ANO 20"},"SALÁRIO BASE COM QUINQUÊNIO",null,null,null,null,null,null,null,null,null,null,null,"SALÁRIO COM QUINQUÊNIO + H.EXTRA e AD.NOTURNO + ENCARGOS SOCIAIS",null,null,null,null,null,null,null,null,null,null,null,"Motoristas e Cobradores - Composição de Custo Total Mensal",null,null,null,null,null,null,null,null,null,null,null,"R$"]
["Funções","Cargo","Salário","Hs Extras","Enc.","Benefícios","2032-07-01",{"$f":"DATE(YEAR(G813),MONTH(G813)+1,DAY(G813))","v":"2032-08-01"},{"$f":"DATE(YEAR(H813),MONTH(H813)+1,DAY(H813))","v":"2032-09-01"},{"$f":"DATE(YEAR(I813),MONTH(I813)+1,DAY(I813))","v":"2032-10-01"},{"$f":"DATE(YEAR(J813),MONTH(J813)+1,DAY(J813))","v":"2032-11-01"},{"$f":"DATE(YEAR(K813),MONTH(K813)+1,DAY(K813))","v":"2032-12-01"},{"$f":"DATE(YEAR(L813),MONTH(L813)+1,DAY(L813))","v":"2033-01-01"},{"$f":"DATE(YEAR(M813),MONTH(M813)+1,DAY(M813))","v":"2033-02-01"},{"$f":"DATE(YEAR(N813),MONTH(N813)+1,DAY(N813))","v":"2033-03-01"},{"$f":"DATE(YEAR(O813),MONTH(O813)+1,DAY(O813))","v":"2033-04-01"},{"$f":"DATE(YEAR(P813),MONTH(P813)+1,DAY(P813))","v":"2033-05-01"},{"$f":"DATE(YEAR(Q813),MONTH(Q813)+1,DAY(Q813))","v":"2033-06-01"},{"$f":"G813","v":"2032-07-01"},{"$f":"DATE(YEAR(S813),MONTH(S813)+1,DAY(S813))","v":"2032-08-01"},{"$f":"DATE(YEAR(T813),MONTH(T813)+1,DAY(T813))","v":"2032-09-01"},{"$f":"DATE(YEAR(U813),MONTH(U813)+1,DAY(U813))","v":"2032-10-01"},{"$f":"DATE(YEAR(V813),MONTH(V813)+1,DAY(V813))","v":"2032-11-01"},{"$f":"DATE(YEAR(W813),MONTH(W813)+1,DAY(W813))","v":"2032-12-01"},{"$f":"DATE(YEAR(X813),MONTH(X813)+1,DAY(X813))","v":"2033-01-01"},{"$f":"DATE(YEAR(Y813),MONTH(Y813)+1,DAY(Y813))","v":"2033-02-01"},{"$f":"DATE(YEAR(Z813),MONTH(Z813)+1,DAY(Z813))","v":"2033-03-01"},{"$f":"DATE(YEAR(AA813),MONTH(AA813)+1,DAY(AA813))","v":"2033-04-01"},{"$f":"DATE(YEAR(AB813),MONTH(AB813)+1,DAY(AB813))","v":"2033-05-01"},{"$f":"DATE(YEAR(AC813),MONTH(AC813)+1,DAY(AC813))","v":"2033-06-01"},{"$f":"S813","v":"2032-07-01"},{"$f":"DATE(YEAR(AE813),MONTH(AE813)+1,DAY(AE813))","v":"2032-08-01"},{"$f":"DATE(YEAR(AF813),MONTH(AF813)+1,DAY(AF813))","v":"2032-09-01"},{"$f":"DATE(YEAR(AG813),MONTH(AG813)+1,DAY(AG813))","v":"2032-10-01"},{"$f":"DATE(YEAR(AH813),MONTH(AH813)+1,DAY(AH813))","v":"2032-11-01"},{"$f":"DATE(YEAR(AI813),MONTH(AI813)+1,DAY(AI813))","v":"2032-12-01"},{"$f":"DATE(YEAR(AJ813),MONTH(AJ813)+1,DAY(AJ813))","v":"2033-01-01"},{"$f":"DATE(YEAR(AK813),MONTH(AK813)+1,DAY(AK813))","v":"2033-02-01"},{"$f":"DATE(YEAR(AL813),MONTH(AL813)+1,DAY(AL813))","v":"2033-03-01"},{"$f":"DATE(YEAR(AM813),MONTH(AM813)+1,DAY(AM813))","v":"2033-04-01"},{"$f":"DATE(YEAR(AN813),MONTH(AN813)+1,DAY(AN813))","v":"2033-05-01"},{"$f":"DATE(YEAR(AO813),MONTH(AO813)+1,DAY(AO813))","v":"2033-06-01"},"Total",null,"Fator Utilização Mensal",null,null,null,"FU FOLHA DE PAGAMENTO",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BH811","v":"ANO 20"},"FU Benefícios",null,null,"FU FÍSICO PARA CÁLCULOS DOS BENEFÍCIOS",null,null,null,null,null,null,null,null,null,null,null,null,"Frota Mensal",null,{"$f":"BH811","v":"ANO 20"}]
[null,null,"base","e Adic.","Soc.","R$ por","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","Durante o",null,"Funções","Cargo","FU",null,{"$f":"AE813","v":"2032-07-01"},"2032-08-01","2032-09-01","2032-10-01","2032-11-01","2032-12-01","2033-01-01","2033-02-01","2033-03-01","2033-04-01","2033-05-01","2033-06-01",null,"Funções","Cargo","FU",null,{"$f":"AW814","v":"2032-07-01"},"2032-08-01","2032-09-01","2032-10-01","2032-11-01","2032-12-01","2033-01-01","2033-02-01","2033-03-01","2033-04-01","2033-05-01","2033-06-01",null,"Funções","Cargo",{"$f":"AW814","v":"2032-07-01"},"2032-08-01","2032-09-01","2032-10-01","2032-11-01","2032-12-01","2033-01-01","2033-02-01","2033-03-01","2033-04-01","2033-05-01","2033-06-01"]
[null,null,"(R$/mês)","Not.","%","mês",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM811","v":"ANO 20"},null,null,null,"Licitação",null,"FU","FU","FU","FU","FU","FU","FU","FU","FU","FU","FU","FU",null,null,null,"Licitação",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota"]
["Motorista","Miniônibus",{"$f":"C726","v":1584.595532},{"$f":"D726","v":79.537865960000019},{"$f":"E726","v":0.63723885555555548},{"$f":"F726","v":613.48199999999997},{"$f":"$C816*G832","v":1584.595532},1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,{"$f":"((G816+$D816)*($E816/100*100+1))","v":2724.5838599678086},2724.5838599678086,2724.5838599678086,2724.5838599678086,2724.5838599678086,2724.5838599678086,2724.5838599678086,2724.5838599678086,2724.5838599678086,2724.5838599678086,2724.5838599678086,2724.5838599678086,{"$f":"(S816*AW816*CC816)+($F816*BN816*CC816)","v":173696.65759132811},173696.65759132811,173696.65759132811,173696.65759132811,173696.65759132811,173696.65759132811,173696.65759132811,173696.65759132811,173696.65759132811,173696.65759132811,173696.65759132811,173696.65759132811,{"$f":"SUM(AE816:AP816)","v":2084359.891095937},null,"Motorista",{"$f":"B816","v":"Miniônibus"},{"$f":"AU726","v":1.6913603571428575},{"$f":"AU816/$AU$13","v":1},{"$f":"AW823*AV816","v":2.1681300000000001},{"$f":"AX823*AV816","v":2.1681300000000001},{"$f":"AY823*AV816","v":2.1681300000000001},{"$f":"AZ823*AV816","v":2.1681300000000001},{"$f":"BA823*AV816","v":2.1681300000000001},{"$f":"BB823*AV816","v":2.1681300000000001},{"$f":"BC823*AV816","v":2.1681300000000001},{"$f":"BD823*AV816","v":2.1681300000000001},{"$f":"BE823*AV816","v":2.1681300000000001},{"$f":"BF823*AV816","v":2.1681300000000001},{"$f":"BG823*AV816","v":2.1681300000000001},{"$f":"BH823*AV816","v":2.1681300000000001},null,"Motorista",{"$f":"AT816","v":"Miniônibus"},1.6913603571428575,{"$f":"BL816/$BL$13","v":1},{"$f":"BN823*$BM816","v":2.1681300000000001},2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,null,"Motorista",{"$f":"AT816","v":"Miniônibus"},{"$f":"CN726","v":24},{"$f":"CC816","v":24},24,24,24,24,24,24,24,24,24,24]
[null,"Ônibus Básico",{"$f":"C727","v":1584.595532},79.537865959999948,{"$f":"E816","v":0.63723885555555548},613.48199999999997,{"$f":"$C817*G832","v":1584.595532},1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,2724.5838599678082,2724.5838599678082,2724.5838599678082,2724.5838599678082,2724.5838599678082,2724.5838599678082,2724.5838599678082,2724.5838599678082,2724.5838599678082,2724.5838599678082,2724.5838599678082,2724.5838599678082,3379847.4622979262,3379847.4622979262,3379847.4622979262,3379847.4622979262,3379847.4622979262,3379847.4622979262,3379847.4622979262,3379847.4622979262,3379847.4622979262,3379847.4622979262,3379847.4622979262,3379847.4622979262,40558169.547575116,null,null,"Ônibus Básico",1.6913603571428575,1,{"$f":"AW823*AV817","v":2.1681300000000001},{"$f":"AX823*AV817","v":2.1681300000000001},{"$f":"AY823*AV817","v":2.1681300000000001},{"$f":"AZ823*AV817","v":2.1681300000000001},{"$f":"BA823*AV817","v":2.1681300000000001},{"$f":"BB823*AV817","v":2.1681300000000001},{"$f":"BC823*AV817","v":2.1681300000000001},{"$f":"BD823*AV817","v":2.1681300000000001},{"$f":"BE823*AV817","v":2.1681300000000001},{"$f":"BF823*AV817","v":2.1681300000000001},{"$f":"BG823*AV817","v":2.1681300000000001},{"$f":"BH823*AV817","v":2.1681300000000001},null,null,"Ônibus Básico",1.6913603571428575,1,{"$f":"BN823*$BM817","v":2.1681300000000001},2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,null,null,"Ônibus Básico",467,{"$f":"CC817","v":467},467,467,467,467,467,467,467,467,467,467]
[null,"Padron BRT",1584.595532,79.537865959999948,0.63723885555555548,613.48199999999997,{"$f":"$C818*G832","v":1584.595532},1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,2724.5838599678082,2724.5838599678082,2724.5838599678082,2724.5838599678082,2724.5838599678082,2724.5838599678082,2724.5838599678082,2724.5838599678082,2724.5838599678082,2724.5838599678082,2724.5838599678082,2724.5838599678082,752685.51622908842,752685.51622908842,752685.51622908842,752685.51622908842,752685.51622908842,752685.51622908842,752685.51622908842,752685.51622908842,752685.51622908842,752685.51622908842,752685.51622908842,752685.51622908842,9032226.194749061,null,null,"Padron BRT",1.6913603571428575,1,{"$f":"AW823*AV818","v":2.1681300000000001},{"$f":"AX823*AV818","v":2.1681300000000001},{"$f":"AY823*AV818","v":2.1681300000000001},{"$f":"AZ823*AV818","v":2.1681300000000001},{"$f":"BA823*AV818","v":2.1681300000000001},{"$f":"BB823*AV818","v":2.1681300000000001},{"$f":"BC823*AV818","v":2.1681300000000001},{"$f":"BD823*AV818","v":2.1681300000000001},{"$f":"BE823*AV818","v":2.1681300000000001},{"$f":"BF823*AV818","v":2.1681300000000001},{"$f":"BG823*AV818","v":2.1681300000000001},{"$f":"BH823*AV818","v":2.1681300000000001},null,null,"Padron BRT",1.6913603571428575,1,{"$f":"BN823*$BM818","v":2.1681300000000001},2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,null,null,"Padron BRT",104,{"$f":"CC818","v":104},104,104,104,104,104,104,104,104,104,104]
[null,"Super Padron Conv.",1584.595532,79.537865959999948,0.63723885555555548,613.48199999999997,{"$f":"$C819*G832","v":1584.595532},1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,2724.5838599678082,2724.5838599678082,2724.5838599678082,2724.5838599678082,2724.5838599678082,2724.5838599678082,2724.5838599678082,2724.5838599678082,2724.5838599678082,2724.5838599678082,2724.5838599678082,2724.5838599678082,108560.41099458006,108560.41099458006,108560.41099458006,108560.41099458006,108560.41099458006,108560.41099458006,108560.41099458006,108560.41099458006,108560.41099458006,108560.41099458006,108560.41099458006,108560.41099458006,1302724.9319349604,null,null,"Super Padron Conv.",1.6913603571428575,1,{"$f":"AW823*AV819","v":2.1681300000000001},{"$f":"AX823*AV819","v":2.1681300000000001},{"$f":"AY823*AV819","v":2.1681300000000001},{"$f":"AZ823*AV819","v":2.1681300000000001},{"$f":"BA823*AV819","v":2.1681300000000001},{"$f":"BB823*AV819","v":2.1681300000000001},{"$f":"BC823*AV819","v":2.1681300000000001},{"$f":"BD823*AV819","v":2.1681300000000001},{"$f":"BE823*AV819","v":2.1681300000000001},{"$f":"BF823*AV819","v":2.1681300000000001},{"$f":"BG823*AV819","v":2.1681300000000001},{"$f":"BH823*AV819","v":2.1681300000000001},null,null,"Super Padron Conv.",1.6913603571428575,1,{"$f":"BN823*$BM819","v":2.1681300000000001},2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,null,null,"Super Padron Conv.",15,{"$f":"CC819","v":15},15,15,15,15,15,15,15,15,15,15]
[null,"Super Padron BRT",1584.595532,79.537865959999948,0.63723885555555548,613.48199999999997,{"$f":"$C820*G832","v":1584.595532},1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,2724.5838599678082,2724.5838599678082,2724.5838599678082,2724.5838599678082,2724.5838599678082,2724.5838599678082,2724.5838599678082,2724.5838599678082,2724.5838599678082,2724.5838599678082,2724.5838599678082,2724.5838599678082,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Super Padron BRT",1.6913603571428575,1,{"$f":"AW823*AV820","v":2.1681300000000001},{"$f":"AX823*AV820","v":2.1681300000000001},{"$f":"AY823*AV820","v":2.1681300000000001},{"$f":"AZ823*AV820","v":2.1681300000000001},{"$f":"BA823*AV820","v":2.1681300000000001},{"$f":"BB823*AV820","v":2.1681300000000001},{"$f":"BC823*AV820","v":2.1681300000000001},{"$f":"BD823*AV820","v":2.1681300000000001},{"$f":"BE823*AV820","v":2.1681300000000001},{"$f":"BF823*AV820","v":2.1681300000000001},{"$f":"BG823*AV820","v":2.1681300000000001},{"$f":"BH823*AV820","v":2.1681300000000001},null,null,"Super Padron BRT",1.6913603571428575,1,{"$f":"BN823*$BM820","v":2.1681300000000001},2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,null,null,"Super Padron BRT",0,{"$f":"CC820","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Articulado Conv.",1743.0550852000001,87.491652556000005,{"$f":"E818","v":0.63723885555555548},{"$f":"F818","v":613.48199999999997},{"$f":"$C821*G832","v":1743.0550852000001},1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,2997.0422459645893,2997.0422459645893,2997.0422459645893,2997.0422459645893,2997.0422459645893,2997.0422459645893,2997.0422459645893,2997.0422459645893,2997.0422459645893,2997.0422459645893,2997.0422459645893,2997.0422459645893,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Articulado Conv.",1.6913603571428575,1,{"$f":"AW823*AV821","v":2.1681300000000001},{"$f":"AX823*AV821","v":2.1681300000000001},{"$f":"AY823*AV821","v":2.1681300000000001},{"$f":"AZ823*AV821","v":2.1681300000000001},{"$f":"BA823*AV821","v":2.1681300000000001},{"$f":"BB823*AV821","v":2.1681300000000001},{"$f":"BC823*AV821","v":2.1681300000000001},{"$f":"BD823*AV821","v":2.1681300000000001},{"$f":"BE823*AV821","v":2.1681300000000001},{"$f":"BF823*AV821","v":2.1681300000000001},{"$f":"BG823*AV821","v":2.1681300000000001},{"$f":"BH823*AV821","v":2.1681300000000001},null,null,"Articulado Conv.",1.6913603571428575,1,{"$f":"BN823*$BM821","v":2.1681300000000001},2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,null,null,"Articulado Conv.",0,{"$f":"CC821","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Articulado BRT",1743.0550852000001,87.491652556000005,{"$f":"E821","v":0.63723885555555548},{"$f":"F821","v":613.48199999999997},{"$f":"$C822*G832","v":1743.0550852000001},1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,1743.0550852000001,2997.0422459645893,2997.0422459645893,2997.0422459645893,2997.0422459645893,2997.0422459645893,2997.0422459645893,2997.0422459645893,2997.0422459645893,2997.0422459645893,2997.0422459645893,2997.0422459645893,2997.0422459645893,454028.98413738585,454028.98413738585,454028.98413738585,454028.98413738585,454028.98413738585,454028.98413738585,454028.98413738585,454028.98413738585,454028.98413738585,454028.98413738585,454028.98413738585,454028.98413738585,5448347.8096486321,null,null,"Articulado BRT",1.6913603571428575,1,{"$f":"AW823*AV822","v":2.1681300000000001},{"$f":"AX823*AV822","v":2.1681300000000001},{"$f":"AY823*AV822","v":2.1681300000000001},{"$f":"AZ823*AV822","v":2.1681300000000001},{"$f":"BA823*AV822","v":2.1681300000000001},{"$f":"BB823*AV822","v":2.1681300000000001},{"$f":"BC823*AV822","v":2.1681300000000001},{"$f":"BD823*AV822","v":2.1681300000000001},{"$f":"BE823*AV822","v":2.1681300000000001},{"$f":"BF823*AV822","v":2.1681300000000001},{"$f":"BG823*AV822","v":2.1681300000000001},{"$f":"BH823*AV822","v":2.1681300000000001},null,null,"Articulado BRT",1.6913603571428575,1,{"$f":"BN823*$BM822","v":2.1681300000000001},2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,null,null,"Articulado BRT",58,{"$f":"CC822","v":58},58,58,58,58,58,58,58,58,58,58]
[null,"Totais........................",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE816:AE822)","v":4868819.0312503092},{"$f":"SUM(AF816:AF822)","v":4868819.0312503092},4868819.0312503092,4868819.0312503092,4868819.0312503092,4868819.0312503092,4868819.0312503092,4868819.0312503092,4868819.0312503092,4868819.0312503092,4868819.0312503092,4868819.0312503092,{"$f":"SUM(AQ816:AQ822)","v":58425828.375003703},null,null,"Totais........................",{"$f":"AU822","v":1.6913603571428575},1,{"$f":"'FU Resumo'!$C$234","v":2.1681300000000001},{"$f":"'FU Resumo'!$C$235","v":2.1681300000000001},{"$f":"'FU Resumo'!$C$236","v":2.1681300000000001},{"$f":"'FU Resumo'!$C$237","v":2.1681300000000001},{"$f":"'FU Resumo'!$C$238","v":2.1681300000000001},{"$f":"'FU Resumo'!$C$239","v":2.1681300000000001},{"$f":"'FU Resumo'!$C$240","v":2.1681300000000001},{"$f":"'FU Resumo'!$C$241","v":2.1681300000000001},{"$f":"'FU Resumo'!$C$242","v":2.1681300000000001},{"$f":"'FU Resumo'!$C$243","v":2.1681300000000001},{"$f":"'FU Resumo'!$C$244","v":2.1681300000000001},{"$f":"'FU Resumo'!$C$245","v":2.1681300000000001},null,null,{"$f":"AT823","v":"Totais........................"},{"$f":"BL822","v":1.6913603571428575},{"$f":"BL823/$AU$13","v":1},{"$f":"'FU Resumo'!$I$234","v":2.1681300000000001},{"$f":"'FU Resumo'!$I$235","v":2.1681300000000001},{"$f":"'FU Resumo'!$I$236","v":2.1681300000000001},{"$f":"'FU Resumo'!$I$237","v":2.1681300000000001},{"$f":"'FU Resumo'!$I$238","v":2.1681300000000001},{"$f":"'FU Resumo'!$I$239","v":2.1681300000000001},{"$f":"'FU Resumo'!$I$240","v":2.1681300000000001},{"$f":"'FU Resumo'!$I$241","v":2.1681300000000001},{"$f":"'FU Resumo'!$I$242","v":2.1681300000000001},{"$f":"'FU Resumo'!$I$243","v":2.1681300000000001},{"$f":"'FU Resumo'!$I$244","v":2.1681300000000001},{"$f":"'FU Resumo'!$I$245","v":2.1681300000000001},null,null,"Totais........................",{"$f":"SUM(CC816:CC822)","v":668},{"$f":"SUM(CD816:CD822)","v":668},668,668,668,668,668,668,668,668,668,668]
["Cobrador",{"$f":"B816","v":"Miniônibus"},{"$f":"C734","v":865.73715199999992},32,{"$f":"E822","v":0.63723885555555548},{"$f":"F822","v":613.48199999999997},{"$f":"$C824*G832","v":865.73715199999992},865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,{"$f":"((G824+$D824)*($E824/100*100+1))","v":1469.8101473301836},1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,{"$f":"(S824*AW824*CC824)+($F824*BN824*CC824)","v":108404.35688138378},108404.35688138378,108404.35688138378,108404.35688138378,108404.35688138378,108404.35688138378,108404.35688138378,108404.35688138378,108404.35688138378,108404.35688138378,108404.35688138378,108404.35688138378,{"$f":"SUM(AE824:AP824)","v":1300852.2825766054},null,"Cobrador",{"$f":"B824","v":"Miniônibus"},{"$f":"AU734","v":1.6913603571428575},{"$f":"AU824/$AU$21","v":1},{"$f":"AW831*AV824","v":2.1681300000000001},{"$f":"AX831*AV824","v":2.1681300000000001},{"$f":"AY831*AV824","v":2.1681300000000001},{"$f":"AZ831*AV824","v":2.1681300000000001},{"$f":"BA831*AV824","v":2.1681300000000001},{"$f":"BB831*AV824","v":2.1681300000000001},{"$f":"BC831*AV824","v":2.1681300000000001},{"$f":"BD831*AV824","v":2.1681300000000001},{"$f":"BE831*AV824","v":2.1681300000000001},{"$f":"BF831*AV824","v":2.1681300000000001},{"$f":"BG831*AV824","v":2.1681300000000001},{"$f":"BH831*AV824","v":2.1681300000000001},null,"Cobrador","Miniônibus",{"$f":"AU824","v":1.6913603571428575},{"$f":"BL824/$BL$21","v":1},{"$f":"BN831*$BM824","v":2.1681300000000001},2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,null,"Cobrador",{"$f":"AT824","v":"Miniônibus"},{"$f":"CN734","v":24},{"$f":"CC824","v":24},24,24,24,24,24,24,24,24,24,24]
[null,"Ônibus Básico",865.73715199999992,32,{"$f":"E824","v":0.63723885555555548},613.48199999999997,{"$f":"$C825*G832","v":865.73715199999992},865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,2109368.1109835929,2109368.1109835929,2109368.1109835929,2109368.1109835929,2109368.1109835929,2109368.1109835929,2109368.1109835929,2109368.1109835929,2109368.1109835929,2109368.1109835929,2109368.1109835929,2109368.1109835929,25312417.331803109,null,null,"Ônibus Básico",1.6913603571428575,1,{"$f":"AW831*AV825","v":2.1681300000000001},{"$f":"AX831*AV825","v":2.1681300000000001},{"$f":"AY831*AV825","v":2.1681300000000001},{"$f":"AZ831*AV825","v":2.1681300000000001},{"$f":"BA831*AV825","v":2.1681300000000001},{"$f":"BB831*AV825","v":2.1681300000000001},{"$f":"BC831*AV825","v":2.1681300000000001},{"$f":"BD831*AV825","v":2.1681300000000001},{"$f":"BE831*AV825","v":2.1681300000000001},{"$f":"BF831*AV825","v":2.1681300000000001},{"$f":"BG831*AV825","v":2.1681300000000001},{"$f":"BH831*AV825","v":2.1681300000000001},null,null,"Ônibus Básico",{"$f":"BL824","v":1.6913603571428575},1,{"$f":"BN831*$BM825","v":2.1681300000000001},2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,null,null,"Ônibus Básico",467,{"$f":"CC825","v":467},467,467,467,467,467,467,467,467,467,467]
[null,"Padron BRT",865.73715199999992,32,0.63723885555555548,613.48199999999997,{"$f":"$C826*G832","v":865.73715199999992},865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,469752.21315266308,469752.21315266308,469752.21315266308,469752.21315266308,469752.21315266308,469752.21315266308,469752.21315266308,469752.21315266308,469752.21315266308,469752.21315266308,469752.21315266308,469752.21315266308,5637026.5578319551,null,null,"Padron BRT",1.6913603571428575,1,{"$f":"AW831*AV826","v":2.1681300000000001},{"$f":"AX831*AV826","v":2.1681300000000001},{"$f":"AY831*AV826","v":2.1681300000000001},{"$f":"AZ831*AV826","v":2.1681300000000001},{"$f":"BA831*AV826","v":2.1681300000000001},{"$f":"BB831*AV826","v":2.1681300000000001},{"$f":"BC831*AV826","v":2.1681300000000001},{"$f":"BD831*AV826","v":2.1681300000000001},{"$f":"BE831*AV826","v":2.1681300000000001},{"$f":"BF831*AV826","v":2.1681300000000001},{"$f":"BG831*AV826","v":2.1681300000000001},{"$f":"BH831*AV826","v":2.1681300000000001},null,null,"Padron BRT",1.6913603571428575,1,{"$f":"BN831*$BM826","v":2.1681300000000001},2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,null,null,"Padron BRT",104,{"$f":"CC826","v":104},104,104,104,104,104,104,104,104,104,104]
[null,"Super Padron Conv.",865.73715199999992,32,0.63723885555555548,613.48199999999997,{"$f":"$C827*G832","v":865.73715199999992},865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,67752.723050864864,67752.723050864864,67752.723050864864,67752.723050864864,67752.723050864864,67752.723050864864,67752.723050864864,67752.723050864864,67752.723050864864,67752.723050864864,67752.723050864864,67752.723050864864,813032.67661037843,null,null,"Super Padron Conv.",1.6913603571428575,1,{"$f":"AW831*AV827","v":2.1681300000000001},{"$f":"AX831*AV827","v":2.1681300000000001},{"$f":"AY831*AV827","v":2.1681300000000001},{"$f":"AZ831*AV827","v":2.1681300000000001},{"$f":"BA831*AV827","v":2.1681300000000001},{"$f":"BB831*AV827","v":2.1681300000000001},{"$f":"BC831*AV827","v":2.1681300000000001},{"$f":"BD831*AV827","v":2.1681300000000001},{"$f":"BE831*AV827","v":2.1681300000000001},{"$f":"BF831*AV827","v":2.1681300000000001},{"$f":"BG831*AV827","v":2.1681300000000001},{"$f":"BH831*AV827","v":2.1681300000000001},null,null,"Super Padron Conv.",1.6913603571428575,1,{"$f":"BN831*$BM827","v":2.1681300000000001},2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,null,null,"Super Padron Conv.",15,{"$f":"CC827","v":15},15,15,15,15,15,15,15,15,15,15]
[null,"Super Padron BRT",865.73715199999992,32,0.63723885555555548,613.48199999999997,{"$f":"$C828*G832","v":865.73715199999992},865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Super Padron BRT",1.6913603571428575,1,{"$f":"AW831*AV828","v":2.1681300000000001},{"$f":"AX831*AV828","v":2.1681300000000001},{"$f":"AY831*AV828","v":2.1681300000000001},{"$f":"AZ831*AV828","v":2.1681300000000001},{"$f":"BA831*AV828","v":2.1681300000000001},{"$f":"BB831*AV828","v":2.1681300000000001},{"$f":"BC831*AV828","v":2.1681300000000001},{"$f":"BD831*AV828","v":2.1681300000000001},{"$f":"BE831*AV828","v":2.1681300000000001},{"$f":"BF831*AV828","v":2.1681300000000001},{"$f":"BG831*AV828","v":2.1681300000000001},{"$f":"BH831*AV828","v":2.1681300000000001},null,null,"Super Padron BRT",1.6913603571428575,1,{"$f":"BN831*$BM828","v":2.1681300000000001},2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,null,null,"Super Padron BRT",0,{"$f":"CC828","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Articulado Conv.",865.73715199999992,32,{"$f":"E826","v":0.63723885555555548},{"$f":"F826","v":613.48199999999997},{"$f":"$C829*G832","v":865.73715199999992},865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Articulado Conv.",1.6913603571428575,1,{"$f":"AW831*AV829","v":2.1681300000000001},{"$f":"AX831*AV829","v":2.1681300000000001},{"$f":"AY831*AV829","v":2.1681300000000001},{"$f":"AZ831*AV829","v":2.1681300000000001},{"$f":"BA831*AV829","v":2.1681300000000001},{"$f":"BB831*AV829","v":2.1681300000000001},{"$f":"BC831*AV829","v":2.1681300000000001},{"$f":"BD831*AV829","v":2.1681300000000001},{"$f":"BE831*AV829","v":2.1681300000000001},{"$f":"BF831*AV829","v":2.1681300000000001},{"$f":"BG831*AV829","v":2.1681300000000001},{"$f":"BH831*AV829","v":2.1681300000000001},null,null,"Articulado Conv.",1.6913603571428575,1,{"$f":"BN831*$BM829","v":2.1681300000000001},2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,null,null,"Articulado Conv.",0,{"$f":"CC829","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Articulado BRT",865.73715199999992,32,{"$f":"E829","v":0.63723885555555548},{"$f":"F829","v":613.48199999999997},{"$f":"$C830*G832","v":865.73715199999992},{"$f":"$C830*H832","v":865.73715199999992},865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,865.73715199999992,{"$f":"((G830+$D830)*($E830/100*100+1))","v":1469.8101473301836},1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,1469.8101473301836,{"$f":"(S830*AW830*CC830)+($F830*BN830*CC830)","v":261977.19579667746},261977.19579667746,261977.19579667746,261977.19579667746,261977.19579667746,261977.19579667746,261977.19579667746,261977.19579667746,261977.19579667746,261977.19579667746,261977.19579667746,261977.19579667746,3143726.349560129,null,null,"Articulado BRT",1.6913603571428575,1,{"$f":"AW831*AV830","v":2.1681300000000001},{"$f":"AX831*AV830","v":2.1681300000000001},{"$f":"AY831*AV830","v":2.1681300000000001},{"$f":"AZ831*AV830","v":2.1681300000000001},{"$f":"BA831*AV830","v":2.1681300000000001},{"$f":"BB831*AV830","v":2.1681300000000001},{"$f":"BC831*AV830","v":2.1681300000000001},{"$f":"BD831*AV830","v":2.1681300000000001},{"$f":"BE831*AV830","v":2.1681300000000001},{"$f":"BF831*AV830","v":2.1681300000000001},{"$f":"BG831*AV830","v":2.1681300000000001},{"$f":"BH831*AV830","v":2.1681300000000001},null,null,"Articulado BRT",1.6913603571428575,1,{"$f":"BN831*$BM830","v":2.1681300000000001},2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,2.1681300000000001,null,null,"Articulado BRT",58,{"$f":"CC830","v":58},58,58,58,58,58,58,58,58,58,58]
[null,"Totais........................",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE824:AE830)","v":3017254.5998651823},{"$f":"SUM(AF824:AF830)","v":3017254.5998651823},3017254.5998651823,3017254.5998651823,3017254.5998651823,3017254.5998651823,3017254.5998651823,3017254.5998651823,{"$f":"SUM(AM824:AM830)","v":3017254.5998651823},{"$f":"SUM(AN824:AN830)","v":3017254.5998651823},3017254.5998651823,3017254.5998651823,{"$f":"SUM(AQ824:AQ830)","v":36207055.198382176},null,null,"Totais........................",{"$f":"AU830","v":1.6913603571428575},1,{"$f":"'FU Resumo'!$D$234","v":2.1681300000000001},{"$f":"'FU Resumo'!$D$235","v":2.1681300000000001},{"$f":"'FU Resumo'!$D$236","v":2.1681300000000001},{"$f":"'FU Resumo'!$D$237","v":2.1681300000000001},{"$f":"'FU Resumo'!$D$238","v":2.1681300000000001},{"$f":"'FU Resumo'!$D$239","v":2.1681300000000001},{"$f":"'FU Resumo'!$D$240","v":2.1681300000000001},{"$f":"'FU Resumo'!$D$241","v":2.1681300000000001},{"$f":"'FU Resumo'!$D$242","v":2.1681300000000001},{"$f":"'FU Resumo'!$D$243","v":2.1681300000000001},{"$f":"'FU Resumo'!$D$244","v":2.1681300000000001},{"$f":"'FU Resumo'!$D$245","v":2.1681300000000001},null,null,"Totais........................",1.6913603571428575,1,{"$f":"'FU Resumo'!$J$234","v":2.1681300000000001},{"$f":"'FU Resumo'!$J$235","v":2.1681300000000001},{"$f":"'FU Resumo'!$J$236","v":2.1681300000000001},{"$f":"'FU Resumo'!$J$237","v":2.1681300000000001},{"$f":"'FU Resumo'!$J$238","v":2.1681300000000001},{"$f":"'FU Resumo'!$J$239","v":2.1681300000000001},{"$f":"'FU Resumo'!$J$240","v":2.1681300000000001},{"$f":"'FU Resumo'!$J$241","v":2.1681300000000001},{"$f":"'FU Resumo'!$J$242","v":2.1681300000000001},{"$f":"'FU Resumo'!$J$243","v":2.1681300000000001},{"$f":"'FU Resumo'!$J$244","v":2.1681300000000001},{"$f":"'FU Resumo'!$J$245","v":2.1681300000000001},null,null,"Totais........................",{"$f":"SUM(CC824:CC830)","v":668},{"$f":"SUM(CD824:CD830)","v":668},{"$f":"SUM(CE824:CE830)","v":668},668,668,668,668,668,668,668,668,{"$f":"SUM(CN824:CN830)","v":668}]
[null,"Mot.Articulados Set/14",1.1000000000000001,null,null,"Quinquênio",{"$f":"G742","v":1},{"$f":"G832","v":1},1,1,1,1,1,1,1,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE823+AE831","v":7886073.6311154915},{"$f":"AF823+AF831","v":7886073.6311154915},7886073.6311154915,7886073.6311154915,7886073.6311154915,7886073.6311154915,7886073.6311154915,7886073.6311154915,7886073.6311154915,7886073.6311154915,7886073.6311154915,7886073.6311154915,{"$f":"AQ823+AQ831","v":94632883.573385879}]
[]
["Controle Operacional - Composição do Custo Unitário Por Função",null,null,null,null,{"$f":"F812","v":"ANO 20"},"SALÁRIO BASE COM QUINQUÊNIO",null,null,null,null,null,null,null,null,null,null,null,"SALÁRIO COM QUINQUÊNIO + H.EXTRA e AD.NOTURNO + ENCARGOS SOCIAIS",null,null,null,null,null,null,null,null,null,null,null,"Controle Operacional - Composição de Custo Total Mensal",null,null,null,null,null,null,null,null,null,null,null,"R$"]
["Funções","Cargo","Salário","Hs Extras","Enc.",{"$f":"F813","v":"Benefícios"},{"$f":"G813","v":"2032-07-01"},{"$f":"DATE(YEAR(G835),MONTH(G835)+1,DAY(G835))","v":"2032-08-01"},{"$f":"DATE(YEAR(H835),MONTH(H835)+1,DAY(H835))","v":"2032-09-01"},{"$f":"DATE(YEAR(I835),MONTH(I835)+1,DAY(I835))","v":"2032-10-01"},{"$f":"DATE(YEAR(J835),MONTH(J835)+1,DAY(J835))","v":"2032-11-01"},{"$f":"DATE(YEAR(K835),MONTH(K835)+1,DAY(K835))","v":"2032-12-01"},{"$f":"DATE(YEAR(L835),MONTH(L835)+1,DAY(L835))","v":"2033-01-01"},{"$f":"DATE(YEAR(M835),MONTH(M835)+1,DAY(M835))","v":"2033-02-01"},{"$f":"DATE(YEAR(N835),MONTH(N835)+1,DAY(N835))","v":"2033-03-01"},{"$f":"DATE(YEAR(O835),MONTH(O835)+1,DAY(O835))","v":"2033-04-01"},{"$f":"DATE(YEAR(P835),MONTH(P835)+1,DAY(P835))","v":"2033-05-01"},{"$f":"DATE(YEAR(Q835),MONTH(Q835)+1,DAY(Q835))","v":"2033-06-01"},{"$f":"G835","v":"2032-07-01"},{"$f":"DATE(YEAR(S835),MONTH(S835)+1,DAY(S835))","v":"2032-08-01"},{"$f":"DATE(YEAR(T835),MONTH(T835)+1,DAY(T835))","v":"2032-09-01"},{"$f":"DATE(YEAR(U835),MONTH(U835)+1,DAY(U835))","v":"2032-10-01"},{"$f":"DATE(YEAR(V835),MONTH(V835)+1,DAY(V835))","v":"2032-11-01"},{"$f":"DATE(YEAR(W835),MONTH(W835)+1,DAY(W835))","v":"2032-12-01"},{"$f":"DATE(YEAR(X835),MONTH(X835)+1,DAY(X835))","v":"2033-01-01"},{"$f":"DATE(YEAR(Y835),MONTH(Y835)+1,DAY(Y835))","v":"2033-02-01"},{"$f":"DATE(YEAR(Z835),MONTH(Z835)+1,DAY(Z835))","v":"2033-03-01"},{"$f":"DATE(YEAR(AA835),MONTH(AA835)+1,DAY(AA835))","v":"2033-04-01"},{"$f":"DATE(YEAR(AB835),MONTH(AB835)+1,DAY(AB835))","v":"2033-05-01"},{"$f":"DATE(YEAR(AC835),MONTH(AC835)+1,DAY(AC835))","v":"2033-06-01"},{"$f":"AE813","v":"2032-07-01"},{"$f":"DATE(YEAR(AE835),MONTH(AE835)+1,DAY(AE835))","v":"2032-08-01"},{"$f":"DATE(YEAR(AF835),MONTH(AF835)+1,DAY(AF835))","v":"2032-09-01"},{"$f":"DATE(YEAR(AG835),MONTH(AG835)+1,DAY(AG835))","v":"2032-10-01"},{"$f":"DATE(YEAR(AH835),MONTH(AH835)+1,DAY(AH835))","v":"2032-11-01"},{"$f":"DATE(YEAR(AI835),MONTH(AI835)+1,DAY(AI835))","v":"2032-12-01"},{"$f":"DATE(YEAR(AJ835),MONTH(AJ835)+1,DAY(AJ835))","v":"2033-01-01"},{"$f":"DATE(YEAR(AK835),MONTH(AK835)+1,DAY(AK835))","v":"2033-02-01"},{"$f":"DATE(YEAR(AL835),MONTH(AL835)+1,DAY(AL835))","v":"2033-03-01"},{"$f":"DATE(YEAR(AM835),MONTH(AM835)+1,DAY(AM835))","v":"2033-04-01"},{"$f":"DATE(YEAR(AN835),MONTH(AN835)+1,DAY(AN835))","v":"2033-05-01"},{"$f":"DATE(YEAR(AO835),MONTH(AO835)+1,DAY(AO835))","v":"2033-06-01"},"Total",null,"Fator Utilização Mensal",null,null,null,"FU FOLHA DE PAGAMENTO",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BJ813","v":"ANO 20"},"FU Benefícios",null,null,"FU FÍSICO PARA CÁLCULOS DOS BENEFÍCIOS",null,null,null,null,null,null,null,null,null,null,null,null,"Frota Mensal",null,{"$f":"CC813","v":"ANO 20"}]
[null,null,"base","e Adic.","Soc.",{"$f":"F814","v":"R$ por"},"R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","Durante o",null,"Funções","Cargo","FU",null,{"$f":"AE835","v":"2032-07-01"},"2032-08-01","2032-09-01","2032-10-01","2032-11-01","2032-12-01","2033-01-01","2033-02-01","2033-03-01","2033-04-01","2033-05-01","2033-06-01",null,"Funções","Cargo","FU",null,{"$f":"AW836","v":"2032-07-01"},"2032-08-01","2032-09-01","2032-10-01","2032-11-01","2032-12-01","2033-01-01","2033-02-01","2033-03-01","2033-04-01","2033-05-01","2033-06-01",null,"Funções","Cargo",{"$f":"AW836","v":"2032-07-01"},"2032-08-01","2032-09-01","2032-10-01","2032-11-01","2032-12-01","2033-01-01","2033-02-01","2033-03-01","2033-04-01","2033-05-01","2033-06-01"]
[null,null,"(R$/mês)","Not.","%",{"$f":"F815","v":"mês"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AQ815","v":"ANO 20"},null,null,null,"Licitação",null,"FU","FU","FU","FU","FU","FU","FU","FU","FU","FU","FU","FU",null,null,null,"Licitação",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota"]
["Controle Operacional","Fiscal",{"$f":"C748","v":1584.595532},7.9229776600000017,{"$f":"E830","v":0.63723885555555548},{"$f":"F830","v":613.48199999999997},{"$f":"$C838*G832","v":1584.595532},1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,1584.595532,{"$f":"((G838+$D838)*($E838/100*100+1))","v":2607.3331822067771},2607.3331822067771,2607.3331822067771,2607.3331822067771,2607.3331822067771,2607.3331822067771,2607.3331822067771,2607.3331822067771,2607.3331822067771,2607.3331822067771,2607.3331822067771,2607.3331822067771,{"$f":"(S838*AW838*CC838)+($F838*BN838*CC838)","v":134248.2308458733},134248.2308458733,134248.2308458733,134248.2308458733,134248.2308458733,134248.2308458733,134248.2308458733,134248.2308458733,134248.2308458733,134248.2308458733,134248.2308458733,134248.2308458733,{"$f":"SUM(AE838:AP838)","v":1610978.7701504792},null,"Controle Operacional",{"$f":"B838","v":"Fiscal"},{"$f":"AU748","v":6.2397372742200329E-2},{"$f":"AU838/$AU$35","v":0.79166666666666685},{"$f":"AW845*$AV838","v":6.2397372742200335E-2},6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,null,"Controle Operacional",{"$f":"AT838","v":"Fiscal"},6.2397372742200329E-2,{"$f":"BL838/$BL$35","v":0.79166666666666685},{"$f":"BN845*$AV838","v":6.2397372742200335E-2},6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,6.2397372742200335E-2,null,"Controle Operacional",{"$f":"AT838","v":"Fiscal"},{"$f":"CN748","v":668},{"$f":"CC838","v":668},668,668,668,668,668,668,668,668,668,668]
[null,"Inspetores de Tráfego",2548.3523,12.741761500000001,{"$f":"E838","v":0.63723885555555548},613.48199999999997,{"$f":"$C839*G832","v":2548.3523},2548.3523,2548.3523,2548.3523,2548.3523,2548.3523,2548.3523,2548.3523,2548.3523,2548.3523,2548.3523,2548.3523,4193.1227102203893,4193.1227102203893,4193.1227102203893,4193.1227102203893,4193.1227102203893,4193.1227102203893,4193.1227102203893,4193.1227102203893,4193.1227102203893,4193.1227102203893,4193.1227102203893,4193.1227102203893,15816.807617868079,15816.807617868079,15816.807617868079,15816.807617868079,15816.807617868079,15816.807617868079,15816.807617868079,15816.807617868079,15816.807617868079,15816.807617868079,15816.807617868079,15816.807617868079,189801.69141441688,null,null,"Inspetores de Tráfego",4.9261083743842365E-3,6.2500000000000014E-2,{"$f":"AW845*$AV839","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Inspetores de Tráfego",4.9261083743842365E-3,6.2500000000000014E-2,{"$f":"BN845*$AV839","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Inspetores de Tráfego",668,{"$f":"CC839","v":668},668,668,668,668,668,668,668,668,668,668]
[null,"Chefe de Tráfego",3314.57,16.572850000000003,{"$f":"E839","v":0.63723885555555548},613.48199999999997,{"$f":"$C840*G832","v":3314.57},3314.57,3314.57,3314.57,3314.57,3314.57,3314.57,3314.57,3314.57,3314.57,3314.57,3314.57,5453.8765074260718,5453.8765074260718,5453.8765074260718,5453.8765074260718,5453.8765074260718,5453.8765074260718,5453.8765074260718,5453.8765074260718,5453.8765074260718,5453.8765074260718,5453.8765074260718,5453.8765074260718,6655.1649966512568,6655.1649966512568,6655.1649966512568,6655.1649966512568,6655.1649966512568,6655.1649966512568,6655.1649966512568,6655.1649966512568,6655.1649966512568,6655.1649966512568,6655.1649966512568,6655.1649966512568,79861.9799598151,null,null,"Chefe de Tráfego",1.6420361247947454E-3,2.0833333333333336E-2,{"$f":"AW845*$AV840","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Chefe de Tráfego",1.6420361247947454E-3,2.0833333333333336E-2,{"$f":"BN845*$AV840","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Chefe de Tráfego",668,{"$f":"CC840","v":668},668,668,668,668,668,668,668,668,668,668]
[null,"Instrutor",1696.3700000000001,8.4818500000000014,{"$f":"E840","v":0.63723885555555548},613.48199999999997,{"$f":"$C841*G832","v":1696.3700000000001},1696.3700000000001,1696.3700000000001,1696.3700000000001,1696.3700000000001,1696.3700000000001,1696.3700000000001,1696.3700000000001,1696.3700000000001,1696.3700000000001,1696.3700000000001,1696.3700000000001,2791.2496917857716,2791.2496917857716,2791.2496917857716,2791.2496917857716,2791.2496917857716,2791.2496917857716,2791.2496917857716,2791.2496917857716,2791.2496917857716,2791.2496917857716,2791.2496917857716,2791.2496917857716,3734.5825453413718,3734.5825453413718,3734.5825453413718,3734.5825453413718,3734.5825453413718,3734.5825453413718,3734.5825453413718,3734.5825453413718,3734.5825453413718,3734.5825453413718,3734.5825453413718,3734.5825453413718,44814.990544096458,null,null,"Instrutor",1.6420361247947454E-3,2.0833333333333336E-2,{"$f":"AW845*$AV841","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Instrutor",1.6420361247947454E-3,2.0833333333333336E-2,{"$f":"BN845*$AV841","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Instrutor",668,{"$f":"CC841","v":668},668,668,668,668,668,668,668,668,668,668]
[null,"Programadores",1372.73,6.8636499999999998,{"$f":"E841","v":0.63723885555555548},613.48199999999997,{"$f":"$C842*G832","v":1372.73},1372.73,1372.73,1372.73,1372.73,1372.73,1372.73,1372.73,1372.73,1372.73,1372.73,1372.73,2258.7243286577118,2258.7243286577118,2258.7243286577118,2258.7243286577118,2258.7243286577118,2258.7243286577118,2258.7243286577118,2258.7243286577118,2258.7243286577118,2258.7243286577118,2258.7243286577118,2258.7243286577118,3150.4660550793947,3150.4660550793947,3150.4660550793947,3150.4660550793947,3150.4660550793947,3150.4660550793947,3150.4660550793947,3150.4660550793947,3150.4660550793947,3150.4660550793947,3150.4660550793947,3150.4660550793947,37805.592660952738,null,null,"Programadores",1.6420361247947454E-3,2.0833333333333336E-2,{"$f":"AW845*$AV842","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Programadores",1.6420361247947454E-3,2.0833333333333336E-2,{"$f":"BN845*$AV842","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Programadores",668,{"$f":"CC842","v":668},668,668,668,668,668,668,668,668,668,668]
[null,"Escaladores",1372.73,6.8636499999999998,{"$f":"E842","v":0.63723885555555548},613.48199999999997,{"$f":"$C843*G832","v":1372.73},1372.73,1372.73,1372.73,1372.73,1372.73,1372.73,1372.73,1372.73,1372.73,1372.73,1372.73,2258.7243286577118,2258.7243286577118,2258.7243286577118,2258.7243286577118,2258.7243286577118,2258.7243286577118,2258.7243286577118,2258.7243286577118,2258.7243286577118,2258.7243286577118,2258.7243286577118,2258.7243286577118,6300.9321101587893,6300.9321101587893,6300.9321101587893,6300.9321101587893,6300.9321101587893,6300.9321101587893,6300.9321101587893,6300.9321101587893,6300.9321101587893,6300.9321101587893,6300.9321101587893,6300.9321101587893,75611.185321905476,null,null,"Escaladores",3.2840722495894909E-3,4.1666666666666671E-2,{"$f":"AW845*$AV843","v":3.2840722495894909E-3},3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,null,null,"Escaladores",3.2840722495894909E-3,4.1666666666666671E-2,{"$f":"BN845*$AV843","v":3.2840722495894909E-3},3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,null,null,"Escaladores",668,{"$f":"CC843","v":668},668,668,668,668,668,668,668,668,668,668]
[null,"Auxiliares",1026.5970199999999,5.1329851,{"$f":"E843","v":0.63723885555555548},613.48199999999997,{"$f":"$C844*G832","v":1026.5970199999999},1026.5970199999999,1026.5970199999999,1026.5970199999999,1026.5970199999999,1026.5970199999999,1026.5970199999999,1026.5970199999999,1026.5970199999999,1026.5970199999999,1026.5970199999999,1026.5970199999999,1689.1884527922514,1689.1884527922514,1689.1884527922514,1689.1884527922514,1689.1884527922514,1689.1884527922514,1689.1884527922514,1689.1884527922514,1689.1884527922514,1689.1884527922514,1689.1884527922514,1689.1884527922514,5051.5069374884197,5051.5069374884197,5051.5069374884197,5051.5069374884197,5051.5069374884197,5051.5069374884197,5051.5069374884197,5051.5069374884197,5051.5069374884197,5051.5069374884197,5051.5069374884197,5051.5069374884197,60618.083249861033,null,null,"Auxiliares",3.2840722495894909E-3,4.1666666666666671E-2,{"$f":"AW845*$AV844","v":3.2840722495894909E-3},3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,null,null,"Auxiliares",3.2840722495894909E-3,4.1666666666666671E-2,{"$f":"BN845*$AV844","v":3.2840722495894909E-3},3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,null,null,"Auxiliares",668,{"$f":"CC844","v":668},668,668,668,668,668,668,668,668,668,668]
[null,"Sub-total Cont.Oper.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE838:AE844)","v":174957.6911084606},174957.6911084606,174957.6911084606,174957.6911084606,174957.6911084606,174957.6911084606,174957.6911084606,174957.6911084606,174957.6911084606,174957.6911084606,174957.6911084606,174957.6911084606,{"$f":"SUM(AQ838:AQ844)","v":2099492.2933015269},null,null,"Sub-total Cont.Oper.",{"$f":"SUM(AU838:AU844)","v":7.881773399014777E-2},{"$f":"SUM(AV838:AV844)","v":1.0000000000000002},{"$f":"'FU Resumo'!$E$234","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E$235","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E$236","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E$237","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E$238","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E$239","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E$240","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E$241","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E$242","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E$243","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E$244","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$E$245","v":7.881773399014777E-2},null,null,{"$f":"AT845","v":"Sub-total Cont.Oper."},{"$f":"SUM(BL838:BL844)","v":7.881773399014777E-2},{"$f":"SUM(BM838:BM844)","v":1.0000000000000002},{"$f":"'FU Resumo'!$K$234","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K$235","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K$236","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K$237","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K$238","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K$239","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K$240","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K$241","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K$242","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K$243","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K$244","v":7.881773399014777E-2},{"$f":"'FU Resumo'!$K$245","v":7.881773399014777E-2},null,null,"Sub-total Cont.Oper.",668,{"$f":"CD844","v":668},{"$f":"CE844","v":668},668,668,668,668,668,668,668,668,668]
["Manutenção","1/2 Oficial Eletricista",{"$f":"C756","v":985.94783599999994},4.9297391800000003,{"$f":"E844","v":0.63723885555555548},{"$f":"F844","v":613.48199999999997},{"$f":"$C846*G832","v":985.94783599999994},985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,{"$f":"((G846+$D846)*($E846/100*100+1))","v":1622.3032671833669},{"$f":"((H846+$D846)*($E846/100*100+1))","v":1622.3032671833669},{"$f":"((I846+$D846)*($E846/100*100+1))","v":1622.3032671833669},{"$f":"((J846+$D846)*($E846/100*100+1))","v":1622.3032671833669},{"$f":"((K846+$D846)*($E846/100*100+1))","v":1622.3032671833669},{"$f":"((L846+$D846)*($E846/100*100+1))","v":1622.3032671833669},{"$f":"((M846+$D846)*($E846/100*100+1))","v":1622.3032671833669},{"$f":"((N846+$D846)*($E846/100*100+1))","v":1622.3032671833669},{"$f":"((O846+$D846)*($E846/100*100+1))","v":1622.3032671833669},{"$f":"((P846+$D846)*($E846/100*100+1))","v":1622.3032671833669},{"$f":"((Q846+$D846)*($E846/100*100+1))","v":1622.3032671833669},{"$f":"((R846+$D846)*($E846/100*100+1))","v":1622.3032671833669},{"$f":"(S846*AW846*CC846)+($F846*BN846*CC846)","v":22071.495938105745},{"$f":"(T846*AX846*CD846)+($F846*BO846*CD846)","v":22071.495938105745},{"$f":"(U846*AY846*CE846)+($F846*BP846*CE846)","v":22071.495938105745},{"$f":"(V846*AZ846*CF846)+($F846*BQ846*CF846)","v":22071.495938105745},{"$f":"(W846*BA846*CG846)+($F846*BR846*CG846)","v":22071.495938105745},{"$f":"(X846*BB846*CH846)+($F846*BS846*CH846)","v":22071.495938105745},{"$f":"(Y846*BC846*CI846)+($F846*BT846*CI846)","v":22071.495938105745},{"$f":"(Z846*BD846*CJ846)+($F846*BU846*CJ846)","v":22071.495938105745},{"$f":"(AA846*BE846*CK846)+($F846*BV846*CK846)","v":22071.495938105745},{"$f":"(AB846*BF846*CL846)+($F846*BW846*CL846)","v":22071.495938105745},{"$f":"(AC846*BG846*CM846)+($F846*BX846*CM846)","v":22071.495938105745},{"$f":"(AD846*BH846*CN846)+($F846*BY846*CN846)","v":22071.495938105745},{"$f":"SUM(AE846:AP846)","v":264857.95125726896},null,"Manutenção","1/2 Oficial Eletricista",{"$f":"AU756","v":1.4778325123152709E-2},{"$f":"AU846/$AU$56","v":3.333333333333334E-2},{"$f":"AW866*$AV846","v":1.4778325123152707E-2},1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,null,"Manutenção","1/2 Oficial Eletricista",{"$f":"AU846","v":1.4778325123152709E-2},{"$f":"BL846/$BL$56","v":3.333333333333334E-2},{"$f":"BN866*$BM846","v":1.4778325123152707E-2},1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,null,"Manutenção","1/2 Oficial Eletricista",{"$f":"CC845","v":668},{"$f":"CD845","v":668},{"$f":"CE845","v":668},668,668,668,668,668,668,668,668,668]
[null,"1/2 Oficial Funileiro",985.94783599999994,4.9297391800000003,{"$f":"E846","v":0.63723885555555548},613.48199999999997,{"$f":"$C847*G832","v":985.94783599999994},985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,985.94783599999994,1622.3032671833669,1622.3032671833669,1622.3032671833669,1622.3032671833669,1622.3032671833669,1622.3032671833669,1622.3032671833669,1622.3032671833669,1622.3032671833669,1622.3032671833669,1622.3032671833669,1622.3032671833669,22071.495938105745,22071.495938105745,22071.495938105745,22071.495938105745,22071.495938105745,22071.495938105745,22071.495938105745,22071.495938105745,22071.495938105745,22071.495938105745,22071.495938105745,22071.495938105745,264857.95125726896,null,null,"1/2 Oficial Funileiro",1.4778325123152709E-2,3.333333333333334E-2,{"$f":"AW866*$AV847","v":1.4778325123152707E-2},1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,null,null,"1/2 Oficial Funileiro",1.4778325123152709E-2,3.333333333333334E-2,{"$f":"BN866*$BM847","v":1.4778325123152707E-2},1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,null,null,"1/2 Oficial Funileiro",{"$f":"CC846","v":668},{"$f":"CD846","v":668},668,668,668,668,668,668,668,668,668,668]
[null,"Abastecedor",1347.3026840000002,6.7365134200000014,{"$f":"E847","v":0.63723885555555548},613.48199999999997,{"$f":"$C848*G832","v":1347.3026840000002},1347.3026840000002,1347.3026840000002,1347.3026840000002,1347.3026840000002,1347.3026840000002,1347.3026840000002,1347.3026840000002,1347.3026840000002,1347.3026840000002,1347.3026840000002,1347.3026840000002,2216.8855859612841,2216.8855859612841,2216.8855859612841,2216.8855859612841,2216.8855859612841,2216.8855859612841,2216.8855859612841,2216.8855859612841,2216.8855859612841,2216.8855859612841,2216.8855859612841,2216.8855859612841,55882.331450900616,55882.331450900616,55882.331450900616,55882.331450900616,55882.331450900616,55882.331450900616,55882.331450900616,55882.331450900616,55882.331450900616,55882.331450900616,55882.331450900616,55882.331450900616,670587.97741080762,null,null,"Abastecedor",2.9556650246305417E-2,6.666666666666668E-2,{"$f":"AW866*$AV848","v":2.9556650246305414E-2},2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,null,null,"Abastecedor",2.9556650246305417E-2,6.666666666666668E-2,{"$f":"BN866*$BM848","v":2.9556650246305414E-2},2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,null,null,"Abastecedor",{"$f":"CC847","v":668},{"$f":"CD847","v":668},668,668,668,668,668,668,668,668,668,668]
[null,"Auxiliar Almoxarife",961.20016399999986,4.8060008199999995,{"$f":"E848","v":0.63723885555555548},613.48199999999997,{"$f":"$C849*G832","v":961.20016399999986},961.20016399999986,961.20016399999986,961.20016399999986,961.20016399999986,961.20016399999986,961.20016399999986,961.20016399999986,961.20016399999986,961.20016399999986,961.20016399999986,961.20016399999986,1581.5828277495079,1581.5828277495079,1581.5828277495079,1581.5828277495079,1581.5828277495079,1581.5828277495079,1581.5828277495079,1581.5828277495079,1581.5828277495079,1581.5828277495079,1581.5828277495079,1581.5828277495079,28892.675959343276,28892.675959343276,28892.675959343276,28892.675959343276,28892.675959343276,28892.675959343276,28892.675959343276,28892.675959343276,28892.675959343276,28892.675959343276,28892.675959343276,28892.675959343276,346712.11151211924,null,null,"Auxiliar Almoxarife",1.9704433497536946E-2,4.444444444444446E-2,{"$f":"AW866*$AV849","v":1.9704433497536946E-2},1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,null,null,"Auxiliar Almoxarife",1.9704433497536946E-2,4.444444444444446E-2,{"$f":"BN866*$BM849","v":1.9704433497536946E-2},1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,null,null,"Auxiliar Almoxarife",{"$f":"CC848","v":668},{"$f":"CD848","v":668},668,668,668,668,668,668,668,668,668,668]
[null,"Auxiliar Serv. Gerais",811.75399999999991,4.0587699999999991,{"$f":"E849","v":0.63723885555555548},613.48199999999997,{"$f":"$C850*G832","v":811.75399999999991},811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,1335.6803659024074,1335.6803659024074,1335.6803659024074,1335.6803659024074,1335.6803659024074,1335.6803659024074,1335.6803659024074,1335.6803659024074,1335.6803659024074,1335.6803659024074,1335.6803659024074,1335.6803659024074,96209.886238138541,96209.886238138541,96209.886238138541,96209.886238138541,96209.886238138541,96209.886238138541,96209.886238138541,96209.886238138541,96209.886238138541,96209.886238138541,96209.886238138541,96209.886238138541,{"$f":"SUM(AE850:AP850)","v":1154518.6348576625},null,null,"Auxiliar Serv. Gerais",7.3891625615763554E-2,0.16666666666666674,{"$f":"AW866*$AV850","v":7.3891625615763554E-2},7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,null,null,"Auxiliar Serv. Gerais",7.3891625615763554E-2,0.16666666666666674,{"$f":"BN866*$BM850","v":7.3891625615763554E-2},7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,7.3891625615763554E-2,null,null,"Auxiliar Serv. Gerais",{"$f":"CC849","v":668},{"$f":"CD849","v":668},668,668,668,668,668,668,668,668,668,668]
[null,"Borracheiro",1328.8875679999999,6.6444378399999993,{"$f":"E850","v":0.63723885555555548},613.48199999999997,{"$f":"$C851*G832","v":1328.8875679999999},1328.8875679999999,1328.8875679999999,1328.8875679999999,1328.8875679999999,1328.8875679999999,1328.8875679999999,1328.8875679999999,1328.8875679999999,1328.8875679999999,1328.8875679999999,1328.8875679999999,2186.5848927992965,2186.5848927992965,2186.5848927992965,2186.5848927992965,2186.5848927992965,2186.5848927992965,2186.5848927992965,2186.5848927992965,2186.5848927992965,2186.5848927992965,2186.5848927992965,2186.5848927992965,18428.026447191427,18428.026447191427,18428.026447191427,18428.026447191427,18428.026447191427,18428.026447191427,18428.026447191427,18428.026447191427,18428.026447191427,18428.026447191427,18428.026447191427,18428.026447191427,221136.31736629712,null,null,"Borracheiro",9.852216748768473E-3,2.222222222222223E-2,{"$f":"AW866*$AV851","v":9.852216748768473E-3},9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,null,null,"Borracheiro",9.852216748768473E-3,2.222222222222223E-2,{"$f":"BN866*$BM851","v":9.852216748768473E-3},9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,null,null,"Borracheiro",{"$f":"CC850","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Comprador/Almoxarife",1443.3266720000001,7.2166333600000003,{"$f":"E851","v":0.63723885555555548},613.48199999999997,{"$f":"$C852*G832","v":1443.3266720000001},1443.3266720000001,1443.3266720000001,1443.3266720000001,1443.3266720000001,1443.3266720000001,1443.3266720000001,1443.3266720000001,1443.3266720000001,1443.3266720000001,1443.3266720000001,1443.3266720000001,2374.8858612013792,2374.8858612013792,2374.8858612013792,2374.8858612013792,2374.8858612013792,2374.8858612013792,2374.8858612013792,2374.8858612013792,2374.8858612013792,2374.8858612013792,2374.8858612013792,2374.8858612013792,9833.6439964656238,9833.6439964656238,9833.6439964656238,9833.6439964656238,9833.6439964656238,9833.6439964656238,9833.6439964656238,9833.6439964656238,9833.6439964656238,9833.6439964656238,9833.6439964656238,9833.6439964656238,118003.72795758751,null,null,"Comprador/Almoxarife",4.9261083743842365E-3,1.1111111111111115E-2,{"$f":"AW866*$AV852","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Comprador/Almoxarife",4.9261083743842365E-3,1.1111111111111115E-2,{"$f":"BN866*$BM852","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Comprador/Almoxarife",{"$f":"CC851","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Controlador de Manut.",2610.9766400000003,13.054883200000001,{"$f":"E852","v":0.63723885555555548},613.48199999999997,{"$f":"$C853*G832","v":2610.9766400000003},2610.9766400000003,2610.9766400000003,2610.9766400000003,2610.9766400000003,2610.9766400000003,2610.9766400000003,2610.9766400000003,2610.9766400000003,2610.9766400000003,2610.9766400000003,2610.9766400000003,4296.1663679856692,4296.1663679856692,4296.1663679856692,4296.1663679856692,4296.1663679856692,4296.1663679856692,4296.1663679856692,4296.1663679856692,4296.1663679856692,4296.1663679856692,4296.1663679856692,4296.1663679856692,32311.774480930315,32311.774480930315,32311.774480930315,32311.774480930315,32311.774480930315,32311.774480930315,32311.774480930315,32311.774480930315,32311.774480930315,32311.774480930315,32311.774480930315,32311.774480930315,387741.29377116374,null,null,"Controlador de Manut.",9.852216748768473E-3,2.222222222222223E-2,{"$f":"AW866*$AV853","v":9.852216748768473E-3},9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,null,null,"Controlador de Manut.",9.852216748768473E-3,2.222222222222223E-2,{"$f":"BN866*$BM853","v":9.852216748768473E-3},9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,null,null,"Controlador de Manut.",{"$f":"CC852","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Eletricista (A e B)",1683.7839999999999,8.41892,{"$f":"E853","v":0.63723885555555548},613.48199999999997,{"$f":"$C854*G832","v":1683.7839999999999},1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,2770.540372108569,2770.540372108569,2770.540372108569,2770.540372108569,2770.540372108569,2770.540372108569,2770.540372108569,2770.540372108569,2770.540372108569,2770.540372108569,2770.540372108569,2770.540372108569,44542.402848640872,44542.402848640872,44542.402848640872,44542.402848640872,44542.402848640872,44542.402848640872,44542.402848640872,44542.402848640872,44542.402848640872,44542.402848640872,44542.402848640872,44542.402848640872,534508.83418369049,null,null,"Eletricista (A e B)",1.9704433497536946E-2,4.444444444444446E-2,{"$f":"AW866*$AV854","v":1.9704433497536946E-2},1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,null,null,"Eletricista (A e B)",1.9704433497536946E-2,4.444444444444446E-2,{"$f":"BN866*$BM854","v":1.9704433497536946E-2},1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,null,null,"Eletricista (A e B)",{"$f":"CC853","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Eletrônico",1683.7839999999999,8.41892,{"$f":"E854","v":0.63723885555555548},613.48199999999997,{"$f":"$C855*G832","v":1683.7839999999999},1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,1683.7839999999999,2770.540372108569,2770.540372108569,2770.540372108569,2770.540372108569,2770.540372108569,2770.540372108569,2770.540372108569,2770.540372108569,2770.540372108569,2770.540372108569,2770.540372108569,2770.540372108569,22271.201424320436,22271.201424320436,22271.201424320436,22271.201424320436,22271.201424320436,22271.201424320436,22271.201424320436,22271.201424320436,22271.201424320436,22271.201424320436,22271.201424320436,22271.201424320436,267254.41709184524,null,null,"Eletrônico",9.852216748768473E-3,2.222222222222223E-2,{"$f":"AW866*$AV855","v":9.852216748768473E-3},9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,null,null,"Eletrônico",9.852216748768473E-3,2.222222222222223E-2,{"$f":"BN866*$BM855","v":9.852216748768473E-3},9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,null,null,"Eletrônico",{"$f":"CC854","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Funileiro (A e B)",1477.9345759999999,7.38967288,{"$f":"E855","v":0.63723885555555548},613.48199999999997,{"$f":"$C856*G832","v":1477.9345759999999},1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,2431.830573365206,2431.830573365206,2431.830573365206,2431.830573365206,2431.830573365206,2431.830573365206,2431.830573365206,2431.830573365206,2431.830573365206,2431.830573365206,2431.830573365206,2431.830573365206,40084.114266166653,40084.114266166653,40084.114266166653,40084.114266166653,40084.114266166653,40084.114266166653,40084.114266166653,40084.114266166653,40084.114266166653,40084.114266166653,40084.114266166653,40084.114266166653,481009.37119399972,null,null,"Funileiro (A e B)",1.9704433497536946E-2,4.444444444444446E-2,{"$f":"AW866*$AV856","v":1.9704433497536946E-2},1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,null,null,"Funileiro (A e B)",1.9704433497536946E-2,4.444444444444446E-2,{"$f":"BN866*$BM856","v":1.9704433497536946E-2},1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,null,null,"Funileiro (A e B)",{"$f":"CC855","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Chefe de Manutenção",3314.57,16.572850000000003,{"$f":"E856","v":0.63723885555555548},613.48199999999997,{"$f":"$C857*G832","v":3314.57},3314.57,3314.57,3314.57,3314.57,3314.57,3314.57,3314.57,3314.57,3314.57,3314.57,3314.57,5453.8765074260718,5453.8765074260718,5453.8765074260718,5453.8765074260718,5453.8765074260718,5453.8765074260718,5453.8765074260718,5453.8765074260718,5453.8765074260718,5453.8765074260718,5453.8765074260718,5453.8765074260718,19965.494989953775,19965.494989953775,19965.494989953775,19965.494989953775,19965.494989953775,19965.494989953775,19965.494989953775,19965.494989953775,19965.494989953775,19965.494989953775,19965.494989953775,19965.494989953775,239585.93987944524,null,null,"Chefe de Manutenção",4.9261083743842365E-3,1.1111111111111115E-2,{"$f":"AW866*$AV857","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Chefe de Manutenção",4.9261083743842365E-3,1.1111111111111115E-2,{"$f":"BN866*$BM857","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Chefe de Manutenção",{"$f":"CC856","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Lavador",811.75399999999991,4.0587699999999991,{"$f":"E857","v":0.63723885555555548},613.48199999999997,{"$f":"$C858*G832","v":811.75399999999991},811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,811.75399999999991,1335.6803659024074,1335.6803659024074,1335.6803659024074,1335.6803659024074,1335.6803659024074,1335.6803659024074,1335.6803659024074,1335.6803659024074,1335.6803659024074,1335.6803659024074,1335.6803659024074,1335.6803659024074,38483.954495255406,38483.954495255406,38483.954495255406,38483.954495255406,38483.954495255406,38483.954495255406,38483.954495255406,38483.954495255406,38483.954495255406,38483.954495255406,38483.954495255406,38483.954495255406,461807.45394306496,null,null,"Lavador",2.9556650246305417E-2,6.666666666666668E-2,{"$f":"AW866*$AV858","v":2.9556650246305414E-2},2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,null,null,"Lavador",2.9556650246305417E-2,6.666666666666668E-2,{"$f":"BN866*$BM858","v":2.9556650246305414E-2},2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,2.9556650246305414E-2,null,null,"Lavador",{"$f":"CC857","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Lubrificador",1251.5052440000002,6.2575262200000017,{"$f":"E858","v":0.63723885555555548},613.48199999999997,{"$f":"$C859*G832","v":1251.5052440000002},1251.5052440000002,1251.5052440000002,1251.5052440000002,1251.5052440000002,1251.5052440000002,1251.5052440000002,1251.5052440000002,1251.5052440000002,1251.5052440000002,1251.5052440000002,1251.5052440000002,2059.2580784753782,2059.2580784753782,2059.2580784753782,2059.2580784753782,2059.2580784753782,2059.2580784753782,2059.2580784753782,2059.2580784753782,2059.2580784753782,2059.2580784753782,2059.2580784753782,2059.2580784753782,35180.105860523203,35180.105860523203,35180.105860523203,35180.105860523203,35180.105860523203,35180.105860523203,35180.105860523203,35180.105860523203,35180.105860523203,35180.105860523203,35180.105860523203,35180.105860523203,422161.27032627835,null,null,"Lubrificador",1.9704433497536946E-2,4.444444444444446E-2,{"$f":"AW866*$AV859","v":1.9704433497536946E-2},1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,null,null,"Lubrificador",1.9704433497536946E-2,4.444444444444446E-2,{"$f":"BN866*$BM859","v":1.9704433497536946E-2},1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,null,null,"Lubrificador",{"$f":"CC858","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Manobrista",1662.7655320000001,8.3138276600000012,{"$f":"E859","v":0.63723885555555548},613.48199999999997,{"$f":"$C860*G832","v":1662.7655320000001},1662.7655320000001,1662.7655320000001,1662.7655320000001,1662.7655320000001,1662.7655320000001,1662.7655320000001,1662.7655320000001,1662.7655320000001,1662.7655320000001,1662.7655320000001,1662.7655320000001,2735.9560583522493,2735.9560583522493,2735.9560583522493,2735.9560583522493,2735.9560583522493,2735.9560583522493,2735.9560583522493,2735.9560583522493,2735.9560583522493,2735.9560583522493,2735.9560583522493,2735.9560583522493,128587.62201030474,128587.62201030474,128587.62201030474,128587.62201030474,128587.62201030474,128587.62201030474,128587.62201030474,128587.62201030474,128587.62201030474,128587.62201030474,128587.62201030474,128587.62201030474,1543051.464123657,null,null,"Manobrista",5.7471264367816091E-2,0.12962962962962968,{"$f":"AW866*$AV860","v":5.7471264367816091E-2},5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,null,null,"Manobrista",5.7471264367816091E-2,0.12962962962962968,{"$f":"BN866*$BM860","v":5.7471264367816091E-2},5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,5.7471264367816091E-2,null,null,"Manobrista",{"$f":"CC859","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Mecânico (A, B e C)",1794.943552,8.974717759999999,{"$f":"E860","v":0.63723885555555548},613.48199999999997,{"$f":"$C861*G832","v":1794.943552},1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,2953.4450834976201,2953.4450834976201,2953.4450834976201,2953.4450834976201,2953.4450834976201,2953.4450834976201,2953.4450834976201,2953.4450834976201,2953.4450834976201,2953.4450834976201,2953.4450834976201,2953.4450834976201,97812.286197717985,97812.286197717985,97812.286197717985,97812.286197717985,97812.286197717985,97812.286197717985,97812.286197717985,97812.286197717985,97812.286197717985,97812.286197717985,97812.286197717985,97812.286197717985,1173747.4343726158,null,null,"Mecânico (A, B e C)",4.1050903119868636E-2,9.2592592592592615E-2,{"$f":"AW866*$AV861","v":4.1050903119868636E-2},4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,null,null,"Mecânico (A, B e C)",4.1050903119868636E-2,9.2592592592592615E-2,{"$f":"BN866*$BM861","v":4.1050903119868636E-2},4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,4.1050903119868636E-2,null,null,"Mecânico (A, B e C)",{"$f":"CC860","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Mecânico de Revisão",1794.943552,8.974717759999999,{"$f":"E861","v":0.63723885555555548},613.48199999999997,{"$f":"$C862*G832","v":1794.943552},1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,2953.4450834976201,2953.4450834976201,2953.4450834976201,2953.4450834976201,2953.4450834976201,2953.4450834976201,2953.4450834976201,2953.4450834976201,2953.4450834976201,2953.4450834976201,2953.4450834976201,2953.4450834976201,35212.42303117847,35212.42303117847,35212.42303117847,35212.42303117847,35212.42303117847,35212.42303117847,35212.42303117847,35212.42303117847,35212.42303117847,35212.42303117847,35212.42303117847,35212.42303117847,{"$f":"SUM(AE862:AP862)","v":422549.07637414167},null,null,"Mecânico de Revisão",1.4778325123152709E-2,3.333333333333334E-2,{"$f":"AW866*$AV862","v":1.4778325123152707E-2},1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,null,null,"Mecânico de Revisão",1.4778325123152709E-2,3.333333333333334E-2,{"$f":"BN866*$BM862","v":1.4778325123152707E-2},1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,1.4778325123152707E-2,null,null,"Mecânico de Revisão",{"$f":"CC861","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Mecânico Montador",1794.943552,8.9747177600000008,{"$f":"E862","v":0.63723885555555548},613.48199999999997,{"$f":"$C863*G832","v":1794.943552},1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,1794.943552,2953.4450834976201,2953.4450834976201,2953.4450834976201,2953.4450834976201,2953.4450834976201,2953.4450834976201,2953.4450834976201,2953.4450834976201,2953.4450834976201,2953.4450834976201,2953.4450834976201,2953.4450834976201,23474.948687452317,23474.948687452317,23474.948687452317,23474.948687452317,23474.948687452317,23474.948687452317,23474.948687452317,23474.948687452317,23474.948687452317,23474.948687452317,23474.948687452317,23474.948687452317,281699.38424942788,null,null,"Mecânico Montador",9.852216748768473E-3,2.222222222222223E-2,{"$f":"AW866*$AV863","v":9.852216748768473E-3},9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,null,null,"Mecânico Montador",9.852216748768473E-3,2.222222222222223E-2,{"$f":"BN866*$BM863","v":9.852216748768473E-3},9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,9.852216748768473E-3,null,null,"Mecânico Montador",{"$f":"CC862","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Moleiro",1313.255756,6.5662787800000002,{"$f":"E863","v":0.63723885555555548},613.48199999999997,{"$f":"$C864*G832","v":1313.255756},1313.255756,1313.255756,1313.255756,1313.255756,1313.255756,1313.255756,1313.255756,1313.255756,1313.255756,1313.255756,1313.255756,2160.8639177602117,2160.8639177602117,2160.8639177602117,2160.8639177602117,2160.8639177602117,2160.8639177602117,2160.8639177602117,2160.8639177602117,2160.8639177602117,2160.8639177602117,2160.8639177602117,2160.8639177602117,36517.498976627023,36517.498976627023,36517.498976627023,36517.498976627023,36517.498976627023,36517.498976627023,36517.498976627023,36517.498976627023,36517.498976627023,36517.498976627023,36517.498976627023,36517.498976627023,438209.98771952424,null,null,"Moleiro",1.9704433497536946E-2,4.444444444444446E-2,{"$f":"AW866*$AV864","v":1.9704433497536946E-2},1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,null,null,"Moleiro",1.9704433497536946E-2,4.444444444444446E-2,{"$f":"BN866*$BM864","v":1.9704433497536946E-2},1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,null,null,"Moleiro",{"$f":"CC863","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Pintor",1477.9345759999999,7.38967288,{"$f":"E864","v":0.63723885555555548},613.48199999999997,{"$f":"$C865*G832","v":1477.9345759999999},1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,1477.9345759999999,2431.830573365206,2431.830573365206,2431.830573365206,2431.830573365206,2431.830573365206,2431.830573365206,2431.830573365206,2431.830573365206,2431.830573365206,2431.830573365206,2431.830573365206,2431.830573365206,40084.114266166653,40084.114266166653,40084.114266166653,40084.114266166653,40084.114266166653,40084.114266166653,40084.114266166653,40084.114266166653,40084.114266166653,40084.114266166653,40084.114266166653,40084.114266166653,481009.37119399972,null,null,"Pintor",1.9704433497536946E-2,4.444444444444446E-2,{"$f":"AW866*$AV865","v":1.9704433497536946E-2},1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,null,null,"Pintor",1.9704433497536946E-2,4.444444444444446E-2,{"$f":"BN866*$BM865","v":1.9704433497536946E-2},1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,1.9704433497536946E-2,null,null,"Pintor",{"$f":"CC864","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Sub-total manutenção",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE846:AE865)","v":847917.49750348891},{"$f":"SUM(AF846:AF865)","v":847917.49750348891},847917.49750348891,847917.49750348891,847917.49750348891,847917.49750348891,847917.49750348891,847917.49750348891,847917.49750348891,847917.49750348891,847917.49750348891,847917.49750348891,{"$f":"SUM(AQ846:AQ865)","v":10175009.970041865},null,null,"Sub-total manutenção",{"$f":"SUM(AU846:AU865)","v":0.44334975369458113},{"$f":"SUM(AV846:AV865)","v":1.0000000000000004},{"$f":"'FU Resumo'!$F$234","v":0.44334975369458113},{"$f":"'FU Resumo'!$F$235","v":0.44334975369458113},{"$f":"'FU Resumo'!$F$236","v":0.44334975369458113},{"$f":"'FU Resumo'!$F$237","v":0.44334975369458113},{"$f":"'FU Resumo'!$F$238","v":0.44334975369458113},{"$f":"'FU Resumo'!$F$239","v":0.44334975369458113},{"$f":"'FU Resumo'!$F$240","v":0.44334975369458113},{"$f":"'FU Resumo'!$F$241","v":0.44334975369458113},{"$f":"'FU Resumo'!$F$242","v":0.44334975369458113},{"$f":"'FU Resumo'!$F$243","v":0.44334975369458113},{"$f":"'FU Resumo'!$F$244","v":0.44334975369458113},{"$f":"'FU Resumo'!$F$245","v":0.44334975369458113},null,null,"Sub-total manutenção",{"$f":"SUM(BL846:BL865)","v":0.44334975369458113},{"$f":"SUM(BM846:BM865)","v":1.0000000000000004},{"$f":"'FU Resumo'!$L$234","v":0.44334975369458113},{"$f":"'FU Resumo'!$L$235","v":0.44334975369458113},{"$f":"'FU Resumo'!$L$236","v":0.44334975369458113},{"$f":"'FU Resumo'!$L$237","v":0.44334975369458113},{"$f":"'FU Resumo'!$L$238","v":0.44334975369458113},{"$f":"'FU Resumo'!$L$239","v":0.44334975369458113},{"$f":"'FU Resumo'!$L$240","v":0.44334975369458113},{"$f":"'FU Resumo'!$L$241","v":0.44334975369458113},{"$f":"'FU Resumo'!$L$242","v":0.44334975369458113},{"$f":"'FU Resumo'!$L$243","v":0.44334975369458113},{"$f":"'FU Resumo'!$L$244","v":0.44334975369458113},{"$f":"'FU Resumo'!$L$245","v":0.44334975369458113},null,null,"Sub-total manutenção",{"$f":"CC865","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Pessoal de Operação",{"$f":"AE832+AE845+AE866","v":8908948.8197274413},{"$f":"AF832+AF845+AF866","v":8908948.8197274413},8908948.8197274413,8908948.8197274413,8908948.8197274413,8908948.8197274413,8908948.8197274413,8908948.8197274413,8908948.8197274413,8908948.8197274413,8908948.8197274413,{"$f":"AP832+AP845+AP866","v":8908948.8197274413},{"$f":"AQ832+AQ845+AQ866","v":106907385.83672927}]
[]
["Administração - Composição do Custo Unitário Por Função",null,null,null,null,{"$f":"F834","v":"ANO 20"},"SALÁRIO BASE COM QUINQUÊNIO",null,null,null,null,null,null,null,null,null,null,null,"SALÁRIO COM QUINQUÊNIO + H.EXTRA e AD.NOTURNO + ENCARGOS SOCIAIS",null,null,null,null,null,null,null,null,null,null,null,"Administração - Composição de Custo Total Mensal",null,null,null,null,null,null,null,null,null,null,null,"R$"]
["Funções","Cargo","Salário","Hs Extras","Enc.",{"$f":"F835","v":"Benefícios"},{"$f":"G835","v":"2032-07-01"},{"$f":"DATE(YEAR(G870),MONTH(G870)+1,DAY(G870))","v":"2032-08-01"},{"$f":"DATE(YEAR(H870),MONTH(H870)+1,DAY(H870))","v":"2032-09-01"},{"$f":"DATE(YEAR(I870),MONTH(I870)+1,DAY(I870))","v":"2032-10-01"},{"$f":"DATE(YEAR(J870),MONTH(J870)+1,DAY(J870))","v":"2032-11-01"},{"$f":"DATE(YEAR(K870),MONTH(K870)+1,DAY(K870))","v":"2032-12-01"},{"$f":"DATE(YEAR(L870),MONTH(L870)+1,DAY(L870))","v":"2033-01-01"},{"$f":"DATE(YEAR(M870),MONTH(M870)+1,DAY(M870))","v":"2033-02-01"},{"$f":"DATE(YEAR(N870),MONTH(N870)+1,DAY(N870))","v":"2033-03-01"},{"$f":"DATE(YEAR(O870),MONTH(O870)+1,DAY(O870))","v":"2033-04-01"},{"$f":"DATE(YEAR(P870),MONTH(P870)+1,DAY(P870))","v":"2033-05-01"},{"$f":"DATE(YEAR(Q870),MONTH(Q870)+1,DAY(Q870))","v":"2033-06-01"},{"$f":"G870","v":"2032-07-01"},{"$f":"DATE(YEAR(S870),MONTH(S870)+1,DAY(S870))","v":"2032-08-01"},{"$f":"DATE(YEAR(T870),MONTH(T870)+1,DAY(T870))","v":"2032-09-01"},{"$f":"DATE(YEAR(U870),MONTH(U870)+1,DAY(U870))","v":"2032-10-01"},{"$f":"DATE(YEAR(V870),MONTH(V870)+1,DAY(V870))","v":"2032-11-01"},{"$f":"DATE(YEAR(W870),MONTH(W870)+1,DAY(W870))","v":"2032-12-01"},{"$f":"DATE(YEAR(X870),MONTH(X870)+1,DAY(X870))","v":"2033-01-01"},{"$f":"DATE(YEAR(Y870),MONTH(Y870)+1,DAY(Y870))","v":"2033-02-01"},{"$f":"DATE(YEAR(Z870),MONTH(Z870)+1,DAY(Z870))","v":"2033-03-01"},{"$f":"DATE(YEAR(AA870),MONTH(AA870)+1,DAY(AA870))","v":"2033-04-01"},{"$f":"DATE(YEAR(AB870),MONTH(AB870)+1,DAY(AB870))","v":"2033-05-01"},{"$f":"DATE(YEAR(AC870),MONTH(AC870)+1,DAY(AC870))","v":"2033-06-01"},{"$f":"AE813","v":"2032-07-01"},{"$f":"DATE(YEAR(AE870),MONTH(AE870)+1,DAY(AE870))","v":"2032-08-01"},{"$f":"DATE(YEAR(AF870),MONTH(AF870)+1,DAY(AF870))","v":"2032-09-01"},{"$f":"DATE(YEAR(AG870),MONTH(AG870)+1,DAY(AG870))","v":"2032-10-01"},{"$f":"DATE(YEAR(AH870),MONTH(AH870)+1,DAY(AH870))","v":"2032-11-01"},{"$f":"DATE(YEAR(AI870),MONTH(AI870)+1,DAY(AI870))","v":"2032-12-01"},{"$f":"DATE(YEAR(AJ870),MONTH(AJ870)+1,DAY(AJ870))","v":"2033-01-01"},{"$f":"DATE(YEAR(AK870),MONTH(AK870)+1,DAY(AK870))","v":"2033-02-01"},{"$f":"DATE(YEAR(AL870),MONTH(AL870)+1,DAY(AL870))","v":"2033-03-01"},{"$f":"DATE(YEAR(AM870),MONTH(AM870)+1,DAY(AM870))","v":"2033-04-01"},{"$f":"DATE(YEAR(AN870),MONTH(AN870)+1,DAY(AN870))","v":"2033-05-01"},{"$f":"DATE(YEAR(AO870),MONTH(AO870)+1,DAY(AO870))","v":"2033-06-01"},"Total",null,"Fator Utilização Mensal",null,null,null,"FU FOLHA DE PAGAMENTO",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BJ835","v":"ANO 20"},"FU Benefícios",null,null,"FU FÍSICO PARA CÁLCULOS DOS BENEFÍCIOS",null,null,null,null,null,null,null,null,null,null,null,null,"Frota Mensal",null,{"$f":"CC835","v":"ANO 20"}]
[null,null,"base","e Adic.","Soc.",{"$f":"F836","v":"R$ por"},"R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","R$","Durante o",null,"Funções","Cargo","FU",null,{"$f":"AE870","v":"2032-07-01"},"2032-08-01","2032-09-01","2032-10-01","2032-11-01","2032-12-01","2033-01-01","2033-02-01","2033-03-01","2033-04-01","2033-05-01","2033-06-01",null,"Funções","Cargo","FU",null,{"$f":"AW871","v":"2032-07-01"},"2032-08-01","2032-09-01","2032-10-01","2032-11-01","2032-12-01","2033-01-01","2033-02-01","2033-03-01","2033-04-01","2033-05-01","2033-06-01",null,"Funções","Cargo",{"$f":"AW871","v":"2032-07-01"},"2032-08-01","2032-09-01","2032-10-01","2032-11-01","2032-12-01","2033-01-01","2033-02-01","2033-03-01","2033-04-01","2033-05-01","2033-06-01"]
[null,null,"(R$/mês)","Not.","%",{"$f":"F837","v":"mês"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AQ837","v":"ANO 20"},null,null,null,"Licitação",null,"FU","FU","FU","FU","FU","FU","FU","FU","FU","FU","FU","FU",null,null,null,"Licitação",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota","Frota"]
["Administração","Gerente Adm. Financeiro",{"$f":"C783","v":4078.17},0,{"$f":"E865","v":0.63723885555555548},{"$f":"F865","v":613.48199999999997},{"$f":"$C873*G832","v":4078.17},4078.17,4078.17,4078.17,4078.17,4078.17,4078.17,4078.17,4078.17,4078.17,4078.17,4078.17,{"$f":"((G873+$D873)*($E873/100*100+1))","v":6676.9383835609997},{"$f":"((H873+$D873)*($E873/100*100+1))","v":6676.9383835609997},{"$f":"((I873+$D873)*($E873/100*100+1))","v":6676.9383835609997},{"$f":"((J873+$D873)*($E873/100*100+1))","v":6676.9383835609997},{"$f":"((K873+$D873)*($E873/100*100+1))","v":6676.9383835609997},{"$f":"((L873+$D873)*($E873/100*100+1))","v":6676.9383835609997},{"$f":"((M873+$D873)*($E873/100*100+1))","v":6676.9383835609997},{"$f":"((N873+$D873)*($E873/100*100+1))","v":6676.9383835609997},{"$f":"((O873+$D873)*($E873/100*100+1))","v":6676.9383835609997},{"$f":"((P873+$D873)*($E873/100*100+1))","v":6676.9383835609997},{"$f":"((Q873+$D873)*($E873/100*100+1))","v":6676.9383835609997},{"$f":"((R873+$D873)*($E873/100*100+1))","v":6676.9383835609997},{"$f":"(S873*AW873*CC873)+($F873*BN873*CC873)","v":7996.7172680110798},{"$f":"(T873*AX873*CD873)+($F873*BO873*CD873)","v":7996.7172680110798},{"$f":"(U873*AY873*CE873)+($F873*BP873*CE873)","v":7996.7172680110798},{"$f":"(V873*AZ873*CF873)+($F873*BQ873*CF873)","v":7996.7172680110798},{"$f":"(W873*BA873*CG873)+($F873*BR873*CG873)","v":7996.7172680110798},{"$f":"(X873*BB873*CH873)+($F873*BS873*CH873)","v":7996.7172680110798},{"$f":"(Y873*BC873*CI873)+($F873*BT873*CI873)","v":7996.7172680110798},{"$f":"(Z873*BD873*CJ873)+($F873*BU873*CJ873)","v":7996.7172680110798},{"$f":"(AA873*BE873*CK873)+($F873*BV873*CK873)","v":7996.7172680110798},{"$f":"(AB873*BF873*CL873)+($F873*BW873*CL873)","v":7996.7172680110798},{"$f":"(AC873*BG873*CM873)+($F873*BX873*CM873)","v":7996.7172680110798},{"$f":"(AD873*BH873*CN873)+($F873*BY873*CN873)","v":7996.7172680110798},{"$f":"SUM(AE873:AP873)","v":95960.607216132965},null,"Administração",{"$f":"B873","v":"Gerente Adm. Financeiro"},{"$f":"AU783","v":1.6420361247947454E-3},{"$f":"AU873/$AU$88","v":2.7027027027027035E-2},{"$f":"AW898*$AV873","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,"Administração",{"$f":"AT873","v":"Gerente Adm. Financeiro"},{"$f":"AU873","v":1.6420361247947454E-3},{"$f":"BL873/$BL$88","v":2.7027027027027035E-2},{"$f":"BN898*$BM873","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,"Administração",{"$f":"AT873","v":"Gerente Adm. Financeiro"},{"$f":"CC866","v":668},{"$f":"CD866","v":668},{"$f":"CE866","v":668},{"$f":"CF866","v":668},668,668,668,668,668,668,668,{"$f":"CN866","v":668}]
[null,"Gerente de Operação",4078.17,0,{"$f":"E873","v":0.63723885555555548},613.48199999999997,{"$f":"$C874*G832","v":4078.17},4078.17,4078.17,4078.17,4078.17,4078.17,4078.17,4078.17,4078.17,4078.17,4078.17,4078.17,6676.9383835609997,6676.9383835609997,6676.9383835609997,6676.9383835609997,6676.9383835609997,6676.9383835609997,6676.9383835609997,6676.9383835609997,6676.9383835609997,6676.9383835609997,6676.9383835609997,6676.9383835609997,7996.7172680110798,7996.7172680110798,7996.7172680110798,7996.7172680110798,7996.7172680110798,7996.7172680110798,7996.7172680110798,7996.7172680110798,7996.7172680110798,7996.7172680110798,7996.7172680110798,7996.7172680110798,95960.607216132965,null,null,"Gerente de Operação",1.6420361247947454E-3,{"$f":"AU874/$AU$88","v":2.7027027027027035E-2},{"$f":"AW898*$AV874","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Gerente de Operação",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"BN898*$BM874","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Gerente de Operação",{"$f":"CC873","v":668},{"$f":"CD873","v":668},{"$f":"CE873","v":668},{"$f":"CF873","v":668},668,668,668,668,668,668,668,668]
[null,"Controle de Manutenção",2578.17,0,{"$f":"E874","v":0.63723885555555548},613.48199999999997,{"$f":"$C875*G832","v":2578.17},2578.17,2578.17,2578.17,2578.17,2578.17,2578.17,2578.17,2578.17,2578.17,2578.17,2578.17,4221.0801002276667,4221.0801002276667,4221.0801002276667,4221.0801002276667,4221.0801002276667,4221.0801002276667,4221.0801002276667,4221.0801002276667,4221.0801002276667,4221.0801002276667,4221.0801002276667,4221.0801002276667,5302.9351115797717,5302.9351115797717,5302.9351115797717,5302.9351115797717,5302.9351115797717,5302.9351115797717,5302.9351115797717,5302.9351115797717,5302.9351115797717,5302.9351115797717,5302.9351115797717,5302.9351115797717,{"$f":"SUM(AE875:AP875)","v":63635.22133895725},null,null,"Controle de Manutenção",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"AW898*$AV875","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Controle de Manutenção",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"BN898*$BM875","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Controle de Manutenção",{"$f":"CC874","v":668},{"$f":"CD874","v":668},{"$f":"CE874","v":668},668,668,668,668,668,668,668,668,668]
[null,"Auxiliar de Contabilidade",978.17,0,{"$f":"E875","v":0.63723885555555548},613.48199999999997,{"$f":"$C876*G832","v":978.17},978.17,978.17,978.17,978.17,978.17,978.17,978.17,978.17,978.17,978.17,978.17,1601.4979313387776,1601.4979313387776,1601.4979313387776,1601.4979313387776,1601.4979313387776,1601.4979313387776,1601.4979313387776,1601.4979313387776,1601.4979313387776,1601.4979313387776,1601.4979313387776,1601.4979313387776,2429.567478053043,2429.567478053043,2429.567478053043,2429.567478053043,2429.567478053043,2429.567478053043,2429.567478053043,2429.567478053043,2429.567478053043,2429.567478053043,2429.567478053043,2429.567478053043,29154.809736636515,null,null,"Auxiliar de Contabilidade",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"AW898*$AV876","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Auxiliar de Contabilidade",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"BN898*$BM876","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Auxiliar de Contabilidade",{"$f":"CC875","v":668},{"$f":"CD875","v":668},{"$f":"CE875","v":668},668,668,668,668,668,668,668,668,668]
[null,"Assist. Adm./Financeiro",878.17,0,{"$f":"E876","v":0.63723885555555548},613.48199999999997,{"$f":"$C877*G832","v":878.17},878.17,878.17,878.17,878.17,878.17,878.17,878.17,878.17,878.17,878.17,878.17,1437.7740457832222,1437.7740457832222,1437.7740457832222,1437.7740457832222,1437.7740457832222,1437.7740457832222,1437.7740457832222,1437.7740457832222,1437.7740457832222,1437.7740457832222,1437.7740457832222,1437.7740457832222,6749.946002872869,6749.946002872869,6749.946002872869,6749.946002872869,6749.946002872869,6749.946002872869,6749.946002872869,6749.946002872869,6749.946002872869,6749.946002872869,6749.946002872869,6749.946002872869,80999.352034474432,null,null,"Assist. Adm./Financeiro",4.9261083743842365E-3,8.1081081081081113E-2,{"$f":"AW898*$AV877","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Assist. Adm./Financeiro",4.9261083743842365E-3,8.1081081081081113E-2,{"$f":"BN898*$BM877","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Assist. Adm./Financeiro",{"$f":"CC876","v":668},668,{"$f":"CE876","v":668},{"$f":"CF876","v":668},668,668,668,668,668,668,668,668]
[null,"Contador",2278.17,0,{"$f":"E877","v":0.63723885555555548},613.48199999999997,{"$f":"$C878*G832","v":2278.17},2278.17,2278.17,2278.17,2278.17,2278.17,2278.17,2278.17,2278.17,2278.17,2278.17,2278.17,3729.9084435609998,3729.9084435609998,3729.9084435609998,3729.9084435609998,3729.9084435609998,3729.9084435609998,3729.9084435609998,3729.9084435609998,3729.9084435609998,3729.9084435609998,3729.9084435609998,3729.9084435609998,4764.1786802935094,4764.1786802935094,4764.1786802935094,4764.1786802935094,4764.1786802935094,4764.1786802935094,4764.1786802935094,4764.1786802935094,4764.1786802935094,4764.1786802935094,4764.1786802935094,4764.1786802935094,57170.144163522113,null,null,"Contador",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"AW898*$AV878","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Contador",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"BN898*$BM878","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Contador",{"$f":"CC877","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Auxiliar Adm./Financ.",798.17,0,{"$f":"E878","v":0.63723885555555548},613.48199999999997,{"$f":"$C879*G832","v":798.17},798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,1306.7949373387776,1306.7949373387776,1306.7949373387776,1306.7949373387776,1306.7949373387776,1306.7949373387776,1306.7949373387776,1306.7949373387776,1306.7949373387776,1306.7949373387776,1306.7949373387776,1306.7949373387776,6318.9408578438597,6318.9408578438597,6318.9408578438597,6318.9408578438597,6318.9408578438597,6318.9408578438597,6318.9408578438597,6318.9408578438597,6318.9408578438597,6318.9408578438597,6318.9408578438597,6318.9408578438597,75827.290294126316,null,null,"Auxiliar Adm./Financ.",4.9261083743842365E-3,8.1081081081081113E-2,{"$f":"AW898*$AV879","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Auxiliar Adm./Financ.",4.9261083743842365E-3,8.1081081081081113E-2,{"$f":"BN898*$BM879","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Auxiliar Adm./Financ.",{"$f":"CC878","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Secretária Executiva",1578.17,0,{"$f":"E879","v":0.63723885555555548},613.48199999999997,{"$f":"$C880*G832","v":1578.17},1578.17,1578.17,1578.17,1578.17,1578.17,1578.17,1578.17,1578.17,1578.17,1578.17,1578.17,2583.8412446721113,2583.8412446721113,2583.8412446721113,2583.8412446721113,2583.8412446721113,2583.8412446721113,2583.8412446721113,2583.8412446721113,2583.8412446721113,2583.8412446721113,2583.8412446721113,2583.8412446721113,3507.0803406255673,3507.0803406255673,3507.0803406255673,3507.0803406255673,3507.0803406255673,3507.0803406255673,3507.0803406255673,3507.0803406255673,3507.0803406255673,3507.0803406255673,3507.0803406255673,3507.0803406255673,42084.964087506793,null,null,"Secretária Executiva",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"AW898*$AV880","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Secretária Executiva",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"BN898*$BM880","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Secretária Executiva",{"$f":"CC879","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Telefonista",798.17,0,{"$f":"E880","v":0.63723885555555548},613.48199999999997,{"$f":"$C881*G832","v":798.17},798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,1306.7949373387776,1306.7949373387776,1306.7949373387776,1306.7949373387776,1306.7949373387776,1306.7949373387776,1306.7949373387776,1306.7949373387776,1306.7949373387776,1306.7949373387776,1306.7949373387776,1306.7949373387776,4212.6272385625725,4212.6272385625725,4212.6272385625725,4212.6272385625725,4212.6272385625725,4212.6272385625725,4212.6272385625725,4212.6272385625725,4212.6272385625725,4212.6272385625725,4212.6272385625725,4212.6272385625725,50551.526862750856,null,null,"Telefonista",3.2840722495894909E-3,5.4054054054054071E-2,{"$f":"AW898*$AV881","v":3.2840722495894909E-3},3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,null,null,"Telefonista",3.2840722495894909E-3,5.4054054054054071E-2,{"$f":"BN898*$BM881","v":3.2840722495894909E-3},3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,null,null,"Telefonista",{"$f":"CC880","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Aux de serviços gerais",798.17,0,{"$f":"E881","v":0.63723885555555548},613.48199999999997,{"$f":"$C882*G832","v":798.17},798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,798.17,1306.7949373387776,1306.7949373387776,1306.7949373387776,1306.7949373387776,1306.7949373387776,1306.7949373387776,1306.7949373387776,1306.7949373387776,1306.7949373387776,1306.7949373387776,1306.7949373387776,1306.7949373387776,4212.6272385625725,4212.6272385625725,4212.6272385625725,4212.6272385625725,4212.6272385625725,4212.6272385625725,4212.6272385625725,4212.6272385625725,4212.6272385625725,4212.6272385625725,4212.6272385625725,4212.6272385625725,50551.526862750856,null,null,"Aux de serviços gerais",3.2840722495894909E-3,{"$f":"AU882/$AU$88","v":5.4054054054054071E-2},{"$f":"AW898*$AV882","v":3.2840722495894909E-3},3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,null,null,"Aux de serviços gerais",3.2840722495894909E-3,5.4054054054054071E-2,{"$f":"BN898*$BM882","v":3.2840722495894909E-3},3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,null,null,"Aux de serviços gerais",{"$f":"CC881","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Enc.Depto.Pessoal",3278.17,0,{"$f":"E882","v":0.63723885555555548},613.48199999999997,{"$f":"$C883*G832","v":3278.17},3278.17,3278.17,3278.17,3278.17,3278.17,3278.17,3278.17,3278.17,3278.17,3278.17,3278.17,5367.1472991165556,5367.1472991165556,5367.1472991165556,5367.1472991165556,5367.1472991165556,5367.1472991165556,5367.1472991165556,5367.1472991165556,5367.1472991165556,5367.1472991165556,5367.1472991165556,5367.1472991165556,6560.0334512477166,6560.0334512477166,6560.0334512477166,6560.0334512477166,6560.0334512477166,6560.0334512477166,6560.0334512477166,6560.0334512477166,6560.0334512477166,6560.0334512477166,6560.0334512477166,6560.0334512477166,78720.40141497257,null,null,"Enc.Depto.Pessoal",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"AW898*$AV883","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Enc.Depto.Pessoal",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"BN898*$BM883","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Enc.Depto.Pessoal",{"$f":"CC882","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Auxiliar Administrativo",848.17,0,{"$f":"E883","v":0.63723885555555548},613.48199999999997,{"$f":"$C884*G832","v":848.17},848.17,848.17,848.17,848.17,848.17,848.17,848.17,848.17,848.17,848.17,848.17,1388.6568801165554,1388.6568801165554,1388.6568801165554,1388.6568801165554,1388.6568801165554,1388.6568801165554,1388.6568801165554,1388.6568801165554,1388.6568801165554,1388.6568801165554,1388.6568801165554,1388.6568801165554,4392.2127156579936,4392.2127156579936,4392.2127156579936,4392.2127156579936,4392.2127156579936,4392.2127156579936,4392.2127156579936,4392.2127156579936,4392.2127156579936,4392.2127156579936,4392.2127156579936,4392.2127156579936,52706.552587895938,null,null,"Auxiliar Administrativo",3.2840722495894909E-3,5.4054054054054071E-2,{"$f":"AW898*$AV884","v":3.2840722495894909E-3},3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,null,null,"Auxiliar Administrativo",3.2840722495894909E-3,5.4054054054054071E-2,{"$f":"BN898*$BM884","v":3.2840722495894909E-3},3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,3.2840722495894909E-3,null,null,"Auxiliar Administrativo",{"$f":"CC883","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Psicólogo",3078.17,0,{"$f":"E884","v":0.63723885555555548},613.48199999999997,{"$f":"$C885*G832","v":3078.17},3078.17,3078.17,3078.17,3078.17,3078.17,3078.17,3078.17,3078.17,3078.17,3078.17,3078.17,5039.6995280054443,5039.6995280054443,5039.6995280054443,5039.6995280054443,5039.6995280054443,5039.6995280054443,5039.6995280054443,5039.6995280054443,5039.6995280054443,5039.6995280054443,5039.6995280054443,5039.6995280054443,6200.8624970568744,6200.8624970568744,6200.8624970568744,6200.8624970568744,6200.8624970568744,6200.8624970568744,6200.8624970568744,6200.8624970568744,6200.8624970568744,6200.8624970568744,6200.8624970568744,6200.8624970568744,74410.349964682508,null,null,"Psicólogo",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"AW898*$AV885","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Psicólogo",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"BN898*$BM885","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Psicólogo",{"$f":"CC884","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Auxiliar Administrativo",778.17,0,{"$f":"E885","v":0.63723885555555548},613.48199999999997,{"$f":"$C886*G832","v":778.17},778.17,778.17,778.17,778.17,778.17,778.17,778.17,778.17,778.17,778.17,778.17,1274.0501602276665,1274.0501602276665,1274.0501602276665,1274.0501602276665,1274.0501602276665,1274.0501602276665,1274.0501602276665,1274.0501602276665,1274.0501602276665,1274.0501602276665,1274.0501602276665,1274.0501602276665,2070.3965238622022,2070.3965238622022,2070.3965238622022,2070.3965238622022,2070.3965238622022,2070.3965238622022,2070.3965238622022,2070.3965238622022,2070.3965238622022,2070.3965238622022,2070.3965238622022,2070.3965238622022,{"$f":"SUM(AE886:AP886)","v":24844.758286346434},null,null,"Auxiliar Administrativo",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"AW898*$AV886","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Auxiliar Administrativo",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"BN898*$BM886","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Auxiliar Administrativo",{"$f":"CC885","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Assist.Recrut./Seleção",1078.17,0,{"$f":"E886","v":0.63723885555555548},613.48199999999997,{"$f":"$C887*G832","v":1078.17},1078.17,1078.17,1078.17,1078.17,1078.17,1078.17,1078.17,1078.17,1078.17,1078.17,1078.17,1765.2218168943334,1765.2218168943334,1765.2218168943334,1765.2218168943334,1765.2218168943334,1765.2218168943334,1765.2218168943334,1765.2218168943334,1765.2218168943334,1765.2218168943334,1765.2218168943334,1765.2218168943334,2609.1529551484646,2609.1529551484646,2609.1529551484646,2609.1529551484646,2609.1529551484646,2609.1529551484646,2609.1529551484646,2609.1529551484646,2609.1529551484646,2609.1529551484646,2609.1529551484646,2609.1529551484646,31309.835461781568,null,null,"Assist.Recrut./Seleção",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"AW898*$AV887","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Assist.Recrut./Seleção",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"BN898*$BM887","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Assist.Recrut./Seleção",{"$f":"CC886","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Assist.Treinam./Capac.",1078.17,0,{"$f":"E887","v":0.63723885555555548},613.48199999999997,{"$f":"$C888*G832","v":1078.17},1078.17,1078.17,1078.17,1078.17,1078.17,1078.17,1078.17,1078.17,1078.17,1078.17,1078.17,1765.2218168943334,1765.2218168943334,1765.2218168943334,1765.2218168943334,1765.2218168943334,1765.2218168943334,1765.2218168943334,1765.2218168943334,1765.2218168943334,1765.2218168943334,1765.2218168943334,1765.2218168943334,2609.1529551484646,2609.1529551484646,2609.1529551484646,2609.1529551484646,2609.1529551484646,2609.1529551484646,2609.1529551484646,2609.1529551484646,2609.1529551484646,2609.1529551484646,2609.1529551484646,2609.1529551484646,31309.835461781568,null,null,"Assist.Treinam./Capac.",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"AW898*$AV888","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Assist.Treinam./Capac.",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"BN898*$BM888","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Assist.Treinam./Capac.",{"$f":"CC887","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Assessor Jurídico",1578.17,0,{"$f":"E888","v":0.63723885555555548},613.48199999999997,{"$f":"$C889*G832","v":1578.17},1578.17,1578.17,1578.17,1578.17,1578.17,1578.17,1578.17,1578.17,1578.17,1578.17,1578.17,2583.8412446721113,2583.8412446721113,2583.8412446721113,2583.8412446721113,2583.8412446721113,2583.8412446721113,2583.8412446721113,2583.8412446721113,2583.8412446721113,2583.8412446721113,2583.8412446721113,2583.8412446721113,3507.0803406255673,3507.0803406255673,3507.0803406255673,3507.0803406255673,3507.0803406255673,3507.0803406255673,3507.0803406255673,3507.0803406255673,3507.0803406255673,3507.0803406255673,3507.0803406255673,3507.0803406255673,42084.964087506793,null,null,"Assessor Jurídico",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"AW898*$AV889","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Assessor Jurídico",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"BN898*$BM889","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Assessor Jurídico",{"$f":"CC888","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Auxiliar de Compras",778.17,0,{"$f":"E889","v":0.63723885555555548},613.48199999999997,{"$f":"$C890*G832","v":778.17},778.17,778.17,778.17,778.17,778.17,778.17,778.17,778.17,778.17,778.17,778.17,1274.0501602276665,1274.0501602276665,1274.0501602276665,1274.0501602276665,1274.0501602276665,1274.0501602276665,1274.0501602276665,1274.0501602276665,1274.0501602276665,1274.0501602276665,1274.0501602276665,1274.0501602276665,2070.3965238622022,2070.3965238622022,2070.3965238622022,2070.3965238622022,2070.3965238622022,2070.3965238622022,2070.3965238622022,2070.3965238622022,2070.3965238622022,2070.3965238622022,2070.3965238622022,2070.3965238622022,24844.758286346434,null,null,"Auxiliar de Compras",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"AW898*$AV890","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Auxiliar de Compras",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"BN898*$BM890","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Auxiliar de Compras",{"$f":"CC889","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Médico do Trabalho",2778.17,0,{"$f":"E890","v":0.63723885555555548},613.48199999999997,{"$f":"$C891*G832","v":2778.17},2778.17,2778.17,2778.17,2778.17,2778.17,2778.17,2778.17,2778.17,2778.17,2778.17,2778.17,4548.5278713387779,4548.5278713387779,4548.5278713387779,4548.5278713387779,4548.5278713387779,4548.5278713387779,4548.5278713387779,4548.5278713387779,4548.5278713387779,4548.5278713387779,4548.5278713387779,4548.5278713387779,5662.1060657706139,5662.1060657706139,5662.1060657706139,5662.1060657706139,5662.1060657706139,5662.1060657706139,5662.1060657706139,5662.1060657706139,5662.1060657706139,5662.1060657706139,5662.1060657706139,5662.1060657706139,67945.272789247349,null,null,"Médico do Trabalho",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"AW898*$AV891","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Médico do Trabalho",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"BN898*$BM891","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Médico do Trabalho",{"$f":"CC890","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Eng. Seg. Trabalho",2778.17,0,{"$f":"E891","v":0.63723885555555548},613.48199999999997,{"$f":"$C892*G832","v":2778.17},2778.17,2778.17,2778.17,2778.17,2778.17,2778.17,2778.17,2778.17,2778.17,2778.17,2778.17,4548.5278713387779,4548.5278713387779,4548.5278713387779,4548.5278713387779,4548.5278713387779,4548.5278713387779,4548.5278713387779,4548.5278713387779,4548.5278713387779,4548.5278713387779,4548.5278713387779,4548.5278713387779,5662.1060657706139,5662.1060657706139,5662.1060657706139,5662.1060657706139,5662.1060657706139,5662.1060657706139,5662.1060657706139,5662.1060657706139,5662.1060657706139,5662.1060657706139,5662.1060657706139,5662.1060657706139,67945.272789247349,null,null,"Eng. Seg. Trabalho",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"AW898*$AV892","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Eng. Seg. Trabalho",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"BN898*$BM892","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Eng. Seg. Trabalho",{"$f":"CC891","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Téc. Seg. do Trabalho",2058.17,0,{"$f":"E892","v":0.63723885555555548},613.48199999999997,{"$f":"$C893*G832","v":2058.17},2058.17,2058.17,2058.17,2058.17,2058.17,2058.17,2058.17,2058.17,2058.17,2058.17,2058.17,3369.715895338778,3369.715895338778,3369.715895338778,3369.715895338778,3369.715895338778,3369.715895338778,3369.715895338778,3369.715895338778,3369.715895338778,3369.715895338778,3369.715895338778,3369.715895338778,4369.0906306835859,4369.0906306835859,4369.0906306835859,4369.0906306835859,4369.0906306835859,4369.0906306835859,4369.0906306835859,4369.0906306835859,4369.0906306835859,4369.0906306835859,4369.0906306835859,4369.0906306835859,52429.087568203016,null,null,"Téc. Seg. do Trabalho",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"AW898*$AV893","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Téc. Seg. do Trabalho",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"BN898*$BM893","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Téc. Seg. do Trabalho",{"$f":"CC892","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Auxiliar de CPD",1278.17,0,{"$f":"E893","v":0.63723885555555548},613.48199999999997,{"$f":"$C894*G832","v":1278.17},1278.17,1278.17,1278.17,1278.17,1278.17,1278.17,1278.17,1278.17,1278.17,1278.17,1278.17,2092.6695880054444,2092.6695880054444,2092.6695880054444,2092.6695880054444,2092.6695880054444,2092.6695880054444,2092.6695880054444,2092.6695880054444,2092.6695880054444,2092.6695880054444,2092.6695880054444,2092.6695880054444,2968.3239093393049,2968.3239093393049,2968.3239093393049,2968.3239093393049,2968.3239093393049,2968.3239093393049,2968.3239093393049,2968.3239093393049,2968.3239093393049,2968.3239093393049,2968.3239093393049,2968.3239093393049,35619.886912071663,null,null,"Auxiliar de CPD",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"AW898*$AV894","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Auxiliar de CPD",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"BN898*$BM894","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Auxiliar de CPD",{"$f":"CC893","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Técnico em Informática",878.17,0,{"$f":"E894","v":0.63723885555555548},613.48199999999997,{"$f":"$C895*G832","v":878.17},878.17,878.17,878.17,878.17,878.17,878.17,878.17,878.17,878.17,878.17,878.17,1437.7740457832222,1437.7740457832222,1437.7740457832222,1437.7740457832222,1437.7740457832222,1437.7740457832222,1437.7740457832222,1437.7740457832222,1437.7740457832222,1437.7740457832222,1437.7740457832222,1437.7740457832222,2249.9820009576229,2249.9820009576229,2249.9820009576229,2249.9820009576229,2249.9820009576229,2249.9820009576229,2249.9820009576229,2249.9820009576229,2249.9820009576229,2249.9820009576229,2249.9820009576229,2249.9820009576229,26999.784011491469,null,null,"Técnico em Informática",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"AW898*$AV895","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Técnico em Informática",1.6420361247947454E-3,2.7027027027027035E-2,{"$f":"BN898*$BM895","v":1.6420361247947454E-3},1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,1.6420361247947454E-3,null,null,"Técnico em Informática",{"$f":"CC894","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Aux.Monitoramento",808.17,0,{"$f":"E895","v":0.63723885555555548},613.48199999999997,{"$f":"$C896*G832","v":808.17},808.17,808.17,808.17,808.17,808.17,808.17,808.17,808.17,808.17,808.17,808.17,1323.1673258943333,1323.1673258943333,1323.1673258943333,1323.1673258943333,1323.1673258943333,1323.1673258943333,1323.1673258943333,1323.1673258943333,1323.1673258943333,1323.1673258943333,1323.1673258943333,1323.1673258943333,8497.0886679633149,8497.0886679633149,8497.0886679633149,8497.0886679633149,8497.0886679633149,8497.0886679633149,8497.0886679633149,8497.0886679633149,8497.0886679633149,8497.0886679633149,8497.0886679633149,8497.0886679633149,{"$f":"SUM(AE896:AP896)","v":101965.06401555975},null,null,"Aux.Monitoramento",6.5681444991789817E-3,0.10810810810810814,{"$f":"AW898*$AV896","v":6.5681444991789817E-3},6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,null,null,"Aux.Monitoramento",6.5681444991789817E-3,0.10810810810810814,{"$f":"BN898*$BM896","v":6.5681444991789817E-3},6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,6.5681444991789817E-3,null,null,"Aux.Monitoramento",{"$f":"CC895","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Porteiro",878.17,0,{"$f":"E896","v":0.63723885555555548},613.48199999999997,{"$f":"$C897*G832","v":878.17},878.17,878.17,878.17,878.17,878.17,878.17,878.17,878.17,878.17,878.17,878.17,1437.7740457832222,1437.7740457832222,1437.7740457832222,1437.7740457832222,1437.7740457832222,1437.7740457832222,1437.7740457832222,1437.7740457832222,1437.7740457832222,1437.7740457832222,1437.7740457832222,1437.7740457832222,6749.946002872869,6749.946002872869,6749.946002872869,6749.946002872869,6749.946002872869,6749.946002872869,6749.946002872869,6749.946002872869,6749.946002872869,6749.946002872869,6749.946002872869,6749.946002872869,{"$f":"SUM(AE897:AP897)","v":80999.352034474432},null,null,"Porteiro",4.9261083743842365E-3,8.1081081081081113E-2,{"$f":"AW898*$AV897","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Porteiro",4.9261083743842365E-3,8.1081081081081113E-2,{"$f":"BN898*$BM897","v":4.9261083743842365E-3},4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,4.9261083743842365E-3,null,null,"Porteiro",{"$f":"CC896","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,"Totais.........................",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE873:AE897)","v":119669.26879038334},{"$f":"SUM(AF873:AF897)","v":119669.26879038334},{"$f":"SUM(AG873:AG897)","v":119669.26879038334},119669.26879038334,119669.26879038334,119669.26879038334,119669.26879038334,119669.26879038334,119669.26879038334,119669.26879038334,119669.26879038334,119669.26879038334,{"$f":"SUM(AQ873:AQ897)","v":1436031.2254846001},null,null,"Totais.........................",{"$f":"SUM(AU873:AU897)","v":6.0755336617405564E-2},{"$f":"SUM(AV873:AV897)","v":1.0000000000000007},{"$f":"'FU Resumo'!$G$234","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G$235","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G$236","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G$237","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G$238","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G$239","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G$240","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G$241","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G$242","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G$243","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G$244","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$G$245","v":6.0755336617405564E-2},null,null,{"$f":"AT898","v":"Totais........................."},{"$f":"SUM(BL873:BL897)","v":6.0755336617405564E-2},{"$f":"BL898/$BL$88","v":1},{"$f":"'FU Resumo'!$M$234","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M$235","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M$236","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M$237","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M$238","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M$239","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M$240","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M$241","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M$242","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M$243","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M$244","v":6.0755336617405564E-2},{"$f":"'FU Resumo'!$M$245","v":6.0755336617405564E-2},null,null,"Totais.........................",{"$f":"CC897","v":668},668,668,668,668,668,668,668,668,668,668,668]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Jovens Aprendizes da Operação",{"$f":"AP809","v":0},{"$f":"AE899","v":0},{"$f":"AF899","v":0},{"$f":"AG899","v":0},{"$f":"AH899","v":0},{"$f":"AI899","v":0},{"$f":"AJ899","v":0},{"$f":"AK899","v":0},{"$f":"AL899","v":0},{"$f":"AM899","v":0},{"$f":"AN899","v":0},{"$f":"AO899","v":0},{"$f":"SUM(AE899:AP899)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Administração",{"$f":"AE898+AE899","v":119669.26879038334},{"$f":"AF898+AF899","v":119669.26879038334},{"$f":"AG898+AG899","v":119669.26879038334},{"$f":"AH898+AH899","v":119669.26879038334},119669.26879038334,119669.26879038334,119669.26879038334,119669.26879038334,119669.26879038334,119669.26879038334,119669.26879038334,119669.26879038334,{"$f":"AQ898+AQ899","v":1436031.2254846001}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"JOVENS APRENDIZES DA OPERAÇÃO (ESTAÇÕES) A PARTIR DE JAN/25 COMO INCLUSÃO NO VALOR FINAL DA TARIFA TÉCNICA"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"A PARTIR DE JAN/25 FORAM ZERADOS OS VALORES DO CUSTO DOS JOVENS APRENDIZES DA OPERAÇÃO E INCLUSO O VALOR CORRESPONDENTE NA TARIFA TÉCNICA FINAL PARA NÃO SER COMPUTADO COM OS REAJUSTES ANUAIS DA TARIFA TÉCNICA"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"A METODOLOGIA DE CÁLCULO PARA SE EVITAR QUE O DESCONTO NA DEFLAÇÃO ULTRAPASSE 100% E REPRESENTE VALOR NEGATIVO EM FUNÇÃO DA RENOVAÇÃO DO CONTRATO, SEGUE-SE DA SEGUINTE FORMA:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"JOVENS APRENDIZES SOMENTE DA OPERAÇÃO (ESTAÇÕES)",null,null,null,null,"BENEFICÍOS",null,null,null,"R$","Qtde.","R$ Incremento"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MÊS","R$","R$","Qtde.","R$ Total","R$","R$","R$","R$ Total","Total","Passageiros","final na Tarifa"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Salário","Encargos","Funcionários","Salários + Enc.","Cesta","P.Saúde","P.Odontológico","Benefícios","Geral","Mês","Técnica"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2024-04-01",928.75,{"$f":"AC909*35.08%","v":325.80549999999999},116,{"$f":"(AC909+AD909)*AE909","v":145528.43799999999},416.27,369.63,38.35,{"$f":"(AG909+AH909+AI909)*AE909","v":95613},{"$f":"AF909+AJ909","v":241141.43799999999},{"$f":"'Dados Passag e km'!K364","v":7593449},{"$f":"AK909/AL909","v":3.1756509854744527E-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,"2024-05-01",928.75,325.80549999999999,140,175637.77,416.27,369.63,38.35,115395,291032.77,{"$f":"'Dados Passag e km'!K365","v":7326554},{"$f":"AK910/AL910","v":3.972300893435031E-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,"2024-06-01",928.75,325.80549999999999,119,149292.10449999999,416.27,369.63,38.35,98085.75,247377.85449999999,{"$f":"'Dados Passag e km'!K366","v":7038624},3.5145769187272968E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2024-07-01",928.75,325.80549999999999,132,165601.326,416.27,369.63,38.35,108801,274402.326,{"$f":"'Dados Passag e km'!K374","v":6905659},3.9735863876278858E-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,"2024-08-01",989.12,346.983296,110,146971.36256000001,466.22,391.81,40.65,98854.799999999988,245826.16256,{"$f":"'Dados Passag e km'!K375","v":7667965},3.2058852975985153E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2024-09-01",989.12,346.983296,107,142963.05267199999,466.22,391.81,40.65,96158.76,239121.81267199997,{"$f":"'Dados Passag e km'!K376","v":7274100},3.2873044455259064E-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,"2024-10-01",989.12,346.983296,109,145635.25926399999,466.22,391.81,40.65,97956.12,243591.37926399999,{"$f":"'Dados Passag e km'!K377","v":7681497},3.1711446253770585E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2024-11-01",989.12,346.983296,144,192398.87462399999,466.22,391.81,40.65,129409.92,321808.79462399997,{"$f":"'Dados Passag e km'!K378","v":6954995},4.6270169083371011E-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,"2024-12-01",989.12,346.983296,112,149643.56915200001,466.22,391.81,40.65,100652.15999999999,250295.72915199999,{"$f":"'Dados Passag e km'!K379","v":6276882},3.9875806037456177E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2025-01-01",989.12,{"$f":"AC918*35.08%","v":346.983296},112,{"$f":"(AC918+AD918)*AE918","v":149643.56915200001},466.22,391.81,40.65,{"$f":"(AG918+AH918+AI918)*AE918","v":100652.15999999999},{"$f":"AF918+AJ918","v":250295.72915199999},{"$f":"'Dados Passag e km'!K380","v":6150543},{"$f":"AK918/AL918","v":4.069489948318384E-2},"Revisão"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2025-02-01",null,{"$f":"AC919*35.08%","v":0},null,0,0,0,0,0,0,null,{"$f":"AK919/AL919","v":{"$error":"#DIV/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,"2025-03-01",null,0,null,0,0,0,0,0,0,null,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2025-04-01",null,0,null,0,0,0,0,0,0,null,{"$error":"#DIV/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,"2025-05-01",null,0,null,0,0,0,0,0,0,null,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2025-06-01",null,0,null,0,0,0,0,0,0,null,{"$error":"#DIV/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,"2025-07-01",null,0,null,0,0,0,0,0,0,null,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2025-08-01",null,0,null,0,0,0,0,0,0,null,{"$error":"#DIV/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,"2025-09-01",null,0,null,0,0,0,0,0,0,null,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2025-10-01",null,0,null,0,0,0,0,0,0,null,{"$error":"#DIV/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,"2025-11-01",null,0,null,0,0,0,0,0,0,null,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2025-12-01",null,0,null,0,0,0,0,0,0,null,{"$error":"#DIV/0!"}]

{"sheet":"FC Pág.1","index":20,"n_rows":39,"n_cols":23,"rows_kept":39,"cut":false,"hidden":false,"merged":[[0,0,0,12],[38,0,38,1],[1,13,1,22],[5,0,6,1]]}
["FLUXO DE CAIXA - MODELO DA LICITAÇÃO - CÁLCULO DA TARIFA TÉCNICA DA CONCESSIONÁRIA PIONEIRA"]
[null,null,null,null,null,{"$f":"'FC Pág.3'!F38","v":"2025-02-01"},null,null,null,null,null,null,null,"PRORROGAÇÃO DO CONTRATO ( FROTA 704 ÔNIBUS )"]
["Fluxo de Caixa (pag.1)",null,null,null,null,null,null,null,null,null,null,null,"Bacia 2",null,null,null,null,null,null,null,null,null,{"$f":"M3","v":"Bacia 2"}]
[null,"Início Contrato","2012-12-01","2013-12-01","2014-12-01","2015-12-01","2016-12-01","2017-12-01","2018-12-01","2019-12-01","2020-12-01","2021-12-01","2022-12-01","2023-12-01","2024-12-01","2025-12-01","2026-12-01","2027-12-01","2028-12-01","2029-12-01","2030-12-01","2031-12-01","2032-12-01"]
[null,"Início da Operação","2013-07-01","2014-06-01","2015-06-01","2016-06-01","2017-06-01","2018-06-01","2019-06-01","2020-06-01","2021-06-01","2022-06-01","2023-06-01","2024-06-01","2025-06-01","2026-06-01","2027-06-01","2028-06-01","2029-06-01","2030-06-01","2031-06-01","2032-06-01","2033-06-01"]
["Demonstrativo dos resultados",null,2013,{"$f":"C6+1","v":2014},2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033]
[null,null,"Ano 0","Ano 1","Ano 2","Ano 3","Ano 4","Ano 5","Ano 6","Ano 7","Ano 8","Ano 9","Ano 10","Ano 11","Ano 12","Ano 13","Ano 14","Ano 15","Ano 16","Ano 17","Ano 18","Ano 19","Ano 20"]
[null,"Passageiros Pagantes Transportados",{"$f":"'Dados Passag e km'!F148","v":7114999},{"$f":"'Dados Passag e km'!I168","v":33677030},{"$f":"'Dados Passag e km'!I188","v":53464697},{"$f":"'Dados Passag e km'!I208","v":73319274},{"$f":"'Dados Passag e km'!I228","v":73128162},{"$f":"'Dados Passag e km'!I248","v":72552593},{"$f":"'Dados Passag e km'!I268","v":77103096},{"$f":"'Dados Passag e km'!I288","v":64525748},{"$f":"'Dados Passag e km'!I308","v":49446435},{"$f":"'Dados Passag e km'!I328","v":73061026},{"$f":"'Dados Passag e km'!I348","v":83528202},{"$f":"'Dados Passag e km'!K367","v":83451271},{"$f":"'Dados Passag e km'!K386","v":84722699},{"$f":"'Dados Passag e km'!K405","v":85379988},{"$f":"'Dados Passag e km'!K424","v":85379988},{"$f":"'Dados Passag e km'!K443","v":85379988},{"$f":"'Dados Passag e km'!K462","v":85379988},{"$f":"'Dados Passag e km'!K481","v":85379988},{"$f":"'Dados Passag e km'!K500","v":85379988},{"$f":"'Dados Passag e km'!K519","v":85379988},{"$f":"'Dados Passag e km'!K538","v":85379988}]
[null,"Tarifa Técnica por Passageiro",null,{"$f":"E9","v":2.9807999999999999},2.9807999999999999,{"$f":"G9","v":2.9807999999999999},{"$f":"H9","v":2.9807999999999999},2.9807999999999999,2.9807999999999999,2.9807999999999999,2.9807999999999999,2.9807999999999999,2.9807999999999999,3.0967691810928288,{"$f":"'FC Pág.3'!E28","v":3.1256931865132307},{"$f":"O9","v":3.1256931865132307},{"$f":"P9","v":3.1256931865132307},{"$f":"Q9","v":3.1256931865132307},3.1256931865132307,3.1256931865132307,3.1256931865132307,3.1256931865132307,{"$f":"V9","v":3.1256931865132307}]
[null,"Aporte para manter VPL da Proposta",{"$f":"'FC Pág.3'!E29","v":0},{"$f":"C10","v":0},0,0,{"$f":"F10","v":0},0,0,0,0,0,{"$f":"L10","v":0},0,{"$f":"N10","v":0},0,0,0,0,0,0,0,{"$f":"V10","v":0}]
["Receita Bruta.................................................",null,null,{"$f":"D9*D8","v":100384491.02399999},{"$f":"E9*E8","v":159367568.81759998},218550091.93919998,217980425.28959998,216264769.21439999,229828908.55679998,192338349.63839999,{"$f":"K9*K8","v":147389933.44799998},217780306.3008,248980864.52159998,{"$f":"(N8*N9)","v":258429324.15582573},{"$f":"(O8*O9)","v":264817163.00731131},{"$f":"(P8*P9)","v":266871646.75618139},{"$f":"(Q8*Q9)","v":266871646.75618139},{"$f":"(R8*R9)","v":266871646.75618139},266871646.75618139,266871646.75618139,266871646.75618139,266871646.75618139,266871646.75618139]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O9*SUM('Dados Passag e km'!K374:K379)","v":133658072.66642454},{"$f":"P9*SUM('Dados Passag e km'!K393:K398)","v":133435823.37809069},{"$f":"Q9*SUM('Dados Passag e km'!K412:K417)","v":133435823.37809069},{"$f":"R9*SUM('Dados Passag e km'!K431:K436)","v":133435823.37809069}]
[null,null,"Operação Branca",21807301.4415018,6706294.8076527696,null,null,null,null,null,null,null,null,null,{"$f":"O9*SUM('Dados Passag e km'!K380:K385)","v":131159090.34088677},{"$f":"P9*SUM('Dados Passag e km'!K399:K404)","v":133435823.37809069},{"$f":"Q9*SUM('Dados Passag e km'!K418:K423)","v":133435823.37809069},{"$f":"R9*SUM('Dados Passag e km'!K437:K442)","v":133435823.37809069}]
[null,"(-) Tributos sobre Faturamento",null,{"$f":"D15+D16+D18","v":2007689.8204799998},{"$f":"E15+E16+E18","v":3187351.3763519996},4371001.8387839999,4359608.5057919994,4325295.3842879999,4596578.1711359993,3846766.9927679999,2947798.6689599999,4355606.1260160003,{"$f":"M15+M16+M18","v":4979617.2904319996},{"$f":"N15+N16+N18","v":5168586.483116515},{"$f":"O15+O16+O18","v":4771706.8987826798},3736203.054586539,2668716.467561814,1067486.5870247255,0,0,0,0,{"$f":"W15+W16+W18","v":0}]
[null,"Pis/Pasep",0,{"$f":"D11*$C$15","v":0},{"$f":"E11*$C$15","v":0},{"$f":"F11*$C$15","v":0},{"$f":"G11*$C$15","v":0},{"$f":"H11*$C$15","v":0},0,0,0,0,0,{"$f":"N11*$C$15","v":0},{"$f":"O11*$C$15","v":0},{"$f":"P11*$C$15","v":0},{"$f":"Q11*$C$15","v":0},{"$f":"R11*$C$15","v":0},0,0,0,0,0]
[null,"COFINS",0,{"$f":"D11*$C$16","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N11*$C$16","v":0},0,0,0,0,0,0,0,0,0]
[null,"INSS","%",0.02,{"$f":"D17","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,{"$f":"S17","v":0},{"$f":"T17","v":0},{"$f":"U17","v":0},{"$f":"V17","v":0}]
[null,"INSS","R$",{"$f":"D11*D17","v":2007689.8204799998},{"$f":"E11*E17","v":3187351.3763519996},{"$f":"F11*F17","v":4371001.8387839999},{"$f":"G11*G17","v":4359608.5057919994},{"$f":"H11*H17","v":4325295.3842879999},{"$f":"I11*I17","v":4596578.1711359993},3846766.9927679999,2947798.6689599999,4355606.1260160003,{"$f":"M11*M17","v":4979617.2904319996},{"$f":"N11*N17","v":5168586.483116515},{"$f":"(O12*2%)+(O13*O17)","v":4771706.8987826798},{"$f":"(P12*1.6%)+(P13*P17)","v":3736203.054586539},{"$f":"(Q12*1.2%)+(Q13*Q17)","v":2668716.467561814},{"$f":"(R12*0.8%)+(R13*R17)","v":1067486.5870247255},{"$f":"S11*S17","v":0},0,0,0,{"$f":"W11*W17","v":0}]
["(=) Receita líquida..........................................",null,null,{"$f":"D11-D14","v":98376801.203519985},{"$f":"E11-E14","v":156180217.44124797},214179090.10041597,213620816.78380799,211939473.83011198,225232330.38566399,188491582.645632,144442134.77903998,213424700.174784,{"$f":"M11-M14","v":244001247.23116797},{"$f":"N11-N14","v":253260737.67270923},{"$f":"O11-O14","v":260045456.10852864},263135443.70159486,264202930.28861958,265804160.16915667,266871646.75618139,266871646.75618139,266871646.75618139,266871646.75618139,{"$f":"W11-W14","v":266871646.75618139}]
[]
[null,"km Rodada",null,{"$f":"'Dados Passag e km'!C168","v":31711347.629999999},{"$f":"'Dados Passag e km'!C188","v":50733989.890500009},{"$f":"'Dados Passag e km'!C208","v":54225077.192999996},{"$f":"'Dados Passag e km'!C228","v":55094633.244000018},{"$f":"'Dados Passag e km'!C248","v":55218929.765999988},{"$f":"'Dados Passag e km'!C268","v":55650667.989000015},{"$f":"'Dados Passag e km'!C288","v":55485585.183000013},{"$f":"'Dados Passag e km'!C308","v":54117262.038000003},{"$f":"'Dados Passag e km'!C328","v":57347637.511499994},{"$f":"'Dados Passag e km'!C348","v":59036367.095999993},{"$f":"'Dados Passag e km'!C367","v":64063042.651500002},{"$f":"'Dados Passag e km'!C386","v":63634793.827500001},{"$f":"'Dados Passag e km'!C405","v":60598401.696000002},{"$f":"'Dados Passag e km'!C424","v":60598401.696000002},{"$f":"'Dados Passag e km'!C443","v":60598401.696000002},{"$f":"'Dados Passag e km'!C462","v":60598401.696000002},{"$f":"'Dados Passag e km'!C481","v":60598401.696000002},{"$f":"'Dados Passag e km'!C500","v":60598401.696000002},{"$f":"'Dados Passag e km'!C519","v":60598401.696000002},{"$f":"'Dados Passag e km'!C538","v":60598401.696000002}]
[]
[null,"Custos Variáveis",null,{"$f":"SUM(D24:D27)","v":27455871.245828737},{"$f":"SUM(E24:E27)","v":48501885.06556727},{"$f":"SUM(F24:F27)","v":51460081.706815995},51208977.594843961,50855203.556658842,{"$f":"SUM(I24:I27)","v":51349872.672284007},52323137.615487069,54630150.053190313,57563285.938446589,{"$f":"SUM(M24:M27)","v":59532364.771251157},{"$f":"SUM(N24:N27)","v":66250221.040023066},{"$f":"SUM(O24:O27)","v":66757757.635781199},63577075.528265119,63577075.528265119,63577075.528265119,63577075.528265119,63577075.528265119,63577075.528265119,63577075.528265119,{"$f":"SUM(W24:W27)","v":63644763.914983198}]
[null,"Combustível",null,{"$f":"SUM('Dados Passag e km'!$L$168:$P$168)","v":19357017.091061097},{"$f":"SUM('Dados Passag e km'!$L$188:$P$188)","v":33373033.783828732},{"$f":"SUM('Dados Passag e km'!$L$208:$P$208)","v":35399705.302852459},{"$f":"SUM('Dados Passag e km'!$L$228:$P$228)","v":35365370.498302594},{"$f":"SUM('Dados Passag e km'!$L$248:$P$248)","v":35191273.498128206},{"$f":"SUM('Dados Passag e km'!$L$268:$P$268)","v":35586241.419389255},{"$f":"SUM('Dados Passag e km'!$L$288:$P$288)","v":36237262.235436626},{"$f":"SUM('Dados Passag e km'!$L$308:$P$308)","v":38498612.941869512},{"$f":"SUM('Dados Passag e km'!$L$328:$P$328)","v":39973086.688373841},{"$f":"SUM('Dados Passag e km'!$L$348:$P$348)","v":41271909.309979945},{"$f":"'Dados Passag e km'!AK367","v":46009360.186437473},{"$f":"'Dados Passag e km'!AK386","v":46100929.486130476},{"$f":"'Dados Passag e km'!AK405","v":43906538.092890672},{"$f":"P24","v":43906538.092890672},43906538.092890672,43906538.092890672,43906538.092890672,43906538.092890672,43906538.092890672,{"$f":"(('Dados Passag e km'!$D$538*'custos variáveis mai23 em diant'!$N$10)+('Dados Passag e km'!$E$538*'custos variáveis mai23 em diant'!$N$11)+('Dados Passag e km'!$F$538*'custos variáveis mai23 em diant'!$N$12)+('Dados Passag e km'!$G$538*'custos variáveis mai23 em diant'!$N$13)+('Dados Passag e km'!$H$538*'custos variáveis mai23 em diant'!$N$14)+('Dados Passag e km'!$I$538*'custos variáveis mai23 em diant'!$N$15)+('Dados Passag e km'!$J$538*'custos variáveis mai23 em diant'!$N$16))","v":43972254.973199479}]
[null,"Lubrificante",null,{"$f":"SUM('Dados Passag e km'!$R$168:$V$168)","v":580710.5127318328},{"$f":"SUM('Dados Passag e km'!$R$188:$V$188)","v":1001191.0135148617},{"$f":"SUM('Dados Passag e km'!$R$208:$V$208)","v":1061991.1590855736},{"$f":"SUM('Dados Passag e km'!$R$228:$V$228)","v":1060961.1149490776},{"$f":"SUM('Dados Passag e km'!$R$248:$V$248)","v":1055738.204943846},{"$f":"SUM('Dados Passag e km'!$R$268:$V$268)","v":1067587.2425816779},{"$f":"SUM('Dados Passag e km'!$R$288:$V$288)","v":1087117.8670630986},{"$f":"SUM('Dados Passag e km'!$R$308:$V$308)","v":1154958.3882560851},{"$f":"SUM('Dados Passag e km'!$R$328:$V$328)","v":1199192.6006512151},{"$f":"SUM('Dados Passag e km'!$R$348:$V$348)","v":1238157.2792993984},{"$f":"N24*3%","v":1380280.8055931241},1383027.8845839142,1317196.1427867201,1317196.1427867201,1317196.1427867201,1317196.1427867201,1317196.1427867201,1317196.1427867201,1317196.1427867201,1319167.6491959842]
[null,"Rodagem",null,{"$f":"(('Dados Passag e km'!$D$168*'custos variáveis mai23 em diant'!$H$23)+('Dados Passag e km'!$E$168*'custos variáveis mai23 em diant'!$H$24)+('Dados Passag e km'!$F$168*'custos variáveis mai23 em diant'!$H$25)+('Dados Passag e km'!$G$168*'custos variáveis mai23 em diant'!$H$26)+('Dados Passag e km'!$H$168*'custos variáveis mai23 em diant'!$H$27))","v":1622199.6883128842},{"$f":"(('Dados Passag e km'!$D$188*'custos variáveis mai23 em diant'!$H$23)+('Dados Passag e km'!$E$188*'custos variáveis mai23 em diant'!$H$24)+('Dados Passag e km'!$F$188*'custos variáveis mai23 em diant'!$H$25)+('Dados Passag e km'!$G$188*'custos variáveis mai23 em diant'!$H$26)+('Dados Passag e km'!$H$188*'custos variáveis mai23 em diant'!$H$27))","v":2981903.1183032007},{"$f":"(('Dados Passag e km'!$D$208*'custos variáveis mai23 em diant'!$H$23)+('Dados Passag e km'!$E$208*'custos variáveis mai23 em diant'!$H$24)+('Dados Passag e km'!$F$208*'custos variáveis mai23 em diant'!$H$25)+('Dados Passag e km'!$G$208*'custos variáveis mai23 em diant'!$H$26)+('Dados Passag e km'!$H$208*'custos variáveis mai23 em diant'!$H$27))","v":3178193.4350811471},{"$f":"(('Dados Passag e km'!$D$228*'custos variáveis mai23 em diant'!$H$23)+('Dados Passag e km'!$E$228*'custos variáveis mai23 em diant'!$H$24)+('Dados Passag e km'!$F$228*'custos variáveis mai23 em diant'!$H$25)+('Dados Passag e km'!$G$228*'custos variáveis mai23 em diant'!$H$26)+('Dados Passag e km'!$H$228*'custos variáveis mai23 em diant'!$H$27))","v":3154916.1240083058},{"$f":"(('Dados Passag e km'!$D$248*'custos variáveis mai23 em diant'!$H$23)+('Dados Passag e km'!$E$248*'custos variáveis mai23 em diant'!$H$24)+('Dados Passag e km'!$F$248*'custos variáveis mai23 em diant'!$H$25)+('Dados Passag e km'!$G$248*'custos variáveis mai23 em diant'!$H$26)+('Dados Passag e km'!$H$248*'custos variáveis mai23 em diant'!$H$27))","v":3133656.1697638836},{"$f":"(('Dados Passag e km'!$D$268*'custos variáveis mai23 em diant'!$H$23)+('Dados Passag e km'!$E$268*'custos variáveis mai23 em diant'!$H$24)+('Dados Passag e km'!$F$268*'custos variáveis mai23 em diant'!$H$25)+('Dados Passag e km'!$G$268*'custos variáveis mai23 em diant'!$H$26)+('Dados Passag e km'!$H$268*'custos variáveis mai23 em diant'!$H$27))","v":3154211.8438659688},{"$f":"(('Dados Passag e km'!$D$288*'custos variáveis mai23 em diant'!$H$23)+('Dados Passag e km'!$E$288*'custos variáveis mai23 em diant'!$H$24)+('Dados Passag e km'!$F$288*'custos variáveis mai23 em diant'!$H$25)+('Dados Passag e km'!$G$288*'custos variáveis mai23 em diant'!$H$26)+('Dados Passag e km'!$H$288*'custos variáveis mai23 em diant'!$H$27))","v":3203002.8832303165},{"$f":"(('Dados Passag e km'!$D$308*'custos variáveis mai23 em diant'!$H$23)+('Dados Passag e km'!$E$308*'custos variáveis mai23 em diant'!$H$24)+('Dados Passag e km'!$F$308*'custos variáveis mai23 em diant'!$H$25)+('Dados Passag e km'!$G$308*'custos variáveis mai23 em diant'!$H$26)+('Dados Passag e km'!$H$308*'custos variáveis mai23 em diant'!$H$27))","v":3183452.1035245163},{"$f":"(('Dados Passag e km'!$D$328*'custos variáveis mai23 em diant'!$H$23)+('Dados Passag e km'!$E$328*'custos variáveis mai23 em diant'!$H$24)+('Dados Passag e km'!$F$328*'custos variáveis mai23 em diant'!$H$25)+('Dados Passag e km'!$G$328*'custos variáveis mai23 em diant'!$H$26)+('Dados Passag e km'!$H$328*'custos variáveis mai23 em diant'!$H$27))","v":3470194.383036905},{"$f":"(('Dados Passag e km'!$D$348*'custos variáveis mai23 em diant'!$H$23)+('Dados Passag e km'!$E$348*'custos variáveis mai23 em diant'!$H$24)+('Dados Passag e km'!$F$348*'custos variáveis mai23 em diant'!$H$25)+('Dados Passag e km'!$G$348*'custos variáveis mai23 em diant'!$H$26)+('Dados Passag e km'!$H$348*'custos variáveis mai23 em diant'!$H$27))","v":3605041.951855842},{"$f":"(('Dados Passag e km'!$D$367*'custos variáveis mai23 em diant'!$Q$23)+('Dados Passag e km'!$E$367*'custos variáveis mai23 em diant'!$Q$24)+('Dados Passag e km'!$F$367*'custos variáveis mai23 em diant'!$Q$25)+('Dados Passag e km'!$G$367*'custos variáveis mai23 em diant'!$Q$26)+('Dados Passag e km'!$H$367*'custos variáveis mai23 em diant'!$Q$27)+('Dados Passag e km'!$I$367*'custos variáveis mai23 em diant'!$Q$28)+('Dados Passag e km'!$J$367*'custos variáveis mai23 em diant'!$Q$29))","v":3960787.0294411723},{"$f":"(('Dados Passag e km'!$D$386*'custos variáveis mai23 em diant'!$Q$23)+('Dados Passag e km'!$E$386*'custos variáveis mai23 em diant'!$Q$24)+('Dados Passag e km'!$F$386*'custos variáveis mai23 em diant'!$Q$25)+('Dados Passag e km'!$G$386*'custos variáveis mai23 em diant'!$Q$26)+('Dados Passag e km'!$H$386*'custos variáveis mai23 em diant'!$Q$27)+('Dados Passag e km'!$I$386*'custos variáveis mai23 em diant'!$Q$28)+('Dados Passag e km'!$J$386*'custos variáveis mai23 em diant'!$Q$29))","v":3910958.8929255158},{"$f":"(('Dados Passag e km'!$D$405*'custos variáveis mai23 em diant'!$Q$23)+('Dados Passag e km'!$E$405*'custos variáveis mai23 em diant'!$Q$24)+('Dados Passag e km'!$F$405*'custos variáveis mai23 em diant'!$Q$25)+('Dados Passag e km'!$G$405*'custos variáveis mai23 em diant'!$Q$26)+('Dados Passag e km'!$H$405*'custos variáveis mai23 em diant'!$Q$27)+('Dados Passag e km'!$I$405*'custos variáveis mai23 em diant'!$Q$28)+('Dados Passag e km'!$J$405*'custos variáveis mai23 em diant'!$Q$29))","v":3726871.5447591157},{"$f":"(('Dados Passag e km'!$D$424*'custos variáveis mai23 em diant'!$Q$23)+('Dados Passag e km'!$E$424*'custos variáveis mai23 em diant'!$Q$24)+('Dados Passag e km'!$F$424*'custos variáveis mai23 em diant'!$Q$25)+('Dados Passag e km'!$G$424*'custos variáveis mai23 em diant'!$Q$26)+('Dados Passag e km'!$H$424*'custos variáveis mai23 em diant'!$Q$27)+('Dados Passag e km'!$I$424*'custos variáveis mai23 em diant'!$Q$28)+('Dados Passag e km'!$J$424*'custos variáveis mai23 em diant'!$Q$29))","v":3726871.5447591157},{"$f":"(('Dados Passag e km'!$D$443*'custos variáveis mai23 em diant'!$Q$23)+('Dados Passag e km'!$E$443*'custos variáveis mai23 em diant'!$Q$24)+('Dados Passag e km'!$F$443*'custos variáveis mai23 em diant'!$Q$25)+('Dados Passag e km'!$G$443*'custos variáveis mai23 em diant'!$Q$26)+('Dados Passag e km'!$H$443*'custos variáveis mai23 em diant'!$Q$27)+('Dados Passag e km'!$I$443*'custos variáveis mai23 em diant'!$Q$28)+('Dados Passag e km'!$J$443*'custos variáveis mai23 em diant'!$Q$29))","v":3726871.5447591157},{"$f":"(('Dados Passag e km'!$D$462*'custos variáveis mai23 em diant'!$Q$23)+('Dados Passag e km'!$E$462*'custos variáveis mai23 em diant'!$Q$24)+('Dados Passag e km'!$F$462*'custos variáveis mai23 em diant'!$Q$25)+('Dados Passag e km'!$G$462*'custos variáveis mai23 em diant'!$Q$26)+('Dados Passag e km'!$H$462*'custos variáveis mai23 em diant'!$Q$27)+('Dados Passag e km'!$I$462*'custos variáveis mai23 em diant'!$Q$28)+('Dados Passag e km'!$J$462*'custos variáveis mai23 em diant'!$Q$29))","v":3726871.5447591157},{"$f":"(('Dados Passag e km'!$D$481*'custos variáveis mai23 em diant'!$Q$23)+('Dados Passag e km'!$E$481*'custos variáveis mai23 em diant'!$Q$24)+('Dados Passag e km'!$F$481*'custos variáveis mai23 em diant'!$Q$25)+('Dados Passag e km'!$G$481*'custos variáveis mai23 em diant'!$Q$26)+('Dados Passag e km'!$H$481*'custos variáveis mai23 em diant'!$Q$27)+('Dados Passag e km'!$I$481*'custos variáveis mai23 em diant'!$Q$28)+('Dados Passag e km'!$J$481*'custos variáveis mai23 em diant'!$Q$29))","v":3726871.5447591157},{"$f":"(('Dados Passag e km'!$D$500*'custos variáveis mai23 em diant'!$Q$23)+('Dados Passag e km'!$E$500*'custos variáveis mai23 em diant'!$Q$24)+('Dados Passag e km'!$F$500*'custos variáveis mai23 em diant'!$Q$25)+('Dados Passag e km'!$G$500*'custos variáveis mai23 em diant'!$Q$26)+('Dados Passag e km'!$H$500*'custos variáveis mai23 em diant'!$Q$27)+('Dados Passag e km'!$I$500*'custos variáveis mai23 em diant'!$Q$28)+('Dados Passag e km'!$J$500*'custos variáveis mai23 em diant'!$Q$29))","v":3726871.5447591157},{"$f":"(('Dados Passag e km'!$D$519*'custos variáveis mai23 em diant'!$Q$23)+('Dados Passag e km'!$E$519*'custos variáveis mai23 em diant'!$Q$24)+('Dados Passag e km'!$F$519*'custos variáveis mai23 em diant'!$Q$25)+('Dados Passag e km'!$G$519*'custos variáveis mai23 em diant'!$Q$26)+('Dados Passag e km'!H519*'custos variáveis mai23 em diant'!Q27)+('Dados Passag e km'!$I$519*'custos variáveis mai23 em diant'!$Q$28)+('Dados Passag e km'!$J$519*'custos variáveis mai23 em diant'!$Q$29))","v":3726871.5447591157},{"$f":"(('Dados Passag e km'!$D$538*'custos variáveis mai23 em diant'!$Q$23)+('Dados Passag e km'!$E$538*'custos variáveis mai23 em diant'!$Q$24)+('Dados Passag e km'!$F$538*'custos variáveis mai23 em diant'!$Q$25)+('Dados Passag e km'!$G$538*'custos variáveis mai23 em diant'!$Q$26)+('Dados Passag e km'!$H$538*'custos variáveis mai23 em diant'!$Q$27)+('Dados Passag e km'!$I$538*'custos variáveis mai23 em diant'!$Q$28)+('Dados Passag e km'!$J$538*'custos variáveis mai23 em diant'!$Q$29))","v":3726871.5447591157}]
[null,"Peças e acessórios",null,{"$f":"(('Dados Passag e km'!$D$168*'custos variáveis mai23 em diant'!$G$35)+('Dados Passag e km'!$E$168*'custos variáveis mai23 em diant'!$G$36)+('Dados Passag e km'!$F$168*'custos variáveis mai23 em diant'!$G$37)+('Dados Passag e km'!$G$168*'custos variáveis mai23 em diant'!$G$38)+('Dados Passag e km'!$H$168*'custos variáveis mai23 em diant'!$G$39))","v":5895943.9537229249},{"$f":"(('Dados Passag e km'!$D$188*'custos variáveis mai23 em diant'!$G$35)+('Dados Passag e km'!$E$188*'custos variáveis mai23 em diant'!$G$36)+('Dados Passag e km'!$F$188*'custos variáveis mai23 em diant'!$G$37)+('Dados Passag e km'!$G$188*'custos variáveis mai23 em diant'!$G$38)+('Dados Passag e km'!$H$188*'custos variáveis mai23 em diant'!$G$39))","v":11145757.149920467},{"$f":"(('Dados Passag e km'!$D$208*'custos variáveis mai23 em diant'!$G$35)+('Dados Passag e km'!$E$208*'custos variáveis mai23 em diant'!$G$36)+('Dados Passag e km'!$F$208*'custos variáveis mai23 em diant'!$G$37)+('Dados Passag e km'!$G$208*'custos variáveis mai23 em diant'!$G$38)+('Dados Passag e km'!$H$208*'custos variáveis mai23 em diant'!$G$39))","v":11820191.809796819},{"$f":"(('Dados Passag e km'!$D$228*'custos variáveis mai23 em diant'!$G$35)+('Dados Passag e km'!$E$228*'custos variáveis mai23 em diant'!$G$36)+('Dados Passag e km'!$F$228*'custos variáveis mai23 em diant'!$G$37)+('Dados Passag e km'!$G$228*'custos variáveis mai23 em diant'!$G$38)+('Dados Passag e km'!$H$228*'custos variáveis mai23 em diant'!$G$39))","v":11627729.857583985},{"$f":"(('Dados Passag e km'!$D$248*'custos variáveis mai23 em diant'!$G$35)+('Dados Passag e km'!$E$248*'custos variáveis mai23 em diant'!$G$36)+('Dados Passag e km'!$F$248*'custos variáveis mai23 em diant'!$G$37)+('Dados Passag e km'!$G$248*'custos variáveis mai23 em diant'!$G$38)+('Dados Passag e km'!$H$248*'custos variáveis mai23 em diant'!$G$39))","v":11474535.683822908},{"$f":"(('Dados Passag e km'!$D$268*'custos variáveis mai23 em diant'!$G$35)+('Dados Passag e km'!$E$268*'custos variáveis mai23 em diant'!$G$36)+('Dados Passag e km'!$F$268*'custos variáveis mai23 em diant'!$G$37)+('Dados Passag e km'!$G$268*'custos variáveis mai23 em diant'!$G$38)+('Dados Passag e km'!$H$268*'custos variáveis mai23 em diant'!$G$39))","v":11541832.166447099},{"$f":"(('Dados Passag e km'!$D$288*'custos variáveis mai23 em diant'!$G$35)+('Dados Passag e km'!$E$288*'custos variáveis mai23 em diant'!$G$36)+('Dados Passag e km'!$F$288*'custos variáveis mai23 em diant'!$G$37)+('Dados Passag e km'!$G$288*'custos variáveis mai23 em diant'!$G$38)+('Dados Passag e km'!$H$288*'custos variáveis mai23 em diant'!$G$39))","v":11795754.629757036},{"$f":"(('Dados Passag e km'!$D$308*'custos variáveis mai23 em diant'!$G$35)+('Dados Passag e km'!$E$308*'custos variáveis mai23 em diant'!$G$36)+('Dados Passag e km'!$F$308*'custos variáveis mai23 em diant'!$G$37)+('Dados Passag e km'!$G$308*'custos variáveis mai23 em diant'!$G$38)+('Dados Passag e km'!$H$308*'custos variáveis mai23 em diant'!$G$39))","v":11793126.6195402},{"$f":"(('Dados Passag e km'!$D$328*'custos variáveis mai23 em diant'!$G$35)+('Dados Passag e km'!$E$328*'custos variáveis mai23 em diant'!$G$36)+('Dados Passag e km'!$F$328*'custos variáveis mai23 em diant'!$G$37)+('Dados Passag e km'!$G$328*'custos variáveis mai23 em diant'!$G$38)+('Dados Passag e km'!$H$328*'custos variáveis mai23 em diant'!$G$39))","v":12920812.266384631},{"$f":"(('Dados Passag e km'!$D$348*'custos variáveis mai23 em diant'!$G$35)+('Dados Passag e km'!$E$348*'custos variáveis mai23 em diant'!$G$36)+('Dados Passag e km'!$F$348*'custos variáveis mai23 em diant'!$G$37)+('Dados Passag e km'!$G$348*'custos variáveis mai23 em diant'!$G$38)+('Dados Passag e km'!$H$348*'custos variáveis mai23 em diant'!$G$39))","v":13417256.230115969},{"$f":"(('Dados Passag e km'!$D$367*'custos variáveis mai23 em diant'!$P$37)+('Dados Passag e km'!$E$367*'custos variáveis mai23 em diant'!$P$38)+('Dados Passag e km'!$F$367*'custos variáveis mai23 em diant'!$P$39)+('Dados Passag e km'!$G$367*'custos variáveis mai23 em diant'!$P$40)+('Dados Passag e km'!$H$367*'custos variáveis mai23 em diant'!$P$41)+('Dados Passag e km'!$I$367*'custos variáveis mai23 em diant'!$P$42)+('Dados Passag e km'!$J$367*'custos variáveis mai23 em diant'!$P$43))","v":14899793.018551297},{"$f":"(('Dados Passag e km'!$D$386*'custos variáveis mai23 em diant'!$P$37)+('Dados Passag e km'!$E$386*'custos variáveis mai23 em diant'!$P$38)+('Dados Passag e km'!$F$386*'custos variáveis mai23 em diant'!$P$39)+('Dados Passag e km'!$G$386*'custos variáveis mai23 em diant'!$P$40)+('Dados Passag e km'!H386*'custos variáveis mai23 em diant'!P41)+('Dados Passag e km'!$I$386*'custos variáveis mai23 em diant'!$P$42)+('Dados Passag e km'!$J$386*'custos variáveis mai23 em diant'!$P$43))","v":15362841.372141294},{"$f":"(('Dados Passag e km'!$D$405*'custos variáveis mai23 em diant'!$P$37)+('Dados Passag e km'!$E$405*'custos variáveis mai23 em diant'!$P$38)+('Dados Passag e km'!$F$405*'custos variáveis mai23 em diant'!$P$39)+('Dados Passag e km'!$G$405*'custos variáveis mai23 em diant'!$P$40)+('Dados Passag e km'!$H$405*'custos variáveis mai23 em diant'!$P$41)+('Dados Passag e km'!$I$405*'custos variáveis mai23 em diant'!$P$42)+('Dados Passag e km'!$J$405*'custos variáveis mai23 em diant'!$P$43))","v":14626469.747828614},{"$f":"(('Dados Passag e km'!$D$424*'custos variáveis mai23 em diant'!$P$37)+('Dados Passag e km'!$E$424*'custos variáveis mai23 em diant'!$P$38)+('Dados Passag e km'!$F$424*'custos variáveis mai23 em diant'!$P$39)+('Dados Passag e km'!$G$424*'custos variáveis mai23 em diant'!$P$40)+('Dados Passag e km'!$H$424*'custos variáveis mai23 em diant'!$P$41)+('Dados Passag e km'!$I$424*'custos variáveis mai23 em diant'!$P$42)+('Dados Passag e km'!$J$424*'custos variáveis mai23 em diant'!$P$43))","v":14626469.747828614},{"$f":"(('Dados Passag e km'!$D$443*'custos variáveis mai23 em diant'!$P$37)+('Dados Passag e km'!$E$443*'custos variáveis mai23 em diant'!$P$38)+('Dados Passag e km'!$F$443*'custos variáveis mai23 em diant'!$P$39)+('Dados Passag e km'!$G$443*'custos variáveis mai23 em diant'!$P$40)+('Dados Passag e km'!$H$443*'custos variáveis mai23 em diant'!$P$41)+('Dados Passag e km'!$I$443*'custos variáveis mai23 em diant'!$P$42)+('Dados Passag e km'!$J$443*'custos variáveis mai23 em diant'!$P$43))","v":14626469.747828614},{"$f":"(('Dados Passag e km'!$D$462*'custos variáveis mai23 em diant'!$P$37)+('Dados Passag e km'!$E$462*'custos variáveis mai23 em diant'!$P$38)+('Dados Passag e km'!$F$462*'custos variáveis mai23 em diant'!$P$39)+('Dados Passag e km'!$G$462*'custos variáveis mai23 em diant'!$P$40)+('Dados Passag e km'!$H$462*'custos variáveis mai23 em diant'!$P$41)+('Dados Passag e km'!$I$462*'custos variáveis mai23 em diant'!$P$42)+('Dados Passag e km'!$J$462*'custos variáveis mai23 em diant'!$P$43))","v":14626469.747828614},{"$f":"(('Dados Passag e km'!$D$481*'custos variáveis mai23 em diant'!$P$37)+('Dados Passag e km'!$E$481*'custos variáveis mai23 em diant'!$P$38)+('Dados Passag e km'!$F$481*'custos variáveis mai23 em diant'!$P$39)+('Dados Passag e km'!$G$481*'custos variáveis mai23 em diant'!$P$40)+('Dados Passag e km'!$H$481*'custos variáveis mai23 em diant'!$P$41)+('Dados Passag e km'!$I$481*'custos variáveis mai23 em diant'!$P$42)+('Dados Passag e km'!$J$481*'custos variáveis mai23 em diant'!$P$43))","v":14626469.747828614},{"$f":"(('Dados Passag e km'!$D$500*'custos variáveis mai23 em diant'!$P$37)+('Dados Passag e km'!$E$500*'custos variáveis mai23 em diant'!$P$38)+('Dados Passag e km'!$F$500*'custos variáveis mai23 em diant'!$P$39)+('Dados Passag e km'!$G$500*'custos variáveis mai23 em diant'!$P$40)+('Dados Passag e km'!$H$500*'custos variáveis mai23 em diant'!$P$41)+('Dados Passag e km'!$I$500*'custos variáveis mai23 em diant'!$P$42)+('Dados Passag e km'!$J$500*'custos variáveis mai23 em diant'!$P$43))","v":14626469.747828614},{"$f":"(('Dados Passag e km'!$D$519*'custos variáveis mai23 em diant'!$P$37)+('Dados Passag e km'!$E$519*'custos variáveis mai23 em diant'!$P$38)+('Dados Passag e km'!$F$519*'custos variáveis mai23 em diant'!$P$39)+('Dados Passag e km'!$G$519*'custos variáveis mai23 em diant'!$P$40)+('Dados Passag e km'!$H$519*'custos variáveis mai23 em diant'!$P$41)+('Dados Passag e km'!$I$519*'custos variáveis mai23 em diant'!$P$42)+('Dados Passag e km'!$J$519*'custos variáveis mai23 em diant'!$P$43))","v":14626469.747828614},{"$f":"(('Dados Passag e km'!$D$538*'custos variáveis mai23 em diant'!$P$37)+('Dados Passag e km'!$E$538*'custos variáveis mai23 em diant'!$P$38)+('Dados Passag e km'!$F$538*'custos variáveis mai23 em diant'!$P$39)+('Dados Passag e km'!$G$538*'custos variáveis mai23 em diant'!$P$40)+('Dados Passag e km'!$H$538*'custos variáveis mai23 em diant'!$P$42)+('Dados Passag e km'!$I$538*'custos variáveis mai23 em diant'!$P$42)+('Dados Passag e km'!$J$538*'custos variáveis mai23 em diant'!$P$43))","v":14626469.747828614}]
[]
[null,"Custo com pessoal de operação",null,{"$f":"'MO Oper_Adm.'!T53","v":58705556.15542119},{"$f":"'MO Oper_Adm.'!T137","v":80252441.933142483},{"$f":"'MO Oper_Adm.'!T223","v":82940937.887513205},{"$f":"'MO Oper_Adm.'!T309","v":94938630.715678126},{"$f":"'MO Oper_Adm.'!T395","v":92748388.101535559},{"$f":"'MO Oper_Adm.'!T481","v":89011760.472675681},{"$f":"'MO Oper_Adm.'!T567","v":86048664.761340931},{"$f":"'MO Oper_Adm.'!T653","v":81041018.755344972},{"$f":"'MO Oper_Adm.'!T739","v":77388943.866982475},{"$f":"'MO Oper_Adm.'!T825","v":77628602.773708075},{"$f":"'MO Renov.Contrato'!AQ57","v":96681774.459349692},{"$f":"'MO Renov.Contrato'!AQ147","v":96860222.822732955},{"$f":"'MO Renov.Contrato'!AQ237","v":99730669.196319491},{"$f":"'MO Renov.Contrato'!AQ327","v":102601355.85248344},{"$f":"'MO Renov.Contrato'!AQ417","v":105472042.50864732},{"$f":"'MO Renov.Contrato'!AQ507","v":106907385.83672927},{"$f":"'MO Renov.Contrato'!AQ597","v":106907385.83672927},{"$f":"'MO Renov.Contrato'!AQ687","v":106907385.83672927},{"$f":"'MO Renov.Contrato'!AQ777","v":106907385.83672927},{"$f":"'MO Renov.Contrato'!AQ867","v":106907385.83672927}]
[null,"Custos administrativos",null,{"$f":"SUM(D31:D35)","v":5282680.6877089646},{"$f":"SUM(E31:E35)","v":6224069.8874777826},7076577.3113581184,6565286.282111289,7172581.0544742774,{"$f":"SUM(I31:I35)","v":7631743.4417525213},7505658.4280580096,7233724.2034509173,7774592.0893210499,7918204.5232622363,{"$f":"SUM(N31:N35)","v":8197552.9697513171},{"$f":"SUM(O31:O35)","v":7685602.9245158546},6904002.6831816025,6943329.2823001072,6982655.8814186119,7002319.1809778661,7002319.1809778661,7002319.1809778661,7002319.1809778661,{"$f":"SUM(W31:W35)","v":7002319.1809778661}]
[null,"Custos com Pessoal da Administração",null,{"$f":"'MO Oper_Adm.'!T84","v":854876.04274796485},{"$f":"'MO Oper_Adm.'!T170","v":1501349.8535487831},{"$f":"'MO Oper_Adm.'!T256","v":2057944.6618211195},{"$f":"'MO Oper_Adm.'!T342","v":1549501.9658222888},{"$f":"'MO Oper_Adm.'!T428","v":2165375.0185612785},{"$f":"'MO Oper_Adm.'!T514","v":2556716.7091275225},{"$f":"'MO Oper_Adm.'!T600","v":2637733.4888250097},{"$f":"'MO Oper_Adm.'!T686","v":2336241.6111699166},{"$f":"'MO Oper_Adm.'!T772","v":2525157.6327760499},{"$f":"'MO Oper_Adm.'!T858","v":2512767.2756132362},{"$f":"'MO Renov.Contrato'!AQ90","v":2830013.7026926689},{"$f":"'MO Renov.Contrato'!AQ180","v":2129587.3877669387},{"$f":"'MO Renov.Contrato'!AQ270","v":1337714.7276883363},{"$f":"'MO Renov.Contrato'!AQ360","v":1377041.3268068417},{"$f":"'MO Renov.Contrato'!AQ450","v":1416367.9259253473},{"$f":"'MO Renov.Contrato'!AQ540","v":1436031.2254846001},{"$f":"'MO Renov.Contrato'!AQ630","v":1436031.2254846001},{"$f":"'MO Renov.Contrato'!AQ720","v":1436031.2254846001},{"$f":"'MO Renov.Contrato'!AQ810","v":1436031.2254846001},{"$f":"'MO Renov.Contrato'!AQ900","v":1436031.2254846001}]
[null,"Custos Adm. Diversos",null,{"$f":"'Plan4 R$ Pessoal'!E38","v":284400},{"$f":"D32","v":284400},284400,284400,{"$f":"G32","v":284400},{"$f":"H32","v":284400},284400,284400,284400,284400,{"$f":"'Custos Diversos'!L50","v":311361.12},{"$f":"'Custos Diversos'!I45","v":320348.16000000003},{"$f":"O32","v":320348.16000000003},{"$f":"P32","v":320348.16000000003},{"$f":"Q32","v":320348.16000000003},{"$f":"R32","v":320348.16000000003},{"$f":"S32","v":320348.16000000003},{"$f":"T32","v":320348.16000000003},{"$f":"U32","v":320348.16000000003},{"$f":"V32","v":320348.16000000003}]
[null,"Custo de manut. SIM e Sist.Vigilância",null,{"$f":"'Plan4 R$ Pessoal'!E39","v":975000},975000,975000,975000,975000,{"$f":"H33","v":975000},975000,975000,975000,{"$f":"L33","v":975000},{"$f":"'Custos Diversos'!P64","v":1067430},{"$f":"'Custos Diversos'!I65","v":1098240},1098240,1098240,1098240,1098240,1098240,1098240,1098240,{"$f":"V33","v":1098240}]
[null,"Custos com seguros diversos",null,{"$f":"'Custos Diversos'!$D$74+'Custos Diversos'!$F$89+'Custos Diversos'!E92","v":824033.06850099994},{"$f":"'Custos Diversos'!$D$74+'Custos Diversos'!$F$89+'Custos Diversos'!E93","v":1118948.457469},{"$f":"'Custos Diversos'!$D$74+'Custos Diversos'!$F$89+'Custos Diversos'!E94","v":1414861.073077},{"$f":"'Custos Diversos'!$D$74+'Custos Diversos'!$F$89+'Custos Diversos'!E95","v":1412012.7398289999},{"$f":"'Custos Diversos'!$D$74+'Custos Diversos'!$F$89+'Custos Diversos'!E96","v":1403434.459453},{"$f":"'Custos Diversos'!$D$74+'Custos Diversos'!$F$89+'Custos Diversos'!E97","v":1471255.1561649998},{"$f":"'Custos Diversos'!$D$74+'Custos Diversos'!$F$89+'Custos Diversos'!E98","v":1283802.361573},{"$f":"'Custos Diversos'!$D$74+'Custos Diversos'!$F$89+'Custos Diversos'!E99","v":1059060.2806210001},{"$f":"'Custos Diversos'!$D$74+'Custos Diversos'!$F$89+'Custos Diversos'!E100","v":1411012.1448850001},{"$f":"'Custos Diversos'!$D$74+'Custos Diversos'!$F$89+'Custos Diversos'!E101","v":1567014.9359889999},{"$f":"'Custos Diversos'!$I$74+'Custos Diversos'!$I$93+'Custos Diversos'!$E102","v":1621301.2878086476},{"$f":"'Custos Diversos'!$I$73+'Custos Diversos'!$I$90+'Custos Diversos'!$E103","v":1686911.2099489151},{"$f":"'Custos Diversos'!$I$73+'Custos Diversos'!$I$90+'Custos Diversos'!$E104","v":1697183.6286932654},{"$f":"'Custos Diversos'!$I$73+'Custos Diversos'!$I$90+'Custos Diversos'!$E105","v":1697183.6286932654},{"$f":"'Custos Diversos'!$I$73+'Custos Diversos'!$I$90+'Custos Diversos'!$E106","v":1697183.6286932654},{"$f":"'Custos Diversos'!$I$73+'Custos Diversos'!$I$90+'Custos Diversos'!$E107","v":1697183.6286932654},{"$f":"'Custos Diversos'!$I$73+'Custos Diversos'!$I$90+'Custos Diversos'!$E108","v":1697183.6286932654},{"$f":"'Custos Diversos'!$I$73+'Custos Diversos'!$I$90+'Custos Diversos'!$E109","v":1697183.6286932654},{"$f":"'Custos Diversos'!$I$73+'Custos Diversos'!$I$90+'Custos Diversos'!$E110","v":1697183.6286932654},{"$f":"'Custos Diversos'!$I$73+'Custos Diversos'!$I$90+'Custos Diversos'!$E111","v":1697183.6286932654}]
[null,"Custos não considerados nos itens acima",null,{"$f":"'Plan4 R$ Pessoal'!E41","v":2344371.5764599997},{"$f":"D35","v":2344371.5764599997},{"$f":"E35","v":2344371.5764599997},{"$f":"F35","v":2344371.5764599997},{"$f":"G35","v":2344371.5764599997},{"$f":"H35","v":2344371.5764599997},{"$f":"I35+'Custos Diversos'!M137","v":2324722.57766},{"$f":"I35+'Custos Diversos'!L136","v":2579022.3116600001},2579022.3116600001,{"$f":"L35","v":2579022.3116600001},{"$f":"'Custos Diversos'!F137+'Custos Diversos'!F141+'Custo Capital'!AL207","v":2367446.8592500002},{"$f":"'Custos Diversos'!B137+'Custos Diversos'!B141+'Custo Capital'!AH206","v":2450516.1668000002},{"$f":"O35","v":2450516.1668000002},{"$f":"P35","v":2450516.1668000002},{"$f":"Q35","v":2450516.1668000002},{"$f":"R35","v":2450516.1668000002},{"$f":"S35","v":2450516.1668000002},{"$f":"T35","v":2450516.1668000002},{"$f":"U35","v":2450516.1668000002},{"$f":"V35","v":2450516.1668000002}]
[]
["(-) Custos Operacionais.................................",null,null,{"$f":"D23+D29+D30","v":91444108.088958889},{"$f":"E23+E29+E30","v":134978396.88618752},141477596.90568733,152712894.59263337,150776172.71266866,147993376.58671221,145877460.80488601,142904893.0119862,142726821.89475012,145079172.06822148,{"$f":"N23+N29+N30","v":171129548.46912408},{"$f":"O23+O29+O30","v":171303583.38303},170211747.40776622,173121760.66304868,176031773.91833106,177486780.54597229,177486780.54597229,177486780.54597229,177486780.54597229,{"$f":"W23+W29+W30","v":177554468.93269032}]
[]
["(=) EBITDA - Lucros antes de juros, impostos, depreciação e amortização",null,null,{"$f":"D19-D37","v":6932693.1145610958},{"$f":"E19-E37","v":21201820.555060446},72701493.194728643,60907922.191174626,61163301.117443323,77238953.798951775,42614121.840745986,1537241.7670537829,70697878.280033886,98922075.162946492,{"$f":"N19-N37","v":82131189.203585148},{"$f":"O19-O37","v":88741872.725498646},92923696.293828636,91081169.625570893,89772386.250825614,89384866.210209101,89384866.210209101,89384866.210209101,89384866.210209101,{"$f":"W19-W37","v":89317177.823491067}]

{"sheet":"FC Pág.2","index":21,"n_rows":35,"n_cols":23,"rows_kept":35,"cut":false,"hidden":false,"merged":[[1,13,1,22],[34,0,34,1],[15,0,15,1],[17,0,17,1],[0,0,0,12]]}
[{"$f":"'FC Pág.1'!A1:M1","v":"FLUXO DE CAIXA - MODELO DA LICITAÇÃO - CÁLCULO DA TARIFA TÉCNICA DA CONCESSIONÁRIA PIONEIRA"}]
[null,null,null,null,null,{"$f":"'FC Pág.3'!F38","v":"2025-02-01"},null,null,null,null,null,null,"Bacia2",{"$f":"'FC Pág.1'!N2","v":"PRORROGAÇÃO DO CONTRATO ( FROTA 704 ÔNIBUS )"}]
["Fluxo de Caixa (pag.2)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bacia 2"]
[null,"Inicio Contrato","2012-12-01","2013-12-01","2014-12-01","2015-12-01","2016-12-01","2017-12-01","2018-12-01","2019-12-01","2020-12-01","2021-12-01","2022-12-01","2023-12-01","2024-12-01","2025-12-01","2026-12-01","2027-12-01","2028-12-01","2029-12-01","2030-12-01","2031-12-01","2032-12-01"]
[null,"Início da Operação","2013-07-01","2014-06-01","2015-06-01","2016-06-01","2017-06-01","2018-06-01","2019-06-01","2020-06-01","2021-06-01","2022-06-01","2023-06-01","2024-06-01","2025-06-01","2026-06-01","2027-06-01","2028-06-01","2029-06-01","2030-06-01","2031-06-01","2032-06-01","2033-06-01"]
[null,null,2013,{"$f":"C6+1","v":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,"(=) Depreciações",0,{"$f":"SUM(D10:D14)","v":37810022.446441099},{"$f":"SUM(E10:E14)","v":38237753.026441105},38237753.026441105,38237753.026441105,38237753.026441105,2275737.1230008649,19831681.83046411,27114428.91634012,27114428.91634012,27114428.91634012,{"$f":"SUM(N10:N14)","v":44839345.515852749},{"$f":"SUM(O10:O14)","v":44430425.395852745},21157694.705976732,37984329.009976737,42366423.641976736,23710602.419252176,27003904.362715419,29857938.788591433,13031304.484591432,{"$f":"SUM(W10:W14)","v":8649209.8525914326}]
[null,"(-) Depreciação Material Rodante",0,{"$f":"'custo de capital B'!$K$85","v":35949515.90344023},{"$f":"'custo de capital B'!$K$86","v":36377246.483440235},{"$f":"'custo de capital B'!$K$87","v":36377246.483440235},{"$f":"'custo de capital B'!$K$88","v":36377246.483440235},{"$f":"'custo de capital B'!$K$89","v":36377246.483440235},{"$f":"'custo de capital B'!$K$90","v":427730.58000000007},{"$f":"'custo de capital B'!$K$91","v":17983675.287463248},{"$f":"'custo de capital B'!$K$92","v":25266422.373339258},{"$f":"'custo de capital B'!$K$93","v":25266422.373339258},{"$f":"'custo de capital B'!$K$94","v":25266422.373339258},{"$f":"'custo de capital B'!$K$95","v":42765202.612600572},{"$f":"'custo de capital B'!$K$96","v":42356282.492600568},{"$f":"'custo de capital B'!$K$97","v":19083551.802724559},{"$f":"'custo de capital B'!$K$98","v":35910186.10672456},{"$f":"'custo de capital B'!$K$99","v":40292280.73872456},{"$f":"'custo de capital B'!$K$100","v":21636459.516000003},{"$f":"'custo de capital B'!$K$101","v":24929761.459463246},{"$f":"'custo de capital B'!$K$102","v":27783795.88533926},{"$f":"'custo de capital B'!$K$103","v":10957161.581339259},{"$f":"'custo de capital B'!$K$104","v":6575066.9493392594}]
[null,"(-) Depreciação Edificações",0,{"$f":"'Custo Capital'!G263","v":48453.060000000012},{"$f":"'Custo Capital'!G264","v":48453.060000000012},{"$f":"'Custo Capital'!G265","v":48453.060000000012},{"$f":"'Custo Capital'!G266","v":48453.060000000012},{"$f":"'Custo Capital'!G267","v":48453.060000000012},{"$f":"'Custo Capital'!G268","v":48453.060000000012},{"$f":"'Custo Capital'!G269","v":48453.060000000012},{"$f":"'Custo Capital'!G270","v":48453.060000000012},{"$f":"'Custo Capital'!G271","v":48453.060000000012},{"$f":"'Custo Capital'!G272","v":48453.060000000012},{"$f":"M11","v":48453.060000000012},{"$f":"N11","v":48453.060000000012},48453.060000000012,48453.060000000012,48453.060000000012,48453.060000000012,48453.060000000012,48453.060000000012,48453.060000000012,48453.060000000012]
[null,"(-) Deprec. Instalações Garagem",0,{"$f":"'Custo Capital'!G278","v":28500},{"$f":"D12","v":28500},28500,28500,28500,28500,28500,28500,28500,28500,{"$f":"'Custos Diversos'!J17","v":30775.200000000001},{"$f":"N12","v":30775.200000000001},30775.200000000001,30775.200000000001,30775.200000000001,30775.200000000001,30775.200000000001,30775.200000000001,30775.200000000001,30775.200000000001]
[null,"(-) Deprec. Equips. Garagem",0,{"$f":"'Custo Capital'!G293","v":40000},{"$f":"'Custo Capital'!G294","v":40000},{"$f":"'Custo Capital'!G295","v":40000},{"$f":"'Custo Capital'!G296","v":40000},{"$f":"'Custo Capital'!G297","v":40000},{"$f":"'Custo Capital'!G298","v":27500},{"$f":"'Custo Capital'!G299","v":27500},{"$f":"'Custo Capital'!G300","v":27500},{"$f":"'Custo Capital'!G301","v":27500},{"$f":"'Custo Capital'!G302","v":27500},{"$f":"'Custos Diversos'!J28","v":30976},{"$f":"N13","v":30976},30976,30976,30976,30976,30976,30976,30976,30976]
[null,"(-) Deprec. equips. SIM e Sist. Vig.",0,{"$f":"'Custo Capital'!G312","v":1743553.4830008645},{"$f":"D14","v":1743553.4830008645},1743553.4830008645,1743553.4830008645,1743553.4830008645,1743553.4830008645,1743553.4830008645,1743553.4830008645,1743553.4830008645,1743553.4830008645,{"$f":"'Custos Diversos'!S35","v":1963938.6432521737},{"$f":"N14","v":1963938.6432521737},1963938.6432521737,1963938.6432521737,1963938.6432521737,1963938.6432521737,1963938.6432521737,1963938.6432521737,1963938.6432521737,1963938.6432521737]
[]
["(=) EBIT - Lucro antes  juros e IR",null,0,{"$f":"'FC Pág.1'!D39-'FC Pág.2'!D9","v":-30877329.331880003},{"$f":"'FC Pág.1'!E39-'FC Pág.2'!E9","v":-17035932.471380658},{"$f":"'FC Pág.1'!F39-'FC Pág.2'!F9","v":34463740.168287538},{"$f":"'FC Pág.1'!G39-'FC Pág.2'!G9","v":22670169.164733522},{"$f":"'FC Pág.1'!H39-'FC Pág.2'!H9","v":22925548.091002218},{"$f":"'FC Pág.1'!I39-'FC Pág.2'!I9","v":74963216.675950915},{"$f":"'FC Pág.1'!J39-'FC Pág.2'!J9","v":22782440.010281876},{"$f":"'FC Pág.1'!K39-'FC Pág.2'!K9","v":-25577187.149286337},{"$f":"'FC Pág.1'!L39-'FC Pág.2'!L9","v":43583449.363693766},{"$f":"'FC Pág.1'!M39-'FC Pág.2'!M9","v":71807646.24660638},{"$f":"'FC Pág.1'!N39-'FC Pág.2'!N9","v":37291843.687732399},{"$f":"'FC Pág.1'!O39-'FC Pág.2'!O9","v":44311447.329645902},{"$f":"'FC Pág.1'!P39-'FC Pág.2'!P9","v":71766001.587851912},{"$f":"'FC Pág.1'!Q39-'FC Pág.2'!Q9","v":53096840.615594156},{"$f":"'FC Pág.1'!R39-'FC Pág.2'!R9","v":47405962.608848877},{"$f":"'FC Pág.1'!S39-'FC Pág.2'!S9","v":65674263.790956929},{"$f":"'FC Pág.1'!T39-'FC Pág.2'!T9","v":62380961.847493678},{"$f":"'FC Pág.1'!U39-'FC Pág.2'!U9","v":59526927.421617672},{"$f":"'FC Pág.1'!V39-'FC Pág.2'!V9","v":76353561.725617677},{"$f":"'FC Pág.1'!W39-'FC Pág.2'!W9","v":80667967.970899642}]
[]
["(=) EBT - Lucro antes de imposto de renda",null,0,{"$f":"D16","v":-30877329.331880003},{"$f":"E16","v":-17035932.471380658},34463740.168287538,22670169.164733522,22925548.091002218,74963216.675950915,22782440.010281876,-25577187.149286337,43583449.363693766,{"$f":"M16","v":71807646.24660638},{"$f":"N16","v":37291843.687732399},{"$f":"O16","v":44311447.329645902},71766001.587851912,53096840.615594156,47405962.608848877,65674263.790956929,62380961.847493678,59526927.421617672,76353561.725617677,80667967.970899642]
[]
[null,"(-) Imposto de renda e CSLL",null,{"$f":"SUM(D21:D23)","v":0},{"$f":"SUM(E21:E23)","v":0},11693671.657217763,7683857.5160093969,7770686.3509407546,25463493.669823311,7722029.6034958381,0,14794372.783655882,{"$f":"SUM(M21:M23)","v":24390599.723846167},{"$f":"SUM(N21:N23)","v":12655226.853829017},{"$f":"SUM(O21:O23)","v":15041892.092079606},{"$f":"SUM(P21:P23)","v":24376440.539869647},{"$f":"SUM(Q21:Q23)","v":18028925.809302013},{"$f":"SUM(R21:R23)","v":16094027.287008617},{"$f":"SUM(S21:S23)","v":22305249.688925356},{"$f":"SUM(T21:T23)","v":21185527.02814785},{"$f":"SUM(U21:U23)","v":20215155.323350009},{"$f":"SUM(V21:V23)","v":25936210.986710008},{"$f":"SUM(W21:W23)","v":27403109.11010588}]
[null,"CSLL",0.09,{"$f":"IF(D18>0,D18*$C$21,0)","v":0},{"$f":"IF(E18>0,E18*$C$21,0)","v":0},{"$f":"IF(F18>0,F18*$C$21,0)","v":3101736.6151458784},2040315.2248260169,2063299.3281901996,6746689.5008355817,2050419.6009253687,0,{"$f":"IF(L18>0,L18*$C$21,0)","v":3922510.4427324389},{"$f":"IF(M18>0,M18*$C$21,0)","v":6462688.1621945743},{"$f":"IF(N18>0,N18*$C$21,0)","v":3356265.9318959159},{"$f":"IF(O18>0,O18*$C$21,0)","v":3988030.2596681309},{"$f":"IF(P18>0,P18*$C$21,0)","v":6458940.1429066714},4778715.6554034734,4266536.6347963987,5910683.7411861233,{"$f":"IF(T18>0,T18*$C$21,0)","v":5614286.5662744306},5357423.4679455906,{"$f":"IF(V18>0,V18*$C$21,0)","v":6871820.5553055909},{"$f":"IF(W18>0,W18*$C$21,0)","v":7260117.1173809674}]
[null,"Imposto de renda",0.15,{"$f":"IF(D18>0,D18*$C$22,0)","v":0},{"$f":"IF(E18>0,E18*$C$22,0)","v":0},{"$f":"IF(F18>0,F18*$C$22,0)","v":5169561.0252431305},3400525.3747100281,3438832.2136503328,11244482.501392636,3417366.0015422814,0,6537517.4045540644,{"$f":"IF(M18>0,M18*$C$22,0)","v":10771146.936990956},{"$f":"IF(N18>0,N18*$C$22,0)","v":5593776.55315986},{"$f":"IF(O18>0,O18*$C$22,0)","v":6646717.0994468853},{"$f":"IF(P18>0,P18*$C$22,0)","v":10764900.238177786},7964526.0923391227,7110894.3913273318,9851139.5686435383,9357144.277124051,8929039.1132426504,11453034.258842651,{"$f":"IF(W18>0,W18*$C$22,0)","v":12100195.195634946}]
[null,"Adicional de imposto de renda",0.1,{"$f":"IF(D18>0,(D18-(20000*12))*$C$23,0)","v":0},{"$f":"IF(E18>0,(E18-(20000*12))*$C$23,0)","v":0},3422374.016828754,2243016.9164733524,2268554.8091002218,7472321.6675950922,2254244.0010281876,0,4334344.9363693772,{"$f":"IF(M18>0,(M18-(20000*12))*$C$23,0)","v":7156764.6246606382},{"$f":"IF(N18>0,(N18-(20000*12))*$C$23,0)","v":3705184.3687732401},{"$f":"IF(O18>0,(O18-(20000*12))*$C$23,0)","v":4407144.7329645902},7152600.1587851914,5285684.0615594164,4716596.2608848875,6543426.3790956931,6214096.1847493686,5928692.7421617676,7611356.1725617684,{"$f":"IF(W18>0,(W18-(20000*12))*$C$23,0)","v":8042796.7970899642}]
[]
["(=) Lucro líquido do exercício..........................",null,null,{"$f":"D16-D20","v":-30877329.331880003},{"$f":"E16-E20","v":-17035932.471380658},{"$f":"F16-F20","v":22770068.511069775},{"$f":"G16-G20","v":14986311.648724124},{"$f":"H16-H20","v":15154861.740061464},49499723.006127603,15060410.406786038,-25577187.149286337,28789076.580037884,47417046.522760212,{"$f":"N16-N20","v":24636616.83390338},{"$f":"O16-O20","v":29269555.237566296},{"$f":"P16-P20","v":47389561.047982261},{"$f":"Q16-Q20","v":35067914.806292146},{"$f":"R16-R20","v":31311935.32184026},43369014.102031574,41195434.819345832,39311772.09826766,50417350.738907665,53264858.860793762]
[]
[null,"(=) Lucro líquido do exercício",null,{"$f":"D25","v":-30877329.331880003},{"$f":"E25","v":-17035932.471380658},22770068.511069775,14986311.648724124,15154861.740061464,49499723.006127603,15060410.406786038,-25577187.149286337,28789076.580037884,47417046.522760212,{"$f":"N25","v":24636616.83390338},{"$f":"O25","v":29269555.237566296},47389561.047982261,35067914.806292146,31311935.32184026,43369014.102031574,41195434.819345832,39311772.09826766,50417350.738907665,53264858.860793762]
[]
[null,"(+) Valores não desembolsados",0,{"$f":"SUM(D30:D34)","v":37810022.446441099},{"$f":"SUM(E30:E34)","v":38237753.026441105},38237753.026441105,38237753.026441105,38237753.026441105,2275737.1230008649,19831681.83046411,27114428.91634012,27114428.91634012,27114428.91634012,{"$f":"SUM(N30:N34)","v":44839345.515852749},{"$f":"SUM(O30:O34)","v":44430425.395852745},21157694.705976732,37984329.009976737,42366423.641976736,23710602.419252176,27003904.362715419,29857938.788591433,13031304.484591432,{"$f":"SUM(W30:W34)","v":8649209.8525914326}]
[null,{"$f":"B10","v":"(-) Depreciação Material Rodante"},0,{"$f":"D10","v":35949515.90344023},36377246.483440235,36377246.483440235,36377246.483440235,36377246.483440235,427730.58000000007,17983675.287463248,25266422.373339258,25266422.373339258,25266422.373339258,{"$f":"N10","v":42765202.612600572},42356282.492600568,19083551.802724559,35910186.10672456,40292280.73872456,21636459.516000003,24929761.459463246,27783795.88533926,10957161.581339259,6575066.9493392594]
[null,{"$f":"B11","v":"(-) Depreciação Edificações"},0,{"$f":"D11","v":48453.060000000012},48453.060000000012,48453.060000000012,48453.060000000012,48453.060000000012,48453.060000000012,48453.060000000012,48453.060000000012,48453.060000000012,48453.060000000012,{"$f":"N11","v":48453.060000000012},48453.060000000012,48453.060000000012,48453.060000000012,48453.060000000012,48453.060000000012,48453.060000000012,48453.060000000012,48453.060000000012,48453.060000000012]
[null,{"$f":"B12","v":"(-) Deprec. Instalações Garagem"},0,{"$f":"D12","v":28500},28500,28500,28500,28500,28500,28500,28500,28500,28500,{"$f":"N12","v":30775.200000000001},30775.200000000001,30775.200000000001,30775.200000000001,30775.200000000001,30775.200000000001,30775.200000000001,30775.200000000001,30775.200000000001,30775.200000000001]
[null,{"$f":"B13","v":"(-) Deprec. Equips. Garagem"},0,{"$f":"D13","v":40000},40000,40000,40000,40000,27500,27500,27500,27500,27500,{"$f":"N13","v":30976},30976,30976,30976,30976,30976,30976,30976,30976,30976]
[null,{"$f":"B14","v":"(-) Deprec. equips. SIM e Sist. Vig."},0,{"$f":"D14","v":1743553.4830008645},1743553.4830008645,1743553.4830008645,1743553.4830008645,1743553.4830008645,1743553.4830008645,1743553.4830008645,1743553.4830008645,1743553.4830008645,1743553.4830008645,{"$f":"N14","v":1963938.6432521737},1963938.6432521737,1963938.6432521737,1963938.6432521737,1963938.6432521737,1963938.6432521737,1963938.6432521737,1963938.6432521737,1963938.6432521737,1963938.6432521737]
["(+) Fluxo de caixa operacional..........................",null,null,{"$f":"D27+D29","v":6932693.1145610958},{"$f":"E27+E29","v":21201820.555060446},{"$f":"F27+F29","v":61007821.537510879},{"$f":"G27+G29","v":53224064.675165229},53392614.766502567,51775460.129128471,34892092.237250149,1537241.7670537829,55903505.496378005,74531475.439100325,{"$f":"N27+N29","v":69475962.349756122},{"$f":"O27+O29","v":73699980.633419037},68547255.753959,73052243.816268891,73678358.963817,67079616.521283746,{"$f":"T27+T29","v":68199339.182061255},{"$f":"U27+U29","v":69169710.886859089},{"$f":"V27+V29","v":63448655.223499097},{"$f":"W27+W29","v":61914068.713385195}]

{"sheet":"FC Pág.3","index":22,"n_rows":44,"n_cols":24,"rows_kept":44,"cut":false,"hidden":false,"merged":[[0,0,0,22],[34,1,34,2],[26,19,27,19],[1,13,1,22]]}
[{"$f":"'FC Pág.2'!A1:M1","v":"FLUXO DE CAIXA - MODELO DA LICITAÇÃO - CÁLCULO DA TARIFA TÉCNICA DA CONCESSIONÁRIA PIONEIRA"}]
[null,null,null,null,null,{"$f":"F38","v":"2025-02-01"},null,null,null,null,null,null,null,{"$f":"'FC Pág.2'!N2","v":"PRORROGAÇÃO DO CONTRATO ( FROTA 704 ÔNIBUS )"}]
["Fluxo de Caixa (pag.3)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'FC Pág.1'!M3","v":"Bacia 2"},null,null,null,null,null,null,null,null,null,{"$f":"M3","v":"Bacia 2"}]
[null,"Inicio Contrato","2012-12-01","2013-12-01","2014-12-01","2015-12-01","2016-12-01","2017-12-01","2018-12-01","2019-12-01","2020-12-01","2021-12-01","2022-12-01","2023-12-01","2024-12-01","2025-12-01","2026-12-01","2027-12-01","2028-12-01","2029-12-01","2030-12-01","2031-12-01","2032-12-01"]
[null,"Início da Operação","2013-07-01","2014-06-01","2015-06-01","2016-06-01","2017-06-01","2018-06-01","2019-06-01","2020-06-01","2021-06-01","2022-06-01","2023-06-01","2024-06-01","2025-06-01","2026-06-01","2027-06-01","2028-06-01","2029-06-01","2030-06-01","2031-06-01","2032-06-01","2033-06-01"]
[null,null,2013,{"$f":"C6+1","v":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",{"$f":"SUM(C10:C15)","v":57191687.940400004},{"$f":"SUM(D10:D15)","v":152128097.2058965},3864682.3658964918,1674429.4658964914,1674429.4658964914,1839429.4658964914,1674429.4658964914,{"$f":"SUM(J10:J15)","v":97073053.085896492},47117827.945896499,1674429.4658964914,1860285.4658964914,110057252.57038581,4076330.2503858083,1886077.3503858079,88058348.870385826,24518206.510385808,1886077.3503858079,24245887.150385808,24644412.530385807,1886077.3503858079,{"$f":"SUM(W10:W15)","v":2071933.3503858079}]
[null,"Material Rodante",{"$f":"'custo de capital B'!$BF$122","v":42027064.640000001},{"$f":"'custo de capital B'!$BF$140","v":150453667.74000001},{"$f":"'custo de capital B'!$BF$158","v":2190252.9000000004},{"$f":"'custo de capital B'!$BF$176","v":0},{"$f":"'custo de capital B'!$BF$194","v":0},{"$f":"'custo de capital B'!BF212","v":0},{"$f":"'custo de capital B'!$BF$230","v":0},{"$f":"'custo de capital B'!$BF$248","v":95398623.620000005},{"$f":"'custo de capital B'!$BF$266","v":45443398.480000004},{"$f":"'custo de capital B'!$BF$284","v":0},{"$f":"'custo de capital B'!$BF$302","v":0},{"$f":"'custo de capital B'!$BF$320","v":108171175.22},{"$f":"'custo de capital B'!$BF$338","v":2190252.9000000004},{"$f":"'custo de capital B'!$BF$356","v":0},{"$f":"'custo de capital B'!$BF$374","v":86172271.520000011},{"$f":"'custo de capital B'!$BF$392","v":22446273.16},{"$f":"'custo de capital B'!$BF$410","v":0},{"$f":"'custo de capital B'!$BF$428","v":22359809.800000001},{"$f":"'custo de capital B'!$BF$446","v":22758335.18},{"$f":"'custo de capital B'!$BF$464","v":0},{"$f":"'custo de capital B'!$BF$482","v":0},{"$f":"SUM(C10:W10)-'custo de capital B'!BF483","v":0}]
[null,"Sim e Sistema de Vigilância",{"$f":"'Custo Capital'!D312","v":9063387.5},{"$f":"'Custo Capital'!E312","v":1674429.4658964914},{"$f":"'Custo Capital'!E313","v":1674429.4658964914},{"$f":"'Custo Capital'!E314","v":1674429.4658964914},{"$f":"'Custo Capital'!E315","v":1674429.4658964914},{"$f":"'Custo Capital'!E316","v":1674429.4658964914},{"$f":"'Custo Capital'!E317","v":1674429.4658964914},{"$f":"'Custo Capital'!E318","v":1674429.4658964914},{"$f":"'Custo Capital'!E319","v":1674429.4658964914},{"$f":"'Custo Capital'!E320","v":1674429.4658964914},{"$f":"'Custo Capital'!E321","v":1674429.4658964914},{"$f":"'Custos Diversos'!G34","v":1886077.3503858079},{"$f":"N11","v":1886077.3503858079},1886077.3503858079,1886077.3503858079,1886077.3503858079,1886077.3503858079,1886077.3503858079,1886077.3503858079,1886077.3503858079,{"$f":"V11","v":1886077.3503858079}]
[null,"Equipamentos de Garagem",{"$f":"'Custo Capital'!D293","v":955929.80039999995},0,0,0,0,{"$f":"'Custo Capital'!E297","v":75000},0,0,0,0,{"$f":"'Custos Diversos'!F28","v":84480},0,0,0,0,{"$f":"'Custos Diversos'!F28","v":84480},0,0,0,0,{"$f":"R12","v":84480}]
[null,"Instalações de Garagem",{"$f":"'Custo Capital'!D278","v":300000},0,0,0,0,{"$f":"'Custo Capital'!E282","v":90000},0,0,0,0,{"$f":"'Custos Diversos'!E19","v":101376},0,0,0,0,{"$f":"M13","v":101376},0,0,0,0,{"$f":"R13","v":101376}]
[null,"Terrenos",{"$f":"'Custos Diversos'!H5","v":3876244.8000000007},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Edificações de Garagens",{"$f":"'Custo Capital'!D263","v":969061.20000000019},0,{"$f":"'Custo Capital'!D313","v":0},0,0,0,0,0,0,0,{"$f":"'Custo Capital'!E287","v":0},0,{"$f":"'Custo Capital'!Q313","v":0},0,0,0,0,0,0,0,{"$f":"'Custo Capital'!R287","v":0}]
[]
[null,"(+) Revenda",{"$f":"SUM(C18:C21)","v":0},0,0,0,0,{"$f":"SUM(H18:H21)","v":0},0,24075063.375,6217871.3325000005,0,0,7453147.5289351344,{"$f":"SUM(O18:O21)","v":246403.45125000022},0,22076269.297499999,5786929.7549999999,0,{"$f":"SUM(T18:T21)","v":4054220.0906980773},{"$f":"SUM(U18:U21)","v":0},{"$f":"SUM(V18:V21)","v":0},{"$f":"SUM(W18:W21)","v":69799086.851520211}]
[null,"Revenda frota",{"$f":"'custo de capital B'!$BG$122","v":0},{"$f":"'custo de capital B'!$BG$140","v":0},{"$f":"'custo de capital B'!$BG$158","v":0},{"$f":"'custo de capital B'!$BG$176","v":0},{"$f":"'custo de capital B'!$BG$194","v":0},{"$f":"'custo de capital B'!BG221","v":0},{"$f":"'custo de capital B'!$BG$230","v":0},{"$f":"'custo de capital B'!$BG$248","v":24075063.375},{"$f":"'custo de capital B'!$BG$266","v":6217871.3325000005},{"$f":"'custo de capital B'!$BG$284","v":0},{"$f":"'custo de capital B'!$BG$302","v":0},{"$f":"'custo de capital B'!$BG$320","v":7453147.5289351344},{"$f":"'custo de capital B'!$BG$338","v":246403.45125000022},{"$f":"'custo de capital B'!$BF$356","v":0},{"$f":"'custo de capital B'!$BG$374","v":22076269.297499999},{"$f":"'custo de capital B'!$BG$392","v":5786929.7549999999},{"$f":"'custo de capital B'!$BG$410","v":0},{"$f":"'custo de capital B'!$BG$428","v":4054220.0906980773},{"$f":"'custo de capital B'!$BG$446","v":0},{"$f":"'custo de capital B'!$BG$464","v":0},{"$f":"'custo de capital B'!$BG$482","v":64953780.851520211},{"$f":"SUM(C18:W18)-'custo de capital B'!BG483","v":0}]
[null,"Revenda Equips. Garagem",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Revenda Equips. SIM e Sist. Vigilância",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Revenda Terreno no fim do contrato",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'Custos Diversos'!K5","v":4845306.0000000009}]
[]
["(+) Fluxo de caixa dos investimentos",null,{"$f":"C9-C17","v":57191687.940400004},152128097.2058965,3864682.3658964918,1674429.4658964914,1674429.4658964914,1839429.4658964914,1674429.4658964914,72997989.710896492,40899956.613396496,1674429.4658964914,1860285.4658964914,102604105.04145068,3829926.7991358079,1886077.3503858079,65982079.572885826,18731276.755385809,1886077.3503858079,20191667.05968773,24644412.530385807,1886077.3503858079,-67727153.501134396]
[]
["(=) Fluxo de caixa livre",null,{"$f":"'FC Pág.2'!C35-'FC Pág.3'!C23","v":-57191687.940400004},{"$f":"'FC Pág.2'!D35-'FC Pág.3'!D23","v":-145195404.09133542},{"$f":"'FC Pág.2'!E35-'FC Pág.3'!E23","v":17337138.189163953},{"$f":"'FC Pág.2'!F35-'FC Pág.3'!F23","v":59333392.071614385},{"$f":"'FC Pág.2'!G35-'FC Pág.3'!G23","v":51549635.209268734},{"$f":"'FC Pág.2'!H35-'FC Pág.3'!H23","v":51553185.300606072},{"$f":"'FC Pág.2'!I35-'FC Pág.3'!I23","v":50101030.663231976},{"$f":"'FC Pág.2'!J35-'FC Pág.3'!J23","v":-38105897.473646343},{"$f":"'FC Pág.2'!K35-'FC Pág.3'!K23","v":-39362714.846342713},{"$f":"'FC Pág.2'!L35-'FC Pág.3'!L23","v":54229076.03048151},{"$f":"'FC Pág.2'!M35-'FC Pág.3'!M23","v":72671189.973203838},{"$f":"'FC Pág.2'!N35-'FC Pág.3'!N23","v":-33128142.691694558},{"$f":"'FC Pág.2'!O35-'FC Pág.3'!O23","v":69870053.834283233},{"$f":"'FC Pág.2'!P35-'FC Pág.3'!P23","v":66661178.403573193},{"$f":"'FC Pág.2'!Q35-'FC Pág.3'!Q23","v":7070164.2433830649},{"$f":"'FC Pág.2'!R35-'FC Pág.3'!R23","v":54947082.208431192},{"$f":"'FC Pág.2'!S35-'FC Pág.3'!S23","v":65193539.170897938},{"$f":"'FC Pág.2'!T35-'FC Pág.3'!T23","v":48007672.122373521},{"$f":"'FC Pág.2'!U35-'FC Pág.3'!U23","v":44525298.356473282},{"$f":"'FC Pág.2'!V35-'FC Pág.3'!V23","v":61562577.873113289},{"$f":"'FC Pág.2'!W35-'FC Pág.3'!W23","v":129641222.21451959}]
[]
["Resultados e indicadores",null,null,null,"Solver"]
[null,null,null,null,3.1256931865132307,null,"Tarifa Revisada s/ reajuste",null,{"$f":"E28","v":3.1256931865132307}]
["%","Taxa interna de retorno (ano)",{"$f":"IRR(C25:W25)","v":0.15299982788884758},null,null,null,"Reajuste 14/09/2013",null,6.6500000000000004E-2]
["%","Taxa de desconto",{"$f":"C29","v":0.15299982788884758},null,null,null,"Reajuste 14/09/2014",null,0.12588299999999999]
["R$","Valor presente líquido",{"$f":"NPV(C30,D25:W25)+C25","v":-8.1956386566162109E-8},null,"Elementos de Méritos",null,"Reajuste 14/09/2015",null,8.0440999999999999E-2]
["anos","Payback simples",null,null,0.153,"TIR","Reajuste 14/09/2016",null,0.106031]
["anos","Payback descontado",null,null,null,null,"Reajuste 14/09/2017",null,3.4369999999999998E-2]
[null,null,null,null,null,null,"Reajuste 14/09/2018",null,6.9907999999999998E-2]
[null,null,null,null,null,null,"Reajuste 14/09/2019",null,4.9884999999999999E-2]
[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,"2025-02-01","Reajuste 14/09/2024",null,5.2495E-2]
[null,null,null,null,null,null,"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)+'MO Renov.Contrato'!AM918","v":7.9894638286107682}]
[null,null,null,null,null,null,"reoneração- ok"]
[null,null,null,null,null,null,"passageiros e KM até fev/25 - ok"]
[null,null,null,null,null,null,"sem quinquenio"]
[null,null,null,null,null,null,"FU até MAR/24"]
[null,null,null,null,null,null,"Tarifa vigente Port. 61 de 17/03/2025"]

{"sheet":"Conta corrente","index":23,"n_rows":140,"n_cols":36,"rows_kept":140,"cut":false,"hidden":false,"merged":[[1,25,1,26],[1,29,2,29],[1,30,2,30]]}
["Viação Pioneira",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Viação Pioneira - até Dez/2022 "]
["Mês","Q.Passag.","Tarifas Bacia 2",null,"tarifa paga ","Valor pago","Valor Pago",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mês","Tarifas Bacia 2",null,"Q.Passag.","Valor","Valor Devido","Déficit ou superavit"]
["Referência","Pagantes","Paga","Deflator","Preços de Edital","Preços de Edital","Preços Corrente",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Referência","Paga","Revisada","Pagantes","Pago",null,null,"Receita Deflacionada para Fluxo de Caixa"]
["2013-07-01",46272,2.3660999999999999,{"$f":"1/$AJ$5","v":1},{"$f":"C4*D4","v":2.3660999999999999},{"$f":"B4*E4","v":109484.1792},{"$f":"B4*C4","v":109484.1792},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013-07-01",2.3660999999999999,{"$f":"AA5","v":5.1890999999999998},46272,{"$f":"IF(Z4>0,(Z4*AB4),0)","v":109484.1792},{"$f":"IF(AA4>0,(AA4*AB4),0)","v":240110.03519999998},{"$f":"AD4-AC4","v":130625.85599999999},{"$f":"AC4/$AJ$5","v":109484.1792},null,"Data","Reajuste","Deflator"]
["2013-08-01",770334,2.3660999999999999,{"$f":"1/$AJ$5","v":1},2.3660999999999999,1822687.2773999998,1822687.2773999998,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013-08-01",2.3660999999999999,{"$f":"AA6","v":5.1890999999999998},770334,{"$f":"IF(Z5>0,(Z5*AB5),0)","v":1822687.2773999998},3997340.1593999998,{"$f":"AD5-AC5","v":2174652.8820000002},{"$f":"AC5/$AJ$5","v":1822687.2773999998},null,null,null,1]
["01 à 13/09",{"$f":"1726533/30*13","v":748164.29999999993},2.3660999999999999,{"$f":"1/$AJ$5","v":1},2.3660999999999999,1770231.5502299997,1770231.5502299997,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"01 à 13/09",2.3660999999999999,5.1890999999999998,{"$f":"1726533/30*13","v":748164.29999999993},1770231.5502299997,3882299.3691299995,{"$f":"AD6-AC6","v":2112067.8188999998},{"$f":"AC6/$AJ$5","v":1770231.5502299997},null,"2013-09-14",1.0665,1.0665]
["14 à 30/09",{"$f":"1726533/30*17","v":978368.7},2.5234000000000001,{"$f":"1/$AJ$6","v":0.93764650726676046},2.3660571964369432,2314876.3034036565,2468815.5775799998,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"14 à 30/09",2.5234000000000001,{"$f":"AA8","v":5.5342000000000002},{"$f":"1726533/30*17","v":978368.7},2468815.5775799998,5414488.0595399998,{"$f":"AD7-AC7","v":2945672.48196},{"$f":"AC7/$AJ$6","v":2314876.3034036565},null,"2014-09-14",1.125883,1.2007542195000001]
["2013-10-01",2420509,2.5234000000000001,0.93764650726676046,2.3660571964369432,5727062.7384903887,6107912.4106000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013-10-01",2.5234000000000001,{"$f":"AA9","v":5.5342000000000002},2420509,6107912.4106000001,13395580.9078,7287668.4972000001,5727062.7384903887,null,"2015-09-14",1.080441,1.2973440896707995]
["2013-11-01",2613685,2.5234000000000001,0.93764650726676046,2.3660571964369432,6184128.2034692923,6595372.7290000003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013-11-01",2.5234000000000001,{"$f":"AA10","v":5.5342000000000002},2613685,{"$f":"IF(Z9>0,(Z9*AB9),0)","v":6595372.7290000003},14464655.527000001,7869282.7980000004,6184128.2034692923,null,"2016-09-14",1.106031,1.434902780842684]
["2013-12-01",3055778,2.5234000000000001,0.93764650726676046,2.3660571964369432,7230145.5276136892,7710950.2052000007,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013-12-01",2.5234000000000001,{"$f":"AA11","v":5.5342000000000002},3055778,7710950.2052000007,16911286.6076,9200336.4023999982,7230145.5276136901,null,"2017-09-14",1.03437,1.484220389420247]
["2014-01-01",3483413,2.5234000000000001,0.93764650726676046,2.3660571964369432,8241954.3968120022,8790044.3641999997,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-01-01",2.5234000000000001,5.5342000000000002,3483413,8790044.3641999997,19277904.224600002,10487859.860400002,8241954.3968120012,null,"2018-09-14",1.0699080000000001,1.5879792684038379]
["2014-02-01",3535634,2.5234000000000001,0.93764650726676046,2.3660571964369432,8365512.2696671356,8921818.8355999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-02-01",2.5234000000000001,5.5342000000000002,3535634,8921818.8355999999,19566905.682800002,10645086.847200003,8365512.2696671356,null,"2019-09-14",1.049885,1.6671956142081632]
["2014-03-01",3931129,2.5234000000000001,0.93764650726676046,2.3660571964369432,9301276.0605719648,9919810.9186000004,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-03-01",2.5234000000000001,5.5342000000000002,3931129,9919810.9186000004,21755654.1118,{"$f":"AD13-AC13","v":11835843.1932},9301276.0605719648,null,"2020-09-14",1,1.6671956142081632]
["2014-04-01",4116087,2.5234000000000001,0.93764650726676046,2.3660571964369432,9738897.2675105482,10386533.935800001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-04-01",2.5234000000000001,5.5342000000000002,4116087,10386533.935800001,22779248.6754,12392714.739599999,9738897.2675105501,null,"2021-09-14",1.2125919999999999,2.0216280642239051]
["2014-05-01",4336305,2.5234000000000001,0.93764650726676046,2.3660571964369432,10259945.6511955,10942232.037,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-05-01",2.5234000000000001,5.5342000000000002,4336305,10942232.037,23997979.131000001,13055747.094000001,{"$f":"AC15/$AJ$6","v":10259945.6511955},null,"2022-09-14",1.1951769999999999,2.4162033649149341]
["2014-06-01",3641351,2.5234000000000001,0.93764650726676046,2.3660571964369432,8615644.7383028604,9188585.1134000011,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-06-01",2.5234000000000001,5.5342000000000002,3641351,9188585.1134000011,20151964.7042,10963379.590799998,8615644.7383028604]
["2014-07-01",3332531,2.5234000000000001,0.93764650726676046,2.3660571964369432,7884958.954899203,8409308.7254000008,{"$f":"SUM(F4:F17)","v":87566805.118766233},{"$f":"SUM(G4:G17)","v":93143787.859209999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-07-01",2.5234000000000001,5.4718999999999998,3332531,8409308.7254000008,18235276.378899999,9825967.6534999982,7884958.954899204,{"$f":"SUM(AF4:AF17)","v":87566805.118766233}]
["2014-08-01",3896024,2.5234000000000001,0.93764650726676046,2.3660571964369432,9218215.6226910446,9831226.9616,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-08-01",2.5234000000000001,4.9621000000000004,3896024,9831226.9616,19332460.690400001,9501233.7288000006,9218215.6226910446]
["01 à 13/09",{"$f":"3810182/30*13","v":1651078.8666666667},2.5234000000000001,0.93764650726676046,2.3660571964369432,3906547.034361619,4166332.412146667,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"01 à 13/09",2.5234000000000001,4.7632000000000003,{"$f":"3810182/30*13","v":1651078.8666666667},4166332.412146667,7864418.8577066669,3698086.4455599999,3906547.0343616195]
["14 à 30/09",{"$f":"3810182/30*17","v":2159103.1333333333},{"$f":"C19*1.125883","v":2.8410531622000001},{"$f":"1/$AJ$7","v":0.83280989877878997},2.3660571964369432,5108561.5064728865,6134126.784472595,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"14 à 30/09",{"$f":"Z19*1.125883","v":2.8410531622000001},5.3594999999999997,{"$f":"3810182/30*17","v":2159103.1333333333},{"$f":"IF(Z20>0,(Z20*AB20),0)","v":6134126.784472595},11571713.243099999,5437586.4586274037,{"$f":"AC20/$AJ$7","v":5108561.5064728865}]
["2014-10-01",4126601,{"$f":"C20","v":2.8410531622000001},0.83280989877878997,2.3660571964369432,9763773.9928738866,11723892.820187682,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-10-01",{"$f":"Z20","v":2.8410531622000001},5.1837,4126601,11723892.820187682,21391061.603700001,9667168.7835123185,9763773.9928738866]
["2014-11-01",3099168,2.8410531622000001,0.83280989877878997,2.3660571964369432,7332808.7493670881,8804901.0465890504,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-11-01",2.8410531622000001,5.1997,3099168,8804901.0465890504,16114743.8496,7309842.8030109499,7332808.749367089]
["2014-12-01",4311153,2.8410531622000001,0.83280989877878997,2.3660571964369432,10200434.580590717,12248214.863378018,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-12-01",2.8410531622000001,5.2831999999999999,4311153,12248214.863378018,22776683.529599998,10528468.66622198,10200434.580590717]
["2015-01-01",4381084,2.8410531622000001,0.83280989877878997,2.3660571964369432,10365895.32639475,12446892.552063825,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2015-01-01",2.8410531622000001,5.1901999999999999,4381084,12446892.552063825,22738702.176800001,10291809.624736177,10365895.326394748]
["2015-02-01",4414958,2.8410531622000001,0.83280989877878997,2.3660571964369432,10446043.147866854,12543130.386880189,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2015-02-01",2.8410531622000001,4.9851999999999999,4414958,12543130.386880189,22009448.621599998,9466318.2347198091,10446043.147866854]
["01 à 23/03",{"$f":"5014915/31*23","v":3720743.3870967738},2.8410531622000001,0.83280989877878997,2.3660571964369432,8803491.6671354882,10570829.765646029,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"01 à 23/03",2.8410531622000001,4.7874999999999996,{"$f":"5014915/31*23","v":3720743.3870967738},10570829.765646029,17813058.965725802,7242229.2000797726,8803491.6671354901]
["24 à 31/03",{"$f":"5014915/31*8","v":1294171.6129032257},3.7427000000000001,0.83280989877878997,3.1169576081593773,4033878.0551026016,4843696.0956129031,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"24 à 31/03",3.7427000000000001,4.7874999999999996,{"$f":"5014915/31*8","v":1294171.6129032257},4843696.0956129031,6195846.5967741925,1352150.5011612894,4033878.0551026021]
["2015-04-01",5751077,3.7427000000000001,0.83280989877878997,3.1169576081593773,17925863.210260406,21524555.887900002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2015-04-01",3.7427000000000001,4.6128999999999998,5751077,{"$f":"IF(Z28>0,(Z28*AB28),0)","v":21524555.887900002},26529143.0933,5004587.2053999975,17925863.21026041]
["2015-05-01",5986350,3.7427000000000001,0.83280989877878997,3.1169576081593773,18659199.177604888,22405112.145,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2015-05-01",3.7427000000000001,4.4976000000000003,5986350,22405112.145,26924207.760000002,4519095.6150000021,18659199.177604888]
["2015-06-01",5340654,3.7427000000000001,0.83280989877878997,3.1169576081593773,16646592.117846811,19988465.7258,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2015-06-01",3.7427000000000001,4.3333000000000004,5340654,19988465.7258,23142655.978200004,3154190.2524000034,16646592.117846811]
["2015-07-01",6000144,3.7427000000000001,0.83280989877878997,3.1169576081593773,18702194.490851838,22456738.948800001,{"$f":"SUM(F18:F31)","v":151113498.67942089},{"$f":"SUM(G18:G31)","v":179688116.39607698},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2015-07-01",3.7427000000000001,4.2074999999999996,6000144,22456738.948800001,25245605.879999999,2788866.9311999977,18702194.490851838,{"$f":"SUM(AF18:AF31)","v":151113498.67942089}]
["2015-08-01",6412582,3.7427000000000001,0.83280989877878997,3.1169576081593773,19987746.252845876,24000370.6514,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2015-08-01",3.7427000000000001,4.0705999999999998,6412582,24000370.6514,26103056.289199997,2102685.6377999969,19987746.252845876]
["01 à 13/09",{"$f":"6294815/30*13","v":2727753.1666666665},3.7427000000000001,0.83280989877878997,3.1169576081593773,8502290.9860225003,10209161.776883334,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"01 à 13/09",3.7427000000000001,3.9950000000000001,{"$f":"6294815/30*13","v":2727753.1666666665},10209161.776883334,10897373.900833333,688212.12394999899,8502290.9860225003]
["14 à 30/09",{"$f":"6294815/30*17","v":3567061.833333333},4.0438000000000001,{"$f":"1/$AJ$8","v":0.77080553105518024},3.1169834064809381,11118472.544391472,14424484.641633332,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"14 à 30/09",4.0438000000000001,4.3163999999999998,{"$f":"6294815/30*17","v":3567061.833333333},14424484.641633332,15396865.697399998,972381.05576666631,{"$f":"AC34/$AJ$8","v":11118472.544391472}]
["2015-10-01",6092274,4.0438000000000001,0.77080553105518024,3.1169834064809381,18989516.965735249,24635937.601199999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2015-10-01",4.0438000000000001,4.2145000000000001,6092274,24635937.601199999,25675888.773000002,1039951.1718000025,18989516.965735249]
["2015-11-01",5915264,4.0438000000000001,0.77080553105518024,{"$f":"C36*D36","v":3.1169834064809381},{"$f":"B36*E36","v":18437779.732954059},{"$f":"B36*C36","v":23920144.563200001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2015-11-01",4.0438000000000001,4.0293000000000001,5915264,23920144.563200001,23834373.235199999,-85771.328000001609,18437779.732954059]
["2015-12-01",5826657,4.0438000000000001,0.77080553105518024,3.1169834064809381,18161593.184256002,23561835.5766,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2015-12-01",4.0438000000000001,3.9982000000000002,5826657,23561835.5766,23296140.0174,-265695.55920000002,18161593.184256002]
["2016-01-01",5022685,4.0438000000000001,0.77080553105518024,3.1169834064809381,15655625.800980711,20310733.603,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2016-01-01",4.0438000000000001,4.0176999999999996,5022685,20310733.603,20179641.524499997,-131092.07850000262,15655625.800980709]
["2016-02-01",5357684,4.0438000000000001,0.77080553105518024,3.1169834064809381,16699812.125168419,21665402.5592,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2016-02-01",4.0438000000000001,3.8555999999999999,5357684,21665402.5592,20657086.430399999,-1008316.128800001,16699812.125168417]
["2016-03-01",6700193,4.0438000000000001,0.77080553105518024,3.1169834064809381,20884390.401219737,27094240.453400001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2016-03-01",4.0438000000000001,3.8677999999999999,6700193,27094240.453400001,25915006.485399999,-1179233.9680000022,20884390.401219737]
["2016-04-01",6420663,4.0438000000000001,0.77080553105518024,3.1169834064809381,20013100.029606119,25963877.0394,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2016-04-01",4.0438000000000001,3.8191000000000002,6420663,25963877.0394,24521154.063300002,-1442722.9760999978,20013100.029606119]
["2016-05-01",6691331,4.0438000000000001,0.77080553105518024,3.1169834064809381,20856767.694271501,27058404.297800001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2016-05-01",4.0438000000000001,3.8098000000000001,6691331,27058404.297800001,25492632.843800001,-1565771.4539999999,20856767.694271501]
["2016-06-01",6584982,4.0438000000000001,0.77080553105518024,3.1169834064809381,20525279.625975661,26628350.211600002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2016-06-01",4.0438000000000001,3.7711999999999999,6584982,26628350.211600002,24833284.1184,-1795066.0932000019,20525279.625975661]
["2016-07-01",6010203,4.0438000000000001,0.77080553105518024,3.1169834064809381,18733703.020581953,24304058.891400002,{"$f":"SUM(F32:F44)","v":228566078.36400926},{"$f":"SUM(G32:G44)","v":293777001.86671662},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2016-07-01",4.0438000000000001,3.7568000000000001,6010203,24304058.891400002,22579130.630400002,-1724928.2609999999,18733703.020581953,{"$f":"SUM(AF32:AF44)","v":228566078.36400926}]
["2016-08-01",6716340,4.0438000000000001,0.77080553105518024,3.1169834064809381,20934720.332284182,27159535.692000002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2016-08-01",4.0438000000000001,3.7951000000000001,6716340,27159535.692000002,25489181.934,-1670353.7580000013,20934720.332284182]
["01 à 13/09",{"$f":"6585294/30*13","v":2853627.4},4.0438000000000001,0.77080553105518024,3.1169834064809381,8894709.2540793419,11539498.480119999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"01 à 13/09",4.0438000000000001,3.7545000000000002,{"$f":"6585294/30*13","v":2853627.4},11539498.480119999,10713944.0733,-825554.40681999922,8894709.2540793419]
["14 à 30/09",{"$f":"6585294/30*17","v":3731666.5999999996},4.0438000000000001,{"$f":"1/$AJ$9","v":0.6969113262242923},2.8181700209857934,10516470.940433983,15090113.397079999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"14 à 30/09",4.0438000000000001,4.1525999999999996,{"$f":"6585294/30*17","v":3731666.5999999996},15090113.397079999,15496118.723159997,406005.32607999817,{"$f":"AC47/$AJ$9","v":10516470.940433983}]
["2016-10-01",6472454,4.0438000000000001,0.6969113262242923,2.8181700209857934,18240475.825009581,26173309.485199999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2016-10-01",4.0438000000000001,4.1414,6472454,26173309.485199999,26805020.9956,631711.51040000096,18240475.825009581]
["2016-11-01",6131074,4.0438000000000001,0.6969113262242923,2.8181700209857934,17278408.943245452,24792837.041200001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2016-11-01",4.0438000000000001,4.1882000000000001,6131074,24792837.041200001,25678164.126800001,885327.08559999987,17278408.943245452]
["2016-12-01",6128497,4.0438000000000001,0.6969113262242923,2.8181700209857934,17271146.51910137,24782416.1686,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2016-12-01",4.0438000000000001,4.1871,6128497,24782416.1686,25660629.788699999,878213.62009999901,17271146.519101374]
["2017-01-01",5185255,4.0438000000000001,0.6969113262242923,2.8181700209857934,14612930.19216669,20968134.169,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2017-01-01",4.0438000000000001,4.2451999999999996,5185255,{"$f":"IF(Z51>0,(Z51*AB51),0)","v":20968134.169},22012444.525999997,1044310.356999997,14612930.19216669]
["2017-02-01",5333669,4.0438000000000001,0.6969113262242923,2.8181700209857934,15031186.077661276,21568290.702199999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2017-02-01",4.0438000000000001,4.2515999999999998,5333669,21568290.702199999,22676627.1204,1108336.4182000011,15031186.077661276]
["2017-03-01",6643105,4.0438000000000001,0.6969113262242923,2.8181700209857934,18721399.357260831,26863387.999000002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2017-03-01",4.0438000000000001,4.3499999999999996,6643105,26863387.999000002,28897506.749999996,2034118.7509999946,18721399.357260831]
["2017-04-01",5550888,4.0438000000000001,0.6969113262242923,2.8181700209857934,15643346.151449788,22446680.894400001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2017-04-01",4.0438000000000001,4.3251999999999997,5550888,22446680.894400001,24008700.777599998,1562019.8831999972,15643346.151449788]
["2017-05-01",6399807,4.0438000000000001,0.6969113262242923,2.8181700209857934,18035744.227495026,25879539.546599999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2017-05-01",4.0438000000000001,4.3874000000000004,6399807,25879539.546599999,28078513.231800001,2198973.685200002,18035744.227495026]
["2017-06-01",5971576,4.0438000000000001,0.6969113262242923,2.8181700209857934,16828916.461238261,24147859.0288,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2017-06-01",4.0438000000000001,4.3827999999999996,5971576,24147859.0288,26172223.292799998,2024364.2639999986,16828916.461238261]
["2017-07-01",5230721,4.0438000000000001,0.6969113262242923,2.8181700209857934,14741061.11034083,21151989.579799999,{"$f":"SUM(F45:F57)","v":206750515.39176661},{"$f":"SUM(G45:G57)","v":292563592.18400002},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2017-07-01",4.0438000000000001,4.3400999999999996,5230721,21151989.579799999,22701852.212099999,1549862.6323000006,14741061.11034083,{"$f":"SUM(AF45:AF57)","v":206750515.39176661}]
["2017-08-01",6269570,4.0438000000000001,0.6969113262242923,2.8181700209857934,17668714.2184719,25352887.166000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2017-08-01",4.0438000000000001,4.3792,6269570,25352887.166000001,27455700.943999998,2102813.7779999971,17668714.218471903]
["01 à 13/09",{"$f":"6142276/30*13","v":2661652.9333333331},4.0438000000000001,0.6969113262242923,2.8181700209857934,7500990.5029888982,10763192.131813332,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"01 à 13/09",4.0438000000000001,4.3293999999999997,{"$f":"6142276/30*13","v":2661652.9333333331},10763192.131813332,11523360.209573332,760168.07775999978,7500990.5029888982]
["14 à 30/09",{"$f":"6142276/30*17","v":3480623.0666666664},4.0438000000000001,{"$f":"1/$AJ$10","v":0.67375438791176501},2.7245279938375955,9483054.9811301921,14074943.556986665,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"14 à 30/09",4.0438000000000001,4.4782000000000002,{"$f":"6142276/30*17","v":3480623.0666666664},14074943.556986665,15586926.217146667,1511982.6601600014,{"$f":"AC60/$AJ$10","v":9483054.9811301902}]
["2017-10-01",6410405,4.0438000000000001,0.67375438791176501,2.7245279938375955,17465327.874336492,25922395.739,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2017-10-01",4.0438000000000001,4.4988000000000001,6410405,25922395.739,28839130.014000002,2916734.2750000022,17465327.874336489]
["2017-11-01",6103507,4.0438000000000001,0.67375438791176501,2.7245279938375955,16629175.68208372,24681361.606600001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2017-11-01",4.0438000000000001,4.9888000000000003,6103507,24681361.606600001,30449175.721600004,5767814.1150000021,16629175.68208372]
["2017-12-01",5569080,4.0438000000000001,0.67375438791176501,2.7245279938375955,15173114.359921075,22520245.704,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2017-12-01",4.0438000000000001,4.4972000000000003,5569080,22520245.704,25045266.576000001,2525020.8720000014,15173114.359921075]
["2018-01-01",5100711,3.6278000000000001,0.67375438791176501,2.4442461684663011,12467393.318203915,18504359.365800001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2018-01-01",3.6278000000000001,4.4584000000000001,5100711,18504359.365800001,22741009.922400001,4236650.5566000007,12467393.318203915]
["2018-02-01",5219488,{"$f":"C64","v":3.6278000000000001},0.67375438791176501,2.4442461684663011,12757713.545355836,18935258.566399999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2018-02-01",{"$f":"Z64","v":3.6278000000000001},4.4470000000000001,5219488,18935258.566399999,23211063.136,4275804.569600001,12757713.545355836]
["2018-03-01",6685808,3.6278000000000001,0.67375438791176501,2.4442461684663011,16341760.587101344,24254774.262400001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2018-03-01",3.6278000000000001,4.5606999999999998,6685808,24254774.262400001,30491964.545599997,6237190.2831999958,16341760.587101344]
["2018-04-01",6584256,3.6278000000000001,0.67375438791176501,2.4442461684663011,16093542.500201253,23886363.9168,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2018-04-01",3.6278000000000001,4.4808000000000003,6584256,23886363.9168,29502734.2848,5616370.3680000007,16093542.500201253]
["2018-05-01",6692776,3.6278000000000001,0.67375438791176501,{"$f":"C68*D68","v":2.4442461684663011},{"$f":"B68*E68","v":16358792.094403217},{"$f":"B68*C68","v":24280052.772800002},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2018-05-01",3.6278000000000001,4.4880000000000004,6692776,{"$f":"IF(Z68>0,(Z68*AB68),0)","v":24280052.772800002},{"$f":"IF(AA68>0,(AA68*AB68),0)","v":30037178.688000005},{"$f":"AD68-AC68","v":5757125.9152000025},16358792.094403218]
["2018-06-01",6543995,3.6278000000000001,0.67375438791176501,2.4442461684663011,15995134.705212632,23740305.061000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2018-06-01",3.6278000000000001,4.4547999999999996,6543995,23740305.061000001,29152188.925999999,5411883.8649999984,15995134.705212632]
["2018-07-01",5783519,3.6278000000000001,0.67375438791176501,2.4442461684663011,14136344.156002052,20981450.2282,{"$f":"SUM(F58:F70)","v":188071058.5254125},{"$f":"SUM(G58:G70)","v":277897590.07779998},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2018-07-01",3.6278000000000001,4.3765000000000001,5783519,20981450.2282,25311570.903500002,4330120.6753000021,14136344.156002052,{"$f":"SUM(AF58:AF70)","v":188071058.5254125}]
["2018-08-01",7147153,3.6278000000000001,0.67375438791176501,2.4442461684663011,17469401.335692428,25928441.6534,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2018-08-01",3.6278000000000001,4.4073000000000002,7147153,25928441.6534,31499647.416900001,5571205.7635000013,17469401.335692428]
["01 à 13/09",{"$f":"6522993/30*13","v":2826630.3000000003},3.6278000000000001,0.67375438791176501,2.4442461684663011,6908980.2804457517,10254449.40234,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"01 à 13/09",3.6278000000000001,4.3525,{"$f":"6522993/30*13","v":2826630.3000000003},10254449.40234,12302908.38075,2048458.97841,6908980.2804457508]
["14 à 30/09",{"$f":"6522993/30*17","v":3696362.7},{"$f":"C72*1.069908","v":3.8814122424000006},{"$f":"1/$AJ$11","v":0.62973114315601431},2.4442461684663015,9034820.3667367529,14347107.436130721,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"14 à 30/09",{"$f":"Z72*1.069908","v":3.8814122424000006},4.6567999999999996,{"$f":"6522993/30*17","v":3696362.7},14347107.436130721,17213221.821359999,2866114.3852292784,{"$f":"AC73/$AJ$11","v":9034820.366736751}]
["2018-10-01",7136773,{"$f":"C73","v":3.8814122424000006},0.62973114315601431,2.4442461684663015,17444030.060463753,27700758.093429778,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2018-10-01",{"$f":"Z73","v":3.8814122424000006},4.6729000000000003,7136773,27700758.093429778,33349426.551700003,5648668.4582702257,17444030.060463749]
["2018-11-01",6490802,{"$f":"C74","v":3.8814122424000006},0.62973114315601431,2.4442461684663015,15865117.918773407,25193478.34579441,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2018-11-01",{"$f":"Z74","v":3.8814122424000006},4.6262999999999996,6490802,25193478.34579441,30028397.292599998,4834918.9468055889,15865117.918773405]
["2018-12-01",5858916,3.8814122424000006,0.62973114315601431,2.4442461684663015,14320632.984365908,22740868.289593242,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2018-12-01",3.8814122424000006,4.6208,5858916,22740868.289593242,27072879.0528,4332010.7632067576,14320632.984365907]
["2019-01-01",5483607,3.8814122424000006,0.62973114315601431,2.4442461684663015,13403285.399124989,21284139.342310339,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2019-01-01",3.8814122424000006,4.5675999999999997,5483607,21284139.342310339,25046923.333199997,3762783.9908896573,13403285.399124987]
["2019-02-01",6068143,{"$f":"C77","v":3.8814122424000006},0.62973114315601431,2.4442461684663015,14832035.277455607,23552964.528833866,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2019-02-01",{"$f":"Z77","v":3.8814122424000006},4.5545,6068143,23552964.528833866,27637357.293499999,4084392.7646661326,14832035.277455606]
["2019-03-01",6397579,3.8814122424000006,0.62973114315601431,2.4442461684663015,15637257.958210472,24831641.452321153,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2019-03-01",3.8814122424000006,4.6041999999999996,6397579,24831641.452321153,29455733.231799997,4624091.7794788443,15637257.95821047]
["2019-04-01",6853589,3.8814122424000006,0.62973114315601431,2.4442461684663015,16751858.653492792,26601604.248977978,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2019-04-01",3.8814122424000006,4.5834999999999999,6853589,26601604.248977978,31413425.181499999,4811820.9325220212,16751858.653492788]
["2019-05-01",7212951,3.8814122424000006,0.62973114315601431,2.4442461684663015,17630227.845085178,27996436.315231327,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2019-05-01",3.8814122424000006,4.5861999999999998,7212951,27996436.315231327,33080035.876199998,5083599.560968671,17630227.845085174]
["2019-06-01",6147071,4.3728999999999996,0.62973114315601431,2.7537513159069347,16927504.855223358,26880526.775899999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2019-06-01",4.3728999999999996,4.5537000000000001,6147071,26880526.775899999,27991917.212700002,1111390.4368000031,16927504.855223358]
["2019-07-01",6195373,4.3728999999999996,0.62973114315601431,2.7537513159069347,17060516.551284295,27091746.591699999,{"$f":"SUM(F71:F83)","v":193285669.48635468},{"$f":"SUM(G71:G83)","v":304404162.47596282},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2019-07-01",4.3728999999999996,4.5506000000000002,6195373,27091746.591699999,28192664.373800002,1100917.7821000032,17060516.551284295,{"$f":"SUM(AF71:AF83)","v":193285669.48635465}]
["2019-08-01",7125071,4.3728999999999996,0.62973114315601431,2.7537513159069347,19620673.642180339,31157222.975899998,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2019-08-01",4.3728999999999996,4.5723000000000003,7125071,31157222.975899998,32577962.133300003,1420739.1574000046,19620673.642180339]
["01 à 13/09",3000984.13333333,4.3728999999999996,0.62973114315601431,2.7537513159069347,8263964.0061824899,13123003.516653318,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"01 à 13/09",4.3728999999999996,4.5320999999999998,3000984.13333333,13123003.516653318,13600760.190679984,477756.67402666621,8263964.006182489]
["14 à 30/09",3924363.86666667,4.5910421164999997,{"$f":"1/$AJ$12","v":0.599809639299556},2.7537513159069351,10806722.161930971,18016919.79233747,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"14 à 30/09",4.5910421164999997,4.7582000000000004,3924363.86666667,18016919.79233747,18672908.150373351,655988.35803588107,{"$f":"AC86/$AJ$12","v":10806722.161930969}]
["2019-10-01",7359640,4.5910421164999997,0.599809639299556,2.7537513159069351,20266618.334601317,33788417.202278055,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2019-10-01",4.5910421164999997,4.7765000000000004,7359640,33788417.202278055,35153320.460000001,1364903.2577219456,20266618.334601313]
["2019-11-01",6777679,4.5910421164999997,0.599809639299556,2.7537513159069351,18664042.4650448,31116609.7411176,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2019-11-01",4.5910421164999997,4.7032999999999996,6777679,31116609.7411176,31877457.640699998,760847.89958239719,18664042.465044796]
["2019-12-01",6054728,4.5910421164999997,0.599809639299556,2.7537513159069351,16673215.197458565,27797511.25195181,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2019-12-01",4.5910421164999997,4.7370000000000001,6054728,27797511.25195181,28681246.536000002,883735.2840481922,16673215.197458563]
["2020-01-01",5516182,4.5910421164999997,0.599809639299556,2.7537513159069351,15190193.441282149,25325023.884279203,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2020-01-01",4.5910421164999997,4.7484000000000002,5516182,25325023.884279203,26193038.608800001,868014.72452079877,15190193.441282148]
["2020-02-01",5820345,4.5910421164999997,0.599809639299556,2.7537513159069351,16027782.70278235,26721449.027560189,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2020-02-01",4.5910421164999997,4.6966999999999999,5820345,26721449.027560189,27336414.361499999,614965.33393980935,16027782.702782348]
["2020-03-01",4803602,4.5910421164999997,0.599809639299556,2.7537513159069351,13227925.328593185,22053539.092903633,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2020-03-01",4.5910421164999997,5.9062999999999999,4803602,22053539.092903633,28371514.492599998,6317975.399696365,13227925.328593183]
["2020-04-01",2277985,4.5910421164999997,0.599809639299556,2.7537513159069351,6273004.1913662599,10458325.075755252,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2020-04-01",4.5910421164999997,11.980600000000001,2277985,10458325.075755252,27291627.091000002,16833302.015244752,6273004.191366259]
["2020-05-01",2684055,4.5910421164999997,0.599809639299556,2.7537513159069351,7391219.9882165883,12322609.548002407,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2020-05-01",4.5910421164999997,10.6165,2684055,12322609.548002407,28495269.907500003,16172660.359497596,7391219.9882165883]
["2020-06-01",2985740,4.5910421164999997,0.599809639299556,2.7537513159069351,8221985.4539559726,13707658.088918708,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2020-06-01",4.5910421164999997,9.6928000000000001,2985740,13707658.088918708,28940180.671999998,15232522.58308129,8221985.4539559707]
["2020-07-01",3388941,7.5864000000000003,0.599809639299556,4.550395847582152,15421023.054100906,25709862.0024,{"$f":"SUM(F84:F96)","v":176048369.96769589},{"$f":"SUM(G84:G96)","v":291298151.20005763},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2020-07-01",7.5864000000000003,5.2628000000000004,3388941,25709862.0024,17835318.694800001,-7874543.307599999,15421023.054100903,{"$f":"SUM(AF84:AF96)","v":176048369.96769586}]
["2020-08-01",3586409,{"$f":"C96","v":7.5864000000000003},0.599809639299556,4.550395847582152,16319580.621331258,27207933.237600002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2020-08-01",{"$f":"Z96","v":7.5864000000000003},5.3753000000000002,3586409,27207933.237600002,19278024.297699999,-7929908.9399000034,16319580.621331258]
["01 à 13/09",{"$f":"3827882/30*13","v":1658748.8666666667},{"$f":"C97","v":7.5864000000000003},0.599809639299556,4.550395847582152,7547963.9550616005,12583932.402080001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"01 à 13/09",{"$f":"Z97","v":7.5864000000000003},5.5098000000000003,{"$f":"3827882/30*13","v":1658748.8666666667},12583932.402080001,9139374.5055600014,-3444557.89652,7547963.9550616005]
["14 à 30/09",{"$f":"3827882/30*17","v":2169133.1333333333},{"$f":"C98","v":7.5864000000000003},{"$f":"1/$AJ$13","v":0.599809639299556},4.550395847582152,9870414.4027728625,16455911.60272,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"14 à 30/09",{"$f":"Z98","v":7.5864000000000003},5.5098000000000003,{"$f":"3827882/30*17","v":2169133.1333333333},16455911.60272,11951489.73804,-4504421.8646799996,{"$f":"AC99/$AJ$13","v":9870414.4027728606}]
["2020-10-01",4258714,{"$f":"C99","v":7.5864000000000003},0.599809639299556,{"$f":"C100*D100","v":4.550395847582152},{"$f":"B100*E100","v":19378834.501639977},{"$f":"B100*C100","v":32308307.889600001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2020-10-01",{"$f":"Z99","v":7.5864000000000003},5.7420999999999998,4258714,32308307.889600001,24453961.659399997,-7854346.2302000038,19378834.501639973]
["2020-11-01",4222068,8.0479234342680606,0.599809639299556,4.8272220522187697,20380859.755567197,33978879.998273283,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2020-11-01",8.0479234342680606,5.8640999999999996,4222068,33978879.998273283,24758628.958799999,-9220251.039473284,20380859.755567193]
["2020-12-01",4437789,8.0479234342680606,0.599809639299556,4.8272220522187697,21422192.92389388,35714986.089437023,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2020-12-01",8.0479234342680606,5.8956999999999997,4437789,35714986.089437023,26163872.607299998,-9551113.4821370244,21422192.92389388]
["2021-01-01",4179564,8.0479234342680606,0.599809639299556,4.8272220522187697,20175683.509459689,33636811.060623154,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021-01-01",8.0479234342680606,6.0294999999999996,4179564,33636811.060623154,25200681.138,-8436129.9226231538,20175683.509459689]
["2021-02-01",3998119,8.0479234342680606,0.599809639299556,4.8272220522187697,19299808.204194855,32176555.593092386,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021-02-01",8.0479234342680606,6.3091999999999997,3998119,32176555.593092386,25224932.3948,-6951623.1982923858,19299808.204194855]
["2021-03-01",4257279,8.0479234342680606,0.599809639299556,4.8272220522187697,20550831.071247872,34262255.430317298,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021-03-01",8.0479234342680606,6.5289999999999999,4257279,34262255.430317298,27795774.590999998,-6466480.8393172994,20550831.071247872]
["2021-04-01",4141500,8.0479234342680606,0.599809639299556,4.8272220522187697,19991940.129264034,33330474.903021172,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021-04-01",8.0479234342680606,6.2405999999999997,4141500,33330474.903021172,25845444.899999999,-7485030.0030211732,19991940.129264031]
["2021-05-01",4419927,8.0479234342680606,0.599809639299556,4.8272220522187697,21335969.08359715,35571234.081054129,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021-05-01",8.0479234342680606,6.0827,4419927,35571234.081054129,26885089.962900002,-8686144.1181541272,21335969.08359715]
["2021-06-01",4728243,8.0479234342680606,0.599809639299556,4.8272220522187697,22824278.877849031,38052537.642613918,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021-06-01",8.0479234342680606,5.9481999999999999,4728243,38052537.642613918,28124535.012600001,-9928002.6300139166,22824278.877849028]
["2021-07-01",5041698,8.0479234342680606,0.599809639299556,4.8272220522187697,24337395.766227268,40575199.482702412,{"$f":"SUM(F97:F109)","v":243435752.80210668},{"$f":"SUM(G97:G109)","v":405855019.41313475},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021-07-01",8.0479234342680606,5.9194000000000004,5041698,40575199.482702412,29843827.141200002,-10731372.341502409,24337395.766227264,{"$f":"SUM(AF97:AF109)","v":243435752.80210665}]
["2021-08-01",5461069,8.0479234342680606,0.599809639299556,4.8272220522187697,26361792.705488306,43950265.181254841,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021-08-01",8.0479234342680606,5.82,5461069,43950265.181254841,31783421.580000002,-12166843.601254839,26361792.705488298]
["2021-09-01",{"$f":"(5629516/30)*13","v":2439456.9333333331},8.1814,0.599809639299556,4.9072825829653874,11971104.520840822,19958172.95437333,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021-09-01",8.1814,6.2713000000000001,{"$f":"(5629516/30)*13","v":2439456.9333333331},19958172.95437333,15298566.266013332,-4659606.6883599982,11971104.52084082]
["2021-09-01",{"$f":"(5629516/30)*17","v":3190059.0666666664},9.9207000000000001,{"$f":"1/$AJ$14","v":0.49465083003974619},4.9072824895753104,15654520.99856429,31647618.982679997,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021-09-01",9.9207000000000001,7.6044999999999998,{"$f":"(5629516/30)*17","v":3190059.0666666664},31647618.982679997,24258804.172466666,-7388814.8102133311,{"$f":"AC112/$AJ$14","v":15654520.998564288}]
["2021-10-01",5755869,9.9207000000000001,0.49465083003974619,4.9072824895753104,28245675.155989353,57102249.588299997,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021-10-01",9.9207000000000001,6.8623000000000003,5755869,57102249.588299997,39498499.838700004,-17603749.749599993,28245675.155989349]
["2021-11-01",5958120,9.9207000000000001,0.49465083003974619,4.9072824895753104,29238177.946788449,59108721.083999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021-11-01",9.9207000000000001,6.8025000000000002,5958120,59108721.083999999,40530111.300000004,-18578609.783999994,29238177.946788445]
["2021-12-01",6062135,8.8667942053914608,0.49465083003974619,4.3859671134884977,26588324.747527596,53751703.49030076,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021-12-01",8.8667942053914608,6.7861000000000002,6062135,53751703.49030076,41138254.3235,-12613449.16680076,26588324.747527596,null,"DEA","DEA Deflacionado"]
["2022-01-01",5325394,8.8667942053914608,0.49465083003974619,4.3859671134884977,23357002.950368963,47219172.660626456,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2022-01-01",8.8667942053914608,6.7511000000000001,5325394,47219172.660626456,35952267.433399998,-11266905.227226458,{"$f":"(AC116/$AJ$14)","v":23357002.950368967},null,{"$f":"1048.98+370.21+70.93","v":1490.1200000000001},{"$f":"AH116/$AJ$14","v":737.08909485882668}]
["2022-02-01",5524484,8.8667999999999996,0.49465083003974619,4.3859699797964211,24230220.977865651,48984494.731199995,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2022-02-01",8.8667999999999996,6.7027000000000001,5524484,48984494.731199995,37028958.906800002,-11955535.824399993,24230220.977865651]
["2022-03-01",7013823,8.5246175087865605,0.49465083003974619,4.216709126492626,29575251.455703888,59790158.349329881,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2022-03-01",8.5246175087865605,6.6782000000000004,7013823,59790158.349329881,46839712.758600004,-12950445.590729877,29575251.455703888]
["2022-04-01",6639790,8.5246175087865605,0.49465083003974619,4.216709126492626,27998063.090994474,56601670.088665918,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2022-04-01",8.5246175087865605,6.6055999999999999,6639790,56601670.088665918,43859796.824000001,-12741873.264665917,27998063.09099447]
["2022-05-01",7490964,8.5246175087865605,0.49465083003974619,4.216709126492626,31587216.265027706,63857602.872089811,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2022-05-01",8.5246175087865605,6.5713999999999997,7490964,63857602.872089811,49226120.829599999,-14631482.042489812,{"$f":"(AC120/$AJ$14)","v":31587216.265027706},null,{"$f":"380.37+85.25","v":465.62},{"$f":"AH120/$AJ$14","v":230.31931948310663}]
["2022-06-01",7158164,8.5246175087865605,0.49465083003974619,4.216709126492626,30183895.467730962,61020610.16516564,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2022-06-01",8.5246175087865605,6.3348000000000004,7158164,61020610.16516564,45345537.3072,-15675072.857965641,30183895.467730958]
["2022-07-01",6663531,7.7918950824278896,0.49465083003974619,3.8542673701055721,25683030.102986954,51921534.430505797,{"$f":"SUM(F110:F122)","v":330674276.38587737},{"$f":"SUM(G110:G122)","v":654913974.5784924},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2022-07-01",7.7918950824278896,6.3144,6663531,51921534.430505797,42076200.146399997,-9845334.2841058001,25683030.102986954,{"$f":"SUM(AF110:AF122)","v":330674276.38587737}]
["2022-08-01",7795300,7.7918950824278896,0.49465083003974619,3.8542673701055721,30045170.430183966,60740159.736050129,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2022-08-01",7.7918950824278896,6.2887000000000004,7795300,60740159.736050129,49022303.109999999,-11717856.62605013,{"$f":"(AC123/$AJ$14)","v":30045170.430183969},null,{"$f":"14316297.51","v":14316297.51},{"$f":"AH123/$AJ$14","v":7081568.4464174518}]
["2022-09-01",{"$f":"7204955/30*13","v":3122147.1666666665},7.7918950824278896,0.49465083003974619,3.8542673701055721,12033589.949150896,24327443.154566169,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2022-09-01",7.7918950824278896,6.2591999999999999,{"$f":"7204955/30*13","v":3122147.1666666665},24327443.154566169,19542143.545599997,-4785299.6089661717,{"$f":"(AC124/$AJ$14)","v":12033589.949150898},null,{"$f":"12368667.05+336477","v":12705144.050000001},{"$f":"AH124/$AJ$14","v":6284610.0501070432}]
["2022-09-01",{"$f":"7204955/30*17","v":4082807.833333333},9.3126999999999995,{"$f":"1/$AJ$15","v":0.41387244737787476},3.854269940695934,15736243.50565456,38021964.50948333,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2022-09-01",9.3126999999999995,7.4809000000000001,{"$f":"7204955/30*17","v":4082807.833333333},38021964.50948333,30543077.12038333,-7478887.3891000003,{"$f":"(AC125/$AJ$15)","v":15736243.50565456},null,{"$f":"12943463.73+4188379.01+1964186.36+1014046.63","v":20110075.73},{"$f":"AH125/$AJ$15","v":8323006.2593295015}]
["2022-10-01",7007196,9.0481999999999996,0.41387244737787476,3.744800678364486,26240552.334232911,63402510.847199999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2022-10-01",9.0481999999999996,7.4653,7007196,63402510.847199999,52310820.298799999,-11091690.5484,{"$f":"(AC126/$AJ$15)","v":26240552.334232915},null,{"$f":"12237176.05+3345472.84+11818381.48+3907443.75+4792953.53+735982+4877730.01+952016.2","v":42667155.859999999},{"$f":"AH126/$AJ$15","v":17658760.218431432}]
["2022-11-01",6799746,9.0481999999999996,0.41387244737787476,3.744800678364486,25463693.433506202,61525461.757199995,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2022-11-01",9.0481999999999996,7.4504000000000001,6799746,61525461.757199995,50660827.598400004,-10864634.158799991,{"$f":"(AC127/$AJ$15)","v":25463693.433506202},null,{"$f":"3662308.16+3731848.72+15175825.49+4966729.98+969386.87+5778750.56","v":34284849.780000001},14189554.686431391]
["2022-12-01",6387679,9.0481999999999996,0.41387244737787476,3.744800678364486,23920584.652374581,57796997.127799995,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2022-12-01",9.0481999999999996,7.4657,6387679,57796997.127799995,47688495.110299997,-10108502.017499998,{"$f":"(AC128/$AJ$15)","v":23920584.652374581},null,{"$f":"15137353.88+16069106.78+1979375.18+4602991.26+1924886.92+2324455.44","v":42038169.460000001},17398440.077696033]
["2023-01-01",6172825,8.7713999999999999,0.41387244737787476,3.6302407849302907,22408841.073237322,54144317.204999998,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2023-01-01",8.7713999999999999,{"$f":"AA128","v":7.4657},6172825,54144317.204999998,{"$f":"IF(AA129>0,(AA129*AB129),0)","v":46084459.602499999},-8059857.6024999991,{"$f":"AC129/$AJ$15","v":22408841.073237322}]
["2023-02-01",5997109,8.7713999999999999,0.41387244737787476,3.6302407849302907,21770949.68347251,52603041.882600002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2023-02-01",8.7713999999999999,{"$f":"AA129","v":7.4657},5997109,52603041.882600002,44772616.661300004,-7830425.2212999985,{"$f":"AC130/$AJ$15","v":21770949.68347251}]
["2023-03-01",7740455,8.7713999999999999,0.41387244737787476,3.6302407849302907,28099715.434917592,67894626.987000003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2023-03-01",8.7713999999999999,{"$f":"AA130","v":7.4657},7740455,67894626.987000003,57787914.8935,-10106712.093500003,28099715.434917595]
["2023-04-01",6786162,8.7713999999999999,0.41387244737787476,{"$f":"C132*D132","v":3.6302407849302907},{"$f":"B132*E132","v":24635402.06554411},59524141.366800003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2023-04-01",8.7713999999999999,{"$f":"AA131","v":7.4657},6786162,{"$f":"IF(Z132>0,(Z132*AB132),0)","v":59524141.366800003},{"$f":"IF(AA132>0,(AA132*AB132),0)","v":50663449.643399999},{"$f":"AD132-AC132","v":-8860691.7234000042},{"$f":"AC132/$AJ$15","v":24635402.065544114}]
["2023-05-01",7589233,8.7713999999999999,0.41387244737787476,3.6302407849302907,27550743.162938863,66568198.336199999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2023-05-01",8.7713999999999999,{"$f":"AA132","v":7.4657},7589233,66568198.336199999,56658936.8081,{"$f":"AD133-AC133","v":-9909261.5280999988},27550743.162938863]
["2023-06-01",7375474,8.7713999999999999,0.41387244737787476,3.6302407849302907,26774746.52299295,64693232.643600002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2023-06-01",8.7713999999999999,7.4657,7375474,{"$f":"IF(Z134>0,(Z134*AB134),0)","v":64693232.643600002},{"$f":"IF(AA134>0,(AA134*AB134),0)","v":55063076.241800003},{"$f":"AD134-AC134","v":-9630156.4017999992},26774746.52299295]
["2023-07-01",6868377,8.7713999999999999,0.41387244737787476,3.6302407849302907,24933862.311677154,60245282.017799996,{"$f":"SUM(F123:F135)","v":309614094.55988365},{"$f":"SUM(G123:G135)","v":731487377.57129955},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2023-07-01",8.7713999999999999,{"$f":"AA134","v":7.4657},6868377,{"$f":"IF(Z135>0,(Z135*AB135),0)","v":60245282.017799996},51277242.168899998,{"$f":"AD135-AC135","v":-8968039.8488999978},{"$f":"AC135/$AJ$15","v":24933862.311677154},{"$f":"SUM(AF123:AF135)","v":309614094.55988365}]
["Totais",{"$f":"SUM(B4:B135)","v":660666103},null,null,null,{"$f":"SUM(F4:F135)","v":2115126119.2812943},{"$f":"SUM(G4:G135)","v":3525028773.6227512},{"$f":"SUM(H4:H135)","v":2115126119.2812936},{"$f":"SUM(I4:I135)","v":3525028773.6227508},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB4:AB135)","v":660666103},{"$f":"SUM(AC4:AC135)","v":3525028773.6227512},3505729083.4260168,-19299690.196734212,{"$f":"SUM(AF4:AF135)","v":2115126119.2812941},{"$f":"SUM(AG4:AG135)","v":2115126119.2812936}]
[]
[]
["Ano 1","Ano 2","Ano 3","Ano 4","Ano 5","Ano 6","Ano 7","Ano 8","Ano 9","Ano 10"]
[{"$f":"H17","v":87566805.118766233},{"$f":"H31","v":151113498.67942089},{"$f":"H44","v":228566078.36400926},{"$f":"H57","v":206750515.39176661},{"$f":"H70","v":188071058.5254125},{"$f":"H83","v":193285669.48635468},{"$f":"H96","v":176048369.96769589},{"$f":"H109","v":243435752.80210668},{"$f":"H122","v":330674276.38587737},{"$f":"H135","v":309614094.55988365}]

{"sheet":"relatorio Frota SIT","index":24,"n_rows":1142,"n_cols":45,"rows_kept":1142,"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,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","Ano 11","Ano 12","Ano 13","Ano 14","Ano 15","Ano 16","Ano 17","Ano 18","Ano 19","Ano 20"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP0878 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB908834","M. BENZ / MB OF 1721 EURO V",2013,349952,"2013-07-19",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,327600,"2013-07-22",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-07-30","2019-10-22",null,null,null,null,null,"Data_Compra_Chassi","2013-01-01","2013-07-28","2014-07-28","2015-07-28","2016-07-28","2017-07-28","2018-07-28","2019-07-28","2020-07-28","2021-07-28","2022-07-28","2023-07-28","2024-07-28","2025-07-28","2026-07-28","2027-07-28","2028-07-28","2029-07-28","2030-07-28","2031-07-28","2032-07-28"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP0518 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB908897","M. BENZ / MB OF 1721 EURO V",2013,349935,"2013-07-19",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,327642,"2013-07-22",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-07-29","2019-12-11",null,null,null,null,null,"Tipo_onibus","2013-07-27","2014-07-27","2015-07-27","2016-07-27","2017-07-27","2018-07-27","2019-07-27","2020-07-27","2021-07-27","2022-07-27","2023-07-27","2024-07-27","2025-07-27","2026-07-27","2027-07-27","2028-07-27","2029-07-27","2030-07-27","2031-07-27","2032-07-27","2033-07-27"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP0558 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB908766","M. BENZ / MB OF 1721 EURO V",2013,349979,"2013-07-19",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,327680,"2013-07-22",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-07-29","2019-10-22",null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)",170,282,0,0,0,0,0,0,0,0,0]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP0528 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB908769","M. BENZ / MB OF 1721 EURO V",2013,349929,"2013-07-19",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,327646,"2013-07-22",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-07-29","2019-12-05",null,null,null,null,null,"ÔNIBUS BÁSICO",6,1,0,0,0,0,0,343,95,0,0]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP0698 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB908888","M. BENZ / MB OF 1721 EURO V",2013,349933,"2013-07-19",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,327648,"2013-07-22",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-07-29","2019-10-22",null,null,null,null,null,"ÔNIBUS PADRON BRT",0,38,0,0,0,0,0,15,37,0,0]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP0868 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB908933","M. BENZ / MB OF 1721 EURO V",2013,349965,"2013-07-19",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,327638,"2013-07-22",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-07-30","2019-12-02",null,null,null,null,null,"MINIÔNIBUS (CONTRATO NOVO)",0,53,0,0,0,0,0,0,0,0,0]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP0588 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB908963","M. BENZ / MB OF 1721 EURO V",2013,349938,"2013-07-19",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,327650,"2013-07-22",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-07-29","2019-10-22",null,null,null,null,null,"ARTICULADO (BRT)",0,59,3,0,0,0,0,0,0,0,0]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP0858 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB908925","M. BENZ / MB OF 1721 EURO V",2013,349981,"2013-07-19",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,327652,"2013-07-22",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-07-30","2019-10-22",null,null,null,null,null,"ARTICULADO (CONTRATO NOVO)",0,12,0,0,0,0,0,0,0,0,0]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP0548 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB908779","M. BENZ / MB OF 1721 EURO V",2013,349980,"2013-07-19",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,327654,"2013-07-22",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-07-29","2019-10-22",null,null,null,null,null,"ELETRICO - TESTE",0,0,0,0,0,0,0,0,0,0,0]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP0748 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB908846","M. BENZ / MB OF 1721 EURO V",2013,349931,"2013-07-19",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,327656,"2013-07-22",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-07-29","2019-10-22",null,null,null,null,null,"MINIÔNIBUS",0,0,0,0,0,0,0,25,0,0,0]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP0598 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB908895","M. BENZ / MB OF 1721 EURO V",2013,349983,"2013-07-19",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,327658,"2013-07-22",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-07-29","2019-10-22",null,null,null,null,null,"PADRON",0,0,0,0,0,0,0,0,0,0,1]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP1288 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB908764","M. BENZ / MB OF 1721 EURO V",2013,355845,"2013-07-26",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,328255,"2013-07-30",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-08-28","2019-10-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1140]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP0768 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB908880","M. BENZ / MB OF 1721 EURO V",2013,349937,"2013-07-19",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,327660,"2013-07-22",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-07-29","2019-12-11"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP0618 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB908885","M. BENZ / MB OF 1721 EURO V",2013,349936,"2013-07-19",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,327662,"2013-07-22",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-07-29","2019-12-09"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP0658 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB908890","M. BENZ / MB OF 1721 EURO V",2013,349966,"2013-07-19",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,327604,"2013-07-22",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-07-29","2019-10-22"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP0578 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB908771","M. BENZ / MB OF 1721 EURO V",2013,349961,"2013-07-19",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,327606,"2013-07-22",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-07-29","2019-12-02",null,null,null,null,null,"Data_Compra_Carroceria"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP0758 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB908876","M. BENZ / MB OF 1721 EURO V",2013,349968,"2013-07-19",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,327608,"2013-07-22",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-07-29","2019-10-22",null,null,null,null,null,"Tipo_onibus"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP0568 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB908767","M. BENZ / MB OF 1721 EURO V",2013,349978,"2013-07-19",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,327664,"2013-07-22",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-07-30","2019-10-22",null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)",41,411,0,0,0,0,0,0,0,0,0]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP0508 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB908936","M. BENZ / MB OF 1721 EURO V",2013,346934,"2013-07-19",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,327666,"2013-07-22",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-07-29","2019-10-22",null,null,null,null,null,"ÔNIBUS BÁSICO",0,7,0,0,0,0,0,343,75,20,0]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP0788 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB910717","M. BENZ / MB OF 1721 EURO V",2013,349969,"2013-07-19",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,327610,"2013-07-22",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-07-29","2019-10-22",null,null,null,null,null,"ÔNIBUS PADRON BRT",0,38,0,0,0,0,0,37,0,15,0]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP0668 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB910918","M. BENZ / MB OF 1721 EURO V",2013,349939,"2013-07-19",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,327668,"2013-07-22",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-07-29","2019-10-22",null,null,null,null,null,"MINIÔNIBUS (CONTRATO NOVO)",0,53,0,0,0,0,0,0,0,0,0]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP0718 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB908832","M. BENZ / MB OF 1721 EURO V",2013,349940,"2013-07-19",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,327670,"2013-07-22",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-07-29","2019-10-22",null,null,null,null,null,"ARTICULADO (BRT)",0,61,1,0,0,0,0,0,0,0,0]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP0478 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB910916","M. BENZ / MB OF 1721 EURO V",2013,349985,"2013-07-19",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,327672,"2013-07-22",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-07-29","2019-10-22",null,null,null,null,null,"ARTICULADO (CONTRATO NOVO)",0,12,0,0,0,0,0,0,0,0,0]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP0608 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB908920","M. BENZ / MB OF 1721 EURO V",2013,349982,"2013-07-19",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,327674,"2013-07-22",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-07-29","2019-10-22",null,null,null,null,null,"ELETRICO - TESTE",0,0,0,0,0,0,0,0,0,0,0]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP0638 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB908796","M. BENZ / MB OF 1721 EURO V",2013,349932,"2013-07-19",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,327676,"2013-07-22",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-07-29","2019-12-10",null,null,null,null,null,"MINIÔNIBUS",0,0,0,0,0,0,0,0,25,0,0]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP1148 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB908816","M. BENZ / MB OF 1721 EURO V",2013,355822,"2013-07-26",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,328294,"2013-07-30",113882,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-08-28","2020-07-01",null,null,null,null,null,"PADRON",0,0,0,0,0,0,0,0,0,0,1]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP0818 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB908904","M. BENZ / MB OF 1721 EURO V",2013,349963,"2013-07-19",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,327612,"2013-07-22",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-07-29","2019-12-17",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1140]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP0738 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB908844","M. BENZ / MB OF 1721 EURO V",2013,349949,"2013-07-19",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,327614,"2013-07-22",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-07-29","2019-10-22"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP0898 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB910899","M. BENZ / MB OF 1721 EURO V",2013,349947,"2013-07-19",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,327616,"2013-07-22",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-07-30","2019-10-22"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP0778 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB908938","M. BENZ / MB OF 1721 EURO V",2013,349962,"2013-07-19",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,327618,"2013-07-22",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-07-29","2019-10-22",null,null,null,null,null,"Data_Inicio"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP0828 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB908906","M. BENZ / MB OF 1721 EURO V",2013,349967,"2013-07-19",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,327620,"2013-07-22",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-07-29","2019-12-11",null,null,null,null,null,"Tipo_onibus"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP0498 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB911131","M. BENZ / MB OF 1721 EURO V",2013,349928,"2013-07-19",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,327678,"2013-07-22",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-07-29","2019-12-04",null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)",0,354,0,0,0,0,0,0,98,0,0]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP0648 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB908761","M. BENZ / MB OF 1721 EURO V",2013,349953,"2013-07-19",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,327622,"2013-07-22",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-07-30","2019-10-22",null,null,null,null,null,"ÔNIBUS BÁSICO",0,1,0,0,0,0,0,343,31,70,0]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP0468 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB910710","M. BENZ / MB OF 1721 EURO V",2013,349970,"2013-07-19",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,327624,"2013-07-22",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-07-29","2019-10-22",null,null,null,null,null,"ÔNIBUS PADRON BRT",0,38,0,0,0,0,0,37,0,15,0]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP0628 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB908806","M. BENZ / MB OF 1721 EURO V",2013,349948,"2013-07-19",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,327626,"2013-07-22",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-07-30","2019-10-22",null,null,null,null,null,"MINIÔNIBUS (CONTRATO NOVO)",0,53,0,0,0,0,0,0,0,0,0]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP1308 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB910942","M. BENZ / MB OF 1721 EURO V",2013,355834,"2013-07-26",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,328259,"2013-07-30",113882,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-08-28","2019-10-22",null,null,null,null,null,"ARTICULADO (BRT)",0,18,44,0,0,0,0,0,0,0,0]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP0538 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB908792","M. BENZ / MB OF 1721 EURO V",2013,349960,"2013-07-19",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,327628,"2013-07-22",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-07-29","2020-07-01",null,null,null,null,null,"ARTICULADO (CONTRATO NOVO)",0,12,0,0,0,0,0,0,0,0,0]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP1188 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB910949","M. BENZ / MB OF 1721 EURO V",2013,355838,"2013-07-26",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,328262,"2013-07-30",113882,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-08-28","2019-12-18",null,null,null,null,null,"ELETRICO - TESTE",0,0,1,0,0,0,0,0,0,0,0]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP0838 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB908918","M. BENZ / MB OF 1721 EURO V",2013,349955,"2013-07-19",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,327630,"2013-07-22",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-07-30","2019-12-12",null,null,null,null,null,"MINIÔNIBUS",0,0,0,0,0,0,0,0,25,0,0]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP1328 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB908931","M. BENZ / MB OF 1721 EURO V",2013,356846,"2013-07-29",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,328263,"2013-07-30",113882,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-08-28","2019-10-22",null,null,null,null,null,"PADRON",0,0,0,0,0,0,0,0,0,0,1]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP0798 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB910715","M. BENZ / MB OF 1721 EURO V",2013,349984,"2013-07-19",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,327644,"2013-07-22",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-07-29","2019-12-02",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1141]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP1758 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB910909","M. BENZ / MB OF 1721 EURO V",2013,360186,"2013-07-31",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,328558,"2013-07-31",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-09-13","2019-12-27"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP0908 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB910926","M. BENZ / MB OF 1721 EURO V",2013,349987,"2013-07-19",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,327632,"2013-07-22",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-07-30","2019-12-11"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP1268 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB910953","M. BENZ / MB OF 1721 EURO V",2013,355840,"2013-07-26",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,328265,"2013-07-30",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-08-28","2019-12-18"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP0488 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078D8910720","M. BENZ / MB OF 1721 EURO V",2013,349986,"2013-07-19",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,327634,"2013-07-22",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-07-29","2019-10-22",null,null,null,null,null,"Data_Fim"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP1408 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB908783","M. BENZ / MB OF 1721 EURO V",2013,355863,"2013-07-26",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,328296,"2013-07-30",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-08-28","2020-04-30",null,null,null,null,null,"Tipo_onibus"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP0678 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB908883","M. BENZ / MB OF 1721 EURO V",2013,349964,"2013-07-19",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,327636,"2013-07-22",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-07-29","2019-12-02",null,null,null,null,null,"ÔNIBUS BÁSICO (CONTRATO NOVO)",0,0,0,0,0,0,0,350,25,77,0,0,0,0,0,0,0,0,0,0,0]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP1158 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB908899","M. BENZ / MB OF 1721 EURO V",2013,355830,"2013-07-26",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,328268,"2013-07-30",114382,"AUTORIZADO  A TRAFEGAR","2021-01-01","2021-07-27",null,null,null,null,null,"ÔNIBUS BÁSICO",0,0,0,0,0,0,0,1,0,7,0,0,0,0,0,281,61,95,0,0,0]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP0848 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB908753","M. BENZ / MB OF 1721 EURO V",2013,349954,"2013-07-19",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,327602,"2013-07-22",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-07-30","2019-10-22",null,null,null,null,null,"ÔNIBUS PADRON BRT",0,0,0,0,0,0,0,0,0,0,0,0,38,0,0,0,0,0,37,0,15]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP1168 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB908850","M. BENZ / MB OF 1721 EURO V",2013,355824,"2013-07-26",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,328270,"2013-07-30",113882,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-08-28","2019-10-22",null,null,null,null,null,"MINIÔNIBUS (CONTRATO NOVO)",0,0,0,0,0,0,0,28,25,0,0,0,0,0,0,0,0,0,0,0,0]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP1248 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB908827","M. BENZ / MB OF 1721 EURO V",2013,355823,"2013-07-26",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,328271,"2013-07-30",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-08-28","2019-12-17",null,null,null,null,null,"ARTICULADO (BRT)",0,0,0,0,0,0,0,1,0,0,0,10,51,0,0,0,0,0,0,0,0]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP1198 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078D8908813","M. BENZ / MB OF 1721 EURO V",2013,355826,"2013-07-26",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,328274,"2013-07-30",113882,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-08-28","2020-07-25",null,null,null,null,null,"ARTICULADO (CONTRATO NOVO)",0,0,0,0,0,0,0,0,0,0,0,12,0,0,0,0,0,0,0,0,0]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP1538 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB908825","M. BENZ / MB OF 1721 EURO V",2013,355825,"2013-07-26",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,328276,"2013-07-30",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-08-28","2020-07-23",null,null,null,null,null,"ELETRICO - TESTE",0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP1258 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB910723","M. BENZ / MB OF 1721 EURO V",2013,355832,"2013-07-26",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,328277,"2013-07-30",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-08-28","2020-07-24",null,null,null,null,null,"MINIÔNIBUS",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,25,0,0,0,0]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP1218 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB910973","M. BENZ / MB OF 1721 EURO V",2013,355836,"2013-07-26",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,328279,"2013-07-30",113882,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-08-28","2019-10-22",null,null,null,null,null,"PADRON",0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP1278 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB908902","M. BENZ / MB OF 1721 EURO V",2013,355827,"2013-07-26",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,328281,"2013-07-30",113882,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-08-28","2019-10-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1141]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP1298 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB910940","M. BENZ / MB OF 1721 EURO V",2013,355843,"2013-07-26",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,328283,"2013-07-30",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-08-28","2019-10-22"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP1418 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB911134","M. BENZ / MB OF 1721 EURO V",2013,355862,"2013-07-26",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,328332,"2013-07-30",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-08-28","2019-12-11"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP1178 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB911158","M. BENZ / MB OF 1721 EURO V",2013,355821,"2013-07-26",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,328286,"2013-07-30",113882,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-08-28","2019-10-22",null,null,null,null,null,null,null,null,null,null,null,null,8878.7947628480997,111.62978357142859,{"$f":"AE60/AF60","v":79.537865960000019}]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP1318 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB908953","M. BENZ / MB OF 1721 EURO V",2013,355828,"2013-07-26",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,328287,"2013-07-30",113882,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-08-28","2020-07-24",null,null,null,null,null,null,null,null,null,null,null,null,63631.362467077997,800.01344892857162,{"$f":"AE61/AF61","v":79.537865959999948}]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP1388 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB911129","M. BENZ / MB OF 1721 EURO V",2013,355860,"2013-07-26",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,328300,"2013-07-30",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-08-28","2020-07-23",null,null,null,null,null,null,null,null,null,null,null,null,9416.9035363540443,118.39522500000002,79.537865960000005]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP1378 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB908786","M. BENZ / MB OF 1721 EURO V",2013,355852,"2013-07-26",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,328302,"2013-07-30",113382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-08-28","2020-07-25",null,null,null,null,null,null,null,null,null,null,null,null,29389.077565714291,918.4086739285716,{"$f":"AE63/AF63","v":32}]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP1228 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB910962","M. BENZ / MB OF 1721 EURO V",2013,355837,"2013-07-26",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,328289,"2013-07-30",113882,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-08-28","2019-12-12"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP1448 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB910914","M. BENZ / MB OF 1721 EURO V",2013,355855,"2013-07-26",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,328334,"2013-07-30",114382,"AUTORIZADO  A TRAFEGAR","2021-01-01","2021-07-27"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP1368 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB910932","M. BENZ / MB OF 1721 EURO V",2013,355857,"2013-07-26",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,328304,"2013-07-30",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-08-28","2019-12-04"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP1238 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB908914","M. BENZ / MB OF 1721 EURO V",2013,355829,"2013-07-26",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,328291,"2013-07-30",113882,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-08-28","2020-07-23"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP1208 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB908935","M. BENZ / MB OF 1721 EURO V",2013,355831,"2013-07-26",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,328258,"2013-07-30",113882,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-08-28","2019-12-17"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP1428 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB908759","M. BENZ / MB OF 1721 EURO V",2013,355850,"2013-07-26",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,328306,"2013-07-30",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-08-28","2020-07-25"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP1358 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB908772","M. BENZ / MB OF 1721 EURO V",2013,355847,"2013-07-26",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,328308,"2013-07-30",113382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-08-28","2019-12-18"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP1348 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB908811","M. BENZ / MB OF 1721 EURO V",2013,355842,"2013-07-26",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,328310,"2013-07-30",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-08-28","2019-10-22"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP1438 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB908788","M. BENZ / MB OF 1721 EURO V",2013,355848,"2013-07-26",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,328312,"2013-07-30",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-08-28","2019-12-17"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP1458 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB908754","M. BENZ / MB OF 1721 EURO V",2013,355846,"2013-07-26",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,328314,"2013-07-30",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-08-28","2019-10-22"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP1468 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB908839","M. BENZ / MB OF 1721 EURO V",2013,355851,"2013-07-26",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,328316,"2013-07-30",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-08-28","2019-12-09"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP1478 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB911427","M. BENZ / MB OF 1721 EURO V",2013,355839,"2013-07-26",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,328318,"2013-07-30",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-08-28","2019-12-11"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP1488 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB908757","M. BENZ / MB OF 1721 EURO V",2013,355853,"2013-07-26",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,328320,"2013-07-30",114382,"AUTORIZADO  A TRAFEGAR","2021-01-01","2021-07-27"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP1498 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB911118","M. BENZ / MB OF 1721 EURO V",2013,355859,"2013-07-26",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,328322,"2013-07-30",113382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-08-28","2019-10-22"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP1508 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB908842","M. BENZ / MB OF 1721 EURO V",2013,355849,"2013-07-26",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,328324,"2013-07-30",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-08-28","2019-12-10"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP1518 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB908848","M. BENZ / MB OF 1721 EURO V",2013,355841,"2013-07-26",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,328326,"2013-07-30",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-08-28","2019-10-22"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP1528 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB910936","M. BENZ / MB OF 1721 EURO V",2013,355858,"2013-07-26",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,328328,"2013-07-30",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-09-13","2019-10-22"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP1548 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB908803","M. BENZ / MB OF 1721 EURO V",2013,355844,"2013-07-26",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,328330,"2013-07-30",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-08-28","2020-07-01"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP1948 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB908801","M. BENZ / MB OF 1721 EURO V",2013,360178,"2013-07-31",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,328596,"2013-07-31",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-08-30","2019-12-18"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP1748 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB908820","M. BENZ / MB OF 1721 EURO V",2013,360212,"2013-07-31",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,328562,"2013-07-31",113382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-08-28","2020-07-24"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP1398 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB908878","M. BENZ / MB OF 1721 EURO V",2013,355854,"2013-07-26",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,328298,"2013-07-30",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-08-30","2019-12-17"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP1768 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB908836","M. BENZ / MB OF 1721 EURO V",2013,360187,"2013-07-31",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,328564,"2013-07-31",113382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-08-28","2019-12-27"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP1778 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB908799","M. BENZ / MB OF 1721 EURO V",2013,360194,"2013-07-31",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,328566,"2013-07-31",113382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-08-28","2020-07-01"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP1788 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB908749","M. BENZ / MB OF 1721 EURO V",2013,360203,"2013-07-31",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,328568,"2013-07-31",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-08-30","2020-02-21"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP1828 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB910327","M. BENZ / MB OF 1721 EURO V",2013,360184,"2013-07-31",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,328576,"2013-07-31",113382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-08-28","2019-12-27"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP1958 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB910159","M. BENZ / MB OF 1721 EURO V",2013,360180,"2013-07-31",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,328571,"2013-07-31",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-08-28","2020-04-30"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP1808 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB910167","M. BENZ / MB OF 1721 EURO V",2013,360182,"2013-07-31",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,328574,"2013-07-31",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-08-30","2020-07-23"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP1798 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB910151","M. BENZ / MB OF 1721 EURO V",2013,360181,"2013-07-31",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,328570,"2013-07-31",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-08-30","2019-12-27"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP1838 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB910278","M. BENZ / MB OF 1721 EURO V",2013,360183,"2013-07-31",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,328578,"2013-07-31",113382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-08-28","2019-12-27"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP1848 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB910912","M. BENZ / MB OF 1721 EURO V",2013,360209,"2013-07-31",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,328580,"2013-07-31",113382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-08-28","2020-02-21"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP1858 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB910955","M. BENZ / MB OF 1721 EURO V",2013,360175,"2013-07-31",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,328582,"2013-07-31",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-08-28","2019-12-19"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP2018 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB908837","M. BENZ / MB OF 1721 EURO V",2013,360195,"2013-07-31",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,328584,"2013-07-31",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-08-28","2020-07-23"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP1978 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB908814","M. BENZ / MB OF 1721 EURO V",2013,360206,"2013-07-31",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,328586,"2013-07-31",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-08-28","2020-07-01"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP1878 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB908829","M. BENZ / MB OF 1721 EURO V",2013,360197,"2013-07-31",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,328588,"2013-07-31",113382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-08-28","2020-07-25"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP1898 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB908751","M. BENZ / MB OF 1721 EURO V",2013,360201,"2013-07-31",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,328590,"2013-07-31",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-08-28","2020-02-21"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP1918 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB910938","M. BENZ / MB OF 1721 EURO V",2013,360210,"2013-07-31",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,328592,"2013-07-31",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-08-28","2020-04-30"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP1928 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB908818","M. BENZ / MB OF 1721 EURO V",2013,360190,"2013-07-31",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,328594,"2013-07-31",113382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-08-28","2020-04-30"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP2368 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB908929","M. BENZ / MB OF 1721 EURO V",2013,374796,"2013-08-23",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,330426,"2013-08-26",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-09-13","2020-02-21"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP2448 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB908910","M. BENZ / MB OF 1721 EURO V",2013,374799,"2013-08-23",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,330463,"2013-08-26",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-09-13","2020-06-29"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP1738 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB908804","M. BENZ / MB OF 1721 EURO V",2013,360198,"2013-07-31",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,328560,"2013-07-31",113382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-08-28","2019-12-18"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP2468 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB908794","M. BENZ / MB OF 1721 EURO V",2013,374794,"2013-08-23",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,330430,"2013-08-26",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-09-13","2020-07-01"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP2248 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB911141","M. BENZ / MB OF 1721 EURO V",2013,374793,"2013-08-23",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,330432,"2013-08-26",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-09-13","2019-12-19"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP2628 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB908808","M. BENZ / MB OF 1721 EURO V",2013,374827,"2013-08-23",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,330434,"2013-08-26",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-09-13","2019-12-18"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP2588 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB910313","M. BENZ / MB OF 1721 EURO V",2013,374802,"2013-08-23",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,330436,"2013-08-26",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-09-13","2020-02-21"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP2618 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB910346","M. BENZ / MB OF 1721 EURO V",2013,374824,"2013-08-23",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,330438,"2013-08-26",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-09-13","2019-12-19"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP2388 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB910180","M. BENZ / MB OF 1721 EURO V",2013,374800,"2013-08-23",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,330440,"2013-08-26",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-09-13","2019-12-18"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP2288 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB910272","M. BENZ / MB OF 1721 EURO V",2013,374804,"2013-08-23",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,330442,"2013-08-26",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-09-13","2020-02-21"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP2258 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB910283","M. BENZ / MB OF 1721 EURO V",2013,374817,"2013-08-23",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,330443,"2013-08-26",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-09-13","2019-12-18"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP2478 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB910276","M. BENZ / MB OF 1721 EURO V",2013,374819,"2013-08-23",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,330445,"2013-08-26",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-09-13","2020-02-21"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP2498 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB910291","M. BENZ / MB OF 1721 EURO V",2013,374826,"2013-08-23",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,330448,"2013-08-26",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-09-13","2019-12-18"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP2278 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB910318","M. BENZ / MB OF 1721 EURO V",2013,374811,"2013-08-23",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,330449,"2013-08-26",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-09-13","2019-12-27"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP2158 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB910315","M. BENZ / MB OF 1721 EURO V",2013,374815,"2013-08-23",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,330452,"2013-08-26",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-09-13","2019-12-18"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP2638 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB910323","M. BENZ / MB OF 1721 EURO V",2013,374809,"2013-08-23",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,330454,"2013-08-26",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-09-13","2019-12-30"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP2338 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB910298","M. BENZ / MB OF 1721 EURO V",2013,374823,"2013-08-23",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,330456,"2013-08-26",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-09-13","2019-12-27"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP2508 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB910305","M. BENZ / MB OF 1721 EURO V",2013,374821,"2013-08-23",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,330458,"2013-08-26",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-09-13","2019-12-27"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP2298 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB910342","M. BENZ / MB OF 1721 EURO V",2013,374781,"2013-08-23",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,330494,"2013-08-26",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-09-13","2019-12-02"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP2598 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB910347","M. BENZ / MB OF 1721 EURO V",2013,374813,"2013-08-23",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,330460,"2013-08-26",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-09-13","2019-12-27"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP2428 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB910320","M. BENZ / MB OF 1721 EURO V",2013,374783,"2013-08-23",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,330531,"2013-08-26",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-09-13","2019-10-22"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP2228 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB910353","M. BENZ / MB OF 1721 EURO V",2013,374784,"2013-08-23",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,330498,"2013-08-26",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-09-13","2020-06-29"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP2548 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB914485","M. BENZ / MB OF 1721 EURO V",2013,374801,"2013-08-23",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,330500,"2013-08-26",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-09-13","2019-12-11"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP2488 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB914424","M. BENZ / MB OF 1721 EURO V",2013,374777,"2013-08-23",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,330461,"2013-08-26",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-09-13","2020-02-21"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP2148 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB903189","M. BENZ / MB OF 1721 EURO V",2013,374803,"2013-08-23",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,330956,"2013-08-26",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-09-13","2019-12-11"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP2188 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB903180","M. BENZ / MB OF 1721 EURO V",2013,374779,"2013-08-23",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,330428,"2013-08-26",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-09-13","2019-12-19"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP2418 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB914378","M. BENZ / MB OF 1721 EURO V",2013,374792,"2013-08-23",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,330504,"2013-08-26",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-09-13","2019-12-17"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP2308 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB914437","M. BENZ / MB OF 1721 EURO V",2013,374790,"2013-08-23",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,330505,"2013-08-26",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-09-13","2020-06-29"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP2218 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB914538","M. BENZ / MB OF 1721 EURO V",2013,374795,"2013-08-23",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,330508,"2013-08-26",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-09-13","2020-07-25"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP2328 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB914513","M. BENZ / MB OF 1721 EURO V",2013,374774,"2013-08-23",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,330509,"2013-08-26",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-09-13","2019-12-12"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP2568 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB914459","M. BENZ / MB OF 1721 EURO V",2013,374798,"2013-08-23",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,330512,"2013-08-26",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-09-13","2020-07-25"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP2318 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB914499","M. BENZ / MB OF 1721 EURO V",2013,374797,"2013-08-23",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,330513,"2013-08-26",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-09-13","2019-12-12"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP2358 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB914369","M. BENZ / MB OF 1721 EURO V",2013,374791,"2013-08-23",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,330515,"2013-08-26",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-09-13","2019-12-02"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP2348 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB903782","M. BENZ / MB OF 1721 EURO V",2013,374785,"2013-08-23",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,330517,"2013-08-26",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-09-13","2019-10-22"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP2398 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB913504","M. BENZ / MB OF 1721 EURO V",2013,374788,"2013-08-23",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,330520,"2013-08-26",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-09-13","2019-12-17"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP2208 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB913276","M. BENZ / MB OF 1721 EURO V",2013,374828,"2013-08-23",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,330466,"2013-08-26",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-09-13","2020-02-21"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP2238 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB913272","M. BENZ / MB OF 1721 EURO V",2013,374786,"2013-08-23",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,330522,"2013-08-26",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-09-13","2020-06-29"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP2168 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB913282","M. BENZ / MB OF 1721 EURO V",2013,374787,"2013-08-23",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,330524,"2013-08-26",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-09-13","2019-12-09"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP2138 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB913531","M. BENZ / MB OF 1721 EURO V",2013,374789,"2013-08-23",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,330526,"2013-08-26",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-09-13","2019-10-22"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP2378 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB903218","M. BENZ / MB OF 1721 EURO V",2013,374778,"2013-08-23",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,330527,"2013-08-26",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-09-13","2019-12-09"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP2858 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB903202","M. BENZ / MB OF 1721 EURO V",2013,381780,"2013-08-30",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,331023,"2013-08-31",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-10-04","2019-12-10"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP2558 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB903204","M. BENZ / MB OF 1721 EURO V",2013,374780,"2013-08-23",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,330530,"2013-08-26",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-09-13","2020-07-25"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP2178 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB903752","M. BENZ / MB OF 1721 EURO V",2013,374818,"2013-08-23",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,330468,"2013-08-26",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-09-13","2020-02-21"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP2578 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB903421","M. BENZ / MB OF 1721 EURO V",2013,374812,"2013-08-23",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,330470,"2013-08-26",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-09-13","2019-12-19"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP2128 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB903754","M. BENZ / MB OF 1721 EURO V",2013,374822,"2013-08-23",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,330472,"2013-08-26",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-09-13","2020-04-30"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP2268 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB903401","M. BENZ / MB OF 1721 EURO V",2013,374782,"2013-08-23",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,330496,"2013-08-26",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-09-13","2020-07-23"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP2538 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB903199","M. BENZ / MB OF 1721 EURO V",2013,374829,"2013-08-23",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,330484,"2013-08-26",114382,"AUTORIZADO  A TRAFEGAR","2021-01-01","2021-07-27"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP2118 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB903432","M. BENZ / MB OF 1721 EURO V",2013,374814,"2013-08-23",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,330475,"2013-08-26",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-09-13","2020-06-29"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP2438 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB903780","M. BENZ / MB OF 1721 EURO V",2013,374820,"2013-08-23",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,330478,"2013-08-26",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-09-13","2019-12-27"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP2458 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB903776","M. BENZ / MB OF 1721 EURO V",2013,374816,"2013-08-23",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,330480,"2013-08-26",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-09-13","2020-07-25"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP2408 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB913866","M. BENZ / MB OF 1721 EURO V",2013,374810,"2013-08-23",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,330482,"2013-08-26",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-09-13","2020-07-24"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP2518 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB913274","M. BENZ / MB OF 1721 EURO V",2013,374825,"2013-08-23",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,330474,"2013-08-26",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-09-13","2019-10-21"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP3068 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB914469","M. BENZ / MB OF 1721 EURO V",2013,381793,"2013-08-30",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,331060,"2013-08-31",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-10-04","2019-10-22"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP3048 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB914409","M. BENZ / MB OF 1721 EURO V",2013,381790,"2013-08-30",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,331027,"2013-08-31",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-10-04","2019-12-12"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP3088 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB914497","M. BENZ / MB OF 1721 EURO V",2013,381791,"2013-08-30",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,331028,"2013-08-31",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-10-04","2019-12-10"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP3038 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB914510","M. BENZ / MB OF 1721 EURO V",2013,381775,"2013-08-30",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,331031,"2013-08-31",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-10-04","2020-06-29"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP3028 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB903171","M. BENZ / MB OF 1721 EURO V",2013,381778,"2013-08-30",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,331033,"2013-08-31",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-10-04","2019-12-05"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP2998 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB914161","M. BENZ / MB OF 1721 EURO V",2013,381783,"2013-08-30",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,331035,"2013-08-31",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-10-04","2020-07-25"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP2958 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB903195","M. BENZ / MB OF 1721 EURO V",2013,381777,"2013-08-30",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,331037,"2013-08-31",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-10-04","2020-07-24"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP2948 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB914415","M. BENZ / MB OF 1721 EURO V",2013,381788,"2013-08-30",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,331039,"2013-08-31",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-10-04","2019-12-17"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP3058 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB914357","M. BENZ / MB OF 1721 EURO V",2013,381786,"2013-08-30",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,331041,"2013-08-31",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-10-04","2019-12-04"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP2938 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB914159","M. BENZ / MB OF 1721 EURO V",2013,381782,"2013-08-30",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,331043,"2013-08-31",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-10-04","2020-07-23"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP2928 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB914522","M. BENZ / MB OF 1721 EURO V",2013,381792,"2013-08-30",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,331045,"2013-08-31",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-10-04","2019-12-17"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP2918 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB903215","M. BENZ / MB OF 1721 EURO V",2013,381781,"2013-08-30",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,331047,"2013-08-31",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-10-04","2019-12-10"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP2908 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB903223","M. BENZ / MB OF 1721 EURO V",2013,381794,"2013-08-30",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,331049,"2013-08-31",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-10-04","2019-12-17"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP2898 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB914397","M. BENZ / MB OF 1721 EURO V",2013,381787,"2013-08-30",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,331050,"2013-08-31",114382,"AUTORIZADO  A TRAFEGAR","2021-01-01","2021-07-27"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP3018 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB914441","M. BENZ / MB OF 1721 EURO V",2013,381789,"2013-08-30",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,331053,"2013-08-31",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-10-04","2019-10-22"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP2888 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB914373","M. BENZ / MB OF 1721 EURO V",2013,381785,"2013-08-30",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,331055,"2013-08-31",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-10-04","2019-12-12"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP2878 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB903207","M. BENZ / MB OF 1721 EURO V",2013,381779,"2013-08-30",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,331057,"2013-08-31",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-10-04","2020-07-24"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP2868 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB903191","M. BENZ / MB OF 1721 EURO V",2013,381776,"2013-08-30",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,331059,"2013-08-31",114382,"AUTORIZADO  A TRAFEGAR","2021-01-01","2021-07-27"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP3098 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB914166","M. BENZ / MB OF 1721 EURO V",2013,381784,"2013-08-30",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,331025,"2013-08-31",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-10-04","2020-07-23"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP4428 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB914359","M. BENZ / MB OF 1721 EURO V",2013,399960,"2013-09-25",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,333123,"2013-09-29",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-12-06","2019-12-11"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP5338 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB903744","M. BENZ / MB OF 1721 EURO V",2013,399954,"2013-09-25",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,333161,"2013-09-26",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-12-06","2019-12-02"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP4468 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB914535","M. BENZ / MB OF 1721 EURO V",2013,399974,"2013-09-25",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,333127,"2013-09-26",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-12-06","2019-12-10"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP4118 - DF","ÔNIBUS BÁSICO","9BM384078DB914385","M. BENZ / MB OF 1721 EURO V",2013,399977,"2013-09-25",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,333129,"2013-09-26",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-10-18","2019-11-04"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP4318 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB903164","M. BENZ / MB OF 1721 EURO V",2013,399950,"2013-09-25",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,333131,"2013-09-26",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-12-06","2019-12-11"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP4448 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB903220","M. BENZ / MB OF 1721 EURO V",2013,399951,"2013-09-25",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,333133,"2013-09-26",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-12-06","2019-12-12"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP4418 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB903201","M. BENZ / MB OF 1721 EURO V",2013,400012,"2013-09-25",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,333072,"2013-09-26",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-12-06","2019-12-06"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP4568 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB903206","M. BENZ / MB OF 1721 EURO V",2013,399952,"2013-09-25",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,333135,"2013-09-26",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-12-06","2019-10-21"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP4598 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB903434","M. BENZ / MB OF 1721 EURO V",2013,400022,"2013-09-25",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,333111,"2013-09-26",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-12-06","2019-12-12"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP4538 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB903211","M. BENZ / MB OF 1721 EURO V",2013,400017,"2013-09-25",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,333077,"2013-09-26",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-12-06","2019-11-04"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP3868 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB903197","M. BENZ / MB OF 1721 EURO V",2013,400014,"2013-09-25",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,333079,"2013-09-26",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-10-18","2019-12-02"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP3888 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB903160","M. BENZ / MB OF 1721 EURO V",2013,400032,"2013-09-25",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,333081,"2013-09-26",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-10-18","2019-11-04"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP4208 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB903741","M. BENZ / MB OF 1721 EURO V",2013,400024,"2013-09-25",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,333083,"2013-09-26",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-10-18","2019-12-09"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP3858 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB903750","M. BENZ / MB OF 1721 EURO V",2013,400025,"2013-09-25",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,333085,"2013-09-26",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-10-18","2019-10-22"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP3928 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB914432","M. BENZ / MB OF 1721 EURO V",2013,400003,"2013-09-25",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,333087,"2013-09-26",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-10-18","2019-11-04"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP3938 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB914434","M. BENZ / MB OF 1721 EURO V",2013,399999,"2013-09-25",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,333089,"2013-09-26",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-10-18","2019-11-04"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP3918 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB903738","M. BENZ / MB OF 1721 EURO V",2013,400007,"2013-09-25",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,333091,"2013-09-26",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-10-18","2019-12-02"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP4198 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB903731","M. BENZ / MB OF 1721 EURO V",2013,400028,"2013-09-25",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,333093,"2013-09-26",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-10-18","2019-12-06"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP3948 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB903793","M. BENZ / MB OF 1721 EURO V",2013,400010,"2013-09-25",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,333095,"2013-09-26",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-10-18","2020-06-29"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP4548 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB903733","M. BENZ / MB OF 1721 EURO V",2013,400030,"2013-09-25",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,333097,"2013-09-26",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-12-06","2019-12-12"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP4168 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB914169","M. BENZ / MB OF 1721 EURO V",2013,399993,"2013-09-25",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,333099,"2013-09-26",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-10-18","2019-12-09"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP4408 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB914157","M. BENZ / MB OF 1721 EURO V",2013,402310,"2013-09-27",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,333628,"2013-09-30",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-12-06","2019-12-03"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP4158 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB914136","M. BENZ / MB OF 1721 EURO V",2013,399998,"2013-09-25",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,333101,"2013-09-26",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-10-18","2019-12-04"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP5258 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB914171","M. BENZ / MB OF 1721 EURO V",2013,399955,"2013-09-25",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,333137,"2013-09-26",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-12-06","2019-12-17"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP3878 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB903746","M. BENZ / MB OF 1721 EURO V",2013,399983,"2013-09-25",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,333103,"2013-09-26",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-10-18","2019-12-06"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP5718 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB914124","M. BENZ / MB OF 1721 EURO V",2013,365514,"2013-09-25",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,333105,"2013-09-26",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-12-07","2020-07-23"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP4218 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB914173","M. BENZ / MB OF 1721 EURO V",2013,399987,"2013-09-25",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,333107,"2013-09-26",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-10-18","2019-12-09"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP3908 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB914375","M. BENZ / MB OF 1721 EURO V",2013,400004,"2013-09-25",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,333109,"2013-09-26",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-10-18","2019-12-05"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP3958 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB914427","M. BENZ / MB OF 1721 EURO V",2013,399982,"2013-09-25",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,333075,"2013-09-26",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-10-18","2019-12-04"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP4458 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB914406","M. BENZ / MB OF 1721 EURO V",2013,399957,"2013-09-25",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,333139,"2013-09-26",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-12-06","2019-12-11"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP4188 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB914422","M. BENZ / MB OF 1721 EURO V",2013,399956,"2013-09-25",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,333141,"2013-09-26",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-10-18","2019-12-09"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP4398 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB914417","M. BENZ / MB OF 1721 EURO V",2013,399949,"2013-09-25",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,333142,"2013-09-26",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-12-06","2019-12-09"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP4358 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB914411","M. BENZ / MB OF 1721 EURO V",2013,399959,"2013-09-25",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,333145,"2013-09-26",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-12-06","2019-12-17"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP4438 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB914476","M. BENZ / MB OF 1721 EURO V",2013,399975,"2013-09-25",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,333147,"2013-09-26",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-12-06","2019-12-06"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP3968 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB914545","M. BENZ / MB OF 1721 EURO V",2013,399976,"2013-09-25",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,333149,"2013-09-26",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-10-18","2020-07-24"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP4228 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB914394","M. BENZ / MB OF 1721 EURO V",2013,399976,"2013-09-25",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,333149,"2013-09-26",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-10-18","2019-12-05"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP4238 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB914404","M. BENZ / MB OF 1721 EURO V",2013,399966,"2013-09-25",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,333153,"2013-09-26",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-10-18","2019-12-06"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP4368 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB914371","M. BENZ / MB OF 1721 EURO V",2013,399964,"2013-09-25",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,333154,"2013-09-26",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-12-06","2020-06-29"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP3898 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB914525","M. BENZ / MB OF 1721 EURO V",2013,399963,"2013-09-25",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,333157,"2013-09-26",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-10-18","2019-12-06"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP3978 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB914419","M. BENZ / MB OF 1721 EURO V",2013,399971,"2013-09-25",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,333159,"2013-09-26",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-10-18","2019-12-12"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP4178 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB914503","M. BENZ / MB OF 1721 EURO V",2013,399973,"2013-09-25",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,333125,"2013-09-26",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-10-18","2019-12-10"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP4388 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB914533","M. BENZ / MB OF 1721 EURO V",2013,402344,"2013-09-27",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,333630,"2013-09-30",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-12-06","2019-12-12"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP5468 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB914472","M. BENZ / MB OF 1721 EURO V",2013,402343,"2013-09-27",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,333633,"2013-09-30",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-12-06","2020-07-24"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP5458 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB914388","M. BENZ / MB OF 1721 EURO V",2013,402308,"2013-09-27",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,333635,"2013-09-30",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-12-06","2020-06-29"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP5348 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB919665","M. BENZ / MB OF 1721 EURO V",2014,402317,"2013-09-27",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,333657,"2013-09-30",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-12-06","2020-07-24"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP5288 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB919923","M. BENZ / MB OF 1721 EURO V",2013,402319,"2013-09-27",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,333639,"2013-09-30",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-12-06","2019-11-11"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP5388 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB919691","M. BENZ / MB OF 1721 EURO V",2013,402342,"2013-09-27",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,333641,"2013-09-30",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-12-06","2019-11-22"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP5838 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB919704","M. BENZ / MB OF 1721 EURO V",2014,402316,"2013-09-27",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,333643,"2013-09-30",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-12-07","2019-11-22"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP5248 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB919687","M. BENZ / MB OF 1721 EURO V",2013,402346,"2013-09-27",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,333645,"2013-09-30",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-12-06","2019-11-22"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP5268 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB919787","M. BENZ / MB OF 1721 EURO V",2014,402325,"2013-09-27",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,333647,"2013-09-30",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-12-07","2019-11-22"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP5318 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB919738","M. BENZ / MB OF 1721 EURO V",2014,402309,"2013-09-27",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,333649,"2013-09-30",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-12-07","2019-11-22"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP5278 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB919845","M. BENZ / MB OF 1721 EURO V",2014,402318,"2013-09-27",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,333651,"2013-09-30",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-12-07","2019-11-11"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP5298 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB919839","M. BENZ / MB OF 1721 EURO V",2014,402348,"2013-09-27",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,333653,"2013-09-30",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-12-07","2019-11-22"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP5368 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB919739","M. BENZ / MB OF 1721 EURO V",2014,402320,"2013-09-27",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,333655,"2013-09-30",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-12-07","2019-11-22"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP3658 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB923053","M. BENZ / MB OF 1721 EURO V",2014,332459,"2013-09-17",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,332413,"2013-09-17",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-10-18","2020-02-21"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP5328 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB922988","M. BENZ / MB OF 1721 EURO V",2014,402328,"2013-09-27",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,333657,"2013-09-30",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-12-07","2019-11-21"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP5668 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB919779","M. BENZ / MB OF 1721 EURO V",2014,403759,"2013-09-29",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,333673,"2013-09-30",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-12-07","2019-11-11"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP4378 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB919725","M. BENZ / MB OF 1721 EURO V",2013,402311,"2013-09-27",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,333660,"2013-09-30",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-12-06","2019-11-22"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP5308 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB919663","M. BENZ / MB OF 1721 EURO V",2014,402313,"2013-09-27",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,333627,"2013-09-30",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-12-07","2019-11-08"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP3598 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB923073","M. BENZ / MB OF 1721 EURO V",2014,332726,"2013-09-23",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,332724,"2013-09-23",114382,"AUTORIZADO  A TRAFEGAR","2013-10-18","2021-07-27"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP4588 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB919727","M. BENZ / MB OF 1721 EURO V",2013,402314,"2013-09-27",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,333625,"2013-09-30",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-12-06","2019-12-06"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP5358 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB919667","M. BENZ / MB OF 1721 EURO V",2013,402312,"2013-09-27",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,333663,"2013-09-30",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-12-06","2019-12-06"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP5548 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB920272","M. BENZ / MB OF 1721 EURO V",2014,403759,"2013-09-29",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,333673,"2013-09-30",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-12-07","2019-11-08"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP5678 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB903213","M. BENZ / MB OF 1721 EURO V",2013,403755,"2013-09-29",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,333689,"2013-09-30",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-12-07","2020-07-01"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP5218 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB914430","M. BENZ / MB OF 1721 EURO V",2013,403753,"2013-09-29",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,333675,"2013-09-30",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-12-06","2020-04-30"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP5208 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB919916","M. BENZ / MB OF 1721 EURO V",2013,403751,"2013-09-29",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,333677,"2013-09-30",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-12-06","2019-11-07"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP5228 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB919847","M. BENZ / MB OF 1721 EURO V",2013,403765,"2013-09-29",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,333679,"2013-09-30",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-12-06","2019-12-06"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP5238 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB914392","M. BENZ / MB OF 1721 EURO V",2013,403752,"2013-09-29",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,333681,"2013-09-30",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-12-06","2020-02-21"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP5688 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB914366","M. BENZ / MB OF 1721 EURO V",2013,403749,"2013-09-29",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,333683,"2013-09-30",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-12-07","2020-02-21"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP5448 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB914134","M. BENZ / MB OF 1721 EURO V",2013,403747,"2013-09-29",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,333685,"2013-09-30",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-12-06","2020-02-21"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP5708 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB919909","M. BENZ / MB OF 1721 EURO V",2014,403754,"2013-09-29",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,333687,"2013-09-30",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-12-07","2019-11-08"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP3248 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB923029","M. BENZ / MB OF 1721 EURO V",2014,365529,"2013-08-09",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,332185,"2013-09-13",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-10-18","2020-07-25"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP3118 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB923020","M. BENZ / MB OF 1721 EURO V",2014,332727,"2013-09-23",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,332725,"2013-09-23",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-10-18","2019-12-03"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP3638 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB923037","M. BENZ / MB OF 1721 EURO V",2014,332855,"2013-09-24",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,332850,"2013-09-24",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-10-18","2019-12-18"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP5938 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB922733","M. BENZ / MB OF 1721 EURO V",2014,365567,"2013-08-08",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,332851,"2013-09-29",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-12-07","2020-02-21"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP3588 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB923027","M. BENZ / MB OF 1721 EURO V",2014,332857,"2013-09-24",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,332852,"2013-09-24",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-10-18","2019-10-21"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP3558 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB923018","M. BENZ / MB OF 1721 EURO V",2014,332858,"2013-09-24",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,332853,"2013-09-24",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-10-18","2019-12-30"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP3228 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB923001","M. BENZ / MB OF 1721 EURO V",2014,332859,"2013-09-24",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,332854,"2013-09-24",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-10-18","2020-06-29"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP3168 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB921653","M. BENZ / MB OF 1721 EURO V",2014,332956,"2013-09-25",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,332951,"2013-09-25",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-10-18","2020-02-21"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP3548 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB923041","M. BENZ / MB OF 1721 EURO V",2014,332957,"2013-09-25",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,332952,"2013-09-25",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-10-18","2019-12-27"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP3178 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB920842","M. BENZ / MB OF 1721 EURO V",2014,333061,"2013-09-26",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,333052,"2013-09-26",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-10-18","2019-12-27"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP3208 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB921389","M. BENZ / MB OF 1721 EURO V",2014,333062,"2013-09-26",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,333053,"2013-09-26",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-10-18","2019-12-27"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP3988 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB920498","M. BENZ / MB OF 1721 EURO V",2014,365550,"2013-08-08",123374.53,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,333736,"2013-09-30",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-10-18","2020-07-25"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP3268 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB923039","M. BENZ / MB OF 1721 EURO V",2014,332958,"2013-09-25",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,332953,"2013-09-25",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-10-18","2019-12-27"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP3188 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB920528","M. BENZ / MB OF 1721 EURO V",2014,333063,"2013-09-26",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,333054,"2013-09-26",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-10-18","2020-07-23"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP3578 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB923005","M. BENZ / MB OF 1721 EURO V",2014,333064,"2013-09-26",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,333055,"2013-09-26",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-10-18","2019-12-27"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP3238 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB923017","M. BENZ / MB OF 1721 EURO V",2014,333065,"2013-09-23",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,333056,"2013-09-26",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-10-18","2019-12-30"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP3138 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB923751","M. BENZ / MB OF 1721 EURO V",2014,332959,"2013-09-25",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,332954,"2013-09-25",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-10-18","2020-04-30"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP3128 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB923121","M. BENZ / MB OF 1721 EURO V",2014,365516,"2013-08-08",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,333295,"2013-09-27",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-10-18","2019-12-30"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP3148 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB923741","M. BENZ / MB OF 1721 EURO V",2014,365505,"2013-08-08",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,332203,"2013-09-13",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-10-18","2019-12-30"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP3158 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB923737","M. BENZ / MB OF 1721 EURO V",2014,333066,"2013-09-26",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,333057,"2013-09-26",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-10-18","2020-02-21"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP3618 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB923493","M. BENZ / MB OF 1721 EURO V",2014,333301,"2013-09-27",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,333297,"2013-09-27",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-10-18","2019-12-19"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP3628 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB923116","M. BENZ / MB OF 1721 EURO V",2014,333302,"2013-09-27",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,333298,"2013-09-27",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-10-18","2020-04-30"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP3648 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB923510","M. BENZ / MB OF 1721 EURO V",2014,333303,"2013-09-27",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,333299,"2013-09-27",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-10-18","2019-12-18"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP3538 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB923454","M. BENZ / MB OF 1721 EURO V",2014,333493,"2013-09-30",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,333480,"2013-09-30",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-10-18","2020-02-21"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP3478 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB923529","M. BENZ / MB OF 1721 EURO V",2014,333494,"2013-09-30",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,333481,"2013-09-30",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-10-18","2019-12-18"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP5038 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB923520","M. BENZ / MB OF 1721 EURO V",2014,365537,"2013-08-08",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,333482,"2013-09-30",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-12-06","2020-02-21"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP3508 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB923481","M. BENZ / MB OF 1721 EURO V",2014,333496,"2013-09-30",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,333483,"2013-09-30",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-10-18","2020-07-01"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP3488 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB923473","M. BENZ / MB OF 1721 EURO V",2014,333497,"2013-09-30",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,333484,"2013-09-30",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-10-18","2020-02-21"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP3518 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB923069","M. BENZ / MB OF 1721 EURO V",2014,333498,"2013-09-30",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,333485,"2013-09-30",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-10-18","2020-02-21"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP3528 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB923076","M. BENZ / MB OF 1721 EURO V",2014,333499,"2013-09-30",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,333486,"2013-09-30",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-10-18","2020-06-29"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP3498 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB923055","M. BENZ / MB OF 1721 EURO V",2014,333500,"2013-09-30",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,333487,"2013-09-30",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-10-18","2020-02-21"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP4508 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB923078","M. BENZ / MB OF 1721 EURO V",2014,365522,"2013-08-08",123374.53,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,333737,"2013-09-30",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-10-18","2020-06-29"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP5738 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB914381","M. BENZ / MB OF 1721 EURO V",2014,403756,"2013-09-29",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,333751,"2013-09-30",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-12-07","2019-12-06"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP4518 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB923058","M. BENZ / MB OF 1721 EURO V",2013,365584,"2013-08-08",123374.53,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,333738,"2013-09-30",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-10-18","2019-12-06"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP4128 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB922978","M. BENZ / MB OF 1721 EURO V",2014,365538,"2013-08-08",123374.53,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,333739,"2013-09-30",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-10-18","2020-07-01"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP5558 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB920313","M. BENZ / MB OF 1721 EURO V",2014,403764,"2013-09-29",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,334196,"2013-10-07",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-12-07","2019-11-07"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP5178 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB920302","M. BENZ / MB OF 1721 EURO V",2014,403763,"2013-09-29",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,334198,"2013-10-07",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-12-06","2019-11-11"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP5118 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB923484","M. BENZ / MB OF 1721 EURO V",2013,365532,"2013-08-08",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,334350,"2013-10-09",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-12-06","2019-12-06"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP4348 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB919935","M. BENZ / MB OF 1721 EURO V",2014,403750,"2013-09-29",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,334340,"2013-10-09",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-12-06","2020-06-29"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP5088 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB923463","M. BENZ / MB OF 1721 EURO V",2013,365569,"2013-08-08",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,334351,"2013-10-09",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-12-06","2019-12-19"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP5108 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB923082","M. BENZ / MB OF 1721 EURO V",2013,365575,"2013-08-08",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,334352,"2013-10-09",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-12-06","2019-11-22"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP4308 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB920288","M. BENZ / MB OF 1721 EURO V",2014,403758,"2013-09-29",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,334342,"2013-10-09",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-12-06","2020-07-25"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP4328 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB919918","M. BENZ / MB OF 1721 EURO V",2014,403746,"2013-09-29",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,334344,"2013-10-09",114382,"AUTORIZADO  A TRAFEGAR","2013-12-06","2021-07-27"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP5098 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB923456","M. BENZ / MB OF 1721 EURO V",2013,365530,"2013-08-08",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,334353,"2013-10-09",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-12-06","2019-12-03"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP5008 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB923080","M. BENZ / MB OF 1721 EURO V",2013,365562,"2013-08-08",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,334519,"2013-10-10",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-12-06","2019-12-03"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP4338 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB920307","M. BENZ / MB OF 1721 EURO V",2014,403762,"2013-09-29",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,334485,"2013-10-10",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-12-06","2020-07-24"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP5438 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB923496","M. BENZ / MB OF 1721 EURO V",2013,365506,"2013-08-08",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,334771,"2013-10-14",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-12-06","2019-12-03"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP5168 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB920279","M. BENZ / MB OF 1721 EURO V",2013,403678,"2013-09-29",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,334621,"2013-10-11",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-12-06","2019-11-07"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP5188 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB920268","M. BENZ / MB OF 1721 EURO V",2013,403760,"2013-09-29",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,334623,"2013-10-11",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-12-06","2019-12-05"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP5198 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB920305","M. BENZ / MB OF 1721 EURO V",2013,403761,"2013-09-29",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,334724,"2013-10-11",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-12-06","2019-12-09"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP5158 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB920300","M. BENZ / MB OF 1721 EURO V",2013,403757,"2013-09-29",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,334891,"2013-10-15",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-12-06","2019-12-02"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP5588 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB923108","M. BENZ / MB OF 1721 EURO V",2014,365564,"2013-08-08",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,335956,"2013-10-29",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-12-07","2019-12-27"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP5808 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB923451","M. BENZ / MB OF 1721 EURO V",2014,365523,"2013-08-08",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,335195,"2013-10-18",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-12-07","2019-12-19"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP5618 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB923486","M. BENZ / MB OF 1721 EURO V",2014,365523,"2013-08-08",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,335195,"2013-10-18",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-12-07","2019-12-30"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP5528 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB923471","M. BENZ / MB OF 1721 EURO V",2014,365534,"2013-08-08",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,335286,"2013-10-21",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-12-07","2019-12-18"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP5608 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB923103","M. BENZ / MB OF 1721 EURO V",2014,365583,"2013-08-08",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,335287,"2013-10-21",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-12-07","2020-04-30"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP5578 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB923465","M. BENZ / MB OF 1721 EURO V",2014,365509,"2013-08-08",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,335562,"2013-10-24",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-12-07","2020-04-30"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP5658 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB923748","M. BENZ / MB OF 1721 EURO V",2014,365513,"2013-08-08",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,335563,"2013-10-24",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-12-07","2019-12-18"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP5848 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB920244","M. BENZ / MB OF 1721 EURO V",2014,427114,"2013-10-30",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,336261,"2013-10-31",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-12-07","2019-12-10"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP5518 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB923532","M. BENZ / MB OF 1721 EURO V",2014,365510,"2013-08-08",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,335424,"2013-10-22",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-12-07","2019-12-03"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP5798 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB923526","M. BENZ / MB OF 1721 EURO V",2014,365561,"2013-08-08",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,335655,"2013-10-25",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-12-07","2020-04-30"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP5758 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB923512","M. BENZ / MB OF 1721 EURO V",2014,365528,"2013-08-08",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,335957,"2013-10-29",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-12-07","2020-04-30"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP5598 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB923744","M. BENZ / MB OF 1721 EURO V",2014,365517,"2013-08-08",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,335564,"2013-10-24",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-12-07","2019-12-30"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP5778 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB923747","M. BENZ / MB OF 1721 EURO V",2014,365514,"2013-08-08",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,336208,"2013-10-31",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-12-07","2019-12-18"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP5788 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB923536","M. BENZ / MB OF 1721 EURO V",2014,365553,"2013-08-08",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,336209,"2013-10-31",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-12-07","2020-04-30"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP5828 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB923524","M. BENZ / MB OF 1721 EURO V",2014,365511,"2013-08-08",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,336141,"2013-10-31",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-12-07","2020-02-21"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP5768 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB923514","M. BENZ / MB OF 1721 EURO V",2014,365508,"2013-08-08",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,336142,"2013-10-31",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-12-07","2019-12-19"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP5878 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB923101","M. BENZ / MB OF 1721 EURO V",2014,427119,"2013-10-30",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,336265,"2013-10-31",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-12-07","2019-11-07"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP5968 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB923479","M. BENZ / MB OF 1721 EURO V",2014,427121,"2013-10-30",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,336263,"2013-10-31",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-12-07","2020-07-25"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP5918 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB903151","M. BENZ / MB OF 1721 EURO V",2014,402316,"2013-09-27",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,336259,"2013-10-31",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-12-07","2020-07-25"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP5868 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB923498","M. BENZ / MB OF 1721 EURO V",2014,427114,"2013-10-30",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,336261,"2013-10-31",114382,"AUTORIZADO  A TRAFEGAR","2013-12-07","2021-07-27"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP5898 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB919835","M. BENZ / MB OF 1721 EURO V",2014,427124,"2013-10-30",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,336257,"2013-10-31",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-12-07","2020-07-01"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP5888 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB931489","M. BENZ / MB OF 1721 EURO V",2014,427130,"2013-10-30",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,336747,"2013-11-08",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-12-07","2019-11-11"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP5958 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB931245","M. BENZ / MB OF 1721 EURO V",2014,427104,"2013-10-30",123414,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,336748,"2013-11-08",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-12-07","2019-11-25"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP4728 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB931254","M. BENZ / MB OF 1721 EURO V",2014,427115,"2013-10-30",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,337108,"2013-11-13",114382,"AUTORIZADO  A TRAFEGAR","2013-12-07","2021-07-27"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP4788 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB931516","M. BENZ / MB OF 1721 EURO V",2014,427120,"2013-10-30",123414,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,337630,"2013-11-19",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-12-07","2019-11-11"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP4768 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB931492","M. BENZ / MB OF 1721 EURO V",2014,427122,"2013-10-30",123414,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,337397,"2013-11-18",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-12-07","2019-12-03"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP4748 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB931501","M. BENZ / MB OF 1721 EURO V",2014,427123,"2013-10-30",123414,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,337632,"2013-11-19",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-12-07","2019-12-03"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP4698 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB931263","M. BENZ / MB OF 1721 EURO V",2014,427113,"2013-10-30",123414,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,337782,"2013-11-20",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-12-07","2019-11-08"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP4758 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB931283","M. BENZ / MB OF 1721 EURO V",2014,427109,"2013-10-30",123414,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,337,"2013-11-21",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-12-07","2019-12-03"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP4638 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB931484","M. BENZ / MB OF 1721 EURO V",2014,427128,"2013-10-30",123414,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,338008,"2013-11-21",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-12-07","2019-12-03"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP4738 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB931483","M. BENZ / MB OF 1721 EURO V",2014,427116,"2013-10-30",123414,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,338010,"2013-11-21",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-12-07","2019-12-03"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP4798 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB931273","M. BENZ / MB OF 1721 EURO V",2014,427131,"2013-10-30",123414,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,338012,"2013-11-21",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-12-07","2019-12-03"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP4778 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB931259","M. BENZ / MB OF 1721 EURO V",2014,427100,"2013-10-30",123414,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,338014,"2013-11-21",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-12-07","2019-11-08"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP4708 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB931499","M. BENZ / MB OF 1721 EURO V",2014,427094,"2013-10-30",123414,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,338016,"2013-11-21",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-12-07","2020-07-01"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP4718 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB931261","M. BENZ / MB OF 1721 EURO V",2014,427107,"2013-10-30",123414,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,338018,"2013-11-21",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-12-07","2019-11-07"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP4918 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB930951","M. BENZ / MB OF 1721 EURO V",2014,443604,"2013-11-21",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,338580,"2013-11-27",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-12-28","2019-11-22"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP4828 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB931251","M. BENZ / MB OF 1721 EURO V",2014,443608,"2013-11-21",123414,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,338561,"2013-11-27",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-12-07","2020-07-25"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP4838 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB931490","M. BENZ / MB OF 1721 EURO V",2014,443613,"2013-11-21",123414,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,338563,"2013-11-27",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-12-07","2019-11-08"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP4678 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB931289","M. BENZ / MB OF 1721 EURO V",2014,443610,"2013-11-21",123414,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,338565,"2013-11-27",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-12-07","2019-11-08"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP4688 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB931504","M. BENZ / MB OF 1721 EURO V",2014,443619,"2013-11-21",123414,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,338567,"2013-11-27",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-12-07","2019-12-05"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP4808 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB931518","M. BENZ / MB OF 1721 EURO V",2014,443612,"2013-11-21",123414,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,338569,"2013-11-27",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-12-07","2019-11-11"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP4668 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB930977","M. BENZ / MB OF 1721 EURO V",2014,443601,"2013-11-21",123414,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,338571,"2013-11-27",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-12-07","2019-11-21"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP4648 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB930787","M. BENZ / MB OF 1721 EURO V",2014,443577,"2013-11-21",123414,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,338573,"2013-11-27",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-12-07","2019-11-21"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP6478 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB930961","M. BENZ / MB OF 1721 EURO V",2014,443589,"2013-11-21",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,338576,"2013-11-27",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-12-28","2020-07-01"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP4818 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB930770","M. BENZ / MB OF 1721 EURO V",2014,443579,"2013-11-21",123414,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,338577,"2013-11-27",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-12-07","2019-11-21"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP6508 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB930967","M. BENZ / MB OF 1721 EURO V",2014,443602,"2013-11-21",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,338581,"2013-11-27",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-12-28","2019-11-21"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP4958 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB930998","M. BENZ / MB OF 1721 EURO V",2014,443607,"2013-11-21",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,338584,"2013-11-27",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-12-28","2019-11-11"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP4928 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB930971","M. BENZ / MB OF 1721 EURO V",2014,443571,"2013-11-21",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,338586,"2013-11-27",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-12-28","2019-11-11"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP4908 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB930784","M. BENZ / MB OF 1721 EURO V",2014,443576,"2013-11-21",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,338588,"2013-11-27",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-12-28","2019-11-21"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP4938 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB930774","M. BENZ / MB OF 1721 EURO V",2014,443574,"2013-11-21",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,338590,"2013-11-27",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-12-28","2019-11-08"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP4878 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB930773","M. BENZ / MB OF 1721 EURO V",2014,443573,"2013-11-21",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,338592,"2013-11-27",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-12-28","2019-11-21"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP4898 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB930767","M. BENZ / MB OF 1721 EURO V",2014,443569,"2013-11-21",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,338594,"2013-11-21",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-12-28","2019-11-21"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP6688 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB931005","M. BENZ / MB OF 1721 EURO V",2014,443599,"2013-11-21",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,338596,"2013-11-27",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-12-28","2019-11-07"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP4868 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB930750","M. BENZ / MB OF 1721 EURO V",2014,443567,"2013-11-21",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,338598,"2013-11-27",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-12-28","2019-11-21"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP4948 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB928091","M. BENZ / MB OF 1721 EURO V",2014,441402,"2013-11-19",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,338600,"2013-11-27",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-12-28","2019-11-21"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP6608 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB928073","M. BENZ / MB OF 1721 EURO V",2014,445241,"2013-11-21",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,338634,"2013-11-27",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-12-28","2019-11-21"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP4858 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB927775","M. BENZ / MB OF 1721 EURO V",2014,439871,"2013-11-18",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,338636,"2013-11-27",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-12-28","2019-11-21"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP6698 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB927781","M. BENZ / MB OF 1721 EURO V",2014,439869,"2013-11-18",123374,"M. BENZ / M.BENZ/COMIL SVELTO U",2013,338602,"2013-11-27",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-12-30","2019-11-21"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP6718 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB927767","M. BENZ / MB OF 1721 EURO V",2014,445242,"2013-11-22",123374,"M. BENZ / M.BENZ/COMIL SVELTO U",2013,338604,"2013-11-27",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-12-30","2020-07-25"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP6598 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB928301","M. BENZ / MB OF 1721 EURO V",2014,439865,"2013-11-18",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,338606,"2013-11-27",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-12-28","2019-11-11"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP6588 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB927597","M. BENZ / MB OF 1721 EURO V",2014,439867,"2013-11-18",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,338608,"2013-11-27",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-12-28","2019-11-07"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP6728 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB927761","M. BENZ / MB OF 1721 EURO V",2014,439870,"2013-11-18",123374,"M. BENZ / M.BENZ/COMIL SVELTO U",2013,338610,"2013-11-27",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-12-30","2019-11-07"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP6748 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB928067","M. BENZ / MB OF 1721 EURO V",2014,439873,"2013-11-18",123374,"M. BENZ / M.BENZ/COMIL SVELTO U",2013,338612,"2013-11-27",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-12-30","2019-11-07"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP6738 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB928059","M. BENZ / MB OF 1721 EURO V",2014,439875,"2013-11-18",123374,"M. BENZ / M.BENZ/COMIL SVELTO U",2013,338614,"2013-11-27",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-12-30","2019-11-07"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP6708 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB927600","M. BENZ / MB OF 1721 EURO V",2014,439868,"2013-11-18",123374,"M. BENZ / M.BENZ/COMIL SVELTO U",2013,338616,"2013-11-27",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-12-30","2019-11-22"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP6768 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB928061","M. BENZ / MB OF 1721 EURO V",2014,439872,"2013-11-18",123374,"M. BENZ / M.BENZ/COMIL SVELTO U",2013,338618,"2013-11-27",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-12-30","2019-11-22"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP6758 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078EB931272","M. BENZ / MB OF 1721 EURO V",2014,443566,"2013-11-21",123374,"M. BENZ / M.BENZ/COMIL SVELTO U",2013,338620,"2013-11-27",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-12-30","2019-11-08"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","OVT0656 - DF","ÔNIBUS PADRON BRT","9BM382189EB945773","M. BENZ / M.BENZ/0 5OO U",2014,564904,"2014-06-23",203000,"MERCEDES BENZ / M.BENZ/MPOLO VIALE U - PADRON BRT",2014,117913,"2014-04-24",216000,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2014-07-07","2024-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","OVT0645 - DF","ÔNIBUS PADRON BRT","9BM382189EB945790","M. BENZ / M.BENZ/0 5OO U",2014,564896,"2014-06-23",203000,"MERCEDES BENZ / M.BENZ/MPOLO VIALE U - PADRON BRT",2014,117844,"2014-04-24",216000,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2014-07-07","2024-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","OVT0672 - DF","ÔNIBUS PADRON BRT","9BM382189EB945806","M. BENZ / M.BENZ/0 5OO U",2014,564885,"2014-06-23",203000,"MERCEDES BENZ / M.BENZ/MPOLO VIALE U - PADRON BRT",2014,117845,"2014-04-24",216000,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2014-07-07","2024-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","OVT0662 - DF","ÔNIBUS PADRON BRT","9BM382189EB946454","M. BENZ / M.BENZ/0 5OO U",2014,564888,"2014-06-23",203000,"MERCEDES BENZ / M.BENZ/MPOLO VIALE U - PADRON BRT",2014,117847,"2014-04-24",216000,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2014-07-07","2024-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","OVT0673 - DF","ÔNIBUS PADRON BRT","9BM382189EB946738","M. BENZ / M.BENZ/0 5OO U",2014,564893,"2014-06-23",203000,"MERCEDES BENZ / M.BENZ/MPOLO VIALE U - PADRON BRT",2014,117848,"2014-04-24",216000,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2014-07-07","2024-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","OVT0661 - DF","ÔNIBUS PADRON BRT","9BM382189EB946482","M. BENZ / M.BENZ/0 5OO U",2014,564889,"2014-06-23",203000,"MERCEDES BENZ / M.BENZ/MPOLO VIALE U - PADRON BRT",2014,117849,"2014-04-24",216000,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2014-07-07","2024-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","OVT0660 - DF","ÔNIBUS PADRON BRT","9BM382189EB946705","M. BENZ / M.BENZ/0 5OO U",2014,564891,"2014-06-23",203000,"MERCEDES BENZ / M.BENZ/MPOLO VIALE U - PADRON BRT",2014,117850,"2014-04-24",216000,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2014-07-07","2024-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","OVT0659 - DF","ÔNIBUS PADRON BRT","9BM382189EB946759","M. BENZ / M.BENZ/0 5OO U",2014,564898,"2014-06-23",203000,"MERCEDES BENZ / M.BENZ/MPOLO VIALE U - PADRON BRT",2014,117851,"2014-04-24",216000,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2014-07-07","2024-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","OVT0646 - DF","ÔNIBUS PADRON BRT","9BM382189EB947143","M. BENZ / M.BENZ/0 5OO U",2014,564863,"2014-06-23",203000,"MERCEDES BENZ / M.BENZ/MPOLO VIALE U - PADRON BRT",2014,117852,"2014-04-24",216000,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2014-07-08","2024-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","OVT0647 - DF","ÔNIBUS PADRON BRT","9BM382189EB947187","M. BENZ / M.BENZ/0 5OO U",2014,564864,"2014-06-23",203000,"MERCEDES BENZ / M.BENZ/MPOLO VIALE U - PADRON BRT",2014,117853,"2014-04-24",216000,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2014-07-08","2024-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","OVT0683 - DF","ÔNIBUS PADRON BRT","9BM382189EB947783","M. BENZ / M.BENZ/0 5OO U",2014,564869,"2014-06-23",203000,"MERCEDES BENZ / M.BENZ/MPOLO VIALE U - PADRON BRT",2014,117870,"2014-04-24",216000,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2014-07-08","2024-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","OVT0649 - DF","ÔNIBUS PADRON BRT","9BM382189EB947456","M. BENZ / M.BENZ/0 5OO U",2014,564866,"2014-06-23",203000,"MERCEDES BENZ / M.BENZ/MPOLO VIALE U - PADRON BRT",2014,117854,"2014-04-24",216000,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2014-07-08","2024-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","OVT0651 - DF","ÔNIBUS PADRON BRT","9BM382189EB947517","M. BENZ / M.BENZ/0 5OO U",2014,564868,"2014-06-23",203000,"MERCEDES BENZ / M.BENZ/MPOLO VIALE U - PADRON BRT",2014,117855,"2014-04-24",216000,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2014-07-08","2024-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","OVT0650 - DF","ÔNIBUS PADRON BRT","9BM382189EB947569","M. BENZ / M.BENZ/0 5OO U",2014,564867,"2014-06-23",203000,"MERCEDES BENZ / M.BENZ/MPOLO VIALE U - PADRON BRT",2014,117856,"2014-04-24",216000,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2014-07-08","2024-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","OVT0653 - DF","ÔNIBUS PADRON BRT","9BM382189EB950123","M. BENZ / M.BENZ/0 5OO U",2014,564870,"2014-06-23",203000,"MERCEDES BENZ / M.BENZ/MPOLO VIALE U - PADRON BRT",2014,117872,"2014-04-24",216000,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2014-07-08","2024-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","OVT0658 - DF","ÔNIBUS PADRON BRT","9BM382189EB946715","M. BENZ / M.BENZ/0 5OO U",2014,564900,"2014-06-23",203000,"MERCEDES BENZ / M.BENZ/MPOLO VIALE U - PADRON BRT",2014,117873,"2014-04-24",216000,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2014-07-08","2024-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","OVT0657 - DF","ÔNIBUS PADRON BRT","9BM382189EB946682","M. BENZ / M.BENZ/0 5OO U",2014,564902,"2014-06-23",203000,"MERCEDES BENZ / M.BENZ/MPOLO VIALE U - PADRON BRT",2014,117857,"2014-04-24",216000,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2014-07-09","2024-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","OVT0648 - DF","ÔNIBUS PADRON BRT","9BM382189EB947413","M. BENZ / M.BENZ/0 5OO U",2014,564865,"2014-06-23",203000,"MERCEDES BENZ / M.BENZ/MPOLO VIALE U - PADRON BRT",2014,117875,"2014-04-24",216000,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2014-07-09","2024-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","OVT0655 - DF","ÔNIBUS PADRON BRT","9BM382189EB950152","M. BENZ / M.BENZ/0 5OO U",2014,564862,"2014-06-23",203000,"MERCEDES BENZ / M.BENZ/MPOLO VIALE U - PADRON BRT",2014,117859,"2014-04-24",216000,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2014-07-09","2024-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","OVT0652 - DF","ÔNIBUS PADRON BRT","9BM382189EB950538","M. BENZ / M.BENZ/0 5OO U",2014,564908,"2014-06-23",203000,"MERCEDES BENZ / M.BENZ/MPOLO VIALE U - PADRON BRT",2014,116466,"2014-04-30",216000,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2014-07-09","2024-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","OVT0679 - DF","ÔNIBUS PADRON BRT","9BM382189EB950593","M. BENZ / M.BENZ/0 5OO U",2014,564910,"2014-06-23",203000,"MERCEDES BENZ / M.BENZ/MPOLO VIALE U - PADRON BRT",2014,118467,"2014-04-30",216000,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2014-07-09","2024-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","OVT0667 - DF","ÔNIBUS PADRON BRT","9BM382189EB950839","M. BENZ / M.BENZ/0 5OO U",2014,564890,"2014-06-23",203000,"MERCEDES BENZ / M.BENZ/MPOLO VIALE U - PADRON BRT",2014,117860,"2014-04-24",216000,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2014-07-09","2024-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","OVT0680 - DF","ÔNIBUS PADRON BRT","9BM382189EB950872","M. BENZ / M.BENZ/0 5OO U",2014,564911,"2014-06-23",203000,"MERCEDES BENZ / M.BENZ/MPOLO VIALE U - PADRON BRT",2014,118468,"2014-04-30",216000,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2014-07-09","2024-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","OVT0681 - DF","ÔNIBUS PADRON BRT","9BM382189EB950905","M. BENZ / M.BENZ/0 5OO U",2014,564887,"2014-06-23",203000,"MERCEDES BENZ / M.BENZ/MPOLO VIALE U - PADRON BRT",2014,117861,"2014-04-24",216000,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2014-07-09","2024-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","OVT0666 - DF","ÔNIBUS PADRON BRT","9BM382189EB951644","M. BENZ / M.BENZ/0 5OO U",2014,564892,"2014-06-23",203000,"MERCEDES BENZ / M.BENZ/MPOLO VIALE U - PADRON BRT",2014,117862,"2014-04-24",216000,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2014-07-10","2024-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","OVT0674 - DF","ÔNIBUS PADRON BRT","9BM382189EB946423","M. BENZ / M.BENZ/0 5OO U",2014,564884,"2014-06-23",203000,"MERCEDES BENZ / M.BENZ/MPOLO VIALE U - PADRON BRT",2014,117863,"2014-04-24",216000,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2014-07-10","2024-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","OVT0654 - DF","ÔNIBUS PADRON BRT","9BM382189EB947943","M. BENZ / M.BENZ/0 5OO U",2014,564871,"2014-06-23",203000,"MERCEDES BENZ / M.BENZ/MPOLO VIALE U - PADRON BRT",2014,117864,"2014-04-24",216000,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2014-07-10","2024-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","OVT0665 - DF","ÔNIBUS PADRON BRT","9BM382189EB949767","M. BENZ / M.BENZ/0 5OO U",2014,564897,"2014-06-23",203000,"MERCEDES BENZ / M.BENZ/MPOLO VIALE U - PADRON BRT",2014,117865,"2014-04-24",216000,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2014-07-10","2024-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","OVT0668 - DF","ÔNIBUS PADRON BRT","9BM382189EB952838","M. BENZ / M.BENZ/0 5OO U",2014,564886,"2014-06-23",203000,"MERCEDES BENZ / M.BENZ/MPOLO VIALE U - PADRON BRT",2014,118469,"2014-04-30",216000,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2014-07-10","2024-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","OVT0664 - DF","ÔNIBUS PADRON BRT","9BM382189EB952810","M. BENZ / M.BENZ/0 5OO U",2014,564906,"2014-06-23",203000,"MERCEDES BENZ / M.BENZ/MPOLO VIALE U - PADRON BRT",2014,117866,"2014-04-24",216000,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2014-07-10","2024-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","OVT0G71 - DF","ÔNIBUS PADRON BRT","9BM382189EB954608","M. BENZ / M.BENZ/0 5OO U",2014,564905,"2014-06-23",203000,"MERCEDES BENZ / M.BENZ/MPOLO VIALE U - PADRON BRT",2014,118473,"2014-04-30",216000,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2014-07-10","2024-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","OVT0669 - DF","ÔNIBUS PADRON BRT","9BM382189EB954532","M. BENZ / M.BENZ/0 5OO U",2014,564907,"2014-06-23",203000,"MERCEDES BENZ / M.BENZ/MPOLO VIALE U - PADRON BRT",2014,118474,"2014-04-30",216000,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2014-07-10","2024-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","OVT0676 - DF","ÔNIBUS PADRON BRT","9BM382189EB954684","M. BENZ / M.BENZ/0 5OO U",2014,564899,"2014-06-23",203000,"MERCEDES BENZ / M.BENZ/MPOLO VIALE U - PADRON BRT",2014,117867,"2014-04-24",216000,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2014-07-11","2024-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","OVT0663 - DF","ÔNIBUS PADRON BRT","9BM382189EB954632","M. BENZ / M.BENZ/0 5OO U",2014,564909,"2014-06-23",203000,"MERCEDES BENZ / M.BENZ/MPOLO VIALE U - PADRON BRT",2014,118475,"2014-04-30",216000,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2014-07-11","2024-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","OVT0682 - DF","ÔNIBUS PADRON BRT","9BM382189EB952114","M. BENZ / M.BENZ/0 5OO U",2014,564895,"2014-06-23",203000,"MERCEDES BENZ / M.BENZ/MPOLO VIALE U - PADRON BRT",2014,117868,"2014-04-24",216000,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2014-07-11","2024-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","OVT0677 - DF","ÔNIBUS PADRON BRT","9BM382189EB953924","M. BENZ / M.BENZ/0 5OO U",2014,564901,"2014-06-23",203000,"MERCEDES BENZ / M.BENZ/MPOLO VIALE U - PADRON BRT",2014,118470,"2014-04-30",216000,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2014-07-10","2024-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","OVT0678 - DF","ÔNIBUS PADRON BRT","9BM382189EB954584","M. BENZ / M.BENZ/0 5OO U",2014,564894,"2014-06-23",203000,"MERCEDES BENZ / M.BENZ/MPOLO VIALE U - PADRON BRT",2014,118465,"2014-04-30",216000,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2014-07-11","2024-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","OVT0670 - DF","ÔNIBUS PADRON BRT","9BM382189EB955646","M. BENZ / M.BENZ/0 5OO U",2014,564894,"2014-06-23",203000,"MERCEDES BENZ / M.BENZ/MPOLO VIALE U - PADRON BRT",2014,118465,"2014-04-30",216000,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2014-07-07","2024-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP0958 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB911937","M. BENZ / MB OF 1721 EURO V",2013,334167,"2013-06-25",123374,"MASCARELLO / M.BENZ/MASCA GRANVIA O",2013,51770,"2013-07-31",114382,"AUTORIZADO  A TRAFEGAR","2021-01-01","2021-07-28"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP1138 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB911602","M. BENZ / MB OF 1721 EURO V",2013,334143,"2013-06-25",123374,"MASCARELLO / M.BENZ/MASCA GRANVIA O",2013,51772,"2013-07-31",114382,"AUTORIZADO  A TRAFEGAR","2021-01-01","2021-07-28"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP1088 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB911619","M. BENZ / MB OF 1721 EURO V",2013,334043,"2013-06-25",123374,"MASCARELLO / M.BENZ/MASCA GRANVIA O",2013,51774,"2013-07-31",114382,"AUTORIZADO  A TRAFEGAR","2021-01-01","2021-07-30"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP1108 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB911636","M. BENZ / MB OF 1721 EURO V",2013,334052,"2013-06-25",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,51776,"2013-07-31",114382,"AUTORIZADO  A TRAFEGAR","2021-01-01","2021-07-30"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP1048 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB911609","M. BENZ / MB OF 1721 EURO V",2013,333406,"2013-06-25",123374,"MASCARELLO / M.BENZ/MASCA GRANVIA O",2013,51778,"2013-07-31",114382,"AUTORIZADO  A TRAFEGAR","2021-01-01","2021-07-26"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP1098 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB911621","M. BENZ / MB OF 1721 EURO V",2013,333990,"2013-06-25",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,51780,"2013-07-31",114382,"AUTORIZADO  A TRAFEGAR","2021-01-01","2021-07-26"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP1058 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB911642","M. BENZ / MB OF 1721 EURO V",2013,334048,"2013-06-25",123374,"MASCARELLO / M.BENZ/MASCA GRANVIA O",2013,51782,"2013-07-31",114382,"AUTORIZADO  A TRAFEGAR","2021-01-01","2021-07-26"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP0938 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB911911","M. BENZ / MB OF 1721 EURO V",2013,334096,"2013-06-25",123374,"MASCARELLO / M.BENZ/MASCA GRANVIA O",2013,51784,"2013-07-31",114382,"AUTORIZADO  A TRAFEGAR","2021-01-01","2021-07-30"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP0918 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB911640","M. BENZ / MB OF 1721 EURO V",2013,334051,"2013-06-25",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,51786,"2013-07-31",114382,"AUTORIZADO  A TRAFEGAR","2021-01-01","2021-07-30"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP0928 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB911905","M. BENZ / MB OF 1721 EURO V",2013,333416,"2013-06-25",123374,"MASCARELLO / M.BENZ/MASCA GRANVIA O",2013,51788,"2013-07-31",114382,"AUTORIZADO  A TRAFEGAR","2021-01-01","2021-07-30"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP1028 - DF","ÔNIBUS BÁSICO","9BM384078DB911667","M. BENZ / MB OF 1721 EURO V",2013,334150,"2013-06-25",123374,"MASCARELLO / M.BENZ/MASCA GRANVIA O",2013,51790,"2013-07-31",114382,"AUTORIZADO  A TRAFEGAR","2021-01-01","2021-07-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP0978 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB911907","M. BENZ / MB OF 1721 EURO V",2013,334079,"2013-06-25",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,51792,"2013-07-31",114382,"AUTORIZADO  A TRAFEGAR","2021-01-01","2021-07-26"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP1038 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB911611","M. BENZ / MB OF 1721 EURO V",2013,333915,"2013-06-25",123374,"MASCARELLO / M.BENZ/MASCA GRANVIA O",2013,51794,"2013-07-31",114382,"AUTORIZADO  A TRAFEGAR","2021-01-01","2021-07-26"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP0988 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB911939","M. BENZ / MB OF 1721 EURO V",2013,334055,"2013-06-25",123374,"MASCARELLO / M.BENZ/MASCA GRANVIA O",2013,51796,"2013-07-31",114382,"AUTORIZADO  A TRAFEGAR","2021-01-01","2021-07-26"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP1118 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB911615","M. BENZ / MB OF 1721 EURO V",2013,333989,"2013-06-25",123374,"MASCARELLO / M.BENZ/MASCA GRANVIA O",2013,51799,"2013-07-31",114382,"AUTORIZADO  A TRAFEGAR","2021-01-01","2021-07-30"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP1068 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB911664","M. BENZ / MB OF 1721 EURO V",2013,334097,"2013-06-25",123374,"MASCARELLO / M.BENZ/MASCA GRANVIA O",2013,51801,"2013-07-31",114382,"AUTORIZADO  A TRAFEGAR","2021-01-01","2021-07-30"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP0998 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB911909","M. BENZ / MB OF 1721 EURO V",2013,334139,"2013-06-25",123374,"MASCARELLO / M.BENZ/MASCA GRANVIA O",2013,51803,"2013-07-31",114382,"AUTORIZADO  A TRAFEGAR","2021-01-01","2021-07-30"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP1078 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB911668","M. BENZ / MB OF 1721 EURO V",2013,333991,"2013-06-25",123374,"MASCARELLO / M. BENZ/ MASCA GRANVIA O",2013,51805,"2013-07-31",114382,"AUTORIZADO  A TRAFEGAR","2021-01-01","2021-07-30"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP1008 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB911931","M. BENZ / MB OF 1721 EURO V",2013,334142,"2013-06-25",123374,"MASCARELLO / M. BENZ/ MASCA GRANVIA O",2013,51807,"2013-07-31",114382,"AUTORIZADO  A TRAFEGAR","2021-01-01","2021-08-11"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP1128 - DF","ÔNIBUS BÁSICO","9BM384078DB911606","M. BENZ / MB OF 1721 EURO V",2013,333963,"2013-06-25",123374,"MASCARELLO / M.BENZ/MASCA GRANVIA O",2013,51809,"2013-07-31",114382,"AUTORIZADO  A TRAFEGAR","2021-01-01","2021-08-11"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP1668 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB911981","M. BENZ / MB OF 1721 EURO V",2013,334095,"2013-06-25",123374,"MASCARELLO / M.BENZ/MASCA GRANVIA O",2013,52229,"2013-08-13",114382,"AUTORIZADO  A TRAFEGAR","2021-01-01","2021-08-03"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP2078 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB911897","M. BENZ / MB OF 1721 EURO V",2013,334101,"2013-06-25",123374,"MASCARELLO / M.BENZ/MASCA GRANVIA O",2013,52460,"2013-08-19",114382,"AUTORIZADO  A TRAFEGAR","2021-01-01","2021-07-26"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP1568 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB911659","M. BENZ / MB OF 1721 EURO V",2013,333969,"2013-06-25",123374,"MASCARELLO / M. BENZ/ MASCA GRANVIA O",2013,52163,"2013-08-09",114382,"AUTORIZADO  A TRAFEGAR","2021-01-01","2021-07-26"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP1558 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB911927","M. BENZ / MB OF 1721 EURO V",2013,334164,"2013-06-25",123374,"MASCARELLO / M. BENZ/ MASCA GRANVIA O",2013,52166,"2013-08-09",114382,"AUTORIZADO  A TRAFEGAR","2021-01-01","2021-08-12"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP1F78 - DF","ÔNIBUS BÁSICO","9BM384078DB911626","M. BENZ / MB OF 1721 EURO V",2013,334075,"2013-06-25",123374,"MASCARELLO / M.BENZ/MASCA GRANVIA O",2013,52168,"2013-08-09",114382,"AUTORIZADO  A TRAFEGAR","2021-01-01","2021-08-12"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP1658 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB911861","M. BENZ / MB OF 1721 EURO V",2013,334068,"2013-06-25",123374,"MASCARELLO / M.BENZ/MASCA GRANVIA O",2013,52236,"2013-08-13",114382,"AUTORIZADO  A TRAFEGAR","2021-01-01","2021-08-12"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP2068 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB911604","M. BENZ / MB OF 1721 EURO V",2013,334147,"2013-06-25",123374,"MASCARELLO / M.BENZ/MASCA GRANVIA O",2013,52462,"2013-08-19",114382,"AUTORIZADO  A TRAFEGAR","2021-01-01","2021-07-28"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP1678 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB911901","M. BENZ / MB OF 1721 EURO V",2013,334145,"2013-06-25",123374,"MASCARELLO / M.BENZ/MASCA GRANVIA O",2013,52233,"2013-08-13",114382,"AUTORIZADO  A TRAFEGAR","2021-01-01","2021-08-12"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP1648 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB911654","M. BENZ / MB OF 1721 EURO V",2013,333938,"2013-06-25",123374,"MASCARELLO / M.BENZ/MASCA GRANVIA O",2013,52336,"2013-08-15",114382,"AUTORIZADO  A TRAFEGAR","2021-01-01","2021-07-28"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP1618 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB911915","M. BENZ / MB OF 1721 EURO V",2013,334141,"2013-06-25",123374,"MASCARELLO / M. BENZ/ MASCA GRANVIA O",2013,52298,"2013-08-14",114382,"AUTORIZADO  A TRAFEGAR","2021-01-01","2021-08-12"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP1688 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB911891","M. BENZ / MB OF 1721 EURO V",2013,334122,"2013-06-25",123374,"MASCARELLO / M.BENZ/MASCA GRANVIA O",2013,52231,"2013-08-13",114382,"AUTORIZADO  A TRAFEGAR","2021-01-01","2021-08-12"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP1728 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB911623","M. BENZ / MB OF 1721 EURO V",2013,334011,"2013-06-25",123374,"MASCARELLO / M. BENZ/ MASCA GRANVIA O",2013,52300,"2013-08-14",114382,"AUTORIZADO  A TRAFEGAR","2021-01-01","2021-07-28"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP1698 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB911854","M. BENZ / MB OF 1721 EURO V",2013,334153,"2013-06-25",123374,"MASCARELLO / M.BENZ/MASCA GRANVIA O",2013,52302,"2013-08-14",114382,"AUTORIZADO  A TRAFEGAR","2021-01-01","2021-08-11"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP1638 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB911879","M. BENZ / MB OF 1721 EURO V",2013,334059,"2013-06-25",123374,"MASCARELLO / M. BENZ/ MASCA GRANVIA O",2013,52170,"2013-08-09",114382,"AUTORIZADO  A TRAFEGAR","2021-01-01","2021-09-03"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP1718 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB911881","M. BENZ / MB OF 1721 EURO V",2013,334101,"2013-06-25",123374,"MASCARELLO / M.BENZ/MASCA GRANVIA O",2013,52296,"2013-08-14",114382,"AUTORIZADO  A TRAFEGAR","2021-01-01","2021-09-03"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP2058 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB911629","M. BENZ / MB OF 1721 EURO V",2013,334118,"2013-06-25",123374,"MASCARELLO / M.BENZ/MASCA GRANVIA O",2013,52464,"2013-08-19",114382,"AUTORIZADO  A TRAFEGAR","2021-01-01","2021-07-29"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP1588 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB911656","M. BENZ / MB OF 1721 EURO V",2013,334105,"2013-06-25",123374,"MASCARELLO / M.BENZ/MASCA GRANVIA O",2013,52339,"2013-08-15",114382,"AUTORIZADO  A TRAFEGAR","2021-01-01","2021-09-03"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP1628 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB911893","M. BENZ / MB OF 1721 EURO V",2013,334064,"2013-06-25",123374,"MASCARELLO / M.BENZ/MASCA GRANVIA O",2013,52304,"2013-08-14",114382,"AUTORIZADO  A TRAFEGAR","2021-01-01","2021-09-03"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP1598 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB911917","M. BENZ / MB OF 1721 EURO V",2013,334121,"2013-06-25",123374,"MASCARELLO / M. BENZ/ MASCA GRANVIA O",2013,52342,"2013-08-15",114382,"AUTORIZADO  A TRAFEGAR","2021-01-01","2021-07-28"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP2028 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB911392","M. BENZ / MB OF 1721 EURO V",2013,333897,"2013-06-25",123374,"MASCARELLO / M.BENZ/MASCA GRANVIA O",2013,52467,"2013-08-19",114382,"AUTORIZADO  A TRAFEGAR","2021-01-01","2021-08-02"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP2038 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB909347","M. BENZ / MB OF 1721 EURO V",2013,333821,"2013-06-25",123374,"MASCARELLO / M. BENZ/ MASCA GRANVIA O",2013,52606,"2013-08-22",114382,"AUTORIZADO  A TRAFEGAR","2021-01-01","2021-07-29"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP2098 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB911397","M. BENZ / MB OF 1721 EURO V",2013,333947,"2013-08-27",123374,"MASCARELLO / M. BENZ/ MASCA GRANVIA O",2013,52771,"2013-08-27",114382,"AUTORIZADO  A TRAFEGAR","2021-01-01","2021-07-29"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP2968 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB909343","M. BENZ / MB OF 1721 EURO V",2013,333377,"2013-06-25",123374,"MASCARELLO / M. BENZ/ MASCA GRANVIA O",2013,52608,"2013-08-22",114382,"AUTORIZADO  A TRAFEGAR","2021-01-01","2021-08-02"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP2088 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB911391","M. BENZ / MB OF 1721 EURO V",2013,333957,"2013-06-23",123374,"MASCARELLO / M. BENZ/ MASCA GRANVIA O",2013,52773,"2013-08-27",114382,"AUTORIZADO  A TRAFEGAR","2021-01-01","2021-07-26"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP2108 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB910677","M. BENZ / MB OF 1721 EURO V",2013,333408,"2013-06-25",123374,"MASCARELLO / M. BENZ/ MASCA GRANVIA O",2013,52775,"2013-08-27",114382,"AUTORIZADO  A TRAFEGAR","2021-01-01","2021-08-02"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP3108 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB911385","M. BENZ / MB OF 1721 EURO V",2013,333914,"2013-06-25",123374,"MASCARELLO / M. BENZ/ MASCA GRANVIA O",2013,53059,"2013-09-04",114382,"AUTORIZADO  A TRAFEGAR","2021-01-01","2021-07-28"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP2978 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB908959","M. BENZ / MB OF 1721 EURO V",2013,333803,"2013-06-25",123374,"MASCARELLO / M. BENZ/ MASCA GRANVIA O",2013,53061,"2013-09-04",114382,"AUTORIZADO  A TRAFEGAR","2021-01-01","2021-07-29"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP3308 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB908956","M. BENZ / MB OF 1721 EURO V",2013,333739,"2013-06-25",123374,"MASCARELLO / M.BENZ/MASCA GRANVIA O",2013,53063,"2013-09-04",114382,"AUTORIZADO  A TRAFEGAR","2021-01-01","2021-08-02"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP3318 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB909309","M. BENZ / MB OF 1721 EURO V",2013,333820,"2013-06-25",123374,"MASCARELLO / M.BENZ/MASCA GRANVIA O",2013,53065,"2013-03-04",114382,"AUTORIZADO  A TRAFEGAR","2021-01-01","2021-08-02"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP3298 - DF","ÔNIBUS BÁSICO","9BM384078DB908781","M. BENZ / MB OF 1721 EURO V",2013,333378,"2013-06-25",123374,"MASCARELLO / M. BENZ/ MASCA GRANVIA O",2013,53067,"2013-09-04",114382,"AUTORIZADO  A TRAFEGAR","2021-01-01","2021-08-03"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP3358 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB909305","M. BENZ / MB OF 1721 EURO V",2013,333837,"2013-06-25",123374,"MASCARELLO / M. BENZ/ MASCA GRANVIA O",2013,53069,"2013-09-04",114382,"AUTORIZADO  A TRAFEGAR","2021-01-01","2021-08-03"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP3328 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB908776","M. BENZ / MB OF 1721 EURO V",2013,333615,"2013-06-25",123374,"MASCARELLO / M. BENZ/ MASCA GRANVIA O",2013,53071,"2013-09-04",114382,"AUTORIZADO  A TRAFEGAR","2021-01-01","2021-08-03"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP3288 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB911395","M. BENZ / MB OF 1721 EURO V",2013,333919,"2013-06-25",123374,"MASCARELLO / M. BENZ/ MASCA GRANVIA O",2013,53073,"2013-09-04",114382,"AUTORIZADO  A TRAFEGAR","2021-01-01","2021-07-29"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP3278 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB911658","M. BENZ / MB OF 1721 EURO V",2013,333992,"2013-06-25",123374,"MASCARELLO / M. BENZ/ MASCA GRANVIA O",2013,53075,"2013-09-04",114382,"AUTORIZADO  A TRAFEGAR","2021-01-01","2021-07-26"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP3378 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB911634","M. BENZ / MB OF 1721 EURO V",2013,333948,"2013-06-25",123374,"MASCARELLO / M. BENZ/ MASCA GRANVIA O",2013,53077,"2013-09-04",114382,"AUTORIZADO  A TRAFEGAR","2021-01-01","2021-08-03"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP3258 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB910664","M. BENZ / MB OF 1721 EURO V",2013,333917,"2013-06-25",123374,"MASCARELLO / M. BENZ/ MASCA GRANVIA O",2013,53079,"2013-09-04",114382,"AUTORIZADO  A TRAFEGAR","2021-01-01","2021-08-11"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP3398 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB909331","M. BENZ / MB OF 1721 EURO V",2013,333819,"2013-06-25",123374,"MASCARELLO / M. BENZ/ MASCA GRANVIA O",2013,53069,"2013-09-05",114382,"AUTORIZADO  A TRAFEGAR","2021-01-01","2021-08-03"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP5128 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB911411","M. BENZ / MB OF 1721 EURO V",2013,333968,"2013-06-25",123374,"MASCARELLO / M. BENZ/ MASCA GRANVIA O",2013,53081,"2013-09-04",114382,"AUTORIZADO  A TRAFEGAR","2021-01-01","2021-08-11"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP3338 - DF","ÔNIBUS BÁSICO","9BM384078DB908784","M. BENZ / MB OF 1721 EURO V",2013,333404,"2013-06-25",123374,"MASCARELLO / M. BENZ/ MASCA GRANVIA O",2013,53083,"2013-09-04",114382,"AUTORIZADO  A TRAFEGAR","2021-01-01","2021-08-11"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP3818 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB911644","M. BENZ / MB OF 1721 EURO V",2013,333967,"2013-09-25",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,53085,"2013-09-04",114382,"AUTORIZADO  A TRAFEGAR","2021-01-01","2021-07-29"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP5148 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB909299","M. BENZ / MB OF 1721 EURO V",2013,333827,"2013-06-25",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,53087,"2013-09-04",114382,"AUTORIZADO  A TRAFEGAR","2021-01-01","2021-08-11"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP3828 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB911883","M. BENZ / MB OF 1721 EURO V",2013,334120,"2013-06-25",123374.53,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,53098,"2013-09-05",114382,"AUTORIZADO  A TRAFEGAR","2021-01-01","2021-08-11"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP3348 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB908823","M. BENZ / MB OF 1721 EURO V",2013,333745,"2013-06-05",123374,"MASCARELLO / M. BENZ/ MASCA GRANVIA O",2013,53100,"2013-09-05",114382,"AUTORIZADO  A TRAFEGAR","2021-01-01","2021-08-02"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP3428 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB908949","M. BENZ / MB OF 1721 EURO V",2013,333751,"2013-06-25",123374,"MASCARELLO / M. BENZ/ MASCA GRANVIA O",2013,53102,"2013-09-05",114382,"AUTORIZADO  A TRAFEGAR","2021-01-01","2021-08-12"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP4048 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB909217","M. BENZ / MB OF 1721 EURO V",2013,333752,"2013-06-25",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,53106,"2013-09-05",114382,"AUTORIZADO  A TRAFEGAR","2021-01-01","2021-07-29"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP3468 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB910672","M. BENZ / MB OF 1721 EURO V",2013,333843,"2013-06-25",123374,"MASCARELLO / M. BENZ/ MASCA GRANVIA O",2013,53108,"2013-09-05",114382,"AUTORIZADO  A TRAFEGAR","2021-01-01","2021-08-12"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP3408 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB911373","M. BENZ / MB OF 1721 EURO V",2013,333950,"2013-06-25",123374,"MASCARELLO / M. BENZ/ MASCA GRANVIA O",2013,53110,"2013-09-05",114382,"AUTORIZADO  A TRAFEGAR","2021-01-01","2021-07-26"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP3368 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB908732","M. BENZ / MB OF 1721 EURO V",2013,333617,"2013-06-25",123374,"MASCARELLO / M. BENZ/ MASCA GRANVIA O",2013,53112,"2013-09-05",114382,"AUTORIZADO  A TRAFEGAR","2021-01-01","2021-07-26"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP3448 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB909223","M. BENZ / MB OF 1721 EURO V",2013,333750,"2013-06-25",123374,"MASCARELLO / M. BENZ/ MASCA GRANVIA O",2013,53114,"2013-09-05",114382,"AUTORIZADO  A TRAFEGAR","2021-01-01","2021-07-26"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP4258 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB911421","M. BENZ / MB OF 1721 EURO V",2013,333928,"2013-06-25",123374,"MASCARELLO / M. BENZ/ MASCA GRANVIA O",2013,53116,"2013-10-05",114382,"AUTORIZADO  A TRAFEGAR","2021-01-01","2021-08-11"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP3418 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB909220","M. BENZ / MB OF 1721 EURO V",2013,334090,"2013-06-25",123374,"MASCARELLO / M. BENZ/ MASCA GRANVIA O",2013,53128,"2013-09-05",114382,"AUTORIZADO  A TRAFEGAR","2021-01-01","2021-08-02"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP4028 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB909336","M. BENZ / MB OF 1721 EURO V",2013,334111,"2013-06-25",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,54163,"2013-10-03",114382,"AUTORIZADO  A TRAFEGAR","2021-01-01","2021-07-29"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP4018 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB909364","M. BENZ / MB OF 1721 EURO V",2013,334069,"2013-06-25",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,54163,"2013-09-05",114382,"AUTORIZADO  A TRAFEGAR","2021-01-01","2021-08-11"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP3778 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB911355","M. BENZ / MB OF 1721 EURO V",2013,334008,"2013-06-25",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,54105,"2013-10-03",114382,"AUTORIZADO  A TRAFEGAR","2021-01-01","2021-07-26"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP4088 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB909319","M. BENZ / MB OF 1721 EURO V",2013,334098,"2013-06-25",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,53122,"2013-09-05",114382,"AUTORIZADO  A TRAFEGAR","2021-01-01","2021-09-03"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP5398 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB911646","M. BENZ / MB OF 1721 EURO V",2013,334009,"2013-06-25",123374,"MASCARELLO / M. BENZ/ MASCA GRANVIA O",2013,53124,"2013-10-05",114382,"AUTORIZADO  A TRAFEGAR","2021-01-01","2021-09-03"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP3458 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB909287","M. BENZ / MB OF 1721 EURO V",2013,335894,"2013-06-27",123374,"MASCARELLO / M. BENZ/ MASCA GRANVIA O",2013,53126,"2013-10-05",114382,"AUTORIZADO  A TRAFEGAR","2021-01-01","2021-08-02"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP5138 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB909378","M. BENZ / MB OF 1721 EURO V",2013,334103,"2013-06-25",123374,"MASCARELLO / M. BENZ/ MASCA GRANVIA O",2013,53132,"2013-09-05",114382,"AUTORIZADO  A TRAFEGAR","2021-01-01","2021-09-03"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP4058 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB909376","M. BENZ / MB OF 1721 EURO V",2013,334083,"2013-06-25",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,53134,"2013-09-05",114382,"AUTORIZADO  A TRAFEGAR","2021-01-01","2021-07-29"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP4008 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB909345","M. BENZ / MB OF 1721 EURO V",2013,334056,"2013-06-25",123374,"MASCARELLO / M. BENZ/ MASCA GRANVIA O",2013,53144,"2013-09-05",114382,"AUTORIZADO  A TRAFEGAR","2021-01-01","2021-07-28"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP4038 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB909302","M. BENZ / MB OF 1721 EURO V",2013,334081,"2013-06-25",123374,"MASCARELLO / M.BENZ/MASCA GRANVIA O",2013,54162,"2013-10-03",114382,"AUTORIZADO  A TRAFEGAR","2021-01-01","2021-09-03"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP3H38 - DF","ÔNIBUS BÁSICO","9BM384078DB910674","M. BENZ / MB OF 1721 EURO V",2013,334065,"2013-06-25",123374,"MASCARELLO / M.BENZ/MASCA GRANVIA O",2013,54106,"2013-10-03",114382,"AUTORIZADO  A TRAFEGAR","2021-01-01","2021-09-03"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP3808 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB911399","M. BENZ / MB OF 1721 EURO V",2013,335893,"2013-06-27",123374,"MASCARELLO / M.BENZ/MASCA GRANVIA O",2013,54103,"2013-10-03",114382,"AUTORIZADO  A TRAFEGAR","2021-01-01","2021-07-26"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP4078 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB908961","M. BENZ / MB OF 1721 EURO V",2013,336043,"2013-06-27",123374,"MASCARELLO / M.BENZ/MASCA GRANVIA O",2013,54177,"2013-10-04",114382,"AUTORIZADO  A TRAFEGAR","2021-01-01","2021-09-03"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP4098 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB908774","M. BENZ / MB OF 1721 EURO V",2013,336042,"2013-06-27",123374,"MASCARELLO / M.BENZ/MASCA GRANVIA O",2013,54178,"2013-10-04",114382,"AUTORIZADO  A TRAFEGAR","2021-01-01","2021-07-28"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP4068 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB908940","M. BENZ / MB OF 1721 EURO V",2013,334116,"2013-06-25",123374,"MASCARELLO / M.BENZ/MASCA GRANVIA O",2013,54165,"2013-10-03",114382,"AUTORIZADO  A TRAFEGAR","2021-01-01","2021-09-03"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP3788 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB911417","M. BENZ / MB OF 1721 EURO V",2013,33402,"2013-06-25",123374,"MASCARELLO / M.BENZ/MASCA GRANVIA O",2013,53156,"2013-09-05",114382,"AUTORIZADO  A TRAFEGAR","2021-01-01","2021-07-28"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP3758 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB911617","M. BENZ / MB OF 1721 EURO V",2013,334010,"2013-06-25",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,53158,"2013-09-05",114382,"AUTORIZADO  A TRAFEGAR","2021-01-01","2021-07-29"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP4298 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB909316","M. BENZ / MB OF 1721 EURO V",2013,334080,"2013-06-25",123374,"MASCARELLO / M. BENZ/ MASCA GRANVIA O",2013,54179,"2013-10-04",114382,"AUTORIZADO  A TRAFEGAR","2021-01-01","2021-09-03"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP3998 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB909359","M. BENZ / MB OF 1721 EURO V",2013,334049,"2013-06-25",123374,"MASCARELLO / M. BENZ/ MASCA GRANVIA O",2013,54180,"2013-10-04",114382,"AUTORIZADO  A TRAFEGAR","2021-01-01","2021-08-02"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP4278 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB909357","M. BENZ / MB OF 1721 EURO V",2013,334104,"2013-06-25",123374,"MASCARELLO / M. BENZ/ MASCA GRANVIA O",2013,53164,"2013-09-05",114382,"AUTORIZADO  A TRAFEGAR","2021-01-01","2021-09-03"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP3698 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB909292","M. BENZ / MB OF 1721 EURO V",2013,334170,"2013-06-25",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,54182,"2013-10-04",114382,"AUTORIZADO  A TRAFEGAR","2021-01-01","2021-08-02"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP3708 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB909341","M. BENZ / MB OF 1721 EURO V",2013,334159,"2013-06-25",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,54183,"2013-10-04",114382,"AUTORIZADO  A TRAFEGAR","2021-01-01","2021-08-03"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP3678 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB909354","M. BENZ / MB OF 1721 EURO V",2013,334119,"2013-06-25",123374,"MASCARELLO / M. BENZ/ MASCA GRANVIA O",2013,53170,"2013-09-05",114382,"AUTORIZADO  A TRAFEGAR","2021-01-01","2021-08-03"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP3668 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB909366","M. BENZ / MB OF 1721 EURO V",2013,334111,"2013-06-25",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,54163,"2013-10-03",114382,"AUTORIZADO  A TRAFEGAR","2021-01-01","2021-09-03"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP4288 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB909289","M. BENZ / MB OF 1721 EURO V",2013,334155,"2013-06-25",123374,"MASCARELLO / M. BENZ/ MASCA GRANVIA O",2013,54185,"2013-09-04",114382,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-12-06","2019-10-21"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP3848 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB909339","M. BENZ / MB OF 1721 EURO V",2013,334148,"2013-06-25",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,54186,"2013-10-04",114382,"AUTORIZADO  A TRAFEGAR","2021-01-01","2021-09-03"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP3838 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB909362","M. BENZ / MB OF 1721 EURO V",2013,334123,"2013-06-25",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,54220,"2013-10-04",114382,"AUTORIZADO  A TRAFEGAR","2021-01-01","2021-08-03"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP3718 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM384078DB910681","M. BENZ / MB OF 1721 EURO V",2013,334110,"2013-06-25",123374,"M. BENZ / M. BENZ/COMIL SVELTO U",2013,54188,"2013-10-04",114382,"AUTORIZADO  A TRAFEGAR","2021-01-01","2021-08-03"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP5478 - DF","MINIÔNIBUS (CONTRATO NOVO)","9BM979277DB889898","M. BENZ / MB LO 916 EURO V",2013,376562,"2013-08-26",88493,"M. BENZ / M.BENZ/COMIL PIA URB O",2013,330589,"2013-08-27",95637.4,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-12-28","2020-09-17"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP2848 - DF","MINIÔNIBUS (CONTRATO NOVO)","9BM979277DB890047","M. BENZ / MB LO 916 EURO V",2013,376561,"2013-08-26",88493,"M. BENZ / M.BENZ/COMIL PIA URB O",2013,330618,"2013-08-27",95637.4,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-12-28","2019-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP2648 - DF","MINIÔNIBUS (CONTRATO NOVO)","9BM979277DB905324","M. BENZ / MB LO 916 EURO V",2013,376572,"2013-08-26",88493,"M. BENZ / M.BENZ/COMIL PIA URB O",2013,376572,"2013-08-26",95637.4,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-12-28","2020-09-17"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP2798 - DF","MINIÔNIBUS (CONTRATO NOVO)","9BM979277DB905301","M. BENZ / MB LO 916 EURO V",2013,376568,"2013-08-26",88493,"M. BENZ / M.BENZ/COMIL PIA URB O",2013,330593,"2013-08-27",95637.4,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-12-28","2020-09-17"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP2728 - DF","MINIÔNIBUS (CONTRATO NOVO)","9BM979277DB905379","M. BENZ / MB LO 916 EURO V",2013,376574,"2013-08-26",88493,"M. BENZ / M.BENZ/COMIL PIA URB O",2013,330719,"2013-08-28",95637.4,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-12-28","2019-12-19"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP2778 - DF","MINIÔNIBUS (CONTRATO NOVO)","9BM979277DB904877","M. BENZ / MB LO 916 EURO V",2013,376567,"2013-08-26",88493,"M. BENZ / M.BENZ/COMIL PIA URB O",2013,330594,"2013-08-27",95637,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-12-28","2019-12-19"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP2758 - DF","MINIÔNIBUS (CONTRATO NOVO)","9BM979277DB904801","M. BENZ / MB LO 916 EURO V",2013,376583,"2013-08-26",88493,"M. BENZ / M.BENZ/COMIL PIA URB O",2013,330597,"2013-08-27",95637.4,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-12-28","2019-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP2718 - DF","MINIÔNIBUS (CONTRATO NOVO)","9BM979277DB904789","M. BENZ / MB LO 916 EURO V",2013,376565,"2013-08-26",88493,"M. BENZ / M.BENZ/COMIL PIA URB O",2013,330598,"2013-08-27",95637.4,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-12-28","2019-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP2818 - DF","MINIÔNIBUS (CONTRATO NOVO)","9BM979277DB905656","M. BENZ / MB LO 916 EURO V",2013,376579,"2013-08-26",88493,"M. BENZ / M.BENZ/COMIL PIA URB O",2013,330601,"2013-08-27",95637.4,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-12-28","2020-09-15"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP2688 - DF","MINIÔNIBUS (CONTRATO NOVO)","9BM979277DB905662","M. BENZ / MB LO 916 EURO V",2013,376576,"2013-08-26",88493,"M. BENZ / M.BENZ/COMIL PIA URB O",2013,330603,"2013-08-27",95637.4,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-12-28","2020-09-15"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP2738 - DF","MINIÔNIBUS (CONTRATO NOVO)","9BM979277DB905667","M. BENZ / MB LO 916 EURO V",2013,376580,"2013-08-26",88493,"M. BENZ / M.BENZ/COMIL PIA URB O",2013,330748,"2013-08-28",95637.4,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-12-28","2019-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP2698 - DF","MINIÔNIBUS (CONTRATO NOVO)","9BM979277DB912006","M. BENZ / MB LO 916 EURO V",2013,376564,"2013-08-26",88493,"M. BENZ / M.BENZ/COMIL PIA URB O",2013,330605,"2013-08-27",95637.4,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-12-28","2020-09-17"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP2838 - DF","MINIÔNIBUS (CONTRATO NOVO)","9BM979277DB905244","M. BENZ / MB LO 916 EURO V",2013,330608,"2013-08-27",88493,"M. BENZ / M.BENZ/COMIL PIA URB O",2013,330608,"2013-08-27",95637.4,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-12-28","2019-12-19"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP2748 - DF","MINIÔNIBUS (CONTRATO NOVO)","9BM979277DB906026","M. BENZ / MB LO 916 EURO V",2013,376581,"2013-08-26",88493,"M. BENZ / M.BENZ/COMIL PIA URB O",2013,330747,"2013-08-28",95637.4,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-12-28","2019-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP2788 - DF","MINIÔNIBUS (CONTRATO NOVO)","9BM979277DB905293","M. BENZ / MB LO 916 EURO V",2013,376570,"2013-08-26",88493,"M. BENZ / M.BENZ/COMKIL PIA URB O",2013,330610,"2013-08-27",95637.4,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-12-28","2020-01-07"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP2668 - DF","MINIÔNIBUS (CONTRATO NOVO)","9BM979277DB911674","M. BENZ / MB LO 916 EURO V",2013,376582,"2013-08-28",88493,"M. BENZ / M.BENZ/COMIL PIA URB O",2013,330612,"2013-08-27",95637.4,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-12-28","2020-09-17"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP2658 - DF","MINIÔNIBUS (CONTRATO NOVO)","9BM979277DB905347","M. BENZ / MB LO 916 EURO V",2013,376573,"2013-08-26",88493,"M. BENZ / M.BENZ/COMIL PIA URB O",2013,330614,"2013-08-27",95637.4,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-12-28","2020-09-18"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP2678 - DF","MINIÔNIBUS (CONTRATO NOVO)","9BM979277DB904797","M. BENZ / MB LO 916 EURO V",2013,376566,"2013-08-26",88493,"M. BENZ / M.BENZ/COMIL PIA URB O",2013,330616,"2013-08-27",95637.4,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-12-28","2019-12-30"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP2828 - DF","MINIÔNIBUS (CONTRATO NOVO)","9BM979277DB905355","M. BENZ / MB LO 916 EURO V",2013,376575,"2013-08-26",88493,"M. BENZ / M.BENZ/COMIL PIA URB O",2013,330722,"2013-08-28",95637.4,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-12-28","2019-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP2768 - DF","MINIÔNIBUS (CONTRATO NOVO)","9BM979277DB905306","M. BENZ / MB LO 916 EURO V",2013,376571,"2013-08-26",88493,"M. BENZ / M.BENZ/COMIL PIA URB O",2013,330718,"2013-08-28",95637.4,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-12-28","2020-09-17"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP4478 - DF","MINIÔNIBUS (CONTRATO NOVO)","9BM979277EB923086","M. BENZ / MB LO 916 EURO V",2014,365607,"2013-08-08",88493,"M. BENZ / M.BENZ/COMIL PIA URB O",2013,333697,"2013-09-30",95637.4,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-12-28","2020-09-18"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP5408 - DF","MINIÔNIBUS (CONTRATO NOVO)","9BM979277EB923026","M. BENZ / MB LO 916 EURO V",2014,365591,"2013-08-08",88493,"M. BENZ / M.BENZ/COMIL PIA URB O",2013,333703,"2013-09-30",95637.4,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-12-28","2019-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP5048 - DF","MINIÔNIBUS (CONTRATO NOVO)","9BM979277EB921226","M. BENZ / MB OF 1721 EURO V",2014,365593,"2013-08-08",88493,"M. BENZ / M.BENZ/COMIL PIA URB O",2013,333959,"2013-10-03",95637.4,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-12-28","2020-09-15"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP5068 - DF","MINIÔNIBUS (CONTRATO NOVO)","9BM979277EB923075","M. BENZ / MB OF 1721 EURO V",2014,365611,"2013-08-08",88493,"M. BENZ / M.BENZ/COMIL PIA URB O",2013,333960,"2013-10-03",95673.4,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-12-28","2019-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP4138 - DF","MINIÔNIBUS (CONTRATO NOVO)","9BM979277EB923063","M. BENZ / MB LO 916 EURO V",2014,365599,"2013-08-08",88493,"M. BENZ / M.BENZ/COMIL PIA URB O",2013,333698,"2013-09-30",95637.4,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-12-28","2019-12-30"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP5028 - DF","MINIÔNIBUS (CONTRATO NOVO)","9BM979277EB922756","M. BENZ / MB LO 916 EURO V",2014,365594,"2013-08-08",12454,"M. BENZ / M.BENZ/COMIL PIA URB O",2013,333856,"2013-10-02",95637.4,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-12-28","2019-12-30"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP4498 - DF","MINIÔNIBUS (CONTRATO NOVO)","9BM979277EB923105","M. BENZ / MB LO 916 EURO V",2014,365597,"2013-08-08",88493,"M. BENZ / M.BENZ/COMIL PIA URB O",2013,333699,"2013-09-30",95637.4,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-12-28","2019-12-30"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP4488 - DF","MINIÔNIBUS (CONTRATO NOVO)","9BM979277EB923034","M. BENZ / MB LO 916 EURO V",2014,365590,"2013-08-08",88493,"M. BENZ / M.BENZ/COMIL PIA URB O",2013,333700,"2013-09-30",95637.4,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-12-28","2020-09-18"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP4108 - DF","MINIÔNIBUS (CONTRATO NOVO)","9BM979277EB923051","M. BENZ / MB LO 916 EURO V",2014,365601,"2013-08-08",88493,"M. BENZ / M.BENZ/COMIL PIA URB O",2013,333701,"2013-09-30",95637.4,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-12-28","2019-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP4528 - DF","MINIÔNIBUS (CONTRATO NOVO)","9BM979277EB923466","M. BENZ / MB LO 916 EURO V",2014,365622,"2013-08-08",88493,"M. BENZ / M.BENZ/COMIL PIA URB O",2013,333702,"2013-09-30",95637.4,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-12-28","2020-09-17"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP5078 - DF","MINIÔNIBUS (CONTRATO NOVO)","9BM979277EB920882","M. BENZ / MB LO 916 EURO V",2014,365592,"2013-08-08",88493,"M. BENZ / M.BENZ/COMIL PIA URB O",2013,334044,"2013-10-04",95637.4,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-12-28","2019-12-30"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP4998 - DF","MINIÔNIBUS (CONTRATO NOVO)","9BM979277EB923475","M. BENZ / MB OF 1721 EURO V",2014,365621,"2013-08-08",88493,"M. BENZ / M.BENZ/COMIL PIA URB O",2013,334045,"2013-10-04",95637.4,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-12-28","2019-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP4978 - DF","MINIÔNIBUS (CONTRATO NOVO)","9BM979277EB923805","M. BENZ / MB LO 916 EURO V",2014,365625,"2013-08-08",88493,"M. BENZ / M.BENZ/COMIL PIA URB O",2013,334189,"2013-10-07",95637.4,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-12-28","2019-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP4988 - DF","MINIÔNIBUS (CONTRATO NOVO)","9BM979277EB923981","M. BENZ / MB LO 916 EURO V",2014,365589,"2013-08-08",88493,"M. BENZ / M.BENZ/COMIL PIA URB O",2013,334190,"2013-10-07",95637.4,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-12-28","2020-09-17"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP5418 - DF","MINIÔNIBUS (CONTRATO NOVO)","9BM979277EB923125","M. BENZ / MB LO 916 EURO V",2014,365604,"2013-08-08",88493,"M. BENZ / M.BENZ/COMIL PIA URB O",2013,334346,"2013-10-09",95637.4,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-12-28","2020-09-18"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP5018 - DF","MINIÔNIBUS (CONTRATO NOVO)","9BM979277EB923733","M. BENZ / MB OF 1721 EURO V",2014,365626,"2013-08-08",88493,"M. BENZ / M.BENZ/COMIL PIA URB O",2013,334248,"2013-10-08",95637.4,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-12-28","2020-09-15"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP5058 - DF","MINIÔNIBUS (CONTRATO NOVO)","9BM979277EB923450","M. BENZ / MB OF 1721 EURO V",2014,365620,"2013-08-08",88493,"M. BENZ / M.BENZ/COMIL PIA URB O",2013,334249,"2013-10-08",95637.4,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-12-28","2019-12-19"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP4618 - DF","MINIÔNIBUS (CONTRATO NOVO)","9BM979277EB923735","M. BENZ / MB OF 1721 EURO V",2014,365624,"2013-08-08",88493,"M. BENZ / M.BENZ/COMIL PIA URB O",2013,335200,"2013-10-18",95637.4,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-12-28","2020-09-18"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP5428 - DF","MINIÔNIBUS (CONTRATO NOVO)","9BM979277EB923477","M. BENZ / MB LO 916 EURO V",2014,365618,"2013-08-08",88493,"M. BENZ / M.BENZ/COMIL PIA URB O",2013,334347,"2013-10-09",95637.4,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-12-28","2019-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP5508 - DF","MINIÔNIBUS (CONTRATO NOVO)","9BM979277EB923490","M. BENZ / MB OF 1721 EURO V",2014,365617,"2013-08-08",88493,"M. BENZ / M.BENZ/COMIL PIA URB O",2013,334761,"2013-10-14",95673.4,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-12-28","2019-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP5498 - DF","MINIÔNIBUS (CONTRATO NOVO)","9BM979277EB923506","M. BENZ / MB OF 1721 EURO V",2014,365619,"2013-08-08",88493,"M. BENZ / M.BENZ/COMIL PIA URB O",2013,334762,"2013-10-14",95637.4,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-12-28","2019-12-19"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP5948 - DF","MINIÔNIBUS (CONTRATO NOVO)","9BM979277EB924939","M. BENZ / MB OF 1721 EURO V",2014,368592,"2013-08-13",88493,"M. BENZ / M.BENZ/COMIL PIA URB O",2013,334635,"2013-10-11",95637.4,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-12-28","2020-09-15"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP4248 - DF","MINIÔNIBUS (CONTRATO NOVO)","9BM979277EB918589","M. BENZ / MB LO 916 EURO V",2014,368581,"2013-08-13",88493,"M. BENZ / M.BENZ/COMIL PIA URB O",2013,334636,"2013-10-11",95637.4,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-12-28","2020-09-21"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP4608 - DF","MINIÔNIBUS (CONTRATO NOVO)","9BM979277EB925187","M. BENZ / MB OF 1721 EURO V",2014,368593,"2013-08-13",88493,"M. BENZ / M.BENZ/COMIL PIA URB O",2013,334721,"2013-10-11",95637.4,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-12-28","2020-09-17"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP5728 - DF","MINIÔNIBUS (CONTRATO NOVO)","9BM979277EB923534","M. BENZ / MB LO 916 EURO V",2014,368584,"2013-08-13",88493,"M. BENZ / M.BENZ/COMIL PIA URB O",2013,334717,"2013-10-11",95637.4,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-12-28","2019-12-30"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP5648 - DF","MINIÔNIBUS (CONTRATO NOVO)","9BM979277EB923115","M. BENZ / MB LO 916 EURO V",2014,365615,"2013-08-08",88493,"M. BENZ / M.BENZ/COMIL PIA URB O",2013,335406,"2013-10-22",95637.4,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-12-28","2020-09-15"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP4628 - DF","MINIÔNIBUS (CONTRATO NOVO)","9BM979277EB925311","M. BENZ / MB OF 1721 EURO V",2014,368600,"2013-08-13",88493,"M. BENZ / M.BENZ/COMIL PIA URB O",2013,334897,"2013-10-15",95637.4,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-12-28","2019-12-30"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP5488 - DF","MINIÔNIBUS (CONTRATO NOVO)","9BM979277EB925321","M. BENZ / MB LO 916 EURO V",2014,368573,"2013-08-13",88493,"M. BENZ / M.BENZ/COMIL PIA URB O",2013,334898,"2013-10-15",95637.4,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-12-28","2020-09-21"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP5638 - DF","MINIÔNIBUS (CONTRATO NOVO)","9BM979277EB925288","M. BENZ / MB OF 1721 EURO V",2014,368598,"2013-08-13",88493,"M. BENZ / M.BENZ/COMIL PIA URB O",2013,335063,"2013-10-17",95637.4,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-12-28","2019-12-19"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP5538 - DF","MINIÔNIBUS (CONTRATO NOVO)","9BM979277EB923468","M. BENZ / MB LO 916 EURO V",2014,368583,"2013-08-13",88493,"M. BENZ / M.BENZ/COMIL PIA URB O",2013,334492,"2013-10-10",95637.4,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-12-28","2020-09-21"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP5818 - DF","MINIÔNIBUS (CONTRATO NOVO)","9BM979277EB924587","M. BENZ / MB LO 916 EURO V",2014,368585,"2013-08-13",88493,"M. BENZ / M.BENZ/COMIL PIA URB O",2013,335560,"2013-10-24",95637.4,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-12-28","2019-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP5568 - DF","MINIÔNIBUS (CONTRATO NOVO)","9BM979277EB924949","M. BENZ / MB LO 916 EURO V",2014,368586,"2013-08-13",88493,"M. BENZ / M.BENZ/COMIL PIA URB O",2013,335656,"2013-10-25",95637.4,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-12-28","2020-09-21"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP6528 - DF","MINIÔNIBUS (CONTRATO NOVO)","9BM979277EB930756","M. BENZ / MB LO 916 EURO V",2014,443570,"2013-11-21",88493,"M. BENZ / M.BENZ/COMIL PIA URB O",2013,338630,"2013-11-27",95637,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-12-28","2020-09-21"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP4888 - DF","ÔNIBUS BÁSICO (CONTRATO NOVO)","9BM979277EB931505","M. BENZ / MB LO 916 EURO V",2014,443564,"2013-11-21",88493,"M. BENZ / M.BENZ/COMIL PIA URB O",2013,339052,"2013-11-29",184130,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-12-28","2019-12-30"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP6128 - DF","ARTICULADO (BRT)","9BM382155EB928579","M. BENZ / M.BENZ/0 5OO U",2014,440195,"2013-11-18",340019,"MASCARELLO / M.BENZ/MASCA GRANVIA O",2013,56406,"2013-11-29",273188,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2014-08-01","2024-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP6138 - DF","ARTICULADO (BRT)","9BM382155EB929581","M. BENZ / M.BENZ/0 5OO U",2014,440205,"2013-11-18",340019,"MASCARELLO / M.BENZ/MASCA GRANVIA O",2013,56411,"2013-11-29",273188,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2014-08-01","2024-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP6118 - DF","ARTICULADO (BRT)","9BM382155EB934314","M. BENZ / M.BENZ/O 500 MA",2014,440210,"2013-11-18",340019,"MASCARELLO / M. BENZ/ MASCA GRANVIA O",2013,56405,"2013-11-29",273188,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2015-06-23","2024-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP6278 - DF","ARTICULADO (BRT)","9BM382155EB939563","M. BENZ / M.BENZ/0 5OO U",2014,440212,"2013-11-18",340019,"MASCARELLO / M.BENZ/MASCA GRANVIA O",2013,56403,"2013-11-29",273188,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2014-08-01","2024-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP6188 - DF","ARTICULADO (BRT)","9BM382155EB939594","M. BENZ / M.BENZ/0 5OO U",2014,440214,"2013-11-18",340019,"MASCARELLO / M.BENZ/MASCA GRANVIA O",2013,56407,"2013-11-29",273188,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2014-12-11","2024-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP6268 - DF","ARTICULADO (BRT)","9BM382155EB939939","M. BENZ / M.BENZ/0 5OO U",2014,440217,"2013-11-18",340019,"MASCARELLO / M.BENZ/MASCA GRANVIA O",2013,56401,"2013-11-29",273188,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2014-08-01","2024-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP6258 - DF","ARTICULADO (BRT)","9BM382155EB940189","M. BENZ / M.BENZ/0 5OO U",2014,440185,"2013-11-18",340019,"MASCARELLO / M.BENZ/MASCA GRANVIA O",2013,26399,"2013-11-29",273188,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2014-12-11","2024-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","OVO1784 - DF","ARTICULADO (BRT)","9BM382155EB947801","M. BENZ / M.BENZ/O 500 MA",2014,481949,"2014-02-06",351920,"MASCARELLO / M. BENZ/ MASCA GRANVIA O",2014,58968,"2014-02-17",273188,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2015-06-23","2024-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","OVO1782 - DF","ARTICULADO (BRT)","9BM382155EB947444","M. BENZ / M.BENZ/0 5OO U",2014,481803,"2014-02-06",351920,"MASCARELLO / M.BENZ/MASCA GRANVIA O",2014,58972,"2014-02-17",273188,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2014-12-11","2024-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","OVO1783 - DF","ARTICULADO (BRT)","9BM382155EB946686","M. BENZ / M.BENZ/O 500 MA",2014,481317,"2014-02-05",351920,"MASCARELLO / M. BENZ/ MASCA GRANVIA O",2014,58974,"2014-02-17",273188,"AUTORIZADO  A TRAFEGAR","2015-06-16","2024-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","OVO1781 - DF","ARTICULADO (BRT)","9BM382155EB948875","M. BENZ / M.BENZ/O 500 MA",2014,481366,"2014-02-05",351920,"MASCARELLO / M. BENZ/ MASCA GRANVIA O",2014,58976,"2014-02-17",273188,"AUTORIZADO  A TRAFEGAR","2015-06-16","2024-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","OVO1780 - DF","ARTICULADO (BRT)","9BM382155EB949350","M. BENZ / M.BENZ/O 500 MA",2014,481393,"2014-02-05",351920,"MASCARELLO / M. BENZ/ MASCA GRANVIA O",2014,58978,"2014-02-17",273188,"AUTORIZADO  A TRAFEGAR","2015-06-17","2024-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","OVO1777 - DF","ARTICULADO (BRT)","9BM382155EB947938","M. BENZ / M.BENZ/O 500 MA",2014,481245,"2014-02-05",351920,"MASCARELLO / M. BENZ/ MASCA GRANVIA O",2014,58980,"2014-02-17",273188,"AUTORIZADO  A TRAFEGAR","2015-06-16","2024-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","OVO1779 - DF","ARTICULADO (BRT)","9BM382155EB947573","M. BENZ / M.BENZ/O 500 MA",2014,481951,"2014-02-06",351920,"MASCARELLO / M. BENZ/ MASCA GRANVIA O",2014,58985,"2014-02-17",273188,"AUTORIZADO  A TRAFEGAR","2015-06-17","2024-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","OVO1778 - DF","ARTICULADO (BRT)","9BM382155EB948631","M. BENZ / M.BENZ/O 500 MA",2014,481950,"2014-02-06",351920,"MASCARELLO / M. BENZ/ MASCA GRANVIA O",2014,58987,"2014-02-17",273188,"AUTORIZADO  A TRAFEGAR","2015-06-16","2024-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP6628 - DF","ARTICULADO (CONTRATO NOVO)","9BM382154DB891304","M. BENZ / M.BENZ/O 500 MA",2013,375670,"2013-08-28",321220,"MASCARELLO / M. BENZ/ MASCA GRANVIA O",2013,55702,"2013-11-21",273188,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-12-28","2023-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP6638 - DF","ARTICULADO (CONTRATO NOVO)","9BM382154DB895032","M. BENZ / M.BENZ/O 500 MA",2013,375671,"2013-08-26",321220,"MASCARELLO / M. BENZ/ MASCA GRANVIA O",2013,55709,"2013-11-21",273188,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-12-28","2023-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP6668 - DF","ARTICULADO (CONTRATO NOVO)","9BM382154DB893915","M. BENZ / M.BENZ/O 500 MA",2013,375677,"2013-08-26",321220,"MASCARELLO / M. BENZ/ MASCA GRANVIA O",2013,55717,"2013-11-21",273188,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-12-28","2023-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP6658 - DF","ARTICULADO (CONTRATO NOVO)","9BM382154DB893931","M. BENZ / M.BENZ/O 500 MA",2013,375674,"2013-08-26",321220,"MASCARELLO / M. BENZ/ MASCA GRANVIA O",2013,55713,"2013-11-21",273188,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-12-28","2023-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP6618 - DF","ARTICULADO (CONTRATO NOVO)","9BM382154DB895283","M. BENZ / M.BENZ/O 500 MA",2013,375678,"2013-08-26",321220,"MASCARELLO / M. BENZ/ MASCA GRANVIA O",2013,55707,"2013-11-21",273188,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-12-28","2023-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP6568 - DF","ARTICULADO (CONTRATO NOVO)","9BM382154DB895716","M. BENZ / M.BENZ/O 500 MA",2013,375660,"2013-08-26",321220,"MASCARELLO / M. BENZ/ MASCA GRANVIA O",2013,55715,"2013-11-21",273188,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-12-28","2023-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP6678 - DF","ARTICULADO (CONTRATO NOVO)","9BM382154DB891338","M. BENZ / M.BENZ/O 500 MA",2013,375673,"2013-08-26",321220,"MASCARELLO / M. BENZ/ MASCA GRANVIA O",2013,55704,"2013-11-21",273188,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-12-28","2023-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP6648 - DF","ARTICULADO (CONTRATO NOVO)","9BM382154DB894927","M. BENZ / M.BENZ/O 500 MA",2013,375664,"2013-08-26",321220,"MASCARELLO / M. BENZ/ MASCA GRANVIA O",2013,55721,"2013-11-21",273188,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-12-28","2023-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP6538 - DF","ARTICULADO (CONTRATO NOVO)","9BM382154DB894902","M. BENZ / M.BENZ/O 500 MA",2013,375668,"2013-08-26",321220,"MASCARELLO / M. BENZ/ MASCA GRANVIA O",2013,55719,"2013-11-21",273188,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-12-28","2023-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP6548 - DF","ARTICULADO (CONTRATO NOVO)","9BM382154DB894515","M. BENZ / M.BENZ/O 500 MA",2013,375665,"2013-08-26",321220,"MASCARELLO / M. BENZ/ MASCA GRANVIA O",2013,55700,"2013-11-21",273188,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-12-28","2023-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP6578 - DF","ARTICULADO (CONTRATO NOVO)","9BM382154DB894967","M. BENZ / M.BENZ/O 500 MA",2013,375672,"2013-08-26",321220,"MASCARELLO / M. BENZ/ MASCA GRANVIA O",2013,55728,"2013-11-21",273188,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-12-28","2023-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP6558 - DF","ARTICULADO (CONTRATO NOVO)","9BM382154DB894998","M. BENZ / M.BENZ/O 500 MA",2013,375675,"2013-08-26",321220,"MASCARELLO / M. BENZ/ MASCA GRANVIA O",2013,55672,"2013-11-21",273188,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2013-12-28","2023-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP6078 - DF","ARTICULADO (BRT)","9BM382155EB926610","M. BENZ / M.BENZ/O 500 MA",2014,395241,"2013-09-26",340019,"MASCARELLO / M.BENZ/MASCA GRANVIA O",2013,55739,"2013-11-21",273188,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2014-06-04","2024-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP6468 - DF","ARTICULADO (BRT)","9BM382155EB921599","M. BENZ / M.BENZ/O 500 MA",2014,395242,"2013-09-27",340019,"MASCARELLO / M.BENZ/MASCA GRANVIA O",2013,55741,"2013-11-21",273188,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2014-06-04","2024-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP6488 - DF","ARTICULADO (BRT)","9BM382155EB921866","M. BENZ / M.BENZ/O 500 MA",2014,395261,"2013-09-26",340019,"MASCARELLO / M.BENZ/MASCA GRANVIA O",2013,55764,"2013-11-21",273188,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2014-06-04","2024-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP6458 - DF","ARTICULADO (BRT)","9BM382155EB921585","M. BENZ / M.BENZ/O 500 MA",2014,395252,"2013-09-26",340019,"MASCARELLO / M.BENZ/MASCA GRANVIA O",2013,55752,"2013-11-21",273188,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2014-06-04","2024-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP6788 - DF","ARTICULADO (BRT)","9BM382155DB913505","M. BENZ / M.BENZ/O 500 MA",2013,394790,"2013-09-26",340019,"MASCARELLO / M.BENZ/MASCA GRANVIA O",2013,55754,"2013-11-21",273188,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2014-06-04","2023-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP6438 - DF","ARTICULADO (BRT)","9BM382155DB910939","M. BENZ / M.BENZ/O 500 MA",2013,394789,"2013-09-26",340019,"MASCARELLO / M.BENZ/MASCA GRANVIA O",2013,55768,"2013-11-21",273188,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2014-06-04","2023-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP6418 - DF","ARTICULADO (BRT)","9BM382155DB913489","M. BENZ / M.BENZ/O 500 MA",2013,394792,"2013-09-17",340019,"MASCARELLO / M.BENZ/MASCA GRANVIA O",2013,55785,"2013-11-21",273188,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2014-06-04","2023-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP6448 - DF","ARTICULADO (BRT)","9BM382155DB909201","M. BENZ / M.BENZ/O 500 MA",2013,394793,"2013-09-17",340019,"MASCARELLO / M.BENZ/MASCA GRANVIA O",2013,55744,"2013-11-21",273188,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2014-06-04","2023-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP4968 - DF","ARTICULADO (BRT)","9BM382155DB913552","M. BENZ / M.BENZ/O 500 MA",2013,394795,"2013-09-17",340019,"MASCARELLO / M.BENZ/MASCA GRANVIA O",2013,55746,"2013-11-21",273188,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2014-06-04","2023-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP6778 - DF","ARTICULADO (BRT)","9BM382155DB891895","M. BENZ / M.BENZ/0 5OO U",2013,381247,"2013-11-21",340019,"MASCARELLO / M.BENZ/MASCA GRANVIA O",2013,55678,"2013-11-21",273188,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2014-07-30","2023-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP6098 - DF","ARTICULADO (BRT)","9BM382155EB781185","M. BENZ / M.BENZ/0 5OO U",2014,394775,"2013-09-19",340019,"MASCARELLO / M.BENZ/MASCA GRANVIA O",2013,55756,"2013-11-21",273188,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2014-07-30","2024-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP6428 - DF","ARTICULADO (BRT)","9BM382155DB913473","M. BENZ / M.BENZ/O 500 MA",2013,394791,"2013-09-27",340019,"MASCARELLO / M. BENZ/ MASCA GRANVIA O",2013,55748,"2013-11-21",273188,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2014-06-04","2023-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP6798 - DF","ARTICULADO (BRT)","9BM382155DB912739","M. BENZ / M.BENZ/O 500 MA",2013,432919,"2013-11-06",340019,"MASCARELLO / M.BENZ/MASCA GRANVIA O",2013,55810,"2013-11-21",273188,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2014-06-04","2023-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP6048 - DF","ARTICULADO (BRT)","9BM382155EB931033","M. BENZ / M.BENZ/O 500 MA",2014,55777,"2013-09-11",340019,"MASCARELLO / M.BENZ/MASCA GRANVIA O",2013,55778,"2013-11-21",273188,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2014-06-04","2024-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP6088 - DF","ARTICULADO (BRT)","9BM382155EB929549","M. BENZ / M.BENZ/O 500 MA",2014,398050,"2013-09-11",340019,"MASCARELLO / M.BENZ/MASCA GRANVIA O",2013,55782,"2013-11-21",273188,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2014-06-04","2024-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP6058 - DF","ARTICULADO (BRT)","9BM382155EB929525","M. BENZ / M.BENZ/0 5OO U",2014,398051,"2013-09-23",340019,"MASCARELLO / M.BENZ/MASCA GRANVIA O",2013,55780,"2013-11-21",273188,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2014-08-01","2024-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP6018 - DF","ARTICULADO (BRT)","9BM382155EB926582","M. BENZ / M.BENZ/0 5OO U",2014,55771,"2013-11-21",340019,"MASCARELLO / M.BENZ/MASCA GRANVIA O",2013,55772,"2013-11-21",273188,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2014-07-30","2024-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","OVO1785 - DF","ARTICULADO (BRT)","9BM382155DB913520","M. BENZ / M.BENZ/0 5OO U",2013,432904,"2013-11-06",340019,"MASCARELLO / M.BENZ/MASCA GRANVIA O",2013,56011,"2013-11-26",273188,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2014-07-31","2023-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP6068 - DF","ARTICULADO (BRT)","9BM382155DB913536","M. BENZ / M.BENZ/0 5OO U",2013,432894,"2013-11-06",340019,"MASCARELLO / M.BENZ/MASCA GRANVIA O",2013,55844,"2013-11-22",273188,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2014-07-30","2023-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP6B68 - DF","ARTICULADO (BRT)","9BM382155EB921839","M. BENZ / M.BENZ/O 500 MA",2014,432903,"2013-09-11",340019,"MASCARELLO / M.BENZ/MASCA GRANVIA O",2013,55850,"2013-11-21",273188,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2014-06-04","2024-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP6158 - DF","ARTICULADO (BRT)","9BM382155EB926596","M. BENZ / M.BENZ/O 500 MA",2014,432914,"2013-09-11",340019,"MASCARELLO / M.BENZ/MASCA GRANVIA O",2013,55855,"2013-11-21",273188,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2014-06-04","2024-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP6198 - DF","ARTICULADO (BRT)","9BM382155EB928549","M. BENZ / M.BENZ/0 5OO U",2014,432923,"2013-11-06",340019,"MASCARELLO / M.BENZ/MASCA GRANVIA O",2013,55861,"2013-11-22",273188,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2014-07-30","2024-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP6008 - DF","ARTICULADO (BRT)","9BM382155EB928563","M. BENZ / M.BENZ/O 500 MA",2014,432918,"2013-09-11",340019,"MASCARELLO / M.BENZ/MASCA GRANVIA O",2013,55804,"2013-11-21",273188,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2014-06-04","2024-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP6028 - DF","ARTICULADO (BRT)","9BM382155EB928798","M. BENZ / M.BENZ/0 5OO U",2014,432931,"2013-11-06",340019,"MASCARELLO / M.BENZ/MASCA GRANVIA O",2013,558000,"2013-11-21",273188,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2014-07-30","2024-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP6038 - DF","ARTICULADO (BRT)","9BM382155EB928840","M. BENZ / M.BENZ/O 500 MA",2014,432937,"2013-09-11",340019,"MASCARELLO / M.BENZ/MASCA GRANVIA O",2013,55796,"2013-11-21",273188,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2014-06-04","2024-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP6148 - DF","ARTICULADO (BRT)","9BM382155EB929557","M. BENZ / M.BENZ/O 500 MA",2014,432953,"2013-09-11",340019,"MASCARELLO / M.BENZ/MASCA GRANVIA O",2013,55863,"2013-11-21",273188,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2014-06-04","2024-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP6808 - DF","ARTICULADO (BRT)","9BM382155EB931246","M. BENZ / M.BENZ/0 5OO U",2014,432966,"2013-11-06",340019,"MASCARELLO / M.BENZ/MASCA GRANVIA O",2013,55814,"2013-11-21",273188,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2014-07-30","2024-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP6818 - DF","ARTICULADO (BRT)","9BM382155EB931942","M. BENZ / M.BENZ/0 5OO U",2014,432967,"2013-11-06",340019,"MASCARELLO / M.BENZ/MASCA GRANVIA O",2013,55842,"2013-11-22",273188,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2014-07-30","2024-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP6498 - DF","ARTICULADO (BRT)","9BM382155EB933433","M. BENZ / M.BENZ/0 5OO U",2014,432972,"2013-11-21",340019,"MASCARELLO / M.BENZ/MASCA GRANVIA O",2013,55849,"2013-11-21",273188,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2014-07-30","2024-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP6828 - DF","ARTICULADO (BRT)","9BM382155EB933453","M. BENZ / M.BENZ/0 5OO U",2014,432895,"2013-11-06",340019,"MASCARELLO / M.BENZ/MASCA GRANVIA O",2013,55808,"2013-11-21",273188,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2014-07-30","2024-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP6178 - DF","ARTICULADO (BRT)","9BM3821555EB93465","M. BENZ / M.BENZ/0 5OO U",2014,432915,"2013-11-06",340019,"MASCARELLO / M.BENZ/MASCA GRANVIA O",2013,55865,"2013-11-22",273188,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2014-07-30","2024-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP6838 - DF","ARTICULADO (BRT)","9BM382155EB933507","M. BENZ / M.BENZ/0 5OO U",2014,432929,"2013-11-06",340019,"MASCARELLO / M.BENZ/MASCA GRANVIA O",2013,55802,"2013-11-21",273188,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2014-07-30","2024-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP6848 - DF","ARTICULADO (BRT)","9BM382155EB933519","M. BENZ / M.BENZ/0 5OO U",2014,432969,"2013-11-06",340019,"MASCARELLO / M.BENZ/MASCA GRANVIA O",2013,55857,"2013-11-22",273188,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2014-07-30","2024-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP6868 - DF","ARTICULADO (BRT)","9BM382155EB933543","M. BENZ / M.BENZ/0 5OO U",2014,432924,"2013-11-06",340019,"MASCARELLO / M.BENZ/MASCA GRANVIA O",2013,55798,"2013-11-21",273188,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2014-07-30","2024-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP6878 - DF","ARTICULADO (BRT)","9BM382155EB933558","M. BENZ / M.BENZ/0 5OO U",2014,432935,"2013-11-06",340019,"MASCARELLO / M.BENZ/MASCA GRANVIA O",2013,55790,"2013-11-21",273188,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2014-07-30","2024-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP6888 - DF","ARTICULADO (BRT)","9BM382155EB933570","M. BENZ / M.BENZ/0 5OO U",2014,432945,"2013-11-06",340019,"MASCARELLO / M.BENZ/MASCA GRANVIA O",2013,55859,"2013-11-22",273188,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2014-07-30","2024-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP6898 - DF","ARTICULADO (BRT)","9BM382155EB933756","M. BENZ / M.BENZ/0 5OO U",2014,432947,"2013-11-06",340019,"MASCARELLO / M.BENZ/MASCA GRANVIA O",2013,55848,"2013-11-22",273188,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2014-07-30","2024-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP6108 - DF","ARTICULADO (BRT)","9BM382155EB933769","M. BENZ / M.BENZ/O 500 MA",2014,432951,"2014-11-06",340019,"MASCARELLO / M. BENZ/ MASCA GRANVIA O",2013,55794,"2014-11-21",273188,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2014-08-06","2024-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP5978 - DF","ARTICULADO (BRT)","9BM382155EB933999","M. BENZ / M.BENZ/0 5OO U",2014,432962,"2013-11-06",340019,"MASCARELLO / M.BENZ/MASCA GRANVIA O",2013,55846,"2013-11-22",273188,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2014-07-30","2024-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP5988 - DF","ARTICULADO (BRT)","9BM382155EB934065","M. BENZ / M.BENZ/O 500 MA",2014,432977,"2014-11-06",340019,"MASCARELLO / M. BENZ/ MASCA GRANVIA O",2013,55792,"2013-11-21",273188,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2014-08-06","2024-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP5998 - DF","ARTICULADO (BRT)","9BM382189EB934301","M. BENZ / M.BENZ/0 5OO U",2014,432902,"2013-11-21",340019,"MASCARELLO / M. BENZ/ MASCA GRANVIA O",2013,56016,"2013-11-06",273188,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2014-07-30","2024-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP6858 - DF","ARTICULADO (BRT)","9BM382155EB933531","M. BENZ / M.BENZ/0 5OO U",2014,432965,"2013-11-06",340019,"MASCARELLO / M.BENZ/MASCA GRANVIA O",2013,55806,"2013-11-21",273188,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2014-08-01","2024-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP6218 - DF","ARTICULADO (BRT)","9BM382155EB932270","M. BENZ / M.BENZ/O 500 MA",2014,432978,"2014-11-06",340019,"MASCARELLO / M. BENZ/ MASCA GRANVIA O",2013,56344,"2013-11-28",273188,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2014-08-06","2024-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP6248 - DF","ARTICULADO (BRT)","9BM382189EB932924","M. BENZ / M.BENZ/0 5OO U",2014,432980,"2013-11-28",340019,"MASCARELLO / M. BENZ/ MASCA GRANVIA O",2013,56016,"2013-11-06",273188,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2014-07-30","2024-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP6228 - DF","ARTICULADO (BRT)","9BM382189EB933401","M. BENZ / M.BENZ/0 5OO U",2014,432990,"2013-11-28",340019,"MASCARELLO / M. BENZ/ MASCA GRANVIA O",2013,56346,"2013-11-06",273188,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2014-07-31","2019-10-21"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP6238 - DF","ARTICULADO (BRT)","9BM382155EB933421","M. BENZ / M.BENZ/0 5OO U",2014,432988,"2013-11-06",340019,"MASCARELLO / M.BENZ/MASCA GRANVIA O",2013,56018,"2013-11-26",273188,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2014-08-02","2024-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKP6208 - DF","ARTICULADO (BRT)","9BM382155EB934265","M. BENZ / M.BENZ/0 5OO U",2014,432982,"2013-11-06",340019,"MASCARELLO / M.BENZ/MASCA GRANVIA O",2013,56013,"2013-11-23",273188,"CONTRATO DE CONCESSÃO Nº 01/2012-ST","2014-08-02","2024-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9721 - DF","ÔNIBUS BÁSICO","9BM384078LB148130","M. BENZ / OF 1721 EURO 5",2020,"00.222.866","2019-09-30",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,90920,"2019-10-08",150500,"AUTORIZADO  A TRAFEGAR","2019-10-29","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9720 - DF","ÔNIBUS BÁSICO","9BM384078LB149258","M. BENZ / OF 1721 EURO 5",2020,"00.222.874","2019-09-30",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,90870,"2019-10-07",150500,"AUTORIZADO  A TRAFEGAR","2019-10-29","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9719 - DF","ÔNIBUS BÁSICO","9BM384078LB149470","M. BENZ / OF 1721 EURO 5",2020,"00.222.884","2019-09-30",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,90872,"2019-10-08",150500,"AUTORIZADO  A TRAFEGAR","2019-10-29","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9718 - DF","ÔNIBUS BÁSICO","9BM384078LB149473","M. BENZ / OF 1721 EURO 5",2020,"00.222.872","2019-09-30",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,90874,"2019-10-08",150500,"AUTORIZADO  A TRAFEGAR","2019-10-29","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9717 - DF","ÔNIBUS BÁSICO","9BM384078LB150057","M. BENZ / OF 1721 EURO 5",2020,"00.222.847","2019-09-30",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,90876,"2019-10-08",150500,"AUTORIZADO  A TRAFEGAR","2019-10-19","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9716 - DF","ÔNIBUS BÁSICO","9BM384078LB150060","M. BENZ / OF 1721 EURO 5",2020,"00.222.916","2019-09-30",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,90878,"2019-10-08",150500,"AUTORIZADO  A TRAFEGAR","2019-10-19","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9715 - DF","ÔNIBUS BÁSICO","9BM384078LB150062","M. BENZ / OF 1721 EURO 5",2020,"00.222.927","2019-09-30",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,90880,"2019-10-08",150500,"AUTORIZADO  A TRAFEGAR","2019-10-19","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9714 - DF","ÔNIBUS BÁSICO","9BM384078LB150065","M. BENZ / OF 1721 EURO 5",2020,"00.222.890","2019-09-30",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,90882,"2019-10-08",150500,"AUTORIZADO  A TRAFEGAR","2019-10-19","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9710 - DF","ÔNIBUS BÁSICO","9BM384078LB150068","M. BENZ / OF 1721 EURO 5",2020,"00.222.852","2019-09-30",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,90884,"2019-10-08",150500,"AUTORIZADO  A TRAFEGAR","2019-10-19","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9733 - DF","ÔNIBUS BÁSICO","9BM384078L8150744","M. BENZ / OF 1721 EURO 5",2020,"00.222.856","2019-09-30",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,90886,"2019-10-08",150500,"AUTORIZADO  A TRAFEGAR","2019-10-19","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9711 - DF","ÔNIBUS BÁSICO","9BM384078LB150804","M. BENZ / OF 1721 EURO 5",2020,"00.222.860","2019-09-30",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,90888,"2019-10-08",150500,"AUTORIZADO  A TRAFEGAR","2019-10-19","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9712 - DF","ÔNIBUS BÁSICO","9BM384078LB150809","M. BENZ / OF 1721 EURO 5",2020,"00.222.869","2019-09-30",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,90890,"2019-10-08",150500,"AUTORIZADO  A TRAFEGAR","2019-10-19","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9713 - DF","ÔNIBUS BÁSICO","9BM384078LB150818","M. BENZ / OF 1721 EURO 5",2020,"00.222.882","2019-09-30",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,90892,"2019-10-08",150500,"AUTORIZADO  A TRAFEGAR","2019-10-19","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9709 - DF","ÔNIBUS BÁSICO","9BM384078LB150823","M. BENZ / OF 1721 EURO 5",2020,"00.222.854","2019-09-30",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,90894,"2019-10-08",150500,"AUTORIZADO  A TRAFEGAR","2019-10-19","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9723 - DF","ÔNIBUS BÁSICO","9BM384078LB150836","M. BENZ / OF 1721 EURO 5",2020,222909,"2019-09-30",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,90896,"2019-10-08",150500,"AUTORIZADO  A TRAFEGAR","2019-11-04","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9744 - DF","ÔNIBUS BÁSICO","9BM384078LB150843","M. BENZ / OF 1721 EURO 5",2020,222912,"2019-09-30",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,90992,"2019-10-10",150500,"AUTORIZADO  A TRAFEGAR","2019-10-20","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9722 - DF","ÔNIBUS BÁSICO","9BM384078LB150846","M. BENZ / OF 1721 EURO 5",2020,"00.222.914","2019-09-30",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,90898,"2019-10-08",150500,"AUTORIZADO  A TRAFEGAR","2019-10-19","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9726 - DF","ÔNIBUS BÁSICO","9BM384078LB151010","M. BENZ / OF 1721 EURO 5",2020,"00.222.930","2019-09-30",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,90900,"2019-10-08",150500,"AUTORIZADO  A TRAFEGAR","2019-10-19","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9727 - DF","ÔNIBUS BÁSICO","9BM384078LB151019","M. BENZ / OF 1721 EURO 5",2020,"00.222.900","2019-09-30",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,90902,"2019-10-08",150500,"AUTORIZADO  A TRAFEGAR","2019-10-19","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9757 - DF","ÔNIBUS BÁSICO","9BM384078LB151024","M. BENZ / OF 1721 EURO 5",2020,222934,"2019-09-30",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,90964,"2019-10-10",150500,"AUTORIZADO  A TRAFEGAR","2019-11-04","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9725 - DF","ÔNIBUS BÁSICO","9BM384078LB151045","M. BENZ / OF 1721 EURO 5",2020,"00.222.929","2019-09-30",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,90904,"2019-10-08",150500,"AUTORIZADO  A TRAFEGAR","2019-10-19","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9724 - DF","ÔNIBUS BÁSICO","9BM384078LB151050","M. BENZ / OF 1721 EURO 5",2020,"00.222.932","2019-09-30",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,90906,"2019-10-08",150500,"AUTORIZADO  A TRAFEGAR","2019-10-19","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9728 - DF","ÔNIBUS BÁSICO","9BM384078LB151054","M. BENZ / OF 1721 EURO 5",2020,"00.222.924","2019-09-30",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,90908,"2019-10-08",150500,"AUTORIZADO  A TRAFEGAR","2019-10-19","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PAL1103 - DF","ÔNIBUS PADRON BRT","9BM382189LB157791","MERCEDES BENZ / MB O-500U 1826/59 - EURO V",2020,1402307,"2019-10-18",245000,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,190889,"2019-12-17",267000,"AUTORIZADO  A TRAFEGAR","2020-02-21","2030-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9729 - DF","ÔNIBUS BÁSICO","9BM384078LB151218","M. BENZ / OF 1721 EURO 5",2020,"00.222.925","2019-09-30",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,90910,"2019-10-08",150500,"AUTORIZADO  A TRAFEGAR","2019-10-19","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9730 - DF","ÔNIBUS BÁSICO","9BM384078LB151220","M. BENZ / OF 1721 EURO 5",2020,"00.222.919","2019-09-30",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,90912,"2019-10-08",150500,"AUTORIZADO  A TRAFEGAR","2019-10-19","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9731 - DF","ÔNIBUS BÁSICO","9BM384078LB151226","M. BENZ / OF 1721 EURO 5",2020,"00.222.921","2019-09-30",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,90914,"2019-10-08",150500,"AUTORIZADO  A TRAFEGAR","2019-10-19","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9702 - DF","ÔNIBUS BÁSICO","9BM384078LB151232","M. BENZ / OF 1721 EURO 5",2020,"00.222.913","2019-09-30",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,90916,"2019-10-08",150500,"AUTORIZADO  A TRAFEGAR","2019-10-19","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9734 - DF","ÔNIBUS BÁSICO","9BM384078L8151235","M. BENZ / OF 1721 EURO 5",2020,"00.222.895","2019-09-30",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,90966,"2019-10-10",150500,"AUTORIZADO  A TRAFEGAR","2019-10-19","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9706 - DF","ÔNIBUS BÁSICO","98M384078L8151237","M. BENZ / OF 1721 EURO 5",2020,"00.222.910","2019-09-30",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,90918,"2019-10-08",150500,"AUTORIZADO  A TRAFEGAR","2019-10-19","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9746 - DF","ÔNIBUS BÁSICO","9BM384078LB151241","M. BENZ / OF 1721 EURO 5",2020,222904,"2019-09-30",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,90922,"2019-10-08",150500,"AUTORIZADO  A TRAFEGAR","2019-10-19","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PAL1096 - DF","ÔNIBUS PADRON BRT","9BM382189LB159154","MERCEDES BENZ / MB O-500U 1826/59 - EURO V",2020,1402314,"2019-10-18",245000,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,190891,"2019-12-17",267000,"AUTORIZADO  A TRAFEGAR","2020-02-21","2030-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9737 - DF","ÔNIBUS BÁSICO","9BM384078LB151243","M. BENZ / OF 1721 EURO 5",2020,"00.222.901","2019-09-30",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,90994,"2019-10-10",150500,"AUTORIZADO  A TRAFEGAR","2019-10-19","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9703 - DF","ÔNIBUS BÁSICO","9BM384078LB151247","M. BENZ / OF 1721 EURO 5",2020,"00.222.897","2019-09-30",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,90924,"2019-10-08",150500,"AUTORIZADO  A TRAFEGAR","2019-10-19","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9732 - DF","ÔNIBUS BÁSICO","9BM384078LB151317","M. BENZ / OF 1721 EURO 5",2020,"00.222.849","2019-09-30",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,90886,"2019-10-08",150500,"AUTORIZADO  A TRAFEGAR","2019-10-19","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9704 - DF","ÔNIBUS BÁSICO","9BM384078LB151327","M. BENZ / OF 1721 EURO 5",2020,"00.222.855","2019-09-30",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,90926,"2019-10-08",150500,"AUTORIZADO  A TRAFEGAR","2019-10-19","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9736 - DF","ÔNIBUS BÁSICO","9BM384078LB151330","M. BENZ / OF 1721 EURO 5",2020,"00.222.858","2019-09-30",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,90970,"2019-10-10",150500,"AUTORIZADO  A TRAFEGAR","2019-10-19","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9741 - DF","ÔNIBUS BÁSICO","9BM384078LB151597","M. BENZ / OF 1721 EURO 5",2020,222940,"2019-09-30",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,90972,"2019-10-10",150500,"AUTORIZADO  A TRAFEGAR","2019-10-19","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9740 - DF","ÔNIBUS BÁSICO","9BM384078LB151605","M. BENZ / OF 1721 EURO 5",2020,"00.222.848","2019-09-30",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,90996,"2019-10-10",150500,"AUTORIZADO  A TRAFEGAR","2019-10-19","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PAL1101 - DF","ÔNIBUS PADRON BRT","9BM382189LB157975","MERCEDES BENZ / MB O-500U 1826/59 - EURO V",2020,1402308,"2019-10-18",245000,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,190893,"2019-12-17",267000,"AUTORIZADO  A TRAFEGAR","2020-02-21","2030-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9738 - DF","ÔNIBUS BÁSICO","9BM384078LB151613","M. BENZ / OF 1721 EURO 5",2020,222851,"2019-09-30",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,90928,"2019-10-08",150500,"AUTORIZADO  A TRAFEGAR","2019-11-21","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9707 - DF","ÔNIBUS BÁSICO","9BM384078LB151690","M. BENZ / OF 1721 EURO 5",2020,"00.222.857","2019-09-30",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,90930,"2019-10-08",150500,"AUTORIZADO  A TRAFEGAR","2019-10-19","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9708 - DF","ÔNIBUS BÁSICO","9BM384078LB151699","M. BENZ / OF 1721 EURO 5",2020,"00.222.863","2019-09-30",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,90932,"2019-10-08",150500,"AUTORIZADO  A TRAFEGAR","2019-10-19","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9742 - DF","ÔNIBUS BÁSICO","9BM384078LB151719","M. BENZ / OF 1721 EURO 5",2020,"00.222.883","2019-09-30",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,90934,"2019-10-08",150500,"AUTORIZADO  A TRAFEGAR","2019-10-19","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9705 - DF","ÔNIBUS BÁSICO","9BM384078LB149477","M. BENZ / OF 1721 EURO 5",2020,"00.222.867","2019-09-30",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,90936,"2019-10-08",150500,"AUTORIZADO  A TRAFEGAR","2019-10-20","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9745 - DF","ÔNIBUS BÁSICO","9BM384078LB150828","M. BENZ / OF 1721 EURO 5",2020,222871,"2019-09-30",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,90938,"2019-10-08",150500,"AUTORIZADO  A TRAFEGAR","2019-11-21","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9701 - DF","ÔNIBUS BÁSICO","9BM384078LB151646","M. BENZ / OF 1721 EURO 5",2020,"00.222.878","2019-09-30",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,90940,"2019-10-08",150500,"AUTORIZADO  A TRAFEGAR","2019-10-19","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PAL1099 - DF","ÔNIBUS PADRON BRT","9BM382189LB157985","MERCEDES BENZ / MB O-500U 1826/59 - EURO V",2020,1402309,"2019-10-18",245000,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,190895,"2019-12-17",267000,"AUTORIZADO  A TRAFEGAR","2020-02-21","2030-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9756 - DF","ÔNIBUS BÁSICO","9BM384078LB152605","M. BENZ / OF 1721 EURO 5",2020,222886,"2019-09-30",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,90974,"2019-10-10",150500,"AUTORIZADO  A TRAFEGAR","2019-11-04","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9752 - DF","ÔNIBUS BÁSICO","9BM384078LB152634","M. BENZ / OF 1721 EURO 5",2020,"00.222.893","2019-09-30",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,90976,"2019-10-10",150500,"AUTORIZADO  A TRAFEGAR","2019-10-19","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9755 - DF","ÔNIBUS BÁSICO","9BM384078LB152612","M. BENZ / OF 1721 EURO 5",2020,222889,"2019-09-30",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,90978,"2019-10-10",150500,"AUTORIZADO  A TRAFEGAR","2019-11-04","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9739 - DF","ÔNIBUS BÁSICO","9BM384078LB151611","M. BENZ / OF 1721 EURO 5",2020,"00.222.876","2019-09-30",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,90980,"2019-10-10",150500,"AUTORIZADO  A TRAFEGAR","2019-10-19","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9743 - DF","ÔNIBUS BÁSICO","9BM384078LB151701","M. BENZ / OF 1721 EURO 5",2020,222879,"2019-09-30",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,90982,"2019-10-10",150500,"AUTORIZADO  A TRAFEGAR","2019-10-19","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9749 - DF","ÔNIBUS BÁSICO","9BM384078LB154183","M. BENZ / OF 1721 EURO 5",2020,22928,"2019-09-30",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,90984,"2019-10-10",150500,"AUTORIZADO  A TRAFEGAR","2019-10-19","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9748 - DF","ÔNIBUS BÁSICO","9BM384078LB154226","M. BENZ / OF 1721 EURO 5",2020,"00.222.902","2019-09-30",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,90986,"2019-10-10",150500,"AUTORIZADO  A TRAFEGAR","2019-10-19","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PAL1095 - DF","ÔNIBUS PADRON BRT","9BM382189LB159156","MERCEDES BENZ / MB O-500U 1826/59 - EURO V",2020,1402315,"2019-10-18",245000,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,190897,"2019-12-17",267000,"AUTORIZADO  A TRAFEGAR","2020-02-21","2030-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9753 - DF","ÔNIBUS BÁSICO","9BM384078LB151040","M. BENZ / OF 1721 EURO 5",2020,2222396,"2019-10-10",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,90998,"2019-09-30",150500,"AUTORIZADO  A TRAFEGAR","2019-11-04","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9735 - DF","ÔNIBUS BÁSICO","9BM384078LB151227","M. BENZ / OF 1721 EURO 5",2020,"00.222.906","2019-09-30",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,90988,"2019-10-10",150500,"AUTORIZADO  A TRAFEGAR","2019-10-19","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9751 - DF","ÔNIBUS BÁSICO","9BM384078LB154012","M. BENZ / OF 1721 EURO 5",2020,"00.222.926","2019-09-30",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,90990,"2019-10-10",150500,"AUTORIZADO  A TRAFEGAR","2019-10-19","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9763 - DF","ÔNIBUS BÁSICO","9BM384078LB154207","M. BENZ / OF 1721 EURO 5",2020,224850,"2019-10-16",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,91172,"2019-10-18",150500,"AUTORIZADO  A TRAFEGAR","2019-11-11","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9771 - DF","ÔNIBUS BÁSICO","9BM384078LB154471","M. BENZ / OF 1721 EURO 5",2020,224853,"2019-10-16",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,91170,"2019-10-18",150500,"AUTORIZADO  A TRAFEGAR","2019-11-07","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9747 - DF","ÔNIBUS BÁSICO","9BM384078LB155102","M. BENZ / OF 1721 EURO 5",2020,222838,"2019-09-30",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,90962,"2019-10-10",150500,"AUTORIZADO  A TRAFEGAR","2019-10-19","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9764 - DF","ÔNIBUS BÁSICO","9BM384078LB155273","M. BENZ / OF 1721 EURO 5",2020,224780,"2019-10-16",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,91174,"2019-10-18",150500,"AUTORIZADO  A TRAFEGAR","2019-11-09","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PAL1104 - DF","ÔNIBUS PADRON BRT","9BM382189LB159796","MERCEDES BENZ / MB O-500U 1826/59 - EURO V",2020,1402316,"2019-10-18",245000,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,190899,"2019-12-17",267000,"AUTORIZADO  A TRAFEGAR","2020-02-21","2030-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9766 - DF","ÔNIBUS BÁSICO","9BM384078LB155285","M. BENZ / OF 1721 EURO 5",2020,224778,"2019-10-16",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,91176,"2019-10-18",150500,"AUTORIZADO  A TRAFEGAR","2019-11-07","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9767 - DF","ÔNIBUS BÁSICO","9BM384078LB155290","M. BENZ / OF 1721 EURO 5",2020,224775,"2019-10-16",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,91178,"2019-10-18",150500,"AUTORIZADO  A TRAFEGAR","2019-11-08","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9768 - DF","ÔNIBUS BÁSICO","9BM384078LB155297","M. BENZ / OF 1721 EURO 5",2020,224774,"2019-10-16",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,91180,"2019-10-18",150500,"AUTORIZADO  A TRAFEGAR","2019-11-08","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9769 - DF","ÔNIBUS BÁSICO","9BM384078LB155312","M. BENZ / OF 1721 EURO 5",2020,224815,"2019-10-16",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,91182,"2019-10-18",150500,"AUTORIZADO  A TRAFEGAR","2019-12-02","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9770 - DF","ÔNIBUS BÁSICO","9BM384078LB155320","M. BENZ / OF 1721 EURO 5",2020,224813,"2019-10-16",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,91184,"2019-10-18",150500,"AUTORIZADO  A TRAFEGAR","2019-11-07","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9772 - DF","ÔNIBUS BÁSICO","9BM384078LB155496","M. BENZ / OF 1721 EURO 5",2020,224816,"2019-10-16",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,91186,"2019-10-18",150500,"AUTORIZADO  A TRAFEGAR","2019-11-08","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9754 - DF","ÔNIBUS BÁSICO","9BM384078LB155502","M. BENZ / OF 1721 EURO 5",2020,224842,"2019-10-16",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,91188,"2019-10-18",150500,"AUTORIZADO  A TRAFEGAR","2019-11-08","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PAL1102 - DF","ÔNIBUS PADRON BRT","9BM382189LB160006","MERCEDES BENZ / MB O-500U 1826/59 - EURO V",2020,1402317,"2019-10-18",245000,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,190901,"2019-12-17",267000,"AUTORIZADO  A TRAFEGAR","2020-02-21","2030-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9773 - DF","ÔNIBUS BÁSICO","9BM384078LB155509","M. BENZ / OF 1721 EURO 5",2020,224844,"2019-10-16",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,91190,"2019-10-18",150500,"AUTORIZADO  A TRAFEGAR","2019-11-08","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9774 - DF","ÔNIBUS BÁSICO","9BM384078LB155514","M. BENZ / OF 1721 EURO 5",2020,224819,"2019-10-16",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,91192,"2019-10-18",150500,"AUTORIZADO  A TRAFEGAR","2019-11-08","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9775 - DF","ÔNIBUS BÁSICO","9BM384078LB155520","M. BENZ / OF 1721 EURO 5",2020,224824,"2019-10-16",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,91194,"2019-10-18",150500,"AUTORIZADO  A TRAFEGAR","2019-11-07","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9776 - DF","ÔNIBUS BÁSICO","9BM384078LB155531","M. BENZ / OF 1721 EURO 5",2020,224822,"2019-10-16",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,91212,"2019-10-18",150500,"AUTORIZADO  A TRAFEGAR","2019-11-08","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9780 - DF","ÔNIBUS BÁSICO","9BM384078LB155707","M. BENZ / OF 1721 EURO 5",2020,224825,"2019-10-16",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,91196,"2019-10-18",150500,"AUTORIZADO  A TRAFEGAR","2019-11-08","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9783 - DF","ÔNIBUS BÁSICO","9BM384078LB155721","M. BENZ / OF 1721 EURO 5",2020,224829,"2019-10-16",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,91198,"2019-10-18",150500,"AUTORIZADO  A TRAFEGAR","2019-11-21","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9792 - DF","ÔNIBUS BÁSICO","9BM384078LB155905","M. BENZ / OF 1721 EURO 5",2020,224839,"2019-10-16",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,91200,"2019-10-18",150500,"AUTORIZADO  A TRAFEGAR","2019-11-21","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PAL1098 - DF","ÔNIBUS PADRON BRT","9BM382189LB158846","MERCEDES BENZ / MB O-500U 1826/59 - EURO V",2020,1402310,"2019-10-18",245000,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,190903,"2019-12-17",267000,"AUTORIZADO  A TRAFEGAR","2020-02-21","2030-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9777 - DF","ÔNIBUS BÁSICO","9BM384078LB155541","M. BENZ / OF 1721 EURO 5",2020,224863,"2019-10-16",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,91202,"2019-10-18",150500,"AUTORIZADO  A TRAFEGAR","2019-11-22","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9778 - DF","ÔNIBUS BÁSICO","9BM384078LB155689","M. BENZ / OF 1721 EURO 5",2020,224892,"2019-10-16",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,91204,"2019-10-18",150500,"AUTORIZADO  A TRAFEGAR","2019-11-08","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9779 - DF","ÔNIBUS BÁSICO","9BM384078LB155695","M. BENZ / OF 1721 EURO 5",2020,224814,"2019-10-16",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,91206,"2019-10-18",150500,"AUTORIZADO  A TRAFEGAR","2019-11-07","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9793 - DF","ÔNIBUS BÁSICO","9BM384078LB155915","M. BENZ / OF 1721 EURO 5",2020,224898,"2019-10-16",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,91214,"2019-10-18",150500,"AUTORIZADO  A TRAFEGAR","2019-11-11","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9794 - DF","ÔNIBUS BÁSICO","9BM384078LB155935","M. BENZ / OF 1721 EURO 5",2020,224909,"2019-10-16",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,91208,"2019-10-18",150500,"AUTORIZADO  A TRAFEGAR","2019-11-22","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9795 - DF","ÔNIBUS BÁSICO","9BM384078LB155952","M. BENZ / OF 1721 EURO 5",2020,224914,"2019-10-16",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,91210,"2019-10-18",150500,"AUTORIZADO  A TRAFEGAR","2019-11-08","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9700 - DF","ÔNIBUS BÁSICO","9BM384078LB156107","M. BENZ / OF 1721 EURO 5",2020,224915,"2019-10-16",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,91216,"2019-10-18",150500,"AUTORIZADO  A TRAFEGAR","2019-11-07","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PAL1106 - DF","ÔNIBUS PADRON BRT","9BM382189LB158829","MERCEDES BENZ / MB O-500U 1826/59 - EURO V",2020,1402311,"2019-10-18",245000,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,190905,"2019-12-17",267000,"AUTORIZADO  A TRAFEGAR","2020-02-21","2030-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9758 - DF","ÔNIBUS BÁSICO","9BM384078LB156119","M. BENZ / OF 1721 EURO 5",2020,224916,"2019-10-16",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,91218,"2019-10-18",150500,"AUTORIZADO  A TRAFEGAR","2019-11-22","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9759 - DF","ÔNIBUS BÁSICO","9BM384078LB156130","M. BENZ / OF 1721 EURO 5",2020,224917,"2019-10-16",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,91220,"2019-10-18",150500,"AUTORIZADO  A TRAFEGAR","2019-11-08","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9760 - DF","ÔNIBUS BÁSICO","9BM384078LB156131","M. BENZ / OF 1721 EURO 5",2020,224937,"2019-10-16",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,91222,"2019-10-18",150500,"AUTORIZADO  A TRAFEGAR","2019-12-05","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9761 - DF","ÔNIBUS BÁSICO","9BM384078LB156137","M. BENZ / OF 1721 EURO 5",2020,224918,"2019-10-16",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,91224,"2019-10-18",150500,"AUTORIZADO  A TRAFEGAR","2019-11-11","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9762 - DF","ÔNIBUS BÁSICO","9BM384078LB154202","M. BENZ / OF 1721 EURO 5",2020,224772,"2019-10-16",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,91226,"2019-10-18",150500,"AUTORIZADO  A TRAFEGAR","2019-11-08","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9750 - DF","ÔNIBUS BÁSICO","9BM384078LB154096","M. BENZ / OF 1721 EURO 5",2020,222918,"2019-09-30",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,91038,"2019-10-11",150500,"AUTORIZADO  A TRAFEGAR","2019-11-11","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9791 - DF","ÔNIBUS BÁSICO","9BM384078LB154854","M. BENZ / OF 1721 EURO 5",2020,224856,"2019-10-16",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,91228,"2019-10-18",150500,"AUTORIZADO  A TRAFEGAR","2019-11-22","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PAL1100 - DF","ÔNIBUS PADRON BRT","9BM382189LB160607","MERCEDES BENZ / MB O-500U 1826/59 - EURO V",2020,1402318,"2019-10-18",245000,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,190907,"2019-12-17",267000,"AUTORIZADO  A TRAFEGAR","2020-02-21","2030-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9781 - DF","ÔNIBUS BÁSICO","9BM384078LB156713","M. BENZ / OF 1721 EURO 5",2020,224919,"2019-10-16",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,91230,"2019-10-18",150500,"AUTORIZADO  A TRAFEGAR","2019-11-11","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9782 - DF","ÔNIBUS BÁSICO","9BM384078LB156716","M. BENZ / OF 1721 EURO 5",2020,224920,"2019-10-16",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,91232,"2019-10-18",150500,"AUTORIZADO  A TRAFEGAR","2019-11-11","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9796 - DF","ÔNIBUS BÁSICO","9BM384078LB156723","M. BENZ / OF 1721 EURO 5",2020,224921,"2019-10-16",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,91234,"2019-10-18",150500,"AUTORIZADO  A TRAFEGAR","2019-11-11","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9784 - DF","ÔNIBUS BÁSICO","9BM384078LB156728","M. BENZ / OF 1721 EURO 5",2020,224924,"2019-10-16",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,91236,"2019-10-18",150500,"AUTORIZADO  A TRAFEGAR","2019-11-22","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9785 - DF","ÔNIBUS BÁSICO","9BM384078LB156736","M. BENZ / OF 1721 EURO 5",2020,224925,"2019-10-16",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,91238,"2019-10-18",150500,"AUTORIZADO  A TRAFEGAR","2019-11-22","2021-08-12"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9786 - DF","ÔNIBUS BÁSICO","9BM384078LB156739","M. BENZ / OF 1721 EURO 5",2020,224927,"2019-10-16",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,91240,"2019-10-18",150500,"AUTORIZADO  A TRAFEGAR","2019-11-22","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9787 - DF","ÔNIBUS BÁSICO","9BM384078LB156745","M. BENZ / OF 1721 EURO 5",2020,224928,"2019-10-16",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,91242,"2019-10-18",150500,"AUTORIZADO  A TRAFEGAR","2019-11-11","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PAL1097 - DF","ÔNIBUS PADRON BRT","9BM382189LB159148","MERCEDES BENZ / MB O-500U 1826/59 - EURO V",2020,1402318,"2019-10-18",245000,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,190907,"2019-12-17",267000,"AUTORIZADO  A TRAFEGAR","2020-02-21","2030-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9788 - DF","ÔNIBUS BÁSICO","9BM384078LB156748","M. BENZ / OF 1721 EURO 5",2020,224930,"2019-10-16",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,91244,"2019-10-18",150500,"AUTORIZADO  A TRAFEGAR","2019-11-11","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9789 - DF","ÔNIBUS BÁSICO","9BM384078LB156751","M. BENZ / OF 1721 EURO 5",2020,224931,"2019-10-16",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,91246,"2019-10-18",150500,"AUTORIZADO  A TRAFEGAR","2019-11-11","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9790 - DF","ÔNIBUS BÁSICO","9BM384078LB156754","M. BENZ / OF 1721 EURO 5",2020,224933,"2019-10-16",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,91248,"2019-10-18",150500,"AUTORIZADO  A TRAFEGAR","2019-11-22","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9834 - DF","ÔNIBUS BÁSICO","9BM384078LB156759","M. BENZ / OF 1721 EURO 5",2020,224934,"2019-10-16",163000,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,91456,"2019-11-01",150500,"AUTORIZADO  A TRAFEGAR","2019-12-06","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9832 - DF","ÔNIBUS BÁSICO","9BM384078LB154877","M. BENZ / OF 1721 EURO 5",2020,224859,"2019-10-16",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,91458,"2019-11-01",150500,"AUTORIZADO  A TRAFEGAR","2019-12-06","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9801 - DF","ÔNIBUS BÁSICO","9BM384078LB155908","M. BENZ / OF 1721 EURO 5",2020,224894,"2019-10-16",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,91286,"2019-10-24",150500,"AUTORIZADO  A TRAFEGAR","2019-11-22","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9833 - DF","ÔNIBUS BÁSICO","9BM384078LB155932","M. BENZ / OF 1721 EURO 5",2020,224902,"2019-10-16",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,91460,"2019-11-01",150500,"AUTORIZADO  A TRAFEGAR","2019-12-06","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PAL1105 - DF","ÔNIBUS PADRON BRT","9BM382189LB159152","MERCEDES BENZ / MB O-500U 1826/59 - EURO V",2020,1402312,"2019-10-18",245000,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,190959,"2019-12-17",267000,"AUTORIZADO  A TRAFEGAR","2020-02-21","2030-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9802 - DF","ÔNIBUS BÁSICO","9BM384078LB155940","M. BENZ / OF 1721 EURO 5",2020,224912,"2019-10-16",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,91288,"2019-10-24",150500,"AUTORIZADO  A TRAFEGAR","2019-11-22","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9803 - DF","ÔNIBUS BÁSICO","9BM384078LB155941","M. BENZ / OF 1721 EURO 5",2020,224893,"2019-10-16",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,91290,"2019-10-24",150500,"AUTORIZADO  A TRAFEGAR","2019-11-22","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9855 - DF","ÔNIBUS BÁSICO","9BM384078LB156543","M. BENZ / OF 1721 EURO 5",2020,224866,"2019-10-16",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,91292,"2019-10-24",150500,"AUTORIZADO  A TRAFEGAR","2019-12-10","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9838 - DF","ÔNIBUS BÁSICO","9BM384078LB156763","M. BENZ / OF 1721 EURO 5",2020,224821,"2019-10-16",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,91462,"2019-11-01",150500,"AUTORIZADO  A TRAFEGAR","2019-12-06","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9497 - DF","ÔNIBUS BÁSICO","9BM384078LB156548","M. BENZ / OF 1721 EURO 5",2020,224864,"2019-10-16",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,91294,"2019-10-24",150500,"AUTORIZADO  A TRAFEGAR","2019-11-21","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9499 - DF","ÔNIBUS BÁSICO","9BM384078LB156920","M. BENZ / OF 1721 EURO 5",2020,224827,"2019-10-16",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,91296,"2019-10-24",150500,"AUTORIZADO  A TRAFEGAR","2019-11-21","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9798 - DF","ÔNIBUS BÁSICO","9BM384078LB150841","M. BENZ / OF 1721 EURO 5",2020,224852,"2019-10-16",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,91298,"2019-10-24",150500,"AUTORIZADO  A TRAFEGAR","2019-11-22","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PAL1113 - DF","ÔNIBUS PADRON BRT","9BM382189LB158836","MERCEDES BENZ / MB O-500U 1826/59 - EURO V",2020,1426783,"2019-11-29",245000,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,191449,"2020-01-17",267000,"AUTORIZADO  A TRAFEGAR","2020-02-21","2030-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9828 - DF","ÔNIBUS BÁSICO","9BM384078LB156926","M. BENZ / OF 1721 EURO 5",2020,224830,"2019-10-16",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,91464,"2019-11-01",150500,"AUTORIZADO  A TRAFEGAR","2019-12-06","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9804 - DF","ÔNIBUS BÁSICO","9BM384078LB156927","M. BENZ / OF 1721 EURO 5",2020,224832,"2019-10-16",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,91300,"2019-10-24",150500,"AUTORIZADO  A TRAFEGAR","2019-11-21","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9495 - DF","ÔNIBUS BÁSICO","9BM384078LB156932","M. BENZ / OF 1721 EURO 5",2020,224837,"2019-10-16",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,91302,"2019-10-24",150500,"AUTORIZADO  A TRAFEGAR","2019-11-21","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9493 - DF","ÔNIBUS BÁSICO","9BM384078LB156935","M. BENZ / OF 1721 EURO 5",2020,224838,"2019-10-16",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,91304,"2019-10-24",150500,"AUTORIZADO  A TRAFEGAR","2019-11-21","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9797 - DF","ÔNIBUS BÁSICO","9BM384078LB156298","M. BENZ / OF 1721 EURO 5",2020,224855,"2019-10-16",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,91306,"2019-10-24",150500,"AUTORIZADO  A TRAFEGAR","2019-11-21","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9498 - DF","ÔNIBUS BÁSICO","9BM384078LB156943","M. BENZ / OF 1721 EURO 5",2020,224840,"2019-10-16",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,91308,"2019-10-24",150500,"AUTORIZADO  A TRAFEGAR","2019-11-21","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9837 - DF","ÔNIBUS BÁSICO","9BM384078LB156944","M. BENZ / OF 1721 EURO 5",2020,224843,"2019-10-16",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,91466,"2019-11-01",150500,"AUTORIZADO  A TRAFEGAR","2019-12-03","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PAL1107 - DF","ÔNIBUS PADRON BRT","9BM382189LB157981","MERCEDES BENZ / MB O-500U 1826/59 - EURO V",2020,1426778,"2019-11-29",245000,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,191390,"2020-01-17",267000,"AUTORIZADO  A TRAFEGAR","2020-02-21","2030-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9799 - DF","ÔNIBUS BÁSICO","9BM384078LB156316","M. BENZ / OF 1721 EURO 5",2020,224860,"2019-10-16",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,91318,"2019-10-24",150500,"AUTORIZADO  A TRAFEGAR","2019-11-21","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9496 - DF","ÔNIBUS BÁSICO","9BM384078LB156950","M. BENZ / OF 1721 EURO 5",2020,224846,"2019-10-16",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,91310,"2019-10-24",150500,"AUTORIZADO  A TRAFEGAR","2019-11-21","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9835 - DF","ÔNIBUS BÁSICO","9BM384078LB156318","M. BENZ / OF 1721 EURO 5",2020,224857,"2019-10-16",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,91468,"2019-11-01",150500,"AUTORIZADO  A TRAFEGAR","2019-12-03","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9819 - DF","ÔNIBUS BÁSICO","9BM384078LB157148","M. BENZ / OF 1721 EURO 5",2020,225224,"2019-10-18",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,91470,"2019-11-01",150500,"AUTORIZADO  A TRAFEGAR","2019-12-03","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9823 - DF","ÔNIBUS BÁSICO","9BM384078LB156958","M. BENZ / OF 1721 EURO 5",2020,225337,"2019-10-18",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,91312,"2019-10-24",150500,"AUTORIZADO  A TRAFEGAR","2019-12-03","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9818 - DF","ÔNIBUS BÁSICO","9BM384078LB157151","M. BENZ / OF 1721 EURO 5",2020,225226,"2019-10-18",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,91472,"2019-11-01",150500,"AUTORIZADO  A TRAFEGAR","2019-12-03","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9853 - DF","ÔNIBUS BÁSICO","9BM384078LB157154","M. BENZ / OF 1721 EURO 5",2020,225229,"2019-10-18",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,91314,"2019-10-24",150500,"AUTORIZADO  A TRAFEGAR","2019-12-10","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PAL1112 - DF","ÔNIBUS PADRON BRT","9BM382189LB158769","MERCEDES BENZ / MB O-500U 1826/59 - EURO V",2020,1426781,"2019-11-29",245000,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,191392,"2020-01-17",267000,"AUTORIZADO  A TRAFEGAR","2020-02-21","2030-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9822 - DF","ÔNIBUS BÁSICO","9BM384078LB156966","M. BENZ / OF 1721 EURO 5",2020,225218,"2019-10-18",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,91474,"2019-11-01",150500,"AUTORIZADO  A TRAFEGAR","2019-12-03","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9806 - DF","ÔNIBUS BÁSICO","9BM384078LB156969","M. BENZ / OF 1721 EURO 5",2020,225399,"2019-10-18",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,91476,"2019-11-01",150500,"AUTORIZADO  A TRAFEGAR","2019-12-03","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9821 - DF","ÔNIBUS BÁSICO","9BM384078LB156970","M. BENZ / OF 1721 EURO 5",2020,225220,"2019-10-18",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,91478,"2019-11-01",150500,"AUTORIZADO  A TRAFEGAR","2019-12-03","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9817 - DF","ÔNIBUS BÁSICO","9BM384078LB157155","M. BENZ / OF 1721 EURO 5",2020,225231,"2019-10-18",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,91480,"2019-11-01",150500,"AUTORIZADO  A TRAFEGAR","2019-12-03","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9820 - DF","ÔNIBUS BÁSICO","9BM384078LB157131","M. BENZ / OF 1721 EURO 5",2020,225221,"2019-10-18",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,91482,"2019-11-01",150500,"AUTORIZADO  A TRAFEGAR","2019-12-03","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9816 - DF","ÔNIBUS BÁSICO","9BM384078LB157161","M. BENZ / OF 1721 EURO 5",2020,225232,"2019-10-18",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,91484,"2019-11-01",150500,"AUTORIZADO  A TRAFEGAR","2019-12-03","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9815 - DF","ÔNIBUS BÁSICO","9BM384078LB157163","M. BENZ / OF 1721 EURO 5",2020,225234,"2019-10-18",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,92506,"2019-11-04",150500,"AUTORIZADO  A TRAFEGAR","2019-12-03","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PAL1110 - DF","ÔNIBUS PADRON BRT","9BM382189LB158375","MERCEDES BENZ / MB O-500U 1826/59 - EURO V",2020,1426779,"2020-11-29",245000,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,191394,"2020-01-17",267000,"AUTORIZADO  A TRAFEGAR","2020-02-21","2030-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9829 - DF","ÔNIBUS BÁSICO","9BM384078LB157169","M. BENZ / OF 1721 EURO 5",2020,225236,"2019-10-18",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,91508,"2019-11-04",150500,"AUTORIZADO  A TRAFEGAR","2019-12-06","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9826 - DF","ÔNIBUS BÁSICO","9BM384078LB157171","M. BENZ / OF 1721 EURO 5",2020,225329,"2019-10-18",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,91510,"2019-11-04",150500,"AUTORIZADO  A TRAFEGAR","2019-12-06","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9827 - DF","ÔNIBUS BÁSICO","9BM384078LB156519","M. BENZ / OF 1721 EURO 5",2020,224895,"2019-10-16",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,91512,"2019-11-04",150500,"AUTORIZADO  A TRAFEGAR","2019-12-06","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9831 - DF","ÔNIBUS BÁSICO","9BM384078LB156526","M. BENZ / OF 1721 EURO 5",2020,224907,"2019-10-16",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,91316,"2019-10-24",150500,"AUTORIZADO  A TRAFEGAR","2019-12-06","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9836 - DF","ÔNIBUS BÁSICO","9BM384078LB156535","M. BENZ / OF 1721 EURO 5",2020,224899,"2019-10-16",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,91514,"2019-11-04",150500,"AUTORIZADO  A TRAFEGAR","2019-12-06","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9814 - DF","ÔNIBUS BÁSICO","9BM384078LB156959","M. BENZ / OF 1721 EURO 5",2020,225235,"2019-10-18",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,91516,"2019-11-04",150500,"AUTORIZADO  A TRAFEGAR","2019-12-06","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9813 - DF","ÔNIBUS BÁSICO","9BM384078LB156964","M. BENZ / OF 1721 EURO 5",2020,225289,"2019-10-18",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,91518,"2019-11-04",150500,"AUTORIZADO  A TRAFEGAR","2019-12-06","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PAL1114 - DF","ÔNIBUS PADRON BRT","9BM382189LB158841","MERCEDES BENZ / MB O-500U 1826/59 - EURO V",2020,1426782,"2020-11-29",245000,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,191396,"2020-01-17",267000,"AUTORIZADO  A TRAFEGAR","2020-02-21","2030-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9812 - DF","ÔNIBUS BÁSICO","9BM384078LB157128","M. BENZ / OF 1721 EURO 5",2020,225290,"2019-10-18",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,91520,"2019-11-04",150500,"AUTORIZADO  A TRAFEGAR","2019-12-02","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9807 - DF","ÔNIBUS BÁSICO","9BM384078LB156955","M. BENZ / OF 1721 EURO 5",2020,225382,"2019-10-18",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,91522,"2019-11-04",150500,"AUTORIZADO  A TRAFEGAR","2019-12-02","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9811 - DF","ÔNIBUS BÁSICO","9BM384078LB157132","M. BENZ / OF 1721 EURO 5",2020,225292,"2019-10-18",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,91524,"2019-11-04",150500,"AUTORIZADO  A TRAFEGAR","2019-12-02","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9810 - DF","ÔNIBUS BÁSICO","9BM384078LB157137","M. BENZ / OF 1721 EURO 5",2020,225293,"2019-10-18",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,91526,"2019-11-04",150500,"AUTORIZADO  A TRAFEGAR","2019-12-02","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9830 - DF","ÔNIBUS BÁSICO","9BM384078LB157165","M. BENZ / OF 1721 EURO 5",2020,225357,"2019-10-18",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,91528,"2019-11-04",150500,"AUTORIZADO  A TRAFEGAR","2019-12-02","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9809 - DF","ÔNIBUS BÁSICO","9BM384078LB157138","M. BENZ / OF 1721 EURO 5",2020,225344,"2019-10-18",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,91530,"2019-11-04",150500,"AUTORIZADO  A TRAFEGAR","2019-12-02","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9808 - DF","ÔNIBUS BÁSICO","9BM384078LB157142","M. BENZ / OF 1721 EURO 5",2020,225346,"2019-10-18",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,91532,"2019-11-04",150500,"AUTORIZADO  A TRAFEGAR","2019-12-02","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PAL1116 - DF","ÔNIBUS PADRON BRT","9BM382189LB159803","MERCEDES BENZ / MB O-500U 1826/59 - EURO V",2020,1426786,"2020-11-29",245000,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,191398,"2020-01-17",267000,"AUTORIZADO  A TRAFEGAR","2020-02-21","2030-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9854 - DF","ÔNIBUS BÁSICO","9BM384078LB157172","M. BENZ / OF 1721 EURO 5",2020,225361,"2019-10-18",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,91320,"2019-10-24",150500,"AUTORIZADO  A TRAFEGAR","2019-12-10","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9824 - DF","ÔNIBUS BÁSICO","9BM384078LB157149","M. BENZ / OF 1721 EURO 5",2020,225353,"2019-10-18",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,91322,"2019-10-24",150500,"AUTORIZADO  A TRAFEGAR","2019-12-02","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9825 - DF","ÔNIBUS BÁSICO","9BM384078LB157177","M. BENZ / OF 1721 EURO 5",2020,225365,"2019-10-18",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,91324,"2019-10-24",150500,"AUTORIZADO  A TRAFEGAR","2019-12-02","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9805 - DF","ÔNIBUS BÁSICO","9BM384078LB156742","M. BENZ / OF 1721 EURO 5",2020,225304,"2019-10-18",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,91534,"2019-11-04",150500,"AUTORIZADO  A TRAFEGAR","2019-12-02","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9843 - DF","ÔNIBUS BÁSICO","9BM384078LB156730","M. BENZ / OF 1721 EURO 5",2020,225298,"2019-10-18",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,91613,"2019-11-14",150500,"AUTORIZADO  A TRAFEGAR","2019-12-04","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9851 - DF","ÔNIBUS BÁSICO","9BM384078LB157231","M. BENZ / OF 1721 EURO 5",2020,225369,"2019-10-18",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,91615,"2019-11-14",150500,"AUTORIZADO  A TRAFEGAR","2019-12-04","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9844 - DF","ÔNIBUS BÁSICO","9BM384078LB156923","M. BENZ / OF 1721 EURO 5",2020,225306,"2019-10-18",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,91617,"2019-11-14",150500,"AUTORIZADO  A TRAFEGAR","2019-12-04","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PAL1117 - DF","ÔNIBUS PADRON BRT","9BM382189LB159805","MERCEDES BENZ / MB O-500U 1826/59 - EURO V",2020,1426787,"2020-11-29",245000,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,191402,"2020-01-20",267000,"AUTORIZADO  A TRAFEGAR","2020-02-21","2030-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9841 - DF","ÔNIBUS BÁSICO","9BM384078LB155923","M. BENZ / OF 1721 EURO 5",2020,225295,"2019-10-18",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,91619,"2019-11-14",150500,"AUTORIZADO  A TRAFEGAR","2019-12-04","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9845 - DF","ÔNIBUS BÁSICO","9BM384078LB156949","M. BENZ / OF 1721 EURO 5",2020,225374,"2019-10-18",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,91621,"2019-11-14",150500,"AUTORIZADO  A TRAFEGAR","2019-12-04","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9857 - DF","ÔNIBUS BÁSICO","9BM384078LB157240","M. BENZ / OF 1721 EURO 5",2020,225354,"2019-10-18",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,91623,"2019-11-14",150500,"AUTORIZADO  A TRAFEGAR","2019-12-05","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9862 - DF","ÔNIBUS BÁSICO","9BM384078LB157243","M. BENZ / OF 1721 EURO 5",2020,225358,"2019-10-18",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,91653,"2019-11-14",150500,"AUTORIZADO  A TRAFEGAR","2019-12-10","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9846 - DF","ÔNIBUS BÁSICO","9BM384078LB156953","M. BENZ / OF 1721 EURO 5",2020,225377,"2019-10-18",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,91625,"2019-10-14",150500,"AUTORIZADO  A TRAFEGAR","2019-12-05","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9859 - DF","ÔNIBUS BÁSICO","9BM384078LB157251","M. BENZ / OF 1721 EURO 5",2020,225364,"2019-10-18",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,91649,"2019-11-14",150500,"AUTORIZADO  A TRAFEGAR","2019-12-05","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9839 - DF","ÔNIBUS BÁSICO","9BM384078LB155303","M. BENZ / OF 1721 EURO 5",2020,225342,"2019-10-18",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,91627,"2019-11-14",150500,"AUTORIZADO  A TRAFEGAR","2019-12-05","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PAL1108 - DF","ÔNIBUS PADRON BRT","9BM382189LB158362","MERCEDES BENZ / MB O-500U 1826/59 - EURO V",2020,1426780,"2020-11-29",245000,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,191404,"2020-01-20",267000,"AUTORIZADO  A TRAFEGAR","2020-02-21","2030-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9861 - DF","ÔNIBUS BÁSICO","9BM384078LB157260","M. BENZ / OF 1721 EURO 5",2020,225368,"2019-10-18",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,91629,"2019-11-14",150500,"AUTORIZADO  A TRAFEGAR","2019-12-05","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9860 - DF","ÔNIBUS BÁSICO","9BM384078LB157263","M. BENZ / OF 1721 EURO 5",2020,225371,"2019-10-18",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,91631,"2019-11-14",150500,"AUTORIZADO  A TRAFEGAR","2019-12-09","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9842 - DF","ÔNIBUS BÁSICO","9BM384078LB156153","M. BENZ / OF 1721 EURO 5",2020,225296,"2019-10-18",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,91655,"2019-11-14",150500,"AUTORIZADO  A TRAFEGAR","2019-12-07","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9847 - DF","ÔNIBUS BÁSICO","9BM384078LB157145","M. BENZ / OF 1721 EURO 5",2020,225350,"2019-10-18",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,91633,"2019-11-14",150500,"AUTORIZADO  A TRAFEGAR","2019-12-09","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9840 - DF","ÔNIBUS BÁSICO","9BM384078LB146918","M. BENZ / OF 1721 EURO 5",2020,225340,"2019-10-18",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,91635,"2019-11-14",150500,"AUTORIZADO  A TRAFEGAR","2019-12-09","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9848 - DF","ÔNIBUS BÁSICO","9BM384078LB157175","M. BENZ / OF 1721 EURO 5",2020,225206,"2019-10-18",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,91637,"2019-11-14",150500,"AUTORIZADO  A TRAFEGAR","2019-12-09","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9849 - DF","ÔNIBUS BÁSICO","9BM384078LB157178","M. BENZ / OF 1721 EURO 5",2020,225205,"2019-10-18",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,91639,"2019-11-14",150500,"AUTORIZADO  A TRAFEGAR","2019-12-09","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PAL1120 - DF","ÔNIBUS PADRON BRT","9BM382189LB159998","MERCEDES BENZ / MB O-500U 1826/59 - EURO V",2020,1426788,"2020-11-29",245000,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,191406,"2020-01-20",267000,"AUTORIZADO  A TRAFEGAR","2020-02-21","2030-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9850 - DF","ÔNIBUS BÁSICO","9BM384078LB157181","M. BENZ / OF 1721 EURO 5",2020,225202,"2019-10-18",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,91641,"2019-11-14",150500,"AUTORIZADO  A TRAFEGAR","2019-12-07","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9852 - DF","ÔNIBUS BÁSICO","9BM384078LB157233","M. BENZ / OF 1721 EURO 5",2020,225207,"2019-10-18",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,91643,"2019-11-14",150500,"AUTORIZADO  A TRAFEGAR","2019-12-09","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9856 - DF","ÔNIBUS BÁSICO","9BM384078LB157236","M. BENZ / OF 1721 EURO 5",2020,225216,"2019-10-18",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,91651,"2019-11-14",150500,"AUTORIZADO  A TRAFEGAR","2019-12-09","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9863 - DF","ÔNIBUS BÁSICO","9BM384078LB157237","M. BENZ / OF 1721 EURO 5",2020,225208,"2019-10-18",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,91645,"2019-11-14",150500,"AUTORIZADO  A TRAFEGAR","2019-12-10","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9858 - DF","ÔNIBUS BÁSICO","9BM384078LB157248","M. BENZ / OF 1721 EURO 5",2020,225210,"2019-10-18",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,91647,"2019-11-14",150500,"AUTORIZADO  A TRAFEGAR","2019-12-07","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9879 - DF","ÔNIBUS BÁSICO","9BM384078LB158783","M. BENZ / OF 1721 EURO 5",2020,227886,"2019-11-12",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,91798,"2019-11-22",150500,"AUTORIZADO  A TRAFEGAR","2019-12-10","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9865 - DF","ÔNIBUS BÁSICO","9BM384078LB157157","M. BENZ / OF 1721 EURO 5",2020,227869,"2019-11-12",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,91718,"2019-11-22",150500,"AUTORIZADO  A TRAFEGAR","2019-12-10","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PAL1122 - DF","ÔNIBUS PADRON BRT","9BM382189LB160008","MERCEDES BENZ / MB O-500U 1826/59 - EURO V",2020,1426789,"2020-11-29",245000,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,191408,"2020-01-20",267000,"AUTORIZADO  A TRAFEGAR","2020-02-21","2030-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9883 - DF","ÔNIBUS BÁSICO","9BM384078LB158779","M. BENZ / OF 1721 EURO 5",2020,227885,"2019-11-12",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,91720,"2019-11-22",150500,"AUTORIZADO  A TRAFEGAR","2019-12-10","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9886 - DF","ÔNIBUS BÁSICO","9BM384078LB157281","M. BENZ / OF 1721 EURO 5",2020,227873,"2019-11-12",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,91722,"2019-11-22",150500,"AUTORIZADO  A TRAFEGAR","2019-12-17","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9885 - DF","ÔNIBUS BÁSICO","9BM384078LB156917","M. BENZ / OF 1721 EURO 5",2020,227865,"2019-11-12",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,91724,"2019-11-22",150500,"AUTORIZADO  A TRAFEGAR","2019-12-11","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9884 - DF","ÔNIBUS BÁSICO","9BM384078LB157746","M. BENZ / OF 1721 EURO 5",2020,227878,"2019-11-12",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,91726,"2019-11-22",150500,"AUTORIZADO  A TRAFEGAR","2019-12-11","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9864 - DF","ÔNIBUS BÁSICO","9BM384078LB157764","M. BENZ / OF 1721 EURO 5",2020,227879,"2019-11-12",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,91728,"2019-11-22",150500,"AUTORIZADO  A TRAFEGAR","2019-12-12","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9866 - DF","ÔNIBUS BÁSICO","9BM384078LB157933","M. BENZ / OF 1721 EURO 5",2020,227881,"2019-11-12",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,91730,"2019-11-22",150500,"AUTORIZADO  A TRAFEGAR","2019-12-11","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9881 - DF","ÔNIBUS BÁSICO","9BM384078LB157277","M. BENZ / OF 1721 EURO 5",2020,227872,"2019-11-12",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,91732,"2019-11-22",150500,"AUTORIZADO  A TRAFEGAR","2019-12-11","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PAL1119 - DF","ÔNIBUS PADRON BRT","9BM382189LB159991","MERCEDES BENZ / MB O-500U 1826/59 - EURO V",2020,1426790,"2020-11-29",245000,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,191432,"2020-01-20",267000,"AUTORIZADO  A TRAFEGAR","2020-02-21","2030-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9878 - DF","ÔNIBUS BÁSICO","9BM384078LB157254","M. BENZ / OF 1721 EURO 5",2020,227870,"2019-11-12",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,227870,"2019-11-12",150500,"AUTORIZADO  A TRAFEGAR","2019-12-11","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9882 - DF","ÔNIBUS BÁSICO","9BM384078LB157274","M. BENZ / OF 1721 EURO 5",2020,227871,"2019-11-12",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,91736,"2019-11-22",150500,"AUTORIZADO  A TRAFEGAR","2019-12-11","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9880 - DF","ÔNIBUS BÁSICO","9BM384078LB157596","M. BENZ / OF 1721 EURO 5",2020,227874,"2019-11-12",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,91738,"2019-11-22",150500,"AUTORIZADO  A TRAFEGAR","2019-12-11","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9869 - DF","ÔNIBUS BÁSICO","9BM384078LB157734","M. BENZ / OF 1721 EURO 5",2020,227875,"2019-11-12",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,91758,"2019-11-22",150500,"AUTORIZADO  A TRAFEGAR","2019-12-11","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9871 - DF","ÔNIBUS BÁSICO","9BM384078LB157735","M. BENZ / OF 1721 EURO 5",2020,227877,"2019-11-12",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,91740,"2019-11-22",150500,"AUTORIZADO  A TRAFEGAR","2019-12-11","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9872 - DF","ÔNIBUS BÁSICO","9BM384078LB157926","M. BENZ / OF 1721 EURO 5",2020,227880,"2019-11-12",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,91742,"2019-11-22",150500,"AUTORIZADO  A TRAFEGAR","2019-12-11","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9876 - DF","ÔNIBUS BÁSICO","9BM384078LB158353","M. BENZ / OF 1721 EURO 5",2020,227882,"2019-11-12",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,91744,"2019-11-22",150500,"AUTORIZADO  A TRAFEGAR","2019-12-11","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PAL1115 - DF","ÔNIBUS PADRON BRT","9BM382189LB159150","MERCEDES BENZ / MB O-500U 1826/59 - EURO V",2020,1426784,"2020-11-29",245000,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,191410,"2020-01-20",267000,"AUTORIZADO  A TRAFEGAR","2020-02-21","2030-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9868 - DF","ÔNIBUS BÁSICO","9BM384078LB158733","M. BENZ / OF 1721 EURO 5",2020,227833,"2019-11-12",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,91746,"2019-11-22",150500,"AUTORIZADO  A TRAFEGAR","2019-12-12","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9894 - DF","ÔNIBUS BÁSICO","9BM384078LB159186","M. BENZ / OF 1721 EURO 5",2020,227898,"2019-11-12",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,91760,"2019-11-22",150500,"AUTORIZADO  A TRAFEGAR","2019-12-17","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9895 - DF","ÔNIBUS BÁSICO","9BM384078LB159176","M. BENZ / OF 1721 EURO 5",2020,227890,"2019-11-12",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,91748,"2019-11-22",150500,"AUTORIZADO  A TRAFEGAR","2019-12-17","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9892 - DF","ÔNIBUS BÁSICO","9BM384078LB159181","M. BENZ / OF 1721 EURO 5",2020,227893,"2019-11-12",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,91750,"2019-11-22",150500,"AUTORIZADO  A TRAFEGAR","2019-12-12","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9913 - DF","ÔNIBUS BÁSICO","9BM384078LB158826","M. BENZ / OF 1721 EURO 5",2020,227887,"2019-11-12",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,91752,"2019-11-22",150500,"AUTORIZADO  A TRAFEGAR","2019-12-17","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9896 - DF","ÔNIBUS BÁSICO","9BM384078LB159102","M. BENZ / OF 1721 EURO 5",2020,227888,"2019-11-12",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,91754,"2019-11-22",150500,"AUTORIZADO  A TRAFEGAR","2019-12-17","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9890 - DF","ÔNIBUS BÁSICO","9BM384078LB159114","M. BENZ / OF 1721 EURO 5",2020,227889,"2019-11-12",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,91756,"2019-11-22",150500,"AUTORIZADO  A TRAFEGAR","2019-12-12","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PAL1121 - DF","ÔNIBUS PADRON BRT","9BM382189LB160000","MERCEDES BENZ / MB O-500U 1826/59 - EURO V",2020,1426791,"2020-11-29",245000,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,191412,"2020-01-20",267000,"AUTORIZADO  A TRAFEGAR","2020-02-21","2030-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9889 - DF","ÔNIBUS BÁSICO","9BM384078LB159189","M. BENZ / OF 1721 EURO 5",2020,227899,"2019-11-12",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,91762,"2019-11-22",150500,"AUTORIZADO  A TRAFEGAR","2019-12-12","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9891 - DF","ÔNIBUS BÁSICO","9BM384078LB159184","M. BENZ / OF 1721 EURO 5",2020,227897,"2019-11-12",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,91764,"2019-11-22",150500,"AUTORIZADO  A TRAFEGAR","2019-12-12","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9893 - DF","ÔNIBUS BÁSICO","9BM384078LB159195","M. BENZ / OF 1721 EURO 5",2020,227901,"2019-11-12",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,91766,"2019-11-22",150500,"AUTORIZADO  A TRAFEGAR","2019-12-17","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9875 - DF","ÔNIBUS BÁSICO","9BM384078LB159433","M. BENZ / OF 1721 EURO 5",2020,228281,"2019-11-14",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,91768,"2019-11-22",150500,"AUTORIZADO  A TRAFEGAR","2019-12-12","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9912 - DF","ÔNIBUS BÁSICO","9BM384078LB159391","M. BENZ / OF 1721 EURO 5",2020,228636,"2019-11-19",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,91770,"2019-11-22",150500,"AUTORIZADO  A TRAFEGAR","2019-12-17","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9887 - DF","ÔNIBUS BÁSICO","9BM384078LB159421","M. BENZ / OF 1721 EURO 5",2020,227904,"2019-11-12",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,91772,"2019-11-22",150500,"AUTORIZADO  A TRAFEGAR","2019-12-17","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9897 - DF","ÔNIBUS BÁSICO","9BM384078LB159423","M. BENZ / OF 1721 EURO 5",2020,227905,"2019-11-12",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,91774,"2019-11-22",150500,"AUTORIZADO  A TRAFEGAR","2019-12-27","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PAL1125 - DF","ÔNIBUS PADRON BRT","9BM382189LB160294","MERCEDES BENZ / MB O-500U 1826/59 - EURO V",2020,1426792,"2020-11-29",245000,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,191415,"2020-01-20",267000,"AUTORIZADO  A TRAFEGAR","2020-02-21","2030-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9873 - DF","ÔNIBUS BÁSICO","9BM384078LB159426","M. BENZ / OF 1721 EURO 5",2020,228280,"2019-11-14",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,91776,"2019-11-22",150500,"AUTORIZADO  A TRAFEGAR","2019-12-12","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9915 - DF","ÔNIBUS BÁSICO","9BM384078LB159434","M. BENZ / OF 1721 EURO 5",2020,228282,"2019-11-14",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,91778,"2019-11-22",150500,"AUTORIZADO  A TRAFEGAR","2019-12-17","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9914 - DF","ÔNIBUS BÁSICO","9BM384078LB159397","M. BENZ / OF 1721 EURO 5",2020,227903,"2019-11-12",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,91780,"2019-11-22",150500,"AUTORIZADO  A TRAFEGAR","2019-12-17","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9898 - DF","ÔNIBUS BÁSICO","9BM384078LB159758","M. BENZ / OF 1721 EURO 5",2020,228283,"2019-11-14",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,91782,"2019-11-22",150500,"AUTORIZADO  A TRAFEGAR","2019-12-27","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9911 - DF","ÔNIBUS BÁSICO","9BM384078LB159767","M. BENZ / OF 1721 EURO 5",2020,228285,"2019-11-14",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,91784,"2019-11-22",150500,"AUTORIZADO  A TRAFEGAR","2019-12-27","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9910 - DF","ÔNIBUS BÁSICO","9BM384078LB159775","M. BENZ / OF 1721 EURO 5",2020,228286,"2019-11-14",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,91786,"2019-11-22",150500,"AUTORIZADO  A TRAFEGAR","2019-12-27","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9877 - DF","ÔNIBUS BÁSICO","9BM384078LB159788","M. BENZ / OF 1721 EURO 5",2020,228287,"2019-11-14",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,91788,"2019-11-22",150500,"AUTORIZADO  A TRAFEGAR","2019-12-12","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PAL1123 - DF","ÔNIBUS PADRON BRT","9BM382189LB160207","MERCEDES BENZ / MB O-500U 1826/59 - EURO V",2020,1426793,"2020-11-29",245000,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,191417,"2020-01-20",267000,"AUTORIZADO  A TRAFEGAR","2020-02-21","2030-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9909 - DF","ÔNIBUS BÁSICO","9BM384078LB159790","M. BENZ / OF 1721 EURO 5",2020,228288,"2019-11-14",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,91790,"2019-11-22",150500,"AUTORIZADO  A TRAFEGAR","2019-12-27","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9908 - DF","ÔNIBUS BÁSICO","9BM384078LB159942","M. BENZ / OF 1721 EURO 5",2020,228289,"2019-11-14",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,91792,"2019-11-22",150500,"AUTORIZADO  A TRAFEGAR","2019-12-27","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9867 - DF","ÔNIBUS BÁSICO","9BM384078LB159943","M. BENZ / OF 1721 EURO 5",2020,228290,"2019-11-14",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,91794,"2019-11-22",150500,"AUTORIZADO  A TRAFEGAR","2019-12-12","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9874 - DF","ÔNIBUS BÁSICO","9BM384078LB160142","M. BENZ / OF 1721 EURO 5",2020,228291,"2019-11-14",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,91796,"2019-11-22",150500,"AUTORIZADO  A TRAFEGAR","2019-12-12","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9974 - DF","ÔNIBUS BÁSICO","9BM384078LB160165","M. BENZ / OF 1721 EURO 5",2020,228292,"2019-11-14",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,91908,"2019-11-29",150500,"AUTORIZADO  A TRAFEGAR","2019-12-17","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9921 - DF","ÔNIBUS BÁSICO","9BM384078LB160176","M. BENZ / OF 1721 EURO 5",2020,228407,"2019-11-18",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,91910,"2019-11-29",150500,"AUTORIZADO  A TRAFEGAR","2019-12-27","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9973 - DF","ÔNIBUS BÁSICO","9BM384078LB160177","M. BENZ / OF 1721 EURO 5",2020,228409,"2019-11-18",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,91912,"2019-11-29",150500,"AUTORIZADO  A TRAFEGAR","2019-12-17","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PAL1124 - DF","ÔNIBUS PADRON BRT","9BM382189LB160288","MERCEDES BENZ / MB O-500U 1826/59 - EURO V",2020,1426794,"2020-11-29",245000,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,191419,"2020-01-20",267000,"AUTORIZADO  A TRAFEGAR","2020-02-21","2030-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9451 - DF","ÔNIBUS BÁSICO","9BM384078LB160191","M. BENZ / OF 1721 EURO 5",2020,228631,"2019-11-19",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,91914,"2019-11-29",150500,"AUTORIZADO  A TRAFEGAR","2019-12-27","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9923 - DF","ÔNIBUS BÁSICO","9BM384078LB160195","M. BENZ / OF 1721 EURO 5",2020,228632,"2019-11-19",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,91916,"2019-11-29",150500,"AUTORIZADO  A TRAFEGAR","2019-12-27","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9960 - DF","ÔNIBUS BÁSICO","9BM384078LB160226","M. BENZ / OF 1721 EURO 5",2020,228633,"2019-11-19",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,91918,"2019-11-29",150500,"AUTORIZADO  A TRAFEGAR","2019-12-18","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9957 - DF","ÔNIBUS BÁSICO","9BM384078LB160233","M. BENZ / OF 1721 EURO 5",2020,228810,"2019-11-20",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,91920,"2019-11-29",150500,"AUTORIZADO  A TRAFEGAR","2019-12-27","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9448 - DF","ÔNIBUS BÁSICO","9BM384078LB160235","M. BENZ / OF 1721 EURO 5",2020,228811,"2019-11-20",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,91922,"2019-11-29",150500,"AUTORIZADO  A TRAFEGAR","2019-12-18","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9454 - DF","ÔNIBUS BÁSICO","9BM384078LB160242","M. BENZ / OF 1721 EURO 5",2020,228812,"2019-11-20",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,91924,"2019-11-29",150500,"AUTORIZADO  A TRAFEGAR","2019-12-27","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9455 - DF","ÔNIBUS BÁSICO","9BM384078LB160244","M. BENZ / OF 1721 EURO 5",2020,228817,"2019-11-20",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,91926,"2019-11-29",150500,"AUTORIZADO  A TRAFEGAR","2019-12-27","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PAL1132 - DF","ÔNIBUS PADRON BRT","9BM382189LB160291","MERCEDES BENZ / MB O-500U 1826/59 - EURO V",2020,1426795,"2020-11-29",245000,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,191451,"2020-01-21",267000,"AUTORIZADO  A TRAFEGAR","2020-02-21","2030-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9994 - DF","ÔNIBUS BÁSICO","9BM384078LB160250","M. BENZ / OF 1721 EURO 5",2020,228634,"2019-11-19",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,91930,"2019-11-29",150500,"AUTORIZADO  A TRAFEGAR","2019-12-18","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9922 - DF","ÔNIBUS BÁSICO","9BM384078LB160254","M. BENZ / OF 1721 EURO 5",2020,228899,"2019-11-20",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,91932,"2019-11-29",150500,"AUTORIZADO  A TRAFEGAR","2019-12-27","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9962 - DF","ÔNIBUS BÁSICO","9BM384078LB160263","M. BENZ / OF 1721 EURO 5",2020,228818,"2019-11-20",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,91934,"2019-11-29",150500,"AUTORIZADO  A TRAFEGAR","2019-12-27","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9965 - DF","ÔNIBUS BÁSICO","9BM384078LB160275","M. BENZ / OF 1721 EURO 5",2020,228820,"2019-11-20",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,91936,"2019-11-29",150500,"AUTORIZADO  A TRAFEGAR","2019-12-27","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9920 - DF","ÔNIBUS BÁSICO","9BM384078LB160278","M. BENZ / OF 1721 EURO 5",2020,228821,"2019-11-20",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,91938,"2019-11-29",150500,"AUTORIZADO  A TRAFEGAR","2019-12-27","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9989 - DF","ÔNIBUS BÁSICO","9BM384078LB159094","M. BENZ / OF 1721 EURO 5",2020,228640,"2019-11-19",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,91940,"2019-11-29",150500,"AUTORIZADO  A TRAFEGAR","2019-12-18","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9971 - DF","ÔNIBUS BÁSICO","9BM384078LB159129","M. BENZ / OF 1721 EURO 5",2020,228901,"2019-11-20",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,91942,"2019-11-29",150500,"AUTORIZADO  A TRAFEGAR","2019-12-18","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PAL1126 - DF","ÔNIBUS PADRON BRT","9BM382189LB160297","MERCEDES BENZ / MB O-500U 1826/59 - EURO V",2020,1426796,"2020-11-29",245000,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,191422,"2020-01-20",267000,"AUTORIZADO  A TRAFEGAR","2020-02-21","2030-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9966 - DF","ÔNIBUS BÁSICO","9BM384078LB159138","M. BENZ / OF 1721 EURO 5",2020,227902,"2019-11-12",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,91944,"2019-11-29",150500,"AUTORIZADO  A TRAFEGAR","2019-12-18","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9450 - DF","ÔNIBUS BÁSICO","9BM384078LB159183","M. BENZ / OF 1721 EURO 5",2020,228823,"2019-11-20",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,91946,"2019-11-29",150500,"AUTORIZADO  A TRAFEGAR","2019-12-30","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9961 - DF","ÔNIBUS BÁSICO","9BM384078LB159194","M. BENZ / OF 1721 EURO 5",2020,228824,"2019-11-20",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,91948,"2019-11-29",150500,"AUTORIZADO  A TRAFEGAR","2019-12-18","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9919 - DF","ÔNIBUS BÁSICO","9BM384078LB159205","M. BENZ / OF 1721 EURO 5",2020,228889,"2019-11-20",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,91950,"2019-11-29",150500,"AUTORIZADO  A TRAFEGAR","2019-12-30","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9446 - DF","ÔNIBUS BÁSICO","9BM384078LB159206","M. BENZ / OF 1721 EURO 5",2020,228641,"2019-11-19",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,91952,"2019-11-29",150500,"AUTORIZADO  A TRAFEGAR","2019-12-19","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9453 - DF","ÔNIBUS BÁSICO","9BM384078LB159208","M. BENZ / OF 1721 EURO 5",2020,228826,"2019-11-20",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,91954,"2019-11-29",150500,"AUTORIZADO  A TRAFEGAR","2019-12-30","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9968 - DF","ÔNIBUS BÁSICO","9BM384078LB159214","M. BENZ / OF 1721 EURO 5",2020,228890,"2019-11-20",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,91956,"2019-11-29",150500,"AUTORIZADO  A TRAFEGAR","2019-12-18","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PAL1130 - DF","ÔNIBUS PADRON BRT","9BM382189LB161208","MERCEDES BENZ / MB O-500U 1826/59 - EURO V",2020,1426802,"2020-11-29",245000,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,191424,"2020-01-20",267000,"AUTORIZADO  A TRAFEGAR","2020-02-21","2030-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9977 - DF","ÔNIBUS BÁSICO","9BM384078LB159215","M. BENZ / OF 1721 EURO 5",2020,228891,"2019-11-20",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,91958,"2019-11-29",150500,"AUTORIZADO  A TRAFEGAR","2019-12-18","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9978 - DF","ÔNIBUS BÁSICO","9BM384078LB159754","M. BENZ / OF 1721 EURO 5",2020,228893,"2019-11-20",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,92006,"2019-11-29",150500,"AUTORIZADO  A TRAFEGAR","2019-12-18","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9987 - DF","ÔNIBUS BÁSICO","9BM384078LB157275","M. BENZ / OF 1721 EURO 5",2020,228930,"2019-11-21",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,92008,"2019-11-29",150500,"AUTORIZADO  A TRAFEGAR","2019-12-18","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9983 - DF","ÔNIBUS BÁSICO","9BM384078LB159209","M. BENZ / OF 1721 EURO 5",2020,228827,"2019-11-20",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,92010,"2019-11-29",150500,"AUTORIZADO  A TRAFEGAR","2019-12-19","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9958 - DF","ÔNIBUS BÁSICO","9BM384078LB159779","M. BENZ / OF 1721 EURO 5",2020,228894,"2019-11-20",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,92012,"2019-11-29",150500,"AUTORIZADO  A TRAFEGAR","2019-12-30","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9964 - DF","ÔNIBUS BÁSICO","9BM384078LB159948","M. BENZ / OF 1721 EURO 5",2020,228895,"2019-11-20",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,92014,"2019-11-29",150500,"AUTORIZADO  A TRAFEGAR","2019-12-18","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9984 - DF","ÔNIBUS BÁSICO","9BM384078LB160590","M. BENZ / OF 1721 EURO 5",2020,229373,"2019-11-25",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,92016,"2019-11-29",150500,"AUTORIZADO  A TRAFEGAR","2019-12-18","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PAL1127 - DF","ÔNIBUS PADRON BRT","9BM382189LB160621","MERCEDES BENZ / MB O-500U 1826/59 - EURO V",2020,1426798,"2020-11-29",245000,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,191426,"2020-01-20",267000,"AUTORIZADO  A TRAFEGAR","2020-02-21","2030-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9995 - DF","ÔNIBUS BÁSICO","9BM384078LB160200","M. BENZ / OF 1721 EURO 5",2020,228896,"2019-11-20",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,92018,"2019-11-29",150500,"AUTORIZADO  A TRAFEGAR","2019-12-18","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9963 - DF","ÔNIBUS BÁSICO","9BM384078LB160236","M. BENZ / OF 1721 EURO 5",2020,228898,"2019-11-20",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,92020,"2019-11-29",150500,"AUTORIZADO  A TRAFEGAR","2019-12-18","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9456 - DF","ÔNIBUS BÁSICO","9BM384078LB160256","M. BENZ / OF 1721 EURO 5",2020,228931,"2019-11-21",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,92022,"2019-11-29",150500,"AUTORIZADO  A TRAFEGAR","2019-12-30","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9457 - DF","ÔNIBUS BÁSICO","9BM384078LB160260","M. BENZ / OF 1721 EURO 5",2020,228932,"2019-11-21",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,92024,"2019-11-29",150500,"AUTORIZADO  A TRAFEGAR","2019-12-19","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9918 - DF","ÔNIBUS BÁSICO","9BM384078LB160262","M. BENZ / OF 1721 EURO 5",2020,228935,"2019-11-21",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,92026,"2019-11-29",150500,"AUTORIZADO  A TRAFEGAR","2019-12-30","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9460 - DF","ÔNIBUS BÁSICO","9BM384078LB160265","M. BENZ / OF 1721 EURO 5",2020,228936,"2019-11-21",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,92028,"2019-11-29",150500,"AUTORIZADO  A TRAFEGAR","2019-12-30","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9478 - DF","ÔNIBUS BÁSICO","9BM384078LB160268","M. BENZ / OF 1721 EURO 5",2020,228937,"2019-11-21",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,92030,"2019-11-29",150500,"AUTORIZADO  A TRAFEGAR","2019-12-30","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PAL1131 - DF","ÔNIBUS PADRON BRT","9BM382189LB161215","MERCEDES BENZ / MB O-500U 1826/59 - EURO V",2020,1426799,"2020-11-29",245000,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,191428,"2020-01-20",267000,"AUTORIZADO  A TRAFEGAR","2020-02-21","2030-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9917 - DF","ÔNIBUS BÁSICO","9BM384078LB160269","M. BENZ / OF 1721 EURO 5",2020,228938,"2019-11-21",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,92032,"2019-11-29",150500,"AUTORIZADO  A TRAFEGAR","2019-12-30","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9959 - DF","ÔNIBUS BÁSICO","9BM384078LB160272","M. BENZ / OF 1721 EURO 5",2020,228939,"2019-11-21",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,92034,"2019-11-29",150500,"AUTORIZADO  A TRAFEGAR","2019-12-30","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9445 - DF","ÔNIBUS BÁSICO","9BM384078LB160586","M. BENZ / OF 1721 EURO 5",2020,228952,"2019-11-21",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,92036,"2019-11-29",150500,"AUTORIZADO  A TRAFEGAR","2019-12-19","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9461 - DF","ÔNIBUS BÁSICO","9BM384078LB160277","M. BENZ / OF 1721 EURO 5",2020,228942,"2019-11-21",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,92038,"2019-11-29",150500,"AUTORIZADO  A TRAFEGAR","2019-12-30","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9967 - DF","ÔNIBUS BÁSICO","9BM384078LB160280","M. BENZ / OF 1721 EURO 5",2020,228943,"2019-11-21",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,92040,"2019-11-29",150500,"AUTORIZADO  A TRAFEGAR","2019-12-19","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9473 - DF","ÔNIBUS BÁSICO","9BM384078LB160281","M. BENZ / OF 1721 EURO 5",2020,228944,"2019-11-21",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,92042,"2019-11-29",150500,"AUTORIZADO  A TRAFEGAR","2019-12-19","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9462 - DF","ÔNIBUS BÁSICO","9BM384078LB160562","M. BENZ / OF 1721 EURO 5",2020,228945,"2019-11-21",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,92044,"2019-11-29",150500,"AUTORIZADO  A TRAFEGAR","2019-12-30","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PAL1118 - DF","ÔNIBUS PADRON BRT","9BM382189LB159808","MERCEDES BENZ / MB O-500U 1826/59 - EURO V",2020,1426785,"2020-11-29",245000,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,191442,"2020-01-20",267000,"AUTORIZADO  A TRAFEGAR","2020-02-21","2030-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9464 - DF","ÔNIBUS BÁSICO","9BM384078LB160581","M. BENZ / OF 1721 EURO 5",2020,228951,"2019-11-21",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,92046,"2019-11-29",150500,"AUTORIZADO  A TRAFEGAR","2020-01-07","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9975 - DF","ÔNIBUS BÁSICO","9BM384078LB160565","M. BENZ / OF 1721 EURO 5",2020,228947,"2019-11-21",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,91960,"2019-11-29",150500,"AUTORIZADO  A TRAFEGAR","2019-12-19","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9463 - DF","ÔNIBUS BÁSICO","9BM384078LB160566","M. BENZ / OF 1721 EURO 5",2020,228948,"2019-11-21",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,92048,"2019-11-29",150500,"AUTORIZADO  A TRAFEGAR","2019-12-30","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9993 - DF","ÔNIBUS BÁSICO","9BM384078LB160569","M. BENZ / OF 1721 EURO 5",2020,228949,"2019-11-21",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,91962,"2019-11-29",150500,"AUTORIZADO  A TRAFEGAR","2019-12-19","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9985 - DF","ÔNIBUS BÁSICO","9BM384078LB160577","M. BENZ / OF 1721 EURO 5",2020,228950,"2019-11-21",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,91964,"2019-11-29",150500,"AUTORIZADO  A TRAFEGAR","2019-12-19","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9924 - DF","ÔNIBUS BÁSICO","9BM384078LB161202","M. BENZ / OF 1721 EURO 5",2020,228995,"2019-11-21",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,91966,"2019-11-29",150500,"AUTORIZADO  A TRAFEGAR","2019-12-30","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9992 - DF","ÔNIBUS BÁSICO","9BM384078LB160274","M. BENZ / OF 1721 EURO 5",2020,228940,"2019-11-21",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,91968,"2019-11-29",150500,"AUTORIZADO  A TRAFEGAR","2019-12-19","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PAL1128 - DF","ÔNIBUS PADRON BRT","9BM382189LB160810","MERCEDES BENZ / MB O-500U 1826/59 - EURO V",2020,1426800,"2020-11-29",245000,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,191430,"2020-01-20",267000,"AUTORIZADO  A TRAFEGAR","2020-02-21","2030-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9991 - DF","ÔNIBUS BÁSICO","9BM384078LB160563","M. BENZ / OF 1721 EURO 5",2020,228946,"2019-11-21",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,92050,"2019-11-29",150500,"AUTORIZADO  A TRAFEGAR","2019-12-19","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9465 - DF","ÔNIBUS BÁSICO","9BM384078LB160592","M. BENZ / OF 1721 EURO 5",2020,228953,"2019-11-21",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,91970,"2019-11-29",150500,"AUTORIZADO  A TRAFEGAR","2019-12-30","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9466 - DF","ÔNIBUS BÁSICO","9BM384078LB160595","M. BENZ / OF 1721 EURO 5",2020,228954,"2019-11-21",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,92052,"2019-11-29",150500,"AUTORIZADO  A TRAFEGAR","2019-12-31","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9976 - DF","ÔNIBUS BÁSICO","9BM384078LB160758","M. BENZ / OF 1721 EURO 5",2020,228955,"2019-11-21",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,91972,"2019-11-29",150500,"AUTORIZADO  A TRAFEGAR","2019-12-19","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9467 - DF","ÔNIBUS BÁSICO","9BM384078LB160769","M. BENZ / OF 1721 EURO 5",2020,228967,"2019-11-21",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,92054,"2019-11-29",150500,"AUTORIZADO  A TRAFEGAR","2019-12-31","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9468 - DF","ÔNIBUS BÁSICO","9BM384078LB160773","M. BENZ / OF 1721 EURO 5",2020,228956,"2019-11-21",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,91974,"2019-11-29",150500,"AUTORIZADO  A TRAFEGAR","2019-12-31","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9986 - DF","ÔNIBUS BÁSICO","9BM384078LB160779","M. BENZ / OF 1721 EURO 5",2020,228978,"2019-11-21",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,91976,"2019-11-29",150500,"AUTORIZADO  A TRAFEGAR","2019-12-19","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PAL1129 - DF","ÔNIBUS PADRON BRT","9BM382189LB161020","MERCEDES BENZ / MB O-500U 1826/59 - EURO V",2020,1426801,"2020-11-29",245000,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,191440,"2020-01-20",267000,"AUTORIZADO  A TRAFEGAR","2020-02-21","2030-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9925 - DF","ÔNIBUS BÁSICO","9BM384078LB160781","M. BENZ / OF 1721 EURO 5",2020,228980,"2019-11-21",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,91978,"2019-11-29",150500,"AUTORIZADO  A TRAFEGAR","2019-12-31","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9982 - DF","ÔNIBUS BÁSICO","9BM384078LB160785","M. BENZ / OF 1721 EURO 5",2020,228982,"2019-11-21",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,91980,"2019-11-29",150500,"AUTORIZADO  A TRAFEGAR","2019-12-19","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9447 - DF","ÔNIBUS BÁSICO","9BM384078LB160787","M. BENZ / OF 1721 EURO 5",2020,228983,"2019-11-21",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,91982,"2019-11-29",150500,"AUTORIZADO  A TRAFEGAR","2019-12-19","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9916 - DF","ÔNIBUS BÁSICO","9BM384078LB160788","M. BENZ / OF 1721 EURO 5",2020,228984,"2019-11-21",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,91984,"2019-11-29",150500,"AUTORIZADO  A TRAFEGAR","2019-12-31","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9470 - DF","ÔNIBUS BÁSICO","9BM384078LB160796","M. BENZ / OF 1721 EURO 5",2020,228986,"2019-11-21",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,91986,"2019-11-29",150500,"AUTORIZADO  A TRAFEGAR","2019-12-31","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9458 - DF","ÔNIBUS BÁSICO","9BM384078LB160797","M. BENZ / OF 1721 EURO 5",2020,228987,"2019-11-21",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,91988,"2019-11-29",150500,"AUTORIZADO  A TRAFEGAR","2019-12-31","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9459 - DF","ÔNIBUS BÁSICO","9BM384078LB160968","M. BENZ / OF 1721 EURO 5",2020,228988,"2019-11-21",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,91990,"2019-11-29",150500,"AUTORIZADO  A TRAFEGAR","2019-12-31","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PAL1133 - DF","ÔNIBUS PADRON BRT","9BM382189LB160299\t","MERCEDES BENZ / MB O-500U 1826/59 - EURO V",2020,1426797,"2020-11-29",245000,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,191455,"2020-01-22",267000,"AUTORIZADO  A TRAFEGAR","2020-02-21","2030-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9970 - DF","ÔNIBUS BÁSICO","9BM384078LB161153","M. BENZ / OF 1721 EURO 5",2020,228989,"2019-11-21",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,91992,"2019-11-29",150500,"AUTORIZADO  A TRAFEGAR","2019-12-31","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9981 - DF","ÔNIBUS BÁSICO","9BM384078LB161166","M. BENZ / OF 1721 EURO 5",2020,228990,"2019-11-21",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,91994,"2019-11-29",150500,"AUTORIZADO  A TRAFEGAR","2019-12-19","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9972 - DF","ÔNIBUS BÁSICO","9BM384078LB161171","M. BENZ / OF 1721 EURO 5",2020,228991,"2019-11-21",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,91996,"2019-11-29",150500,"AUTORIZADO  A TRAFEGAR","2019-12-31","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9980 - DF","ÔNIBUS BÁSICO","9BM384078LB161178","M. BENZ / OF 1721 EURO 5",2020,228992,"2019-11-21",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,91998,"2019-11-29",150500,"AUTORIZADO  A TRAFEGAR","2019-12-31","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9449 - DF","ÔNIBUS BÁSICO","9BM384078LB161181","M. BENZ / OF 1721 EURO 5",2020,228993,"2019-11-21",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,92000,"2019-11-29",150500,"AUTORIZADO  A TRAFEGAR","2019-12-31","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9452 - DF","ÔNIBUS BÁSICO","9BM384078LB161200","M. BENZ / OF 1721 EURO 5",2020,228994,"2019-11-21",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,92002,"2019-11-29",150500,"AUTORIZADO  A TRAFEGAR","2019-12-31","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","PBY9469 - DF","ÔNIBUS BÁSICO","9BM384078LB160782","M. BENZ / OF 1721 EURO 5",2020,228981,"2019-11-21",163300,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2019,92004,"2019-11-29",150500,"AUTORIZADO  A TRAFEGAR","2019-12-31","2027-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","REE6E79 - DF","ÔNIBUS BÁSICO","9BM384078MB176713","M. BENZ / OF 1721 EURO 5",2021,243475,"2020-04-02",169000,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2020,94500,"2020-06-10",150500,"AUTORIZADO  A TRAFEGAR","2020-07-01","2028-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","REE5J17 - DF","ÔNIBUS BÁSICO","9BM384078MB176717","M. BENZ / OF 1721 EURO 5",2021,243477,"2020-04-02",169000,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2020,94836,"2020-06-30",150500,"AUTORIZADO  A TRAFEGAR","2020-07-23","2028-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","REE9D03 - DF","ÔNIBUS BÁSICO","9BM384078MB176730","M. BENZ / OF 1721 EURO 5",2021,243478,"2020-04-02",169000,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2020,94474,"2020-06-05",150500,"AUTORIZADO  A TRAFEGAR","2020-06-29","2028-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","REE8D92 - DF","ÔNIBUS BÁSICO","9BM384078MB176927","M. BENZ / OF 1721 EURO 5",2021,243487,"2020-04-02",169000,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2020,94476,"2020-06-05",150500,"AUTORIZADO  A TRAFEGAR","2020-06-29","2028-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","REE8D93 - DF","ÔNIBUS BÁSICO","9BM384078MB176948","M. BENZ / OF 1721 EURO 5",2021,243491,"2020-04-02",169000,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2020,94478,"2020-06-05",150500,"AUTORIZADO  A TRAFEGAR","2020-06-29","2028-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","REE9D00 - DF","ÔNIBUS BÁSICO","9BM384078MB176981","M. BENZ / OF 1721 EURO 5",2021,243494,"2020-04-02",169000,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2020,94496,"2020-06-05",150500,"AUTORIZADO  A TRAFEGAR","2020-06-29","2028-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","REE8D94 - DF","ÔNIBUS BÁSICO","9BM384078MB176989","M. BENZ / OF 1721 EURO 5",2021,243496,"2020-04-02",169000,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2020,94480,"2020-06-05",150500,"AUTORIZADO  A TRAFEGAR","2020-06-29","2028-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","REE8D90 - DF","ÔNIBUS BÁSICO","9BM384078MB176992","M. BENZ / OF 1721 EURO 5",2021,243498,"2020-04-02",169000,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2020,94482,"2020-06-05",150500,"AUTORIZADO  A TRAFEGAR","2020-06-29","2028-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","REE4J61 - DF","ÔNIBUS BÁSICO","9BM384078MB176994","M. BENZ / OF 1721 EURO 5",2021,243500,"2020-04-02",169000,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2020,94818,"2020-06-30",150500,"AUTORIZADO  A TRAFEGAR","2020-07-23","2028-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","REE8D97 - DF","ÔNIBUS BÁSICO","9BM384078MB177006","M. BENZ / OF 1721 EURO 5",2021,243502,"2020-04-02",169000,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2020,94484,"2020-06-05",150500,"AUTORIZADO  A TRAFEGAR","2020-06-29","2028-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","REE4J47 - DF","ÔNIBUS BÁSICO","9BM384078MB177364","M. BENZ / OF 1721 EURO 5",2021,243506,"2020-04-02",169000,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2020,94820,"2020-06-30",150500,"AUTORIZADO  A TRAFEGAR","2020-07-23","2028-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","REE8D96 - DF","ÔNIBUS BÁSICO","9BM384078MB177372","M. BENZ / OF 1721 EURO 5",2021,243507,"2020-04-02",169000,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2020,94486,"2020-06-05",150500,"AUTORIZADO  A TRAFEGAR","2020-06-29","2028-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","REE9D04 - DF","ÔNIBUS BÁSICO","9BM384078MB174309","M. BENZ / OF 1721 EURO 5",2021,243479,"2020-04-02",169000,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2020,94498,"2020-06-05",150500,"AUTORIZADO  A TRAFEGAR","2020-06-29","2028-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","REE8D70 - DF","ÔNIBUS BÁSICO","9BM384078MB174781","M. BENZ / OF 1721 EURO 5",2021,243484,"2020-04-02",169000,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2020,94488,"2020-06-05",150500,"AUTORIZADO  A TRAFEGAR","2020-06-29","2028-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","REE8D98 - DF","ÔNIBUS BÁSICO","9BM384078MB175417","M. BENZ / OF 1721 EURO 5",2021,243490,"2020-04-02",169000,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2020,94490,"2020-06-05",150500,"AUTORIZADO  A TRAFEGAR","2020-06-29","2028-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","REE8D99 - DF","ÔNIBUS BÁSICO","9BM384078MB175445","M. BENZ / OF 1721 EURO 5",2021,243492,"2020-04-02",169000,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2020,94492,"2020-06-05",150500,"AUTORIZADO  A TRAFEGAR","2020-06-29","2028-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","REE6E77 - DF","ÔNIBUS BÁSICO","9BM384078MB175640","M. BENZ / OF 1721 EURO 5",2021,243493,"2020-04-02",169000,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2020,94502,"2020-06-10",150500,"AUTORIZADO  A TRAFEGAR","2020-07-01","2028-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","REE6E74 - DF","ÔNIBUS BÁSICO","9BM384078MB176341","M. BENZ / OF 1721 EURO 5",2021,243499,"2020-04-02",169000,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2020,94504,"2020-06-10",150500,"AUTORIZADO  A TRAFEGAR","2020-07-01","2028-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","REE9D01 - DF","ÔNIBUS BÁSICO","9BM384078MB176332","M. BENZ / OF 1721 EURO 5",2021,243495,"2020-04-02",169000,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2020,94494,"2020-06-05",150500,"AUTORIZADO  A TRAFEGAR","2020-06-29","2028-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","REE6E75 - DF","ÔNIBUS BÁSICO","9BM384078MB176337","M. BENZ / OF 1721 EURO 5",2021,243497,"2020-04-02",169000,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2020,94506,"2020-06-10",150500,"AUTORIZADO  A TRAFEGAR","2020-07-01","2028-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","REE6E78 - DF","ÔNIBUS BÁSICO","9BM384078MB176931","M. BENZ / OF 1721 EURO 5",2021,243501,"2020-04-02",169000,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2020,94508,"2020-06-10",150500,"AUTORIZADO  A TRAFEGAR","2020-07-01","2028-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","REE6E73 - DF","ÔNIBUS BÁSICO","9BM384078MB177374","M. BENZ / OF 1721 EURO 5",2021,243541,"2020-04-02",169000,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2020,94510,"2020-06-10",150500,"AUTORIZADO  A TRAFEGAR","2020-07-01","2028-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","REE4J54 - DF","ÔNIBUS BÁSICO","9BM384078MB177352","M. BENZ / OF 1721 EURO 5",2021,243509,"2020-04-02",169000,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2020,94822,"2020-06-30",150500,"AUTORIZADO  A TRAFEGAR","2020-07-23","2028-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","REE6E81 - DF","ÔNIBUS BÁSICO","9BM384078MB174125","M. BENZ / OF 1721 EURO 5",2021,243447,"2020-04-02",169000,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2020,94512,"2020-06-10",150500,"AUTORIZADO  A TRAFEGAR","2020-07-01","2028-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","REE6E82 - DF","ÔNIBUS BÁSICO","9BM384078MB174302","M. BENZ / OF 1721 EURO 5",2021,243448,"2020-04-02",169000,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2020,94514,"2020-06-10",150500,"AUTORIZADO  A TRAFEGAR","2020-07-01","2028-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","REE5J30 - DF","ÔNIBUS BÁSICO","9BM384078MB174747","M. BENZ / OF 1721 EURO 5",2021,243449,"2020-04-02",169000,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2020,94824,"2020-06-30",150500,"AUTORIZADO  A TRAFEGAR","2020-07-23","2028-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","REE6E84 - DF","ÔNIBUS BÁSICO","9BM384078MB175443","M. BENZ / OF 1721 EURO 5",2021,243457,"2020-04-02",169000,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2020,94516,"2020-06-10",150500,"AUTORIZADO  A TRAFEGAR","2020-07-01","2028-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","REE6E85 - DF","ÔNIBUS BÁSICO","9BM384078MB175659","M. BENZ / OF 1721 EURO 5",2021,243455,"2020-04-02",169000,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2020,94518,"2020-06-10",150500,"AUTORIZADO  A TRAFEGAR","2020-07-01","2028-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","REE6E88 - DF","ÔNIBUS BÁSICO","9BM384078MB175837","M. BENZ / OF 1721 EURO 5",2021,243459,"2020-04-02",169000,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2020,94520,"2020-06-10",150500,"AUTORIZADO  A TRAFEGAR","2020-07-01","2028-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","REE6E86 - DF","ÔNIBUS BÁSICO","9BM384078MB175840","M. BENZ / OF 1721 EURO 5",2021,243461,"2020-04-02",169000,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2020,94522,"2020-06-10",150500,"AUTORIZADO  A TRAFEGAR","2020-07-01","2028-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","REE5J07 - DF","ÔNIBUS BÁSICO","9BM384078MB175844","M. BENZ / OF 1721 EURO 5",2021,243463,"2020-04-02",169000,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2020,94826,"2020-06-30",150500,"AUTORIZADO  A TRAFEGAR","2020-07-23","2028-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","REE5J26 - DF","ÔNIBUS BÁSICO","9BM384078MB175867","M. BENZ / OF 1721 EURO 5",2021,243464,"2020-04-02",169000,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2020,94828,"2020-06-30",150500,"AUTORIZADO  A TRAFEGAR","2020-07-23","2028-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","REE4J91 - DF","ÔNIBUS BÁSICO","9BM384078MB176074","M. BENZ / OF 1721 EURO 5",2021,243467,"2020-04-02",169000,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2020,94830,"2020-06-30",150500,"AUTORIZADO  A TRAFEGAR","2020-07-23","2028-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","REE5J29 - DF","ÔNIBUS BÁSICO","9BM384078MB176340","M. BENZ / OF 1721 EURO 5",2021,243469,"2020-04-02",169000,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2020,94832,"2020-06-30",150500,"AUTORIZADO  A TRAFEGAR","2020-07-23","2028-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","REE5J03 - DF","ÔNIBUS BÁSICO","9BM384078MB176367","M. BENZ / OF 1721 EURO 5",2021,243470,"2020-04-02",169000,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2020,94838,"2020-07-01",150500,"AUTORIZADO  A TRAFEGAR","2020-07-23","2028-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","REE4J87 - DF","ÔNIBUS BÁSICO","9BM384078MB176369","M. BENZ / OF 1721 EURO 5",2021,243472,"2020-04-02",169000,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2020,94834,"2020-06-30",150500,"AUTORIZADO  A TRAFEGAR","2020-07-24","2028-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","REE5J10 - DF","ÔNIBUS BÁSICO","9BM384078MB176706","M. BENZ / OF 1721 EURO 5",2021,243473,"2020-04-02",169000,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2020,94840,"2020-07-01",150500,"AUTORIZADO  A TRAFEGAR","2020-07-24","2028-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","REE4J98 - DF","ÔNIBUS BÁSICO","9BM384078MB176708","M. BENZ / OF 1721 EURO 5",2021,243474,"2020-04-02",169000,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2020,94842,"2020-07-01",150500,"AUTORIZADO  A TRAFEGAR","2020-07-24","2028-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","REE4J40 - DF","ÔNIBUS BÁSICO","9BM384078MB176733","M. BENZ / OF 1721 EURO 5",2021,243577,"2020-04-02",169000,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2020,94844,"2020-07-01",150500,"AUTORIZADO  A TRAFEGAR","2020-07-24","2028-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","JKR3001 - DF","ELETRICO - TESTE","LC06S24B9D0000003","A ATUALIZAR / A ATUALIZAR",2013,null,null,1,"A ATUALIZAR / A ATUALIZAR",2013,null,null,1,"PRÉ-CADASTRO DE VEÍCULO","2014-10-29","2014-11-19"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","REE4J82 - DF","ÔNIBUS BÁSICO","9BM384078MB176921","M. BENZ / OF 1721 EURO 5",2021,243485,"2020-04-02",169000,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2020,94846,"2020-07-01",150500,"AUTORIZADO  A TRAFEGAR","2020-07-24","2028-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","REE4J69 - DF","ÔNIBUS BÁSICO","9BM384078MB176929","M. BENZ / OF 1721 EURO 5",2021,243489,"2020-04-02",169000,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2020,94848,"2020-07-01",150500,"AUTORIZADO  A TRAFEGAR","2020-07-24","2028-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","REE9I62 - DF","ÔNIBUS BÁSICO","9BM384078MB177011","M. BENZ / OF 1721 EURO 5",2021,243504,"2020-04-02",169000,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2020,94850,"2020-07-01",150500,"AUTORIZADO  A TRAFEGAR","2020-07-24","2028-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","REE4J50 - DF","ÔNIBUS BÁSICO","9BM384078MB177015","M. BENZ / OF 1721 EURO 5",2021,243505,"2020-04-02",169000,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2020,94852,"2020-07-01",150500,"AUTORIZADO  A TRAFEGAR","2020-07-24","2028-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","REE4J43 - DF","ÔNIBUS BÁSICO","9BM384078MB177384","M. BENZ / OF 1721 EURO 5",2021,243508,"2020-04-02",169000,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2020,94854,"2020-07-01",150500,"AUTORIZADO  A TRAFEGAR","2020-07-24","2028-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","REE5J23 - DF","ÔNIBUS BÁSICO","9BM384078MB177570","M. BENZ / OF 1721 EURO 5",2021,243450,"2020-04-02",169000,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2020,94856,"2020-07-01",150500,"AUTORIZADO  A TRAFEGAR","2020-07-24","2028-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","REE5J46 - DF","ÔNIBUS BÁSICO","9BM384078MB177575","M. BENZ / OF 1721 EURO 5",2021,243452,"2020-04-02",169000,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2020,94858,"2020-07-01",150500,"AUTORIZADO  A TRAFEGAR","2020-07-25","2028-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","REE5J43 - DF","ÔNIBUS BÁSICO","9BM384078MB177577","M. BENZ / OF 1721 EURO 5",2021,243453,"2020-04-02",169000,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2020,94860,"2020-07-01",150500,"AUTORIZADO  A TRAFEGAR","2020-07-25","2028-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","REE5J48 - DF","ÔNIBUS BÁSICO","9BM384078MB177583","M. BENZ / OF 1721 EURO 5",2021,243454,"2020-04-02",169000,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2020,94862,"2020-07-01",150500,"AUTORIZADO  A TRAFEGAR","2020-07-25","2028-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","REE5J49 - DF","ÔNIBUS BÁSICO","9BM384078MB177585","M. BENZ / OF 1721 EURO 5",2021,243456,"2020-04-02",169000,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2020,94864,"2020-07-01",150500,"AUTORIZADO  A TRAFEGAR","2020-07-25","2028-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","REE5J50 - DF","ÔNIBUS BÁSICO","9BM384078MB177781","M. BENZ / OF 1721 EURO 5",2021,243458,"2020-04-02",169000,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2020,94866,"2020-07-01",150500,"AUTORIZADO  A TRAFEGAR","2020-07-25","2028-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","REE5J52 - DF","ÔNIBUS BÁSICO","9BM384078MB177785","M. BENZ / OF 1721 EURO 5",2021,243460,"2020-04-02",169000,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2020,94868,"2020-07-01",150500,"AUTORIZADO  A TRAFEGAR","2020-07-25","2028-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","REE5J51 - DF","ÔNIBUS BÁSICO","9BM384078MB176721","M. BENZ / OF 1721 EURO 5",2021,243462,"2020-04-02",169000,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2020,94870,"2020-07-01",150500,"AUTORIZADO  A TRAFEGAR","2020-07-25","2028-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","REE5J55 - DF","ÔNIBUS BÁSICO","9BM384078MB177590","M. BENZ / OF 1721 EURO 5",2021,243468,"2020-04-02",169000,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2020,94872,"2020-07-01",150500,"AUTORIZADO  A TRAFEGAR","2020-07-25","2028-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","REE5J53 - DF","ÔNIBUS BÁSICO","9BM384078MB177592","M. BENZ / OF 1721 EURO 5",2021,243465,"2020-04-02",169000,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2020,94874,"2020-07-01",150500,"AUTORIZADO  A TRAFEGAR","2020-07-25","2028-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","REE5J42 - DF","ÔNIBUS BÁSICO","9BM384078MB175026","M. BENZ / OF 1721 EURO 5",2021,243488,"2020-04-02",169000,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2020,94876,"2020-07-01",150500,"AUTORIZADO  A TRAFEGAR","2020-07-25","2028-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","REE5J35 - DF","ÔNIBUS BÁSICO","9BM384078MB177596","M. BENZ / OF 1721 EURO 5",2021,243466,"2020-04-02",169000,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2020,94878,"2020-07-01",150500,"AUTORIZADO  A TRAFEGAR","2020-07-25","2028-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","REE5J37 - DF","ÔNIBUS BÁSICO","9BM384078MB174750","M. BENZ / OF 1721 EURO 5",2021,243481,"2020-04-02",169000,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2020,94880,"2020-07-01",150500,"AUTORIZADO  A TRAFEGAR","2020-07-25","2028-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","REE5J38 - DF","ÔNIBUS BÁSICO","9BM384078MB177360","M. BENZ / OF 1721 EURO 5",2021,243534,"2020-04-02",169000,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2020,94882,"2020-07-01",150500,"AUTORIZADO  A TRAFEGAR","2020-07-25","2028-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","REE5J39 - DF","ÔNIBUS BÁSICO","9BM384078MB177563","M. BENZ / OF 1721 EURO 5",2021,243542,"2020-04-02",169000,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2020,94884,"2020-07-01",150500,"AUTORIZADO  A TRAFEGAR","2020-07-25","2028-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","REE5J40 - DF","ÔNIBUS BÁSICO","9BM384078MB175023","M. BENZ / OF 1721 EURO 5",2021,243486,"2020-04-02",169000,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2020,94886,"2020-07-01",150500,"AUTORIZADO  A TRAFEGAR","2020-07-25","2028-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","REE5J41 - DF","ÔNIBUS BÁSICO","9BM384078MB176977","M. BENZ / OF 1721 EURO 5",2021,243503,"2020-04-02",169000,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2020,94888,"2020-07-01",150500,"AUTORIZADO  A TRAFEGAR","2020-07-25","2028-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","REF8J23 - DF","MINIÔNIBUS","9BM979277MB174349","MERCEDES BENZ / LO-916/48 EURO5",2021,243525,"2020-04-02",127900,"MERCEDES BENZ / M.BENZ/MPOLO SENIOR U",2020,98250,"2020-08-14",145500,"AUTORIZADO  A TRAFEGAR","2020-09-17","2028-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","REF8J39 - DF","MINIÔNIBUS","9BM979277MB174355","MERCEDES BENZ / LO-916/48 EURO5",2021,243528,"2020-04-02",127900,"MERCEDES BENZ / M.BENZ/MPOLO SENIOR U",2020,98366,"2020-08-20",145500,"AUTORIZADO  A TRAFEGAR","2020-09-17","2028-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","REF8J34 - DF","MINIÔNIBUS","9BM979277MB174775","MERCEDES BENZ / LO-916/48 EURO5",2021,243529,"2020-04-02",127900,"MERCEDES BENZ / M.BENZ/MPOLO SENIOR U",2020,98325,"2020-08-18",145500,"AUTORIZADO  A TRAFEGAR","2020-09-15","2028-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","REF8J40 - DF","MINIÔNIBUS","9BM979277MB174795","MERCEDES BENZ / LO-916/48 EURO5",2021,243530,"2020-04-02",127900,"MERCEDES BENZ / M.BENZ/MPOLO SENIOR U",2020,98368,"2020-08-20",145500,"AUTORIZADO  A TRAFEGAR","2020-09-15","2028-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","REF8J24 - DF","MINIÔNIBUS","9BM979277MB174800","MERCEDES BENZ / LO-916/48 EURO5",2021,243531,"2020-04-02",127900,"MERCEDES BENZ / M.BENZ/MPOLO SENIOR U",2020,98252,"2020-08-14",145500,"AUTORIZADO  A TRAFEGAR","2020-09-15","2028-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","REF8J26 - DF","MINIÔNIBUS","9BM979277MB174981","MERCEDES BENZ / LO-916/48 EURO5",2021,243578,"2020-04-02",127900,"MERCEDES BENZ / M.BENZ/MPOLO SENIOR U",2020,98254,"2020-08-14",145500,"AUTORIZADO  A TRAFEGAR","2020-09-15","2028-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","REF8J28 - DF","MINIÔNIBUS","9BM979277MB175003","MERCEDES BENZ / LO-916/48 EURO5",2021,243533,"2020-04-02",127900,"MERCEDES BENZ / M.BENZ/MPOLO SENIOR U",2020,98256,"2020-08-14",145500,"AUTORIZADO  A TRAFEGAR","2020-09-15","2028-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","REF8J29 - DF","MINIÔNIBUS","9BM979277MB175008","MERCEDES BENZ / LO-916/48 EURO5",2021,243543,"2020-04-02",127900,"MERCEDES BENZ / M.BENZ/MPOLO SENIOR U",2020,98258,"2020-08-14",145500,"AUTORIZADO  A TRAFEGAR","2020-09-15","2028-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","REF8J31 - DF","MINIÔNIBUS","9BM979277MB175030","MERCEDES BENZ / LO-916/48 EURO5",2021,243544,"2020-04-02",127900,"MERCEDES BENZ / M.BENZ/MPOLO SENIOR U",2020,98260,"2020-08-14",145500,"AUTORIZADO  A TRAFEGAR","2020-09-17","2028-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","REF8J36 - DF","MINIÔNIBUS","9BM979277MB175426","MERCEDES BENZ / LO-916/48 EURO5",2021,243582,"2020-04-02",127900,"MERCEDES BENZ / M.BENZ/MPOLO SENIOR U",2020,98359,"2020-08-19",145500,"AUTORIZADO  A TRAFEGAR","2020-09-17","2028-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","REF8J30 - DF","MINIÔNIBUS","9BM979277MB175632","MERCEDES BENZ / LO-916/48 EURO5",2021,243545,"2020-04-02",127900,"MERCEDES BENZ / M.BENZ/MPOLO SENIOR U",2020,98262,"2020-08-14",145500,"AUTORIZADO  A TRAFEGAR","2020-09-17","2028-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","REF8J37 - DF","MINIÔNIBUS","9BM979277MB175649","MERCEDES BENZ / LO-916/48 EURO5",2021,243576,"2020-04-02",127900,"MERCEDES BENZ / M.BENZ/MPOLO SENIOR U",2020,98361,"2020-08-19",145500,"AUTORIZADO  A TRAFEGAR","2020-09-17","2028-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","REF8J32 - DF","MINIÔNIBUS","9BM979277MB177368","MERCEDES BENZ / LO-916/48 EURO5",2021,243546,"2020-04-02",127900,"MERCEDES BENZ / M.BENZ/MPOLO SENIOR U",2020,983264,"2020-08-14",145500,"AUTORIZADO  A TRAFEGAR","2020-09-17","2028-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","REF8J33 - DF","MINIÔNIBUS","9BM979277MB177380","MERCEDES BENZ / LO-916/48 EURO5",2021,243547,"2020-04-02",127900,"MERCEDES BENZ / M.BENZ/MPOLO SENIOR U",2020,983266,"2020-08-14",145500,"AUTORIZADO  A TRAFEGAR","2020-09-17","2028-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","REF8J42 - DF","MINIÔNIBUS","9BM979277MB177588","MERCEDES BENZ / LO-916/48 EURO5",2021,243522,"2020-04-02",127900,"MERCEDES BENZ / M.BENZ/MPOLO SENIOR U",2020,98370,"2020-08-20",145500,"AUTORIZADO  A TRAFEGAR","2020-09-17","2028-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","REF8J14 - DF","MINIÔNIBUS","9BM979277MB177597","MERCEDES BENZ / LO-916/48 EURO5",2021,243548,"2020-04-02",127900,"MERCEDES BENZ / M.BENZ/MPOLO SENIOR U",2020,98234,"2020-08-14",145000,"AUTORIZADO  A TRAFEGAR","2020-09-18","2028-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","REF8J43 - DF","MINIÔNIBUS","9BM979277MB177783","MERCEDES BENZ / LO-916/48 EURO5",2021,243549,"2020-04-02",127900,"MERCEDES BENZ / M.BENZ/MPOLO SENIOR U",2020,98302,"2020-08-17",145000,"AUTORIZADO  A TRAFEGAR","2020-09-18","2028-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","REF8J15 - DF","MINIÔNIBUS","9BM979277MB177789","MERCEDES BENZ / LO-916/48 EURO5",2021,243550,"2020-04-02",127900,"MERCEDES BENZ / M.BENZ/MPOLO SENIOR U",2020,98236,"2020-08-14",145000,"AUTORIZADO  A TRAFEGAR","2020-09-18","2028-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","REF8J38 - DF","MINIÔNIBUS","9BM979277MB177793","MERCEDES BENZ / LO-916/48 EURO5",2021,243574,"2020-04-02",127900,"MERCEDES BENZ / M.BENZ/MPOLO SENIOR U",2020,98238,"2020-08-14",145000,"AUTORIZADO  A TRAFEGAR","2020-09-18","2028-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","REF8J16 - DF","MINIÔNIBUS","9BM979277MB177797","MERCEDES BENZ / LO-916/48 EURO5",2021,243575,"2020-04-02",127900,"MERCEDES BENZ / M.BENZ/MPOLO SENIOR U",2020,98240,"2020-08-14",145000,"AUTORIZADO  A TRAFEGAR","2020-09-18","2028-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","REF8J17 - DF","MINIÔNIBUS","9BM979277MB177801","MERCEDES BENZ / LO-916/48 EURO5",2021,243579,"2020-04-02",127900,"MERCEDES BENZ / M.BENZ/MPOLO SENIOR U",2020,98242,"2020-08-14",145000,"AUTORIZADO  A TRAFEGAR","2020-09-21","2028-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","REF8J19 - DF","MINIÔNIBUS","9BM979277MB177805","MERCEDES BENZ / LO-916/48 EURO5",2021,243580,"2020-04-02",127900,"MERCEDES BENZ / M.BENZ/MPOLO SENIOR U",2020,98244,"2020-08-14",145000,"AUTORIZADO  A TRAFEGAR","2020-09-21","2028-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","REF8J20 - DF","MINIÔNIBUS","9BM979277MB177809","MERCEDES BENZ / LO-916/48 EURO5",2021,243521,"2020-04-02",127900,"MERCEDES BENZ / M.BENZ/MPOLO SENIOR U",2020,98246,"2020-08-14",145000,"AUTORIZADO  A TRAFEGAR","2020-09-21","2028-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","REF8J21 - DF","MINIÔNIBUS","9BM979277MB177812","MERCEDES BENZ / LO-916/48 EURO5",2021,243524,"2020-04-02",127900,"MERCEDES BENZ / M.BENZ/MPOLO SENIOR U",2020,98248,"2020-08-14",145000,"AUTORIZADO  A TRAFEGAR","2020-09-21","2028-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","REF8J35 - DF","MINIÔNIBUS","9BM979277MB178702","MERCEDES BENZ / LO-916/48 EURO5",2021,243581,"2020-04-02",127900,"MERCEDES BENZ / M.BENZ/MPOLO SENIOR U",2020,98357,"2020-08-19",145000,"AUTORIZADO  A TRAFEGAR","2020-09-21","2028-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","REN9E49 - DF","ÔNIBUS BÁSICO","9BM384078NB216297","M. BENZ / MB OF-1721/59 EURO V",2022,280799,"2021-04-26",179140,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2021,12220,"2021-06-18",190050,"AUTORIZADO  A TRAFEGAR","2021-07-26","2029-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","REN9E40 - DF","ÔNIBUS BÁSICO","9BM384078NB216533","M. BENZ / MB OF-1721/59 EURO V",2022,280868,"2021-04-27",179140,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2021,12223,"2021-06-18",190050,"AUTORIZADO  A TRAFEGAR","2021-07-26","2029-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","REN9E37 - DF","ÔNIBUS BÁSICO","9BM384078NB216756","M. BENZ / MB OF-1721/59 EURO V",2022,280988,"2021-04-27",179140,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2021,12226,"2021-06-18",190050,"AUTORIZADO  A TRAFEGAR","2021-07-26","2029-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","REN9E14 - DF","ÔNIBUS BÁSICO","9BM384078NB216750","M. BENZ / MB OF-1721/59 EURO V",2022,280869,"2021-04-27",179140,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2021,12229,"2021-06-18",190050,"AUTORIZADO  A TRAFEGAR","2021-07-26","2029-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","REN9E07 - DF","ÔNIBUS BÁSICO","9BM384078NB216753","M. BENZ / MB OF-1721/59 EURO V",2022,280870,"2021-04-27",179140,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2021,12232,"2021-06-18",190050,"AUTORIZADO  A TRAFEGAR","2021-07-26","2029-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","REN9E23 - DF","ÔNIBUS BÁSICO","9BM384078NB216760","M. BENZ / MB OF-1721/59 EURO V",2022,280871,"2021-04-27",179140,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2021,12235,"2021-06-18",190050,"AUTORIZADO  A TRAFEGAR","2021-07-26","2029-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","REN1F58 - DF","ÔNIBUS BÁSICO","9BM384078NB216765","M. BENZ / MB OF-1721/59 EURO V",2022,280872,"2021-04-27",179140,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2021,12238,"2021-06-18",190050,"AUTORIZADO  A TRAFEGAR","2021-07-26","2029-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","REN8E79 - DF","ÔNIBUS BÁSICO","9BM384078NB216746","M. BENZ / MB OF-1721/59 EURO V",2022,280873,"2021-04-27",179140,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2021,12241,"2021-06-18",190050,"AUTORIZADO  A TRAFEGAR","2021-07-27","2029-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","REN9E44 - DF","ÔNIBUS BÁSICO","9BM384078NB216763","M. BENZ / MB OF-1721/59 EURO V",2022,280874,"2021-04-27",179140,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2021,12244,"2021-06-18",190050,"AUTORIZADO  A TRAFEGAR","2021-07-26","2029-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","REN9E31 - DF","ÔNIBUS BÁSICO","9BM384078NB216768","M. BENZ / MB OF-1721/59 EURO V",2022,280875,"2021-04-27",179140,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2021,12247,"2021-06-18",190050,"AUTORIZADO  A TRAFEGAR","2021-07-26","2029-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","REN9E47 - DF","ÔNIBUS BÁSICO","9BM384078NB216989","M. BENZ / MB OF-1721/59 EURO V",2022,280876,"2021-04-27",179140,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2021,12250,"2021-06-18",190050,"AUTORIZADO  A TRAFEGAR","2021-07-26","2029-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","REN1F62 - DF","ÔNIBUS BÁSICO","9BM384078NB216986","M. BENZ / MB OF-1721/59 EURO V",2022,280877,"2021-04-27",179140,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2021,12253,"2021-06-18",190050,"AUTORIZADO  A TRAFEGAR","2021-07-26","2029-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","REN9E51 - DF","ÔNIBUS BÁSICO","9BM384078NB216996","M. BENZ / MB OF-1721/59 EURO V",2022,280878,"2021-04-27",179140,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2021,12256,"2021-06-18",190050,"AUTORIZADO  A TRAFEGAR","2021-07-26","2029-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","REN1F68 - DF","ÔNIBUS BÁSICO","9BM384078NB217003","M. BENZ / MB OF-1721/59 EURO V",2022,280879,"2021-04-27",179140,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2021,12259,"2021-06-18",190050,"AUTORIZADO  A TRAFEGAR","2021-07-26","2029-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","REN1F66 - DF","ÔNIBUS BÁSICO","9BM384078NB217001","M. BENZ / MB OF-1721/59 EURO V",2022,280880,"2021-04-27",179140,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2021,12262,"2021-06-18",190050,"AUTORIZADO  A TRAFEGAR","2021-07-26","2029-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","REN6I57 - DF","ÔNIBUS BÁSICO","9BM384078NB216992","M. BENZ / MB OF-1721/59 EURO V",2022,280881,"2021-04-29",179140,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2021,12359,"2021-07-15",190050,"AUTORIZADO  A TRAFEGAR","2021-07-27","2029-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","REN6I61 - DF","ÔNIBUS BÁSICO","9BM384078NB216999","M. BENZ / MB OF-1721/59 EURO V",2022,280882,"2021-04-29",179140,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2021,12362,"2021-07-15",190050,"AUTORIZADO  A TRAFEGAR","2021-07-27","2029-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","REN6I64 - DF","ÔNIBUS BÁSICO","9BM384078NB216995","M. BENZ / MB OF-1721/59 EURO V",2022,280883,"2021-04-29",179140,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2021,12363,"2021-07-15",190050,"AUTORIZADO  A TRAFEGAR","2021-07-27","2029-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","REN6I68 - DF","ÔNIBUS BÁSICO","9BM384078NB217008","M. BENZ / MB OF-1721/59 EURO V",2022,280884,"2021-04-29",179140,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2021,12364,"2021-07-15",190050,"AUTORIZADO  A TRAFEGAR","2021-07-27","2029-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","REN6I73 - DF","ÔNIBUS BÁSICO","9BM384078NB217005","M. BENZ / MB OF-1721/59 EURO V",2022,280885,"2021-04-29",179140,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2021,12365,"2021-07-15",190050,"AUTORIZADO  A TRAFEGAR","2021-07-27","2029-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","REN6I76 - DF","ÔNIBUS BÁSICO","9BM384078NB216055","M. BENZ / MB OF-1721/59 EURO V",2022,281292,"2021-04-29",179140,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2021,12366,"2021-07-15",190050,"AUTORIZADO  A TRAFEGAR","2021-07-27","2029-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","REN6I80 - DF","ÔNIBUS BÁSICO","9BM384078NB216057","M. BENZ / MB OF-1721/59 EURO V",2022,281293,"2021-04-29",179140,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2021,12367,"2021-07-15",190050,"AUTORIZADO  A TRAFEGAR","2021-07-27","2029-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","REN6I81 - DF","ÔNIBUS BÁSICO","9BM384078NB216271","M. BENZ / MB OF-1721/59 EURO V",2022,281294,"2021-04-29",179140,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2021,12421,"2021-07-15",190050,"AUTORIZADO  A TRAFEGAR","2021-07-27","2029-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","REN6I85 - DF","ÔNIBUS BÁSICO","9BM384078NB217235","M. BENZ / MB OF-1721/59 EURO V",2022,281295,"2021-04-29",179140,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2021,12440,"2021-07-15",190050,"AUTORIZADO  A TRAFEGAR","2021-07-27","2029-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","REN6I88 - DF","ÔNIBUS BÁSICO","9BM384078NB217231","M. BENZ / MB OF-1721/59 EURO V",2022,281296,"2021-04-29",179140,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2021,12368,"2021-07-15",190050,"AUTORIZADO  A TRAFEGAR","2021-07-27","2029-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","REN6I92 - DF","ÔNIBUS BÁSICO","9BM384078NB217253","M. BENZ / MB OF-1721/59 EURO V",2022,281309,"2021-04-29",179140,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2021,12369,"2021-07-15",190050,"AUTORIZADO  A TRAFEGAR","2021-07-28","2029-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","REN6I94 - DF","ÔNIBUS BÁSICO","9BM384078NB217244","M. BENZ / MB OF-1721/59 EURO V",2022,281297,"2021-04-29",179140,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2021,12442,"2021-07-15",190050,"AUTORIZADO  A TRAFEGAR","2021-07-28","2029-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","REN7I62 - DF","ÔNIBUS BÁSICO","9BM384078NB217249","M. BENZ / MB OF-1721/59 EURO V",2022,281298,"2021-04-29",179140,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2021,12370,"2021-07-15",190050,"AUTORIZADO  A TRAFEGAR","2021-07-28","2029-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","REN7I65 - DF","ÔNIBUS BÁSICO","9BM384078NB217240","M. BENZ / MB OF-1721/59 EURO V",2022,281299,"2021-04-29",179140,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2021,12371,"2021-07-15",190050,"AUTORIZADO  A TRAFEGAR","2021-07-28","2029-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","REN7I71 - DF","ÔNIBUS BÁSICO","9BM384078NB217289","M. BENZ / MB OF-1721/59 EURO V",2022,281300,"2021-04-29",179140,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2021,12372,"2021-07-15",190050,"AUTORIZADO  A TRAFEGAR","2021-07-28","2029-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","REN7I72 - DF","ÔNIBUS BÁSICO","9BM384078NB217297","M. BENZ / MB OF-1721/59 EURO V",2022,281302,"2021-04-29",179140,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2021,12443,"2021-07-15",190050,"AUTORIZADO  A TRAFEGAR","2021-07-28","2029-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","REN7I74 - DF","ÔNIBUS BÁSICO","9BM384078NB217294","M. BENZ / MB OF-1721/59 EURO V",2022,281310,"2021-04-29",179140,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2021,12444,"2021-07-15",190050,"AUTORIZADO  A TRAFEGAR","2021-07-28","2029-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","REN7I79 - DF","ÔNIBUS BÁSICO","9BM384078NB217300","M. BENZ / MB OF-1721/59 EURO V",2022,281303,"2021-04-29",179140,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2021,12445,"2021-07-15",190050,"AUTORIZADO  A TRAFEGAR","2021-07-28","2029-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","REN7I83 - DF","ÔNIBUS BÁSICO","9BM384078NB217292","M. BENZ / MB OF-1721/59 EURO V",2022,281304,"2021-04-29",179140,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2021,12446,"2021-07-15",190050,"AUTORIZADO  A TRAFEGAR","2021-07-28","2029-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","REN7I86 - DF","ÔNIBUS BÁSICO","9BM384078NB217286","M. BENZ / MB OF-1721/59 EURO V",2022,281305,"2021-04-29",179140,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2021,12447,"2021-07-15",190050,"AUTORIZADO  A TRAFEGAR","2021-07-28","2029-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","REO4B50 - DF","ÔNIBUS BÁSICO","9BM384078NB217276","M. BENZ / MB OF-1721/59 EURO V",2022,281311,"2021-04-29",179140,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2021,12594,"2021-07-15",190050,"AUTORIZADO  A TRAFEGAR","2021-07-29","2029-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","REO5B09 - DF","ÔNIBUS BÁSICO","9BM384078NB217280","M. BENZ / MB OF-1721/59 EURO V",2022,281306,"2021-04-29",179140,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2021,12595,"2021-07-15",190050,"AUTORIZADO  A TRAFEGAR","2021-07-29","2029-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","REO5B12 - DF","ÔNIBUS BÁSICO","9BM384078NB218403","M. BENZ / MB OF-1721/59 EURO V",2022,281307,"2021-04-29",179140,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2021,12596,"2021-07-15",190050,"AUTORIZADO  A TRAFEGAR","2021-07-29","2029-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","REO4B09 - DF","ÔNIBUS BÁSICO","9BM384078NB218407","M. BENZ / MB OF-1721/59 EURO V",2022,281301,"2021-04-29",179140,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2021,12597,"2021-07-15",190050,"AUTORIZADO  A TRAFEGAR","2021-07-29","2029-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","REO5B15 - DF","ÔNIBUS BÁSICO","9BM384078NB218394","M. BENZ / MB OF-1721/59 EURO V",2022,281308,"2021-04-29",179140,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2021,12598,"2021-07-15",190050,"AUTORIZADO  A TRAFEGAR","2021-07-29","2029-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","REO4B38 - DF","ÔNIBUS BÁSICO","9BM384078NB216059","M. BENZ / MB OF-1721/59 EURO V",2022,281272,"2021-04-29",179140,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2021,12599,"2021-07-15",190050,"AUTORIZADO  A TRAFEGAR","2021-07-29","2029-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","REO4B13 - DF","ÔNIBUS BÁSICO","9BM384078NB216061","M. BENZ / MB OF-1721/59 EURO V",2022,281268,"2021-04-29",179140,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2021,12600,"2021-07-15",190050,"AUTORIZADO  A TRAFEGAR","2021-07-29","2029-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","REO5B18 - DF","ÔNIBUS BÁSICO","9BM384078NB216296","M. BENZ / MB OF-1721/59 EURO V",2022,281271,"2021-04-29",179140,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2021,12601,"2021-07-15",190050,"AUTORIZADO  A TRAFEGAR","2021-07-29","2029-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","REO4B40 - DF","ÔNIBUS BÁSICO","9BM384078NB216279","M. BENZ / MB OF-1721/59 EURO V",2022,281273,"2021-04-29",179140,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2021,12602,"2021-07-15",190050,"AUTORIZADO  A TRAFEGAR","2021-07-29","2029-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","REO4B37 - DF","ÔNIBUS BÁSICO","9BM384078NB216286","M. BENZ / MB OF-1721/59 EURO V",2022,281274,"2021-04-29",179140,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2021,12603,"2021-07-15",190050,"AUTORIZADO  A TRAFEGAR","2021-07-29","2029-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","REO4B43 - DF","ÔNIBUS BÁSICO","9BM384078NB216284","M. BENZ / MB OF-1721/59 EURO V",2022,281275,"2021-04-29",179140,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2021,12604,"2021-07-15",190050,"AUTORIZADO  A TRAFEGAR","2021-07-30","2029-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","REO4B17 - DF","ÔNIBUS BÁSICO","9BM384078NB216295","M. BENZ / MB OF-1721/59 EURO V",2022,281276,"2021-04-29",179140,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2021,12605,"2021-07-15",190050,"AUTORIZADO  A TRAFEGAR","2021-07-30","2029-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","REO4B19 - DF","ÔNIBUS BÁSICO","9BM384078NB216290","M. BENZ / MB OF-1721/59 EURO V",2022,281277,"2021-04-29",179140,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2021,12606,"2021-07-15",190050,"AUTORIZADO  A TRAFEGAR","2021-07-30","2029-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","REO4B20 - DF","ÔNIBUS BÁSICO","9BM384078NB216269","M. BENZ / MB OF-1721/59 EURO V",2022,281278,"2021-04-29",179140,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2021,12607,"2021-07-15",190050,"AUTORIZADO  A TRAFEGAR","2021-07-30","2029-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","REO4B15 - DF","ÔNIBUS BÁSICO","9BM384078NB216277","M. BENZ / MB OF-1721/59 EURO V",2022,281279,"2021-04-29",179140,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2021,12608,"2021-07-15",190050,"AUTORIZADO  A TRAFEGAR","2021-07-30","2029-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","REO4B24 - DF","ÔNIBUS BÁSICO","9BM384078NB216300","M. BENZ / MB OF-1721/59 EURO V",2022,281280,"2021-04-29",179140,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2021,12609,"2021-07-15",190050,"AUTORIZADO  A TRAFEGAR","2021-07-30","2029-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","REO4B28 - DF","ÔNIBUS BÁSICO","9BM384078NB216292","M. BENZ / MB OF-1721/59 EURO V",2022,281281,"2021-04-29",179140,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2021,12610,"2021-07-15",190050,"AUTORIZADO  A TRAFEGAR","2021-07-30","2029-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","REO4B30 - DF","ÔNIBUS BÁSICO","9BM384078NB216281","M. BENZ / MB OF-1721/59 EURO V",2022,281282,"2021-04-29",179140,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2021,12611,"2021-07-15",190050,"AUTORIZADO  A TRAFEGAR","2021-07-30","2029-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","REO4B35 - DF","ÔNIBUS BÁSICO","9BM384078NB216275","M. BENZ / MB OF-1721/59 EURO V",2022,281283,"2021-04-29",179140,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2021,12612,"2021-07-15",190050,"AUTORIZADO  A TRAFEGAR","2021-07-30","2029-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","REO4B36 - DF","ÔNIBUS BÁSICO","9BM384078NB216527","M. BENZ / MB OF-1721/59 EURO V",2022,281285,"2021-04-29",179140,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2021,12613,"2021-07-15",190050,"AUTORIZADO  A TRAFEGAR","2021-07-30","2029-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","REO7C26 - DF","ÔNIBUS BÁSICO","9BM384078NB216517","M. BENZ / MB OF-1721/59 EURO V",2022,281286,"2021-04-29",179140,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2021,12768,"2021-07-21",190050,"AUTORIZADO  A TRAFEGAR","2021-08-02","2029-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","REO7C29 - DF","ÔNIBUS BÁSICO","9BM384078NB216514","M. BENZ / MB OF-1721/59 EURO V",2022,281288,"2021-04-29",179140,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2021,12769,"2021-07-21",190050,"AUTORIZADO  A TRAFEGAR","2021-08-02","2029-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","REO7C31 - DF","ÔNIBUS BÁSICO","9BM384078NB216523","M. BENZ / MB OF-1721/59 EURO V",2022,281289,"2021-04-29",179140,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2021,12770,"2021-07-21",190050,"AUTORIZADO  A TRAFEGAR","2021-08-02","2029-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","REO7C34 - DF","ÔNIBUS BÁSICO","9BM384078NB216531","M. BENZ / MB OF-1721/59 EURO V",2022,281290,"2021-04-29",179140,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2021,12771,"2021-07-21",190050,"AUTORIZADO  A TRAFEGAR","2021-08-02","2029-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","REO5C30 - DF","ÔNIBUS BÁSICO","9BM384078NB216530","M. BENZ / MB OF-1721/59 EURO V",2022,281291,"2021-07-21",179140,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2021,12772,"2021-04-29",190050,"AUTORIZADO  A TRAFEGAR","2021-08-02","2029-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","REO6C64 - DF","ÔNIBUS BÁSICO","9BM384078NB218418","M. BENZ / MB OF-1721/59 EURO V",2022,281764,"2021-04-30",179140,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2021,12773,"2021-07-21",190050,"AUTORIZADO  A TRAFEGAR","2021-08-02","2029-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","REO6C79 - DF","ÔNIBUS BÁSICO","9BM384078NB218638","M. BENZ / MB OF-1721/59 EURO V",2022,281768,"2021-07-21",179140,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2021,12774,"2021-04-30",190050,"AUTORIZADO  A TRAFEGAR","2021-08-03","2029-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","REO6C88 - DF","ÔNIBUS BÁSICO","9BM384078NB218628","M. BENZ / MB OF-1721/59 EURO V",2022,281769,"2021-07-21",179140,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2021,12775,"2021-04-30",190050,"AUTORIZADO  A TRAFEGAR","2021-08-02","2029-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","REO6C91 - DF","ÔNIBUS BÁSICO","9BM384078NB218872","M. BENZ / MB OF-1721/59 EURO V",2022,281770,"2021-07-21",179140,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2021,12776,"2021-04-30",190050,"AUTORIZADO  A TRAFEGAR","2021-08-02","2029-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","REO6C93 - DF","ÔNIBUS BÁSICO","9BM384078NB218880","M. BENZ / MB OF-1721/59 EURO V",2022,281771,"2021-07-21",179140,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2021,12777,"2021-04-30",190050,"AUTORIZADO  A TRAFEGAR","2021-08-03","2029-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","REO6C96 - DF","ÔNIBUS BÁSICO","9BM384078NB218879","M. BENZ / MB OF-1721/59 EURO V",2022,281776,"2021-07-21",179140,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2021,12778,"2021-04-30",190050,"AUTORIZADO  A TRAFEGAR","2021-08-03","2029-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","REO6C97 - DF","ÔNIBUS BÁSICO","9BM384078NB218876","M. BENZ / MB OF-1721/59 EURO V",2022,281781,"2021-07-21",179140,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2021,12779,"2021-04-30",190050,"AUTORIZADO  A TRAFEGAR","2021-08-03","2029-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","REO7C23 - DF","ÔNIBUS BÁSICO","9BM384078NB218870","M. BENZ / MB OF-1721/59 EURO V",2022,281809,"2021-07-21",179140,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2021,12780,"2021-04-30",190050,"AUTORIZADO  A TRAFEGAR","2021-08-03","2029-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","REO6C98 - DF","ÔNIBUS BÁSICO","9BM384078NB218874","M. BENZ / MB OF-1721/59 EURO V",2022,281784,"2021-07-21",179140,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2021,12781,"2021-04-30",190050,"AUTORIZADO  A TRAFEGAR","2021-08-03","2029-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","REO7C02 - DF","ÔNIBUS BÁSICO","9BM384078NB218881","M. BENZ / MB OF-1721/59 EURO V",2022,281789,"2021-07-21",179140,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2021,12782,"2021-04-30",190050,"AUTORIZADO  A TRAFEGAR","2021-08-03","2029-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","REO7C03 - DF","ÔNIBUS BÁSICO","9BM384078NB218869","M. BENZ / MB OF-1721/59 EURO V",2022,281791,"2021-07-21",179140,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2021,12783,"2021-04-30",190050,"AUTORIZADO  A TRAFEGAR","2021-08-03","2029-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","REO7C08 - DF","ÔNIBUS BÁSICO","9BM384078NB218882","M. BENZ / MB OF-1721/59 EURO V",2022,281793,"2021-07-21",179140,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2021,12781,"2021-04-30",190050,"AUTORIZADO  A TRAFEGAR","2021-08-02","2029-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","REO7C09 - DF","ÔNIBUS BÁSICO","9BM384078NB219058","M. BENZ / MB OF-1721/59 EURO V",2022,281795,"2021-07-21",179140,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2021,12785,"2021-04-30",190050,"AUTORIZADO  A TRAFEGAR","2021-08-02","2029-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","REO7C20 - DF","ÔNIBUS BÁSICO","9BM384078NB219072","M. BENZ / MB OF-1721/59 EURO V",2022,281799,"2021-07-21",179140,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2021,12786,"2021-04-30",190050,"AUTORIZADO  A TRAFEGAR","2021-08-03","2029-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","REO7C14 - DF","ÔNIBUS BÁSICO","9BM384078NB219055","M. BENZ / MB OF-1721/59 EURO V",2022,281797,"2021-07-21",179140,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2021,12787,"2021-04-30",190050,"AUTORIZADO  A TRAFEGAR","2021-08-03","2029-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","REO4E54 - DF","ÔNIBUS BÁSICO","9BM384078NB219075","M. BENZ / MB OF-1721/59 EURO V",2022,281811,"2021-04-30",179140,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2021,12871,"2021-07-28",190050,"AUTORIZADO  A TRAFEGAR","2021-08-11","2029-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","REO5E00 - DF","ÔNIBUS BÁSICO","9BM384078NB219105","M. BENZ / MB OF-1721/59 EURO V",2022,281803,"2021-04-30",179140,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2021,12873,"2021-07-28",190050,"AUTORIZADO  A TRAFEGAR","2021-08-11","2029-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","REO4E73 - DF","ÔNIBUS BÁSICO","9BM384078NB219089","M. BENZ / MB OF-1721/59 EURO V",2022,281805,"2021-04-30",179140,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2021,12874,"2021-07-28",190050,"AUTORIZADO  A TRAFEGAR","2021-08-11","2029-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","REO4E67 - DF","ÔNIBUS BÁSICO","9BM384078NB219115","M. BENZ / MB OF-1721/59 EURO V",2022,281807,"2021-04-30",179140,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2021,12875,"2021-07-28",190050,"AUTORIZADO  A TRAFEGAR","2021-08-11","2029-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","REO4E59 - DF","ÔNIBUS BÁSICO","9BM384078NB219111","M. BENZ / MB OF-1721/59 EURO V",2022,281808,"2021-04-30",179140,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2021,12876,"2021-07-28",190050,"AUTORIZADO  A TRAFEGAR","2021-08-11","2029-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","REO5E59 - DF","ÔNIBUS BÁSICO","9BM384078NB219316","M. BENZ / MB OF-1721/59 EURO V",2022,282482,"2021-05-07",179140,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2021,12877,"2021-07-28",190050,"AUTORIZADO  A TRAFEGAR","2021-08-11","2029-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","REO5E60 - DF","ÔNIBUS BÁSICO","9BM384078NB219543","M. BENZ / MB OF-1721/59 EURO V",2022,282495,"2021-05-07",179140,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2021,12878,"2021-07-28",190050,"AUTORIZADO  A TRAFEGAR","2021-08-11","2029-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","REO5E45 - DF","ÔNIBUS BÁSICO","9BM384078NB219797","M. BENZ / MB OF-1721/59 EURO V",2022,282503,"2021-05-07",179140,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2021,12879,"2021-07-28",190050,"AUTORIZADO  A TRAFEGAR","2021-08-11","2029-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","REO5E58 - DF","ÔNIBUS BÁSICO","9BM384078NB219778","M. BENZ / MB OF-1721/59 EURO V",2022,282496,"2021-05-07",179140,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2021,12880,"2021-07-28",190050,"AUTORIZADO  A TRAFEGAR","2021-08-11","2029-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","REO5E50 - DF","ÔNIBUS BÁSICO","9BM384078NB219792","M. BENZ / MB OF-1721/59 EURO V",2022,282501,"2021-05-07",179140,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2021,12881,"2021-07-28",190050,"AUTORIZADO  A TRAFEGAR","2021-08-11","2029-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","REO5E55 - DF","ÔNIBUS BÁSICO","9BM384078NB219782","M. BENZ / MB OF-1721/59 EURO V",2022,282497,"2021-05-07",179140,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2021,12882,"2021-07-28",190050,"AUTORIZADO  A TRAFEGAR","2021-08-16","2029-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","REO5E47 - DF","ÔNIBUS BÁSICO","9BM384078NB219795","M. BENZ / MB OF-1721/59 EURO V",2022,282502,"2021-05-07",179140,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2021,12883,"2021-07-28",190050,"AUTORIZADO  A TRAFEGAR","2021-08-12","2029-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","REO5E43 - DF","ÔNIBUS BÁSICO","9BM384078NB219804","M. BENZ / MB OF-1721/59 EURO V",2022,282505,"2021-05-07",179140,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2021,12884,"2021-07-28",190050,"AUTORIZADO  A TRAFEGAR","2021-08-12","2029-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","REO5E52 - DF","ÔNIBUS BÁSICO","9BM384078NB219788","M. BENZ / MB OF-1721/59 EURO V",2022,282500,"2021-05-07",179140,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2021,12885,"2021-07-28",190050,"AUTORIZADO  A TRAFEGAR","2021-08-12","2029-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","REO5E54 - DF","ÔNIBUS BÁSICO","9BM384078NB219785","M. BENZ / MB OF-1721/59 EURO V",2022,282498,"2021-05-07",179140,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2021,12886,"2021-07-28",190050,"AUTORIZADO  A TRAFEGAR","2021-08-12","2029-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","REO5E44 - DF","ÔNIBUS BÁSICO","9BM384078NB219801","M. BENZ / MB OF-1721/59 EURO V",2022,282504,"2021-05-07",179140,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2021,12887,"2021-07-28",190050,"AUTORIZADO  A TRAFEGAR","2021-08-12","2029-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","REO5E37 - DF","ÔNIBUS BÁSICO","9BM384078NB220023","M. BENZ / MB OF-1721/59 EURO V",2022,282508,"2021-05-07",179140,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2021,12888,"2021-07-28",190050,"AUTORIZADO  A TRAFEGAR","2021-08-12","2029-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","REO5E05 - DF","ÔNIBUS BÁSICO","9BM384078NB220029","M. BENZ / MB OF-1721/59 EURO V",2022,282510,"2021-05-07",179140,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2021,12889,"2021-07-28",190050,"AUTORIZADO  A TRAFEGAR","2021-08-12","2029-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","REO5E39 - DF","ÔNIBUS BÁSICO","9BM384078NB220020","M. BENZ / MB OF-1721/59 EURO V",2022,282507,"2021-05-07",179140,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2021,12890,"2021-07-28",190050,"AUTORIZADO  A TRAFEGAR","2021-08-12","2029-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","REO5E33 - DF","ÔNIBUS BÁSICO","9BM384078NB220025","M. BENZ / MB OF-1721/59 EURO V",2022,282509,"2021-05-07",179140,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2021,12891,"2021-07-28",190050,"AUTORIZADO  A TRAFEGAR","2021-08-12","2029-12-31"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","REO1G72 - DF","ÔNIBUS PADRON BRT","9BM382189NB222660","MERCEDES BENZ / O - 500U 1826/59 - EURO V",2022,285311,"2021-06-02",274400,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2021,106841,"2021-07-30",305350,"AUTORIZADO  A TRAFEGAR","2021-09-03","2032-12-28"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","REO1G79 - DF","ÔNIBUS PADRON BRT","9BM382189NB223128","MERCEDES BENZ / O - 500U 1826/59 - EURO V",2022,285310,"2021-06-02",274400,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2021,106849,"2021-07-30",305350,"AUTORIZADO  A TRAFEGAR","2021-09-03","2032-12-28"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","REO1G83 - DF","ÔNIBUS PADRON BRT","9BM382189NB223370","MERCEDES BENZ / O - 500U 1826/59 - EURO V",2022,285384,"2021-06-04",274400,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2021,106850,"2021-07-30",305350,"AUTORIZADO  A TRAFEGAR","2021-09-03","2032-12-28"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","REO1G85 - DF","ÔNIBUS PADRON BRT","9BM382189NB223576","MERCEDES BENZ / O - 500U 1826/59 - EURO V",2022,285387,"2021-06-04",274400,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2021,106851,"2021-07-30",305350,"AUTORIZADO  A TRAFEGAR","2021-09-03","2032-12-28"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","REO1G88 - DF","ÔNIBUS PADRON BRT","9BM382189NB223618","MERCEDES BENZ / O - 500U 1826/59 - EURO V",2022,285388,"2021-06-04",274400,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2021,106852,"2021-07-30",305350,"AUTORIZADO  A TRAFEGAR","2021-09-03","2032-12-28"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","REO1G90 - DF","ÔNIBUS PADRON BRT","9BM382189NB223622","MERCEDES BENZ / O - 500U 1826/59 - EURO V",2022,285389,"2021-06-04",274400,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2021,106853,"2021-07-30",305350,"AUTORIZADO  A TRAFEGAR","2021-09-03","2032-12-28"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","REO1G91 - DF","ÔNIBUS PADRON BRT","9BM382189NB223858","MERCEDES BENZ / O - 500U 1826/59 - EURO V",2022,285393,"2021-06-04",274400,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2021,106913,"2021-08-03",305350,"AUTORIZADO  A TRAFEGAR","2021-09-03","2032-12-28"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","REO1G92 - DF","ÔNIBUS PADRON BRT","9BM382189NB223860","MERCEDES BENZ / O - 500U 1826/59 - EURO V",2022,285429,"2021-06-04",274400,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2021,106916,"2021-08-03",305350,"AUTORIZADO  A TRAFEGAR","2021-09-03","2032-12-28"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","REO1G89 - DF","ÔNIBUS PADRON BRT","9BM382189NB223862","MERCEDES BENZ / O - 500U 1826/59 - EURO V",2022,285433,"2021-06-04",274400,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2021,106854,"2021-07-30",305350,"AUTORIZADO  A TRAFEGAR","2021-09-03","2032-12-28"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","REO3H09 - DF","ÔNIBUS PADRON BRT","9BM382189NB223865","MERCEDES BENZ / O - 500U 1826/59 - EURO V",2022,285434,"2021-06-04",274400,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2021,106971,"2021-08-06",305350,"AUTORIZADO  A TRAFEGAR","2021-09-03","2032-12-28"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","REO2H94 - DF","ÔNIBUS PADRON BRT","9BM382189NB224542","MERCEDES BENZ / O - 500U 1826/59 - EURO V",2022,286070,"2021-06-11",274400,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2021,106994,"2021-08-09",305350,"AUTORIZADO  A TRAFEGAR","2021-09-03","2032-12-28"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","REO2H90 - DF","ÔNIBUS PADRON BRT","9BM382189NB224544","MERCEDES BENZ / O - 500U 1826/59 - EURO V",2022,286074,"2021-06-11",274400,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2021,106974,"2021-08-06",305350,"AUTORIZADO  A TRAFEGAR","2021-09-03","2032-12-28"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","REO2H99 - DF","ÔNIBUS PADRON BRT","9BM382189NB224545","MERCEDES BENZ / O - 500U 1826/59 - EURO V",2022,286068,"2021-06-11",274400,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2021,107016,"2021-08-10",305350,"AUTORIZADO  A TRAFEGAR","2021-09-03","2032-12-28"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","REO3H01 - DF","ÔNIBUS PADRON BRT","9BM382189NB224548","MERCEDES BENZ / O - 500U 1826/59 - EURO V",2022,286075,"2021-06-11",274400,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2021,107019,"2021-08-10",305350,"AUTORIZADO  A TRAFEGAR","2021-09-03","2032-12-28"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","REO3H04 - DF","ÔNIBUS PADRON BRT","9BM382189NB224580","MERCEDES BENZ / O - 500U 1826/59 - EURO V",2022,286076,"2021-06-11",274400,"MARCOPOLO / M.BENZ/MPOLO TORINO U",2021,107022,"2021-08-10",305350,"AUTORIZADO  A TRAFEGAR","2021-09-03","2032-12-28"]
["SB","VIAÇÃO PIONEIRA BACIA - 02","GJR0G74 - SP","PADRON","9BM382177MB178558","MERCEDES BENZ / O-500 R 1830/59",2021,0,"2023-02-09",0.01,"CAIO / CAIO - MILLENNIUM IV",2020,0.01,"2023-02-09",0.01,"AUTORIZAÇÃO EXCEPCIONAL PARA TESTE","2023-03-02","2023-04-03"]

{"sheet":"Relatório km SIT","index":25,"n_rows":19837,"n_cols":22,"rows_kept":4500,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0}}
[null,"QUILOMETRAGEM DE: ","2013-01-01"," À ","2023-07-31",null,null,null," À "]
[]
["Mês","Data Referência","Operadora","Tipo de Ônibus","Qtd. Viagens","Quilometragem Prevista",null,"Mês","ARTICULADO (CONTRATO NOVO)","ÔNIBUS BÁSICO (CONTRATO NOVO)","MINIÔNIBUS (CONTRATO NOVO)","PADRON BRT","ARTICULADO (BRT)","PADRON","ÔNIBUS BÁSICO","ARTICULADO","MINIÔNIBUS","ONIBUS BASICO","ALONGADO ESPECIAL 3 PORTAS","CONVENCIONAL","ALONGADO","MICROÔNIBUS"]
["2014-01-01","2014-01-01","PI","ARTICULADO (CONTRATO NOVO)",242,7088.2,null,"2013-07-01",{"$f":"SUMIFS($F:$F,$A:$A,$H4,$D:$D,I$3)*1.05","v":0},{"$f":"SUMIFS($F:$F,$A:$A,$H4,$D:$D,J$3)*1.05","v":31298.715000000004},0,0,0,0,0,0,0,0,0,0,0,0]
["2014-01-01","2014-01-01","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",811,30564.74,null,"2013-08-01",{"$f":"SUMIFS($F:$F,$A:$A,$H5,$D:$D,I$3)*1.05","v":758.7299999999999},544785.84299999976,0,0,0,0,0,0,0,0,0,0,0,0]
["2015-01-01","2015-01-01","PI","MINIÔNIBUS (CONTRATO NOVO)",201,4672.1899999999996,null,"2013-09-01",13194.615000000003,1229376.8235000002,0,0,0,0,0,0,0,0,0,0,0,0]
["2015-01-01","2015-01-01","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1544,45546.23,null,"2013-10-01",20230.875,1786207.1325000001,0,0,0,0,0,0,0,0,0,0,0,0]
["2015-01-01","2015-01-01","PI","PADRON BRT",228,13238.34,null,"2013-11-01",17735.550000000003,2061678.2024999997,0,0,0,0,0,0,0,0,0,0,0,0]
["2016-01-01","2016-01-01","PI","ARTICULADO (BRT)",625,18032.13,null,"2013-12-01",24746.085000000003,2601185.9790000003,0,0,0,0,0,0,0,0,0,0,0,0]
["2016-01-01","2016-01-01","PI","ARTICULADO (CONTRATO NOVO)",174,5194.8599999999997,null,"2014-01-01",215434.80000000002,2945229.0210000002,0,0,0,0,0,0,0,0,0,0,0,0]
["2016-01-01","2016-01-01","PI","MINIÔNIBUS (CONTRATO NOVO)",541,13124.28,null,"2014-02-01",193450.32,2700056.824500001,18908.400000000001,0,0,0,0,0,0,0,0,0,0,0]
["2016-01-01","2016-01-01","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",3759,115322.12,null,"2014-03-01",196348.15200000003,2891052.181499999,98555.625000000015,0,1440.0645000000002,0,0,0,0,0,0,0,0,0]
["2016-01-01","2016-01-01","PI","PADRON",129,3902.4,null,"2014-04-01",162200.63999999996,2830758.1679999991,152244.75000000003,0,32182.310999999994,0,0,0,0,0,0,0,0,0]
["2016-01-01","2016-01-01","PI","PADRON BRT",156,8349.94,null,"2014-05-01",166252.84200000003,2992548.2054999997,184272.05999999997,0,41617.653000000013,0,0,0,0,0,0,0,0,0]
["2017-01-01","2017-01-01","PI","ARTICULADO (BRT)",160,4590.3999999999996,null,"2014-06-01",167670.51,2854620.4050000003,213793.71300000005,0,54286.942500000026,0,0,0,0,0,0,0,0,0]
["2017-01-01","2017-01-01","PI","ARTICULADO (CONTRATO NOVO)",46,996.13,null,"2014-07-01",182908.23600000012,3113454.3509999993,354187.02900000004,12350.4465,604325.43150000018,0,0,0,0,0,0,0,0,0]
["2017-01-01","2017-01-01","PI","MINIÔNIBUS (CONTRATO NOVO)",205,4446.6400000000003,null,"2014-08-01",171294.46949999998,2996663.7120000012,339660.2790000001,387608.56050000008,343763.93100000004,0,0,0,0,0,0,0,0,0]
["2017-01-01","2017-01-01","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1864,51164.83,null,"2014-09-01",179501.67899999995,3017462.6790000009,336918.35100000014,389203.20600000006,373135.413,0,0,0,0,0,0,0,0,0]
["2017-01-01","2017-01-01","PI","PADRON BRT",165,4887.72,null,"2014-10-01",185793.27899999995,3063448.290000001,343320.40049999993,403103.46300000005,373135.413,0,0,0,0,0,0,0,0,0]
["2018-01-01","2018-01-01","PI","ARTICULADO (BRT)",152,4348.3999999999996,null,"2014-11-01",175611.03000000003,2827658.82,337876.03499999997,459876.1125000001,354585.05249999999,0,0,0,0,0,0,0,0,0]
["2018-01-01","2018-01-01","PI","MINIÔNIBUS (CONTRATO NOVO)",203,3982.06,null,"2014-12-01",179191.08900000001,3039655.2479999997,314392.69050000003,423811.14300000027,373135.413,0,0,0,0,0,2123.2575000000006,0,0,0]
["2018-01-01","2018-01-01","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1860,52126.51,null,"2015-01-01",113170.52249999998,3041939.4389999998,296683.53750000009,402121.63950000022,369496.28100000008,0,0,0,0,0,0,0,0,0]
["2018-01-01","2018-01-01","PI","PADRON BRT",165,4887.72,null,"2015-02-01",137674.236,2683976.5154999997,261693.18000000008,364813.30200000014,313490.49900000007,0,0,0,0,0,1623.6675000000005,0,0,0]
["2019-01-01","2019-01-01","PI","ARTICULADO (BRT)",50,1512.2,null,"2015-03-01",174017.10900000005,3103644.8835,303736.87050000014,401964.63300000021,373135.413,0,0,0,0,0,2747.7449999999999,0,0,0]
["2019-01-01","2019-01-01","PI","MINIÔNIBUS (CONTRATO NOVO)",156,2673.02,null,"2015-04-01",152050.18500000003,2863053.7844999996,305126.64000000007,433915.02000000008,356175.26700000005,0,0,0,0,0,2497.9500000000003,0,0,0]
["2019-01-01","2019-01-01","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1854,52309.46,null,"2015-05-01",152318.88,2923241.7479999992,316707.28950000001,448504.45500000007,367696.40250000008,0,0,0,0,0,2497.9500000000003,0,0,0]
["2019-01-01","2019-01-01","PI","PADRON BRT",307,8891.02,null,"2015-06-01",149145.087,2934737.61,315894.978,432707.01600000006,371854.96950000012,0,0,0,0,0,2622.8474999999999,0,0,0]
["2020-01-01","2020-01-01","PI","ARTICULADO (BRT)",50,1512.2,null,"2015-07-01",153269.78100000008,3127044.1754999999,335107.25850000005,444155.3550000001,402934.10850000015,0,0,0,0,0,2872.6424999999995,0,0,0]
["2020-01-01","2020-01-01","PI","MINIÔNIBUS (CONTRATO NOVO)",158,2773.8,null,"2015-08-01",153979.57050000003,3166892.4839999997,323628.53250000003,445842.95700000005,383235.97200000007,0,0,0,0,0,1248.9750000000004,0,0,0]
["2020-01-01","2020-01-01","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1839,51160.11,null,"2015-09-01",154321.16700000002,3260690.4119999995,303659.01300000004,432707.01600000006,371854.96950000012,0,0,0,0,0,0,0,0,0]
["2020-01-01","2020-01-01","PI","PADRON BRT",307,8891.02,null,"2015-10-01",157295.30250000002,3275779.6364999996,302131.29450000008,448504.45500000013,367696.40250000008,0,0,0,0,0,0,0,0,0]
["2021-01-01","2021-01-01","PI","MINIÔNIBUS (CONTRATO NOVO)",63,846.7,null,"2015-11-01",153532.40700000004,3045066.0869999994,286332.40650000004,400178.98200000002,348964.02449999988,12292.560000000001,0,0,0,0,0,0,0,0]
["2021-01-01","2021-01-01","PI","ÔNIBUS BÁSICO",105,2819.4,null,"2015-12-01",154645.21799999999,3019674.7665000022,311751.75150000013,292288.89900000003,421698.60599999991,81950.400000000009,0,0,0,0,0,0,0,0]
["2021-01-01","2021-01-01","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1334,41063.040000000001,null,"2016-01-01",156399.663,3182555.7855000007,341680.26900000015,293973.37200000003,447696.51150000002,86047.92,0,0,0,0,0,0,0,0]
["2021-01-01","2021-01-01","PI","PADRON BRT",372,11337.39,null,"2016-02-01",142683.03,3080618.1210000007,331222.2900000001,272001.93300000002,437678.90250000003,86047.92,0,0,0,0,0,0,0,0]
["2022-01-01","2022-01-01","PI","ARTICULADO",96,2682.24,null,"2016-03-01",147760.20000000001,3351721.1174999988,382911.40649999987,289536.80700000003,475546.37550000002,94242.959999999992,0,0,0,0,0,0,0,0]
["2022-01-01","2022-01-01","PI","ARTICULADO (BRT)",366,10659.91,null,"2016-04-01",{"$f":"SUMIFS($F:$F,$A:$A,$H37,$D:$D,I$3)*1.05","v":139902},3214200.5069999998,425189.1210000001,284288.57100000005,446712.03150000004,86047.92,0,0,0,0,0,0,0,0]
["2022-01-01","2022-01-01","PI","MINIÔNIBUS",3,32.26,null,"2016-05-01",149083.20000000001,3306043.2089999993,442580.17650000012,290454.17100000003,457597.11900000006,90145.439999999988,0,0,0,0,0,0,0,0]
["2022-01-01","2022-01-01","PI","MINIÔNIBUS (CONTRATO NOVO)",85,1321.49,null,"2016-06-01",142791.6,3287693.8709999998,438523.7325000001,299803.83299999998,415339.50150000019,53267.760000000017,0,0,0,0,0,0,0,0]
["2022-01-01","2022-01-01","PI","ÔNIBUS BÁSICO",1185,36520.629999999997,null,"2016-07-01",124402.10999999999,3266470.0424999991,409650.58049999998,402751.22999999981,351339.33450000006,0,0,0,0,0,0,0,0,22631.279999999999]
["2022-01-01","2022-01-01","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1263,41703.699999999997,null,"2016-08-01",124467.20999999999,3353079.9960000003,449052.72300000006,416721.0915000001,368913.36300000013,0,0,0,0,0,0,0,0,0]
["2022-01-01","2022-01-01","PI","PADRON BRT",481,15563.25,null,"2016-09-01",140250.6,3292962.3719999995,434182.22400000028,407511.69900000002,355043.34600000008,0,0,0,0,0,0,0,0,0]
["2023-01-01","2023-01-01","PI","MINIÔNIBUS",53,946.39,null,"2016-10-01",143768.1,3285013.8090000008,428356.66650000022,408988.20899999997,351647.29950000008,0,0,0,0,0,0,0,0,0]
["2023-01-01","2023-01-01","PI","MINIÔNIBUS (CONTRATO NOVO)",21,234.25,null,"2016-11-01",119763.02099999994,3322456.1685000011,421831.79850000009,407511.69900000002,355043.34600000008,0,0,0,0,0,0,0,0,0]
["2023-01-01","2023-01-01","PI","ÔNIBUS BÁSICO",1054,33105.599999999999,null,"2016-12-01",121823.67750000005,3335854.4205000005,389061.141,311336.09850000014,410940.89400000009,0,0,0,0,0,0,0,0,0]
["2023-01-01","2023-01-01","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",558,17281.36,null,"2017-01-01",123045.56250000007,3244490.7915000003,381361.93200000003,257889.89100000015,430176.45300000015,0,0,0,0,0,0,0,0,0]
["2023-01-01","2023-01-01","PI","PADRON BRT",426,12976.52,null,"2017-02-01",105770.86799999996,3054483.8940000008,357895.69199999998,315440.11799999996,356245.26,0,0,0,0,0,0,0,0,0]
["2014-02-01","2014-02-01","PI","ARTICULADO (CONTRATO NOVO)",174,5218,null,"2017-03-01",113384.16599999994,3519994.4430000009,409703.62650000001,422958.07050000003,369221.3280000001,0,0,0,0,0,0,0,0,0]
["2014-02-01","2014-02-01","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1652,64984.39,null,"2017-04-01",93975.493500000041,3313524.9945000005,363950.08650000003,393541.83749999997,337469.31750000006,0,0,0,0,0,0,0,0,0]
["2015-02-01","2015-02-01","PI","MINIÔNIBUS (CONTRATO NOVO)",201,4672.1899999999996,null,"2017-05-01",96103.633500000025,3581779.236,405228.10649999982,422958.07050000003,369221.3280000001,0,0,0,0,0,0,0,0,0]
["2015-02-01","2015-02-01","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1552,46021.75,null,"2017-06-01",92415.015000000029,3423914.8965000007,392759.82899999985,407511.69900000002,355043.34600000008,0,0,0,0,0,0,0,0,0]
["2015-02-01","2015-02-01","PI","PADRON BRT",228,13238.34,null,"2017-07-01",73265.661000000007,3317128.185000001,348141.00299999985,270337.68300000008,418720.75349999999,0,0,0,0,0,0,0,0,0]
["2016-02-01","2016-02-01","PI","ARTICULADO (BRT)",625,18032.13,null,"2017-08-01",96103.633500000025,3543873.5009999992,351551.26649999985,422958.07050000003,369221.3280000001,0,0,0,0,0,0,0,0,0]
["2016-02-01","2016-02-01","PI","ARTICULADO (CONTRATO NOVO)",174,5194.8599999999997,null,"2017-09-01",76223.248500000016,3364610.266499999,374388.53549999988,393459.52799999987,352953.18450000003,0,0,0,0,0,0,0,0,0]
["2016-02-01","2016-02-01","PI","MINIÔNIBUS (CONTRATO NOVO)",541,13124.28,null,"2017-10-01",74775.624000000011,3449680.5419999999,400824.75299999985,{"$f":"SUMIFS($F:$F,$A:$A,$H55,$D:$D,L$3)*1.05","v":407965.17300000007},362210.30999999994,0,0,0,0,0,0,0,0,0]
["2016-02-01","2016-02-01","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",3759,115322.12,null,"2017-11-01",{"$f":"SUMIFS($F:$F,$A:$A,$H56,$D:$D,I$3)*1.05","v":74775.624000000011},3416752.7519999985,400381.92599999998,398095.46700000006,361722.69,0,0,0,0,0,0,0,0,0]
["2016-02-01","2016-02-01","PI","PADRON",129,3902.4,null,"2017-12-01",78350.055000000037,3323294.9714999995,369576.62700000021,327466.91249999992,376490.1210000001,0,0,0,0,0,0,0,0,0]
["2016-02-01","2016-02-01","PI","PADRON BRT",156,8349.94,null,"2018-01-01",82935.237000000037,3225511.2015,351056.4540000002,247290.58199999999,404040.81900000013,0,0,0,0,0,0,0,0,0]
["2017-02-01","2017-02-01","PI","ARTICULADO (BRT)",528,15280.21,null,"2018-02-01",69760.047000000006,2972022.753,367414.41449999996,287521.04849999986,337838.13000000006,0,0,0,0,0,0,0,0,0]
["2017-02-01","2017-02-01","PI","ARTICULADO (CONTRATO NOVO)",160,4431.46,null,"2018-03-01",74705.148000000016,3532577.9265000005,487335.56549999985,394193.3204999998,358057.22399999999,0,0,0,0,0,0,0,0,0]
["2017-02-01","2017-02-01","PI","MINIÔNIBUS (CONTRATO NOVO)",743,14543.08,null,"2018-04-01",71888.796000000002,3459644.5380000006,479829.79799999984,386981.01749999978,348357.891,0,0,0,0,0,0,0,0,0]
["2017-02-01","2017-02-01","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",3755,116019.96,null,"2018-05-01",71888.796000000002,3516356.4660000005,486068.35199999984,396414.86849999981,349469.42099999997,0,0,0,0,0,0,0,0,0]
["2017-02-01","2017-02-01","PI","PADRON BRT",322,9568.57,null,"2018-06-01",74705.148000000016,3604081.1625000006,354865.92749999993,384759.46949999977,356945.69400000002,0,0,0,0,0,0,0,0,0]
["2018-02-01","2018-02-01","PI","ARTICULADO (BRT)",491,14209.13,null,"2018-07-01",73567.787999999986,3466932.0210000006,316542.76500000007,286829.52899999992,372834.33600000001,0,0,0,0,0,0,0,0,0]
["2018-02-01","2018-02-01","PI","ARTICULADO (CONTRATO NOVO)",118,3163.55,null,"2018-08-01",77662.452000000005,3779093.4930000002,349537.734,407162.64749999979,376199.01899999997,0,0,0,0,0,0,2155.4820000000004,0,0]
["2018-02-01","2018-02-01","PI","MINIÔNIBUS (CONTRATO NOVO)",672,13278.39,null,"2018-09-01",68931.492000000013,3419396.5050000004,303265.63049999997,372795.7905,331548.54599999997,0,0,0,0,0,0,1590.9390000000003,0,0]
["2018-02-01","2018-02-01","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",3762,114750.68,null,"2018-10-01",74775.624000000011,3690100.2705000001,338464.18199999997,395011.59599999996,366569.70000000007,0,0,0,0,0,0,0,0,0]
["2018-02-01","2018-02-01","PI","PADRON BRT",308,9099.06,null,"2018-11-01",66115.14,3380841.6285000001,303024.41400000005,359709.7454999999,331645.08300000016,0,0,0,0,0,0,0,0,0]
["2019-02-01","2019-02-01","PI","ARTICULADO (BRT)",444,12871.16,null,"2018-12-01",71669.63999999997,3430245.2309999992,309917.23350000003,339721.4310000001,340255.54499999998,0,0,0,0,0,0,0,0,0]
["2019-02-01","2019-02-01","PI","ARTICULADO (CONTRATO NOVO)",110,2735.2,null,"2019-01-01",74448.527999999977,3419871.9449999998,321079.43700000003,310973.2080000001,342407.89799999999,0,0,0,0,0,0,0,0,0]
["2019-02-01","2019-02-01","PI","MINIÔNIBUS (CONTRATO NOVO)",547,12466.84,null,"2019-02-01",68987.100000000006,3343456.7355000004,303801.03600000002,342256.06799999991,340801.35599999997,0,0,0,0,0,0,0,0,0]
["2019-02-01","2019-02-01","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",3965,120208.2,null,"2019-03-01",74705.148000000016,3639173.5590000013,325455.22799999994,376674.13349999988,368193.24150000006,0,0,0,0,0,0,0,0,0]
["2019-02-01","2019-02-01","PI","PADRON BRT",343,10050.51,null,"2019-04-01",71888.796000000002,3551134.7655000016,320634.49949999998,368641.99049999984,358906.97850000003,0,0,0,0,0,0,0,0,0]
["2020-02-01","2020-02-01","PI","ARTICULADO (BRT)",302,8844.06,null,"2019-05-01",74775.624000000011,3691331.5845000003,329972.77949999995,382443.68399999983,373850.92499999999,0,0,0,0,0,0,{"$f":"SUMIFS($F:$F,$A:$A,$H74,$D:$D,T$3)*1.05","v":0},0,0]
["2020-02-01","2020-02-01","PI","ARTICULADO (CONTRATO NOVO)",96,2682.24,null,"2019-06-01",68931.492000000013,3416007.2520000017,296533.99649999989,358406.31749999989,339893.15850000002,0,0,0,0,0,0,0,0,0]
["2020-02-01","2020-02-01","PI","MINIÔNIBUS (CONTRATO NOVO)",67,1456.19,null,"2019-07-01",77851.136999999988,3592893.7800000003,330809.89199999982,333722.68650000001,372345.83400000015,0,0,0,0,0,0,0,0,0]
["2020-02-01","2020-02-01","PI","ÔNIBUS BÁSICO",276,4829.05,null,"2019-08-01",77591.97600000001,3724718.9175,330965.13449999993,381140.25599999982,381549.37800000003,0,0,0,0,0,0,0,0,0]
["2020-02-01","2020-02-01","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",2623,80895.490000000005,null,"2019-09-01",71888.796000000002,3544656.1395,315638.18999999994,368641.99049999984,358906.97850000003,0,0,0,0,0,0,0,0,0]
["2020-02-01","2020-02-01","PI","PADRON BRT",264,7649.66,null,"2019-10-01",77662.452000000005,3745212.2925000004,339563.11199999985,386909.80649999977,387207.06150000007,0,0,0,0,0,0,0,0,0]
["2021-02-01","2021-02-01","PI","ARTICULADO",48,1341.12,null,"2019-11-01",71818.320000000007,3474131.9970000009,307040.21249999991,362849.59199999983,353249.29500000004,0,0,0,0,0,0,0,0,0]
["2021-02-01","2021-02-01","PI","ARTICULADO (BRT)",338,9749.14,null,"2019-12-01",71725.247999999963,3507301.8540000012,310385.52300000004,346619.35350000008,360655.44899999996,0,0,0,0,0,0,0,0,0]
["2021-02-01","2021-02-01","PI","ARTICULADO (CONTRATO NOVO)",59,1284.9000000000001,null,"2020-01-01",74523.025499999989,3540367.8030000003,209997.56399999995,333995.9279999999,374099.21850000008,0,119017.62600000002,0,0,0,0,0,0,0]
["2021-02-01","2021-02-01","PI","MINIÔNIBUS (CONTRATO NOVO)",134,3728.37,null,"2020-02-01",71818.95,3169580.82,127622.99550000006,426538.46549999987,351661.48500000004,0,350937.17400000006,0,0,0,0,0,0,0]
["2021-02-01","2021-02-01","PI","ONIBUS BASICO",14,239.89,null,"2020-03-01",74687.109000000011,2808739.9515000004,149765.04900000003,644289.29249999986,373176.25799999991,0,670822.75050000031,0,0,0,0,0,0,0]
["2021-02-01","2021-02-01","PI","ÔNIBUS BÁSICO",192,5509.37,null,"2020-04-01",68011.733999999968,2729166.2684999998,131670.31500000006,602208.89399999997,239347.29000000012,0,295937.22900000011,0,0,0,0,0,0,0]
["2021-02-01","2021-02-01","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",3320,104172.24,null,"2020-05-01",71101.170000000027,2369284.2810000004,135923.53950000004,618239.67449999985,316557.36,0,894869.29350000026,0,0,0,0,0,0,0]
["2021-02-01","2021-02-01","PI","PADRON BRT",698,21916.67,null,"2020-06-01",71291.902500000011,1837648.2075000009,150465.19950000008,636286.47599999991,358906.97850000003,0,1540714.6545000004,0,0,0,0,0,0,0]
["2022-02-01","2022-02-01","PI","ARTICULADO",61,1687.63,null,"2020-07-01",77008.71149999999,1936685.1735000012,166557.31049999996,673781.39849999989,387207.06150000001,0,1647044.2694999999,0,0,0,0,0,0,0]
["2022-02-01","2022-02-01","PI","ARTICULADO (BRT)",672,19330.07,null,"2020-08-01",74108.25450000001,1880164.4925000006,155981.95199999996,654168.82650000008,365512.40250000014,0,1572281.9909999999,0,0,0,0,0,79.421999999999997,0]
["2022-02-01","2022-02-01","PI","ARTICULADO (CONTRATO NOVO)",53,1154.97,null,"2020-09-01",71291.902500000011,1867354.4085000006,154488.83099999995,644361.55350000015,350864.46150000015,0,1493934.4979999999,0,0,0,0,0,502.99199999999996,0]
["2022-02-01","2022-02-01","PI","MINIÔNIBUS",64,1266.79,null,"2020-10-01",74108.25450000001,1919488.9035000002,156143.9565,659551.59899999993,360150.72450000013,0,1525729.6004999999,0,0,0,0,0,{"$f":"SUMIFS($F:$F,$A:$A,$H91,$D:$D,U$3)*1.05","v":0},0]
["2022-02-01","2022-02-01","PI","MINIÔNIBUS (CONTRATO NOVO)",135,4890.3500000000004,null,"2020-11-01",{"$f":"SUMIFS($F:$F,$A:$A,$H92,$D:$D,I$3)*1.05","v":65575.093500000017},1981934.2514999998,142772.46900000001,617828.34750000015,324918.14250000007,0,1222949.7105000003,0,0,0,0,0,0,0]
["2022-02-01","2022-02-01","PI","ÔNIBUS BÁSICO",2986,90680.52,null,"2020-12-01",38534.580000000024,2826751.3364999997,108807.38400000001,646548.45150000008,268574.56500000018,0,331736.88450000016,25347.167999999991,0,0,0,0,0,0]
["2022-02-01","2022-02-01","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1023,34641.29,null,"2021-01-01",26982.900000000009,2805141.1290000002,91680.382499999992,624830.10449999978,225450.38250000009,0,159227.27100000001,28163.519999999986,0,143.93400000000003,0,0,0,0]
["2022-02-01","2022-02-01","PI","PADRON BRT",710,23460.18,null,"2021-02-01",26892.7575,2566181.5515000001,103136.37599999999,580563.57449999999,259074.22799999997,0,328898.0625,21122.639999999992,0,1655.2409999999998,0,0,0,0]
["2023-02-01","2023-02-01","PI","ARTICULADO",114,2812.07,null,"2021-03-01",30615.679499999995,2590771.1655000001,168115.23750000002,689381.07000000018,377644.85850000015,0,1034402.2814999998,0,60.669000000000004,0,0,0,0,0]
["2023-02-01","2023-02-01","PI","ARTICULADO (BRT)",722,20842.48,null,"2021-04-01",26622.329999999994,2177146.2825000002,140640.171,636667.26899999985,345549.58200000005,0,1157106.9615000002,0,187.71900000000005,0,0,0,0,0]
["2023-02-01","2023-02-01","PI","ARTICULADO (CONTRATO NOVO)",7,186.6,null,"2021-05-01",27953.446499999995,1999290.9614999997,134521.98899999994,691146.16199999989,369578.87400000001,0,1537286.1945,0,3843.0209999999997,0,0,0,0,0]
["2023-02-01","2023-02-01","PI","MINIÔNIBUS",254,6832.09,null,"2021-06-01",28846.019999999986,1701235.2840000002,122203.65149999995,674220.02549999999,360768.05100000009,0,1730860.4459999998,25857.363000000001,9904.7550000000028,0,0,0,0,0]
["2023-02-01","2023-02-01","PI","MINIÔNIBUS (CONTRATO NOVO)",6,135.18,null,"2021-07-01",30795.071999999986,1608726.2834999992,124407.89549999998,705347.61149999988,383114.19300000003,0,1983053.2575000001,48308.106000000022,9390.6330000000034,0,0,0,0,0]
["2023-02-01","2023-02-01","PI","ÔNIBUS BÁSICO",3385,107074.98,null,"2021-08-01",30795.071999999986,1674614.2769999991,122743.15199999996,689097.94799999997,385134.33000000007,0,1890056.9835000001,45491.754000000023,8901.9000000000015,0,0,0,0,0]
["2023-02-01","2023-02-01","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",623,22054.03,null,"2021-09-01",29395.295999999988,1634363.8290000006,116179.25549999996,712989.55349999992,382626.65699999995,0,1717827.3629999999,43936.01100000002,8460.5220000000008,0,0,0,0,0]
["2023-02-01","2023-02-01","PI","PADRON BRT",680,22459.26,null,"2021-10-01",27995.519999999986,1591329.1170000003,113703.77550000003,727138.55549999978,376861.27499999991,0,1739902.5630000003,45196.620000000017,8383.452000000003,0,0,0,0,0]
["2014-03-01","2014-03-01","PI","ARTICULADO (CONTRATO NOVO)",172,5128.2,null,"2021-11-01",25258.463999999985,1525830.1590000005,112844.04600000005,710906.95199999982,368689.68150000012,0,1723339.9050000007,42812.804999999993,18719.651999999995,0,0,0,0,0]
["2014-03-01","2014-03-01","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1638,64634.59,null,"2021-12-01",20803.702499999999,1290918.7619999996,126616.40250000005,778330.03499999968,419409.11250000016,0,2277539.4495000001,52021.672499999993,22041.684000000001,0,0,0,0,0]
["2015-03-01","2015-03-01","PI","ARTICULADO (CONTRATO NOVO)",214,5992,null,"2022-01-01",25467.088500000005,1225365.4244999995,118031.65500000004,743702.69399999978,405265.58100000006,0,2213841.3360000001,51294.001499999984,20676.148499999992,0,0,0,0,0]
["2015-03-01","2015-03-01","PI","MINIÔNIBUS (CONTRATO NOVO)",201,4672.1899999999996,null,"2022-02-01",24254.370000000003,950911.98300000024,106864.25400000003,606013.74749999994,456738.28199999989,0,2227440.3374999999,46705.637999999992,30741.81600000001,0,0,0,0,0]
["2015-03-01","2015-03-01","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1392,41326.35,null,"2022-03-01",28551.253500000006,1002025.5735000003,87385.137000000046,678274.67399999988,519503.4074999998,0,2606568.3839999996,51472.732499999998,72430.039500000028,0,0,0,0,0]
["2015-03-01","2015-03-01","PI","PADRON BRT",228,13238.34,null,"2022-04-01",26170.609500000006,908762.05350000062,28362.096000000009,603402.92249999987,475246.39049999992,0,2374524.2744999994,45142.513500000008,116738.92649999999,0,0,0,0,0]
["2016-03-01","2016-03-01","PI","ARTICULADO (BRT)",625,18032.13,null,"2022-05-01",30302.811000000009,877129.64850000001,30357.400500000007,{"$f":"SUMIFS($F:$F,$A:$A,$H110,$D:$D,L$3)*1.05","v":644761.36199999996},531435.89099999971,0,2674719.8310000002,47230.491000000002,142104.04949999996,0,0,0,0,0]
["2016-03-01","2016-03-01","PI","ARTICULADO (CONTRATO NOVO)",164,4732,null,"2022-06-01",{"$f":"SUMIFS($F:$F,$A:$A,$H111,$D:$D,I$3)*1.05","v":7854.8715000000066},809621.24249999993,30111.438000000013,634904.38199999998,527940.54599999986,0,2703314.4074999997,72270.534,140825.74799999999,0,0,0,0,0]
["2016-03-01","2016-03-01","PI","MINIÔNIBUS (CONTRATO NOVO)",541,13124.28,null,"2022-07-01",4114.5299999999988,830645.9595,30199.501500000013,641458.35600000026,518406.29399999988,0,2685736.5465000006,76087.903500000015,139021.15499999994,0,0,0,0,0]
["2016-03-01","2016-03-01","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",3793,116920.06,null,"2022-08-01",4506.3899999999994,780290.2905,31256.022000000008,660864.8130000002,551222.69999999995,0,2868777.4920000001,79176.898500000025,160139.3324999999,0,0,0,0,0]
["2016-03-01","2016-03-01","PI","PADRON",129,3902.4,null,"2022-09-01",4114.5299999999988,713753.37600000005,8658.5940000000028,627325.71300000022,507453.49199999985,0,2720955.2579999994,73271.551500000016,165025.01399999994,0,0,0,0,0]
["2016-03-01","2016-03-01","PI","PADRON BRT",156,8349.94,null,"2022-10-01",3918.5999999999985,742355.60699999949,6741.3675000000012,633361.91100000008,497703.56999999995,0,2685671.5304999999,73135.23000000001,163533.75149999995,0,0,0,0,0]
["2017-03-01","2017-03-01","PI","ARTICULADO (BRT)",465,13502.84,null,"2022-11-01",3722.6699999999987,697476.17099999997,6360.0285000000022,607411.95900000026,463816.66799999995,0,2571231.1905000005,67366.204499999993,148445.62949999998,0,0,0,0,0]
["2017-03-01","2017-03-01","PI","ARTICULADO (CONTRATO NOVO)",148,3882.04,null,"2022-12-01",4310.4599999999991,739796.98800000001,6533.3205000000016,653275.66500000015,541472.77799999993,0,2859238.8824999998,79040.577000000019,168534.59699999995,0,0,0,0,0]
["2017-03-01","2017-03-01","PI","MINIÔNIBUS (CONTRATO NOVO)",762,15475.08,null,"2023-01-01",4310.4599999999991,727370.40599999984,6293.9205000000011,650907.93600000022,529470.47999999986,0,2840544.5250000008,76224.22500000002,168180.61049999995,0,0,0,0,0]
["2017-03-01","2017-03-01","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",4005,123791.12,null,"2023-02-01",3918.5999999999985,658004.38200000022,5764.0800000000017,590118.1440000002,485701.27199999994,0,2605822.0019999999,70318.877999999997,150543.82349999997,0,0,0,0,0]
["2017-03-01","2017-03-01","PI","PADRON BRT",496,14710.83,null,"2023-03-01",4506.3899999999994,727474.57650000032,6189.8970000000027,660864.8130000002,551355.08399999992,0,2950975.7339999997,79176.898500000025,173762.79899999994,0,0,0,0,0]
["2018-03-01","2018-03-01","PI","ARTICULADO (BRT)",475,13786.98,null,"2023-04-01",3918.5999999999985,707909.0550000004,6495.4050000000007,619736.56500000018,497703.56999999995,0,2699852.9039999996,73135.23000000001,158917.49999999997,0,0,0,0,0]
["2018-03-01","2018-03-01","PI","ARTICULADO (CONTRATO NOVO)",111,2749.36,null,"2023-05-01",4506.3899999999994,719519.48250000039,6189.8970000000018,660864.8130000002,551355.08399999992,0,2967120.3345000003,79176.898500000025,179305.66499999998,0,0,0,0,0]
["2018-03-01","2018-03-01","PI","MINIÔNIBUS (CONTRATO NOVO)",899,19411.36,null,"2023-06-01",4310.4599999999991,681605.0010000004,6047.9580000000014,637282.5900000002,529470.47999999986,0,2891994.9870000002,76224.22500000002,172400.21399999995,0,0,0,0,0]
["2018-03-01","2018-03-01","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",4197,128818.33,null,"2023-07-01",4114.5299999999988,707575.39650000038,6637.344000000001,643318.78800000018,519588.17399999988,0,2867312.0804999997,76087.903500000015,167642.81099999996,0,0,0,0,0]
["2018-03-01","2018-03-01","PI","PADRON BRT",480,14102.61]
["2019-03-01","2019-03-01","PI","ARTICULADO (BRT)",490,14232.33]
["2019-03-01","2019-03-01","PI","ARTICULADO (CONTRATO NOVO)",111,2749.36,null,"Mês","Miniônibus","Básico","Padron","Articulado","Articulado BRT"]
["2019-03-01","2019-03-01","PI","MINIÔNIBUS (CONTRATO NOVO)",544,13006.31,null,"2013-07-01",{"$f":"K4+Q4+V4","v":0},{"$f":"J4+O4+R4+T4+S4+U4","v":31298.715000000004},{"$f":"N4+L4","v":0},{"$f":"I4+P4","v":0},{"$f":"M4","v":0},{"$f":"SUM(I128:M128)","v":31298.715000000004}]
["2019-03-01","2019-03-01","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",4364,132089.47,null,"2013-08-01",{"$f":"K5+Q5+V5","v":0},{"$f":"J5+O5+R5+T5+S5+U5","v":544785.84299999976},{"$f":"N5+L5","v":0},{"$f":"I5+P5","v":758.7299999999999},{"$f":"M5","v":0},{"$f":"SUM(I129:M129)","v":545544.57299999974}]
["2019-03-01","2019-03-01","PI","PADRON BRT",448,13144.47,null,"2013-09-01",0,1229376.8235000002,0,13194.615000000003,0,1242571.4385000002]
["2020-03-01","2020-03-01","PI","ARTICULADO (BRT)",50,1512.2,null,"2013-10-01",0,1786207.1325000001,0,20230.875,0,1806438.0075000001]
["2020-03-01","2020-03-01","PI","MINIÔNIBUS (CONTRATO NOVO)",44,776.24,null,"2013-11-01",0,2061678.2024999997,0,17735.550000000003,0,2079413.7524999997]
["2020-03-01","2020-03-01","PI","ÔNIBUS BÁSICO",862,12094.64,null,"2013-12-01",0,2601185.9790000003,0,24746.085000000003,0,2625932.0640000002]
["2020-03-01","2020-03-01","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1098,39976.379999999997,null,"2014-01-01",0,2945229.0210000002,0,215434.80000000002,0,3160663.821]
["2020-03-01","2020-03-01","PI","PADRON BRT",368,11172.29,null,"2014-02-01",18908.400000000001,2700056.824500001,0,193450.32,0,2912415.5445000008]
["2021-03-01","2021-03-01","PI","ARTICULADO (BRT)",478,13867.59,null,"2014-03-01",98555.625000000015,2891052.181499999,0,196348.15200000003,1440.0645000000002,3187396.0229999991]
["2021-03-01","2021-03-01","PI","ARTICULADO (CONTRATO NOVO)",58,1267.73,null,"2014-04-01",152244.75000000003,2830758.1679999991,0,162200.63999999996,32182.310999999994,3177385.8689999995]
["2021-03-01","2021-03-01","PI","MINIÔNIBUS (CONTRATO NOVO)",260,6545.01,null,"2014-05-01",184272.05999999997,2992548.2054999997,0,166252.84200000003,41617.653000000013,3384690.7604999999]
["2021-03-01","2021-03-01","PI","ÔNIBUS BÁSICO",1157,38072.07,null,"2014-06-01",213793.71300000005,2854620.4050000003,0,167670.51,54286.942500000026,3290371.5705000004]
["2021-03-01","2021-03-01","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",2897,89474.99,null,"2014-07-01",354187.02900000004,3113454.3509999993,12350.4465,182908.23600000012,604325.43150000018,4267225.4939999999]
["2021-03-01","2021-03-01","PI","PADRON BRT",751,23807.08,null,"2014-08-01",339660.2790000001,2996663.7120000012,387608.56050000008,171294.46949999998,343763.93100000004,4238990.9520000014]
["2022-03-01","2022-03-01","PI","ARTICULADO",61,1687.63,null,"2014-09-01",336918.35100000014,3017462.6790000009,389203.20600000006,179501.67899999995,373135.413,4296221.3280000016]
["2022-03-01","2022-03-01","PI","ARTICULADO (BRT)",671,19299.97,null,"2014-10-01",343320.40049999993,3063448.290000001,403103.46300000005,185793.27899999995,373135.413,4368800.8455000008]
["2022-03-01","2022-03-01","PI","ARTICULADO (CONTRATO NOVO)",53,1154.97,null,"2014-11-01",337876.03499999997,2827658.82,459876.1125000001,175611.03000000003,354585.05249999999,4155607.0500000007]
["2022-03-01","2022-03-01","PI","MINIÔNIBUS",104,1339.29,null,"2014-12-01",314392.69050000003,3041778.5054999995,423811.14300000027,179191.08900000001,373135.413,4332308.841]
["2022-03-01","2022-03-01","PI","MINIÔNIBUS (CONTRATO NOVO)",106,4792.33,null,"2015-01-01",296683.53750000009,3041939.4389999998,402121.63950000022,113170.52249999998,369496.28100000008,4223411.4194999998]
["2022-03-01","2022-03-01","PI","ÔNIBUS BÁSICO",2988,93728.13,null,"2015-02-01",261693.18000000008,2685600.1829999997,364813.30200000014,137674.236,313490.49900000007,3763271.4000000004]
["2022-03-01","2022-03-01","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",939,32649.41,null,"2015-03-01",303736.87050000014,3106392.6285000001,401964.63300000021,174017.10900000005,373135.413,4359246.654000001]
["2022-03-01","2022-03-01","PI","PADRON BRT",710,23460.18,null,"2015-04-01",305126.64000000007,2865551.7344999998,433915.02000000008,152050.18500000003,356175.26700000005,4112818.8465]
["2023-03-01","2023-03-01","PI","ARTICULADO",114,2812.07,null,"2015-05-01",316707.28950000001,2925739.6979999994,448504.45500000007,152318.88,367696.40250000008,4210966.7249999996]
["2023-03-01","2023-03-01","PI","ARTICULADO (BRT)",722,20842.48,null,"2015-06-01",315894.978,2937360.4575,432707.01600000006,149145.087,371854.96950000012,4206962.5080000004]
["2023-03-01","2023-03-01","PI","ARTICULADO (CONTRATO NOVO)",7,186.6,null,"2015-07-01",335107.25850000005,3129916.818,444155.3550000001,153269.78100000008,402934.10850000015,4465383.3210000005]
["2023-03-01","2023-03-01","PI","MINIÔNIBUS",246,6761.03,null,"2015-08-01",323628.53250000003,3168141.4589999998,445842.95700000005,153979.57050000003,383235.97200000007,4474828.4910000004]
["2023-03-01","2023-03-01","PI","MINIÔNIBUS (CONTRATO NOVO)",6,135.18,null,"2015-09-01",303659.01300000004,3260690.4119999995,432707.01600000006,154321.16700000002,371854.96950000012,4523232.5774999997]
["2023-03-01","2023-03-01","PI","ÔNIBUS BÁSICO",3417,107929.2,null,"2015-10-01",302131.29450000008,3275779.6364999996,448504.45500000013,157295.30250000002,367696.40250000008,4551407.091]
["2023-03-01","2023-03-01","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",623,22054.03,null,"2015-11-01",286332.40650000004,3045066.0869999994,412471.54200000002,153532.40700000004,348964.02449999988,4246366.4669999992]
["2023-03-01","2023-03-01","PI","PADRON BRT",680,22459.26,null,"2015-12-01",311751.75150000013,3019674.7665000022,374239.29900000006,154645.21799999999,421698.60599999991,4282009.6410000026]
["2014-04-01","2014-04-01","PI","ARTICULADO (BRT)",23,1371.49,null,"2016-01-01",341680.26900000015,3182555.7855000007,380021.29200000002,156399.663,447696.51150000002,4508353.5210000016]
["2014-04-01","2014-04-01","PI","ARTICULADO (CONTRATO NOVO)",172,5119.84,null,"2016-02-01",331222.2900000001,3080618.1210000007,358049.853,142683.03,437678.90250000003,4350252.1965000005]
["2014-04-01","2014-04-01","PI","MINIÔNIBUS (CONTRATO NOVO)",139,6737.8,null,"2016-03-01",382911.40649999987,3351721.1174999988,383779.76699999999,147760.20000000001,475546.37550000002,4741718.8664999986]
["2014-04-01","2014-04-01","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",2859,110197.9,null,"2016-04-01",425189.1210000001,3214200.5069999998,370336.49100000004,139902,446712.03150000004,4596340.1504999995]
["2015-04-01","2015-04-01","PI","ALONGADO ESPECIAL 3 PORTAS",3,118.95,null,"2016-05-01",442580.17650000012,3306043.2089999993,380599.61100000003,149083.20000000001,457597.11900000006,4735903.3154999996]
["2015-04-01","2015-04-01","PI","ARTICULADO (BRT)",479,14201.17,null,"2016-06-01",438523.7325000001,3287693.8709999998,353071.59299999999,142791.6,415339.50150000019,4637420.2979999995]
["2015-04-01","2015-04-01","PI","ARTICULADO (CONTRATO NOVO)",184,5811.39,null,"2016-07-01",432281.86049999995,3266470.0424999991,402751.22999999981,124402.10999999999,351339.33450000006,4577244.5774999987]
["2015-04-01","2015-04-01","PI","MINIÔNIBUS (CONTRATO NOVO)",326,11126.45,null,"2016-08-01",449052.72300000006,3353079.9960000003,416721.0915000001,124467.20999999999,368913.36300000013,4712234.3835000005]
["2015-04-01","2015-04-01","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",3410,112784.98,null,"2016-09-01",434182.22400000028,3292962.3719999995,407511.69900000002,140250.6,355043.34600000008,4629950.2409999995]
["2015-04-01","2015-04-01","PI","PADRON BRT",211,12155.14,null,"2016-10-01",428356.66650000022,3285013.8090000008,408988.20899999997,143768.1,351647.29950000008,4617774.0840000007]
["2016-04-01","2016-04-01","PI","ARTICULADO (BRT)",625,18032.13,null,"2016-11-01",421831.79850000009,3322456.1685000011,407511.69900000002,119763.02099999994,355043.34600000008,4626606.0330000008]
["2016-04-01","2016-04-01","PI","ARTICULADO (CONTRATO NOVO)",164,4732,null,"2016-12-01",389061.141,3335854.4205000005,311336.09850000014,121823.67750000005,410940.89400000009,4569016.2315000007]
["2016-04-01","2016-04-01","PI","MINIÔNIBUS (CONTRATO NOVO)",680,15529.73,null,"2017-01-01",381361.93200000003,3244490.7915000003,257889.89100000015,123045.56250000007,430176.45300000015,4436964.6300000008]
["2016-04-01","2016-04-01","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",3797,116834.03,null,"2017-02-01",357895.69199999998,3054483.8940000008,315440.11799999996,105770.86799999996,356245.26,4189835.8320000004]
["2016-04-01","2016-04-01","PI","PADRON",129,3902.4,null,"2017-03-01",409703.62650000001,3519994.4430000009,422958.07050000003,113384.16599999994,369221.3280000001,4835261.6340000015]
["2016-04-01","2016-04-01","PI","PADRON BRT",156,8349.94,null,"2017-04-01",363950.08650000003,3313524.9945000005,393541.83749999997,93975.493500000041,337469.31750000006,4502461.7295000004]
["2017-04-01","2017-04-01","PI","ARTICULADO (BRT)",314,9209.91,null,"2017-05-01",405228.10649999982,3581779.236,422958.07050000003,96103.633500000025,369221.3280000001,4875290.3744999999]
["2017-04-01","2017-04-01","PI","ARTICULADO (CONTRATO NOVO)",142,3678.37,null,"2017-06-01",392759.82899999985,3423914.8965000007,407511.69900000002,92415.015000000029,355043.34600000008,4671644.7855000002]
["2017-04-01","2017-04-01","PI","MINIÔNIBUS (CONTRATO NOVO)",282,5568.75,null,"2017-07-01",348141.00299999985,3317128.185000001,270337.68300000008,73265.661000000007,418720.75349999999,4427593.2855000012]
["2017-04-01","2017-04-01","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",2658,80353.289999999994,null,"2017-08-01",351551.26649999985,3543873.5009999992,422958.07050000003,96103.633500000025,369221.3280000001,4783707.7994999997]
["2017-04-01","2017-04-01","PI","PADRON BRT",243,7014.41,null,"2017-09-01",374388.53549999988,3364610.266499999,393459.52799999987,76223.248500000016,352953.18450000003,4561634.7629999993]
["2018-04-01","2018-04-01","PI","ARTICULADO (BRT)",35,1058.5999999999999,null,"2017-10-01",400824.75299999985,3449680.5419999999,407965.17300000007,74775.624000000011,362210.30999999994,4695456.4019999998]
["2018-04-01","2018-04-01","PI","MINIÔNIBUS (CONTRATO NOVO)",206,4149.76,null,"2017-11-01",400381.92599999998,3416752.7519999985,398095.46700000006,74775.624000000011,361722.69,4651728.4589999989]
["2018-04-01","2018-04-01","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1847,51754.06,null,"2017-12-01",369576.62700000021,3323294.9714999995,327466.91249999992,78350.055000000037,376490.1210000001,4475178.6869999999]
["2018-04-01","2018-04-01","PI","PADRON BRT",310,8984.6200000000008,null,"2018-01-01",351056.4540000002,3225511.2015,247290.58199999999,82935.237000000037,404040.81900000013,4310834.2935000006]
["2019-04-01","2019-04-01","PI","ARTICULADO (BRT)",490,14232.33,null,"2018-02-01",367414.41449999996,2972022.753,287521.04849999986,69760.047000000006,337838.13000000006,4034556.3929999997]
["2019-04-01","2019-04-01","PI","ARTICULADO (CONTRATO NOVO)",111,2749.36,null,"2018-03-01",487335.56549999985,3532577.9265000005,394193.3204999998,74705.148000000016,358057.22399999999,4846869.1845000004]
["2019-04-01","2019-04-01","PI","MINIÔNIBUS (CONTRATO NOVO)",544,13006.31,null,"2018-04-01",479829.79799999984,3459644.5380000006,386981.01749999978,71888.796000000002,348357.891,4746702.0405000001]
["2019-04-01","2019-04-01","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",4364,132089.47,null,"2018-05-01",486068.35199999984,3516356.4660000005,396414.86849999981,71888.796000000002,349469.42099999997,4820197.9035]
["2019-04-01","2019-04-01","PI","PADRON BRT",448,13144.47,null,"2018-06-01",354865.92749999993,3604081.1625000006,384759.46949999977,74705.148000000016,356945.69400000002,4775357.4015000006]
["2020-04-01","2020-04-01","PI","ARTICULADO (BRT)",359,10257.11,null,"2018-07-01",316542.76500000007,3466932.0210000006,286829.52899999992,73567.787999999986,372834.33600000001,4516706.4390000012]
["2020-04-01","2020-04-01","PI","ARTICULADO (CONTRATO NOVO)",110,2735.23,null,"2018-08-01",349537.734,3781248.9750000001,407162.64749999979,77662.452000000005,376199.01899999997,4991810.8274999997]
["2020-04-01","2020-04-01","PI","MINIÔNIBUS (CONTRATO NOVO)",232,6804.33,null,"2018-09-01",303265.63049999997,3420987.4440000001,372795.7905,68931.492000000013,331548.54599999997,4497528.9029999999]
["2020-04-01","2020-04-01","PI","ÔNIBUS BÁSICO",815,12834.93,null,"2018-10-01",338464.18199999997,3690100.2705000001,395011.59599999996,74775.624000000011,366569.70000000007,4864921.3725000005]
["2020-04-01","2020-04-01","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",3247,100818.17,null,"2018-11-01",303024.41400000005,3380841.6285000001,359709.7454999999,66115.14,331645.08300000016,4441336.0109999999]
["2020-04-01","2020-04-01","PI","PADRON BRT",703,22028.71,null,"2018-12-01",{"$f":"K69+Q69+V69","v":309917.23350000003},{"$f":"J69+O69+R69+T69+S69+U69","v":3430245.2309999992},{"$f":"N69+L69","v":339721.4310000001},{"$f":"I69+P69","v":71669.63999999997},{"$f":"M69","v":340255.54499999998},{"$f":"SUM(I193:M193)","v":4491809.0805000002}]
["2021-04-01","2021-04-01","PI","ARTICULADO (BRT)",478,13867.59,null,"2019-01-01",321079.43700000003,3419871.9449999998,310973.2080000001,74448.527999999977,342407.89799999999,4468781.0159999998]
["2021-04-01","2021-04-01","PI","ARTICULADO (CONTRATO NOVO)",58,1267.73,null,"2019-02-01",303801.03600000002,3343456.7355000004,342256.06799999991,68987.100000000006,340801.35599999997,4399302.2955]
["2021-04-01","2021-04-01","PI","MINIÔNIBUS (CONTRATO NOVO)",260,6545.01,null,"2019-03-01",325455.22799999994,3639173.5590000013,376674.13349999988,74705.148000000016,368193.24150000006,4784201.3100000015]
["2021-04-01","2021-04-01","PI","ÔNIBUS BÁSICO",1283,40421.93,null,"2019-04-01",320634.49949999998,3551134.7655000016,368641.99049999984,71888.796000000002,358906.97850000003,4671207.0300000021]
["2021-04-01","2021-04-01","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",2784,87877.17,null,"2019-05-01",329972.77949999995,3691331.5845000003,382443.68399999983,74775.624000000011,373850.92499999999,4852374.5969999991]
["2021-04-01","2021-04-01","PI","PADRON BRT",761,24128.78,null,"2019-06-01",296533.99649999989,3416007.2520000017,358406.31749999989,68931.492000000013,339893.15850000002,4479772.216500002]
["2022-04-01","2022-04-01","PI","ARTICULADO",56,1556.93,null,"2019-07-01",330809.89199999982,3592893.7800000003,333722.68650000001,77851.136999999988,372345.83400000015,4707623.3295]
["2022-04-01","2022-04-01","PI","ARTICULADO (BRT)",707,20388.669999999998,null,"2019-08-01",330965.13449999993,3724718.9175,381140.25599999982,77591.97600000001,381549.37800000003,4895965.6620000005]
["2022-04-01","2022-04-01","PI","ARTICULADO (CONTRATO NOVO)",59,1311.81,null,"2019-09-01",315638.18999999994,3544656.1395,368641.99049999984,71888.796000000002,358906.97850000003,4659732.0945000006]
["2022-04-01","2022-04-01","PI","MINIÔNIBUS",173,5078.66,null,"2019-10-01",339563.11199999985,3745212.2925000004,386909.80649999977,77662.452000000005,387207.06150000007,4936554.7244999995]
["2022-04-01","2022-04-01","PI","MINIÔNIBUS (CONTRATO NOVO)",47,1286.08,null,"2019-11-01",307040.21249999991,3474131.9970000009,362849.59199999983,71818.320000000007,353249.29500000004,4569089.4165000003]
["2022-04-01","2022-04-01","PI","ÔNIBUS BÁSICO",3087,96746.45,null,"2019-12-01",310385.52300000004,3507301.8540000012,346619.35350000008,71725.247999999963,360655.44899999996,4596687.4275000012]
["2022-04-01","2022-04-01","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",890,30873.25,null,"2020-01-01",209997.56399999995,3659385.4290000005,333995.9279999999,74523.025499999989,374099.21850000008,4652001.165]
["2022-04-01","2022-04-01","PI","PADRON BRT",682,22661.11,null,"2020-02-01",127622.99550000006,3520517.9939999999,426538.46549999987,71818.95,351661.48500000004,4498159.8900000006]
["2023-04-01","2023-04-01","PI","ARTICULADO",96,2682.24,null,"2020-03-01",149765.04900000003,3479562.7020000005,644289.29249999986,74687.109000000011,373176.25799999991,4721480.4105000012]
["2023-04-01","2023-04-01","PI","ARTICULADO (BRT)",393,11430.76,null,"2020-04-01",131670.31500000006,3025103.4975000001,602208.89399999997,68011.733999999968,239347.29000000012,4066341.7305000001]
["2023-04-01","2023-04-01","PI","MINIÔNIBUS",55,1014.19,null,"2020-05-01",135923.53950000004,3264153.5745000006,618239.67449999985,71101.170000000027,316557.36,4405975.3185000001]
["2023-04-01","2023-04-01","PI","MINIÔNIBUS (CONTRATO NOVO)",32,462.25,null,"2020-06-01",150465.19950000008,3378362.8620000016,636286.47599999991,71291.902500000011,358906.97850000003,4595313.4185000015]
["2023-04-01","2023-04-01","PI","ÔNIBUS BÁSICO",1572,50986.49,null,"2020-07-01",166557.31049999996,3583729.4430000009,673781.39849999989,77008.71149999999,387207.06150000001,4888283.9250000007]
["2023-04-01","2023-04-01","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",864,29125.7,null,"2020-08-01",155981.95199999996,3452525.9055000003,654168.82650000008,74108.25450000001,365512.40250000014,4702297.341]
["2023-04-01","2023-04-01","PI","PADRON BRT",469,15231.5,null,"2020-09-01",154488.83099999995,3361791.8985000006,644361.55350000015,71291.902500000011,350864.46150000015,4582798.6470000008]
["2014-05-01","2014-05-01","PI","ARTICULADO (CONTRATO NOVO)",214,5992,null,"2020-10-01",156143.9565,3445218.5040000002,659551.59899999993,74108.25450000001,360150.72450000013,4695173.0384999998]
["2014-05-01","2014-05-01","PI","MINIÔNIBUS (CONTRATO NOVO)",22,907.1,null,"2020-11-01",142772.46900000001,3204883.9620000003,617828.34750000015,65575.093500000017,324918.14250000007,4355978.0145000005]
["2014-05-01","2014-05-01","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",897,33907.839999999997,null,"2020-12-01",108807.38400000001,3158488.2209999999,646548.45150000008,63881.748000000014,268574.56500000018,4246300.3695]
["2015-05-01","2015-05-01","PI","ARTICULADO (CONTRATO NOVO)",214,5992,null,"2021-01-01",91680.382499999992,2964512.3340000003,624830.10449999978,55146.42,225450.38250000009,3961619.6235000002]
["2015-05-01","2015-05-01","PI","MINIÔNIBUS (CONTRATO NOVO)",235,5114.09,null,"2021-02-01",103136.37599999999,2896734.855,580563.57449999999,48015.397499999992,259074.22799999997,3887524.4310000003]
["2015-05-01","2015-05-01","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1257,39042.879999999997,null,"2021-03-01",168175.90650000001,3625173.4469999997,689381.07000000018,30615.679499999995,377644.85850000015,4890990.9614999993]
["2015-05-01","2015-05-01","PI","PADRON BRT",218,15972.7,null,"2021-04-01",140827.89000000001,3334253.2440000004,636667.26899999985,26622.329999999994,345549.58200000005,4483920.3150000004]
["2016-05-01","2016-05-01","PI","ARTICULADO (BRT)",31,937.6,null,"2021-05-01",138365.00999999995,3536577.1559999995,691146.16199999989,27953.446499999995,369578.87400000001,4763620.6484999983]
["2016-05-01","2016-05-01","PI","ARTICULADO (CONTRATO NOVO)",214,5992,null,"2021-06-01",132108.40649999995,3432095.73,674220.02549999999,54703.382999999987,360768.05100000009,4653895.5960000008]
["2016-05-01","2016-05-01","PI","MINIÔNIBUS (CONTRATO NOVO)",225,4731.01,null,"2021-07-01",133798.52849999999,3591779.5409999993,705347.61149999988,79103.178000000014,383114.19300000003,4893143.0519999992]
["2016-05-01","2016-05-01","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1657,44872.28,null,"2021-08-01",131645.05199999997,3564671.2604999989,689097.94799999997,76286.826000000001,385134.33000000007,4846835.4164999994]
["2016-05-01","2016-05-01","PI","PADRON BRT",318,9223.6200000000008,null,"2021-09-01",124639.77749999995,3352191.1920000007,712989.55349999992,73331.307000000001,382626.65699999995,4645778.4869999997]
["2017-05-01","2017-05-01","PI","ARTICULADO (BRT)",465,13502.84,null,"2021-10-01",122087.22750000004,3331231.6800000006,727138.55549999978,73192.14,376861.27499999991,4630510.8780000005]
["2017-05-01","2017-05-01","PI","ARTICULADO (CONTRATO NOVO)",139,3512.97,null,"2021-11-01",131563.69800000003,3249170.0640000012,710906.95199999982,68071.268999999971,368689.68150000012,4528401.6645000009]
["2017-05-01","2017-05-01","PI","MINIÔNIBUS (CONTRATO NOVO)",732,14822.81,null,"2021-12-01",148658.08650000006,3568458.2114999997,778330.03499999968,72825.375,419409.11250000016,4987680.8204999994]
["2017-05-01","2017-05-01","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",4060,125060.04,null,"2022-01-01",138707.80350000004,3439206.7604999999,743702.69399999978,76761.09,405265.58100000006,4803643.9289999995]
["2017-05-01","2017-05-01","PI","PADRON BRT",496,14710.83,null,"2022-02-01",137606.07000000004,3178352.3205000004,606013.74749999994,70960.008000000002,456738.28199999989,4449670.4280000003]
["2018-05-01","2018-05-01","PI","ARTICULADO (BRT)",35,1058.5999999999999,null,"2022-03-01",159815.17650000006,3608593.9575,678274.67399999988,80023.986000000004,519503.4074999998,5046211.2014999995]
["2018-05-01","2018-05-01","PI","MINIÔNIBUS (CONTRATO NOVO)",206,4149.76,null,"2022-04-01",145101.02249999999,3283286.3279999997,603402.92249999987,71313.123000000021,475246.39049999992,4578349.7864999995]
["2018-05-01","2018-05-01","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1847,51754.06,null,"2022-05-01",172461.44999999998,3551849.4795000004,644761.36199999996,77533.302000000011,531435.89099999971,4978041.4845000003]
["2018-05-01","2018-05-01","PI","PADRON BRT",310,8984.6200000000008,null,"2022-06-01",170937.18600000002,3512935.6499999994,634904.38199999998,80125.405500000008,527940.54599999986,4926843.1694999998]
["2019-05-01","2019-05-01","PI","ARTICULADO (BRT)",50,1512.2,null,"2022-07-01",169220.65649999995,3516382.5060000005,641458.35600000026,80202.433500000014,518406.29399999988,4925670.2460000012]
["2019-05-01","2019-05-01","PI","MINIÔNIBUS (CONTRATO NOVO)",158,2773.8,null,"2022-08-01",191395.3544999999,3649067.7825000002,660864.8130000002,83683.288500000024,551222.69999999995,5136233.9385000002]
["2019-05-01","2019-05-01","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1850,52333.96,null,"2022-09-01",173683.60799999995,3434708.6339999996,627325.71300000022,77386.081500000015,507453.49199999985,4820557.5285]
["2019-05-01","2019-05-01","PI","PADRON BRT",307,8891.02,null,"2022-10-01",170275.11899999995,3428027.1374999993,633361.91100000008,77053.830000000016,497703.56999999995,4806421.5674999999]
["2020-05-01","2020-05-01","PI","ARTICULADO (BRT)",50,1512.2,null,"2022-11-01",154805.658,3268707.3615000006,607411.95900000026,71088.874499999991,463816.66799999995,4565830.5210000006]
["2020-05-01","2020-05-01","PI","MINIÔNIBUS (CONTRATO NOVO)",44,776.24,null,"2022-12-01",175067.91749999995,3599035.8704999997,653275.66500000015,83351.037000000011,541472.77799999993,5052203.2680000002]
["2020-05-01","2020-05-01","PI","ÔNIBUS BÁSICO",862,12094.64,null,"2023-01-01",174474.53099999996,3567914.9310000008,650907.93600000022,80534.685000000027,529470.47999999986,5003302.5630000001]
["2020-05-01","2020-05-01","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1098,39976.379999999997,null,"2023-02-01",156307.90349999996,3263826.3840000001,590118.1440000002,74237.478000000003,485701.27199999994,4570191.1815000009]
["2020-05-01","2020-05-01","PI","PADRON BRT",368,11172.29,null,"2023-03-01",179952.69599999994,3678450.3105000001,660864.8130000002,83683.288500000024,551355.08399999992,5154306.1919999998]
["2021-05-01","2021-05-01","PI","ARTICULADO (BRT)",286,8391.26,null,"2023-04-01",165412.90499999997,3407761.9589999998,619736.56500000018,77053.830000000016,497703.56999999995,4767668.8289999999]
["2021-05-01","2021-05-01","PI","MINIÔNIBUS (CONTRATO NOVO)",92,1546.93,null,"2023-05-01",185495.56199999998,3686639.8170000007,660864.8130000002,83683.288500000024,551355.08399999992,5168038.5645000003]
["2021-05-01","2021-05-01","PI","ÔNIBUS BÁSICO",795,23734.84,null,"2023-06-01",178448.17199999996,3573599.9880000008,637282.5900000002,80534.685000000027,529470.47999999986,4999335.915]
["2021-05-01","2021-05-01","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1768,58236.14,null,"2023-07-01",{"$f":"K124+Q124+V124","v":174280.15499999997},3574887.477,643318.78800000018,80202.433500000014,519588.17399999988,{"$f":"SUM(I248:M248)","v":4992277.0274999999}]
["2021-05-01","2021-05-01","PI","PADRON BRT",511,16120.13,null,null,null,null,null,null,null,{"$f":"SUM(N128:N248)-SUM(I4:V124)","v":-8.3446502685546875E-7}]
["2022-05-01","2022-05-01","PI","ARTICULADO (BRT)",50,1512.2]
["2022-05-01","2022-05-01","PI","MINIÔNIBUS",106,1217.43]
["2022-05-01","2022-05-01","PI","MINIÔNIBUS (CONTRATO NOVO)",21,234.25]
["2022-05-01","2022-05-01","PI","ÔNIBUS BÁSICO",956,31152.85]
["2022-05-01","2022-05-01","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",585,18515.27]
["2022-05-01","2022-05-01","PI","PADRON BRT",376,11464.32]
["2023-05-01","2023-05-01","PI","ARTICULADO",114,2812.07]
["2023-05-01","2023-05-01","PI","ARTICULADO (BRT)",722,20842.48]
["2023-05-01","2023-05-01","PI","ARTICULADO (CONTRATO NOVO)",7,186.6]
["2023-05-01","2023-05-01","PI","MINIÔNIBUS",246,6993.12]
["2023-05-01","2023-05-01","PI","MINIÔNIBUS (CONTRATO NOVO)",6,135.18]
["2023-05-01","2023-05-01","PI","ÔNIBUS BÁSICO",3397,106989.65]
["2023-05-01","2023-05-01","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",627,22192.03]
["2023-05-01","2023-05-01","PI","PADRON BRT",680,22459.26]
["2014-06-01","2014-06-01","PI","ARTICULADO (CONTRATO NOVO)",214,5992]
["2014-06-01","2014-06-01","PI","MINIÔNIBUS (CONTRATO NOVO)",57,1936.1]
["2014-06-01","2014-06-01","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",900,34354.94]
["2015-06-01","2015-06-01","PI","ALONGADO ESPECIAL 3 PORTAS",3,118.95]
["2015-06-01","2015-06-01","PI","ARTICULADO (BRT)",514,14799.59]
["2015-06-01","2015-06-01","PI","ARTICULADO (CONTRATO NOVO)",169,4960.1400000000003]
["2015-06-01","2015-06-01","PI","MINIÔNIBUS (CONTRATO NOVO)",384,11705.75]
["2015-06-01","2015-06-01","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",3264,109532.57]
["2015-06-01","2015-06-01","PI","PADRON BRT",199,13437.94]
["2016-06-01","2016-06-01","PI","ARTICULADO (BRT)",625,18032.13]
["2016-06-01","2016-06-01","PI","ARTICULADO (CONTRATO NOVO)",164,4732]
["2016-06-01","2016-06-01","PI","MINIÔNIBUS (CONTRATO NOVO)",771,16909.88]
["2016-06-01","2016-06-01","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",3873,119974.3]
["2016-06-01","2016-06-01","PI","PADRON",129,3902.4]
["2016-06-01","2016-06-01","PI","PADRON BRT",156,8349.94]
["2017-06-01","2017-06-01","PI","ARTICULADO (BRT)",465,13502.84]
["2017-06-01","2017-06-01","PI","ARTICULADO (CONTRATO NOVO)",139,3512.97]
["2017-06-01","2017-06-01","PI","MINIÔNIBUS (CONTRATO NOVO)",717,15119.41]
["2017-06-01","2017-06-01","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",4065,125266.7]
["2017-06-01","2017-06-01","PI","PADRON BRT",496,14710.83]
["2018-06-01","2018-06-01","PI","ARTICULADO (BRT)",475,13786.98]
["2018-06-01","2018-06-01","PI","ARTICULADO (CONTRATO NOVO)",111,2749.36]
["2018-06-01","2018-06-01","PI","MINIÔNIBUS (CONTRATO NOVO)",867,17621.78]
["2018-06-01","2018-06-01","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",4184,129724.36]
["2018-06-01","2018-06-01","PI","PADRON BRT",480,14102.61]
["2019-06-01","2019-06-01","PI","ARTICULADO (BRT)",302,8844.06]
["2019-06-01","2019-06-01","PI","ARTICULADO (CONTRATO NOVO)",96,2682.24]
["2019-06-01","2019-06-01","PI","MINIÔNIBUS (CONTRATO NOVO)",247,4591.17]
["2019-06-01","2019-06-01","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",2720,83600.899999999994]
["2019-06-01","2019-06-01","PI","PADRON BRT",264,7649.66]
["2020-06-01","2020-06-01","PI","ARTICULADO (BRT)",490,14232.33]
["2020-06-01","2020-06-01","PI","ARTICULADO (CONTRATO NOVO)",110,2722.29]
["2020-06-01","2020-06-01","PI","MINIÔNIBUS (CONTRATO NOVO)",229,6361.63]
["2020-06-01","2020-06-01","PI","ÔNIBUS BÁSICO",2733,58725.01]
["2020-06-01","2020-06-01","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1805,66454.61]
["2020-06-01","2020-06-01","PI","PADRON BRT",739,23440.87]
["2021-06-01","2021-06-01","PI","ARTICULADO (BRT)",498,14402.98]
["2021-06-01","2021-06-01","PI","ARTICULADO (CONTRATO NOVO)",58,1267.73]
["2021-06-01","2021-06-01","PI","MINIÔNIBUS",40,432.26]
["2021-06-01","2021-06-01","PI","MINIÔNIBUS (CONTRATO NOVO)",155,5280.23]
["2021-06-01","2021-06-01","PI","ÔNIBUS BÁSICO",2072,60917.26]
["2021-06-01","2021-06-01","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",2041,68023.210000000006]
["2021-06-01","2021-06-01","PI","PADRON BRT",784,24861.45]
["2022-06-01","2022-06-01","PI","ARTICULADO",56,1556.93]
["2022-06-01","2022-06-01","PI","ARTICULADO (BRT)",720,20781.98]
["2022-06-01","2022-06-01","PI","ARTICULADO (CONTRATO NOVO)",59,1311.81]
["2022-06-01","2022-06-01","PI","MINIÔNIBUS",195,5618]
["2022-06-01","2022-06-01","PI","MINIÔNIBUS (CONTRATO NOVO)",42,1090.08]
["2022-06-01","2022-06-01","PI","ÔNIBUS BÁSICO",3266,102314.31]
["2022-06-01","2022-06-01","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",735,26587.75]
["2022-06-01","2022-06-01","PI","PADRON BRT",672,22362.54]
["2023-06-01","2023-06-01","PI","ARTICULADO",114,2812.07]
["2023-06-01","2023-06-01","PI","ARTICULADO (BRT)",722,20842.48]
["2023-06-01","2023-06-01","PI","ARTICULADO (CONTRATO NOVO)",7,186.6]
["2023-06-01","2023-06-01","PI","MINIÔNIBUS",248,7001.62]
["2023-06-01","2023-06-01","PI","MINIÔNIBUS (CONTRATO NOVO)",6,135.18]
["2023-06-01","2023-06-01","PI","ÔNIBUS BÁSICO",3460,109877.7]
["2023-06-01","2023-06-01","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",608,21175.53]
["2023-06-01","2023-06-01","PI","PADRON BRT",680,22459.26]
["2014-07-01","2014-07-01","PI","ARTICULADO (BRT)",461,13484.7]
["2014-07-01","2014-07-01","PI","ARTICULADO (CONTRATO NOVO)",322,9307.0400000000009]
["2014-07-01","2014-07-01","PI","MINIÔNIBUS (CONTRATO NOVO)",411,13100.76]
["2014-07-01","2014-07-01","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",3306,109471.86]
["2015-07-01","2015-07-01","PI","ALONGADO ESPECIAL 3 PORTAS",3,118.95]
["2015-07-01","2015-07-01","PI","ARTICULADO (BRT)",514,14799.59]
["2015-07-01","2015-07-01","PI","ARTICULADO (CONTRATO NOVO)",169,4960.1400000000003]
["2015-07-01","2015-07-01","PI","MINIÔNIBUS (CONTRATO NOVO)",384,11705.75]
["2015-07-01","2015-07-01","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",3309,111359.57]
["2015-07-01","2015-07-01","PI","PADRON BRT",199,13437.94]
["2016-07-01","2016-07-01","PI","ARTICULADO (BRT)",465,13502.84]
["2016-07-01","2016-07-01","PI","ARTICULADO (CONTRATO NOVO)",164,4732]
["2016-07-01","2016-07-01","PI","MINIÔNIBUS (CONTRATO NOVO)",772,17096.82]
["2016-07-01","2016-07-01","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",3885,119903.42]
["2016-07-01","2016-07-01","PI","PADRON BRT",496,14710.83]
["2017-07-01","2017-07-01","PI","ARTICULADO (BRT)",314,9209.91]
["2017-07-01","2017-07-01","PI","ARTICULADO (CONTRATO NOVO)",96,2682.24]
["2017-07-01","2017-07-01","PI","MINIÔNIBUS (CONTRATO NOVO)",296,5951.19]
["2017-07-01","2017-07-01","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",2694,81581.31]
["2017-07-01","2017-07-01","PI","PADRON BRT",243,7014.41]
["2018-07-01","2018-07-01","PI","ARTICULADO (BRT)",35,1058.5999999999999]
["2018-07-01","2018-07-01","PI","MINIÔNIBUS (CONTRATO NOVO)",151,2538.4]
["2018-07-01","2018-07-01","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1990,56634.9]
["2018-07-01","2018-07-01","PI","PADRON BRT",310,8984.6200000000008]
["2019-07-01","2019-07-01","PI","ARTICULADO (BRT)",490,14232.33]
["2019-07-01","2019-07-01","PI","ARTICULADO (CONTRATO NOVO)",111,2749.36]
["2019-07-01","2019-07-01","PI","MINIÔNIBUS (CONTRATO NOVO)",533,12779.72]
["2019-07-01","2019-07-01","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",4362,132035.22]
["2019-07-01","2019-07-01","PI","PADRON BRT",448,13144.47]
["2020-07-01","2020-07-01","PI","ARTICULADO (BRT)",490,14232.33]
["2020-07-01","2020-07-01","PI","ARTICULADO (CONTRATO NOVO)",110,2722.29]
["2020-07-01","2020-07-01","PI","MINIÔNIBUS (CONTRATO NOVO)",229,6361.63]
["2020-07-01","2020-07-01","PI","ÔNIBUS BÁSICO",2748,59334.01]
["2020-07-01","2020-07-01","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1805,66462.61]
["2020-07-01","2020-07-01","PI","PADRON BRT",739,23440.87]
["2021-07-01","2021-07-01","PI","ARTICULADO",53,1481.66]
["2021-07-01","2021-07-01","PI","ARTICULADO (BRT)",498,14402.98]
["2021-07-01","2021-07-01","PI","ARTICULADO (CONTRATO NOVO)",61,1333.12]
["2021-07-01","2021-07-01","PI","MINIÔNIBUS",40,432.26]
["2021-07-01","2021-07-01","PI","MINIÔNIBUS (CONTRATO NOVO)",148,4967.01]
["2021-07-01","2021-07-01","PI","ÔNIBUS BÁSICO",2473,74858.320000000007]
["2021-07-01","2021-07-01","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1628,54127.92]
["2021-07-01","2021-07-01","PI","PADRON BRT",784,24861.45]
["2022-07-01","2022-07-01","PI","ARTICULADO",114,2812.07]
["2022-07-01","2022-07-01","PI","ARTICULADO (BRT)",720,20781.98]
["2022-07-01","2022-07-01","PI","ARTICULADO (CONTRATO NOVO)",7,186.6]
["2022-07-01","2022-07-01","PI","MINIÔNIBUS",195,5618]
["2022-07-01","2022-07-01","PI","MINIÔNIBUS (CONTRATO NOVO)",42,1090.08]
["2022-07-01","2022-07-01","PI","ÔNIBUS BÁSICO",3271,102772.53]
["2022-07-01","2022-07-01","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",712,25607.09]
["2022-07-01","2022-07-01","PI","PADRON BRT",672,22348.52]
["2023-07-01","2023-07-01","PI","ARTICULADO",96,2682.24]
["2023-07-01","2023-07-01","PI","ARTICULADO (BRT)",393,11430.76]
["2023-07-01","2023-07-01","PI","MINIÔNIBUS",83,1404.79]
["2023-07-01","2023-07-01","PI","MINIÔNIBUS (CONTRATO NOVO)",32,462.25]
["2023-07-01","2023-07-01","PI","ÔNIBUS BÁSICO",1597,52689.49]
["2023-07-01","2023-07-01","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",845,28151.88]
["2023-07-01","2023-07-01","PI","PADRON BRT",469,15231.5]
["2013-08-01","2013-08-01","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",503,15406.6]
["2014-08-01","2014-08-01","PI","ARTICULADO (BRT)",396,11424.93]
["2014-08-01","2014-08-01","PI","ARTICULADO (CONTRATO NOVO)",172,5098.6400000000003]
["2014-08-01","2014-08-01","PI","MINIÔNIBUS (CONTRATO NOVO)",365,12321.98]
["2014-08-01","2014-08-01","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",3298,109203.52]
["2014-08-01","2014-08-01","PI","PADRON BRT",202,11762.33]
["2015-08-01","2015-08-01","PI","ARTICULADO (BRT)",377,10839.05]
["2015-08-01","2015-08-01","PI","ARTICULADO (CONTRATO NOVO)",72,1980]
["2015-08-01","2015-08-01","PI","MINIÔNIBUS (CONTRATO NOVO)",350,7365.29]
["2015-08-01","2015-08-01","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",2110,70374.23]
["2015-08-01","2015-08-01","PI","PADRON BRT",172,12510.42]
["2016-08-01","2016-08-01","PI","ARTICULADO (BRT)",464,13473.51]
["2016-08-01","2016-08-01","PI","ARTICULADO (CONTRATO NOVO)",120,3713.42]
["2016-08-01","2016-08-01","PI","MINIÔNIBUS (CONTRATO NOVO)",718,15969.12]
["2016-08-01","2016-08-01","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",3731,113702]
["2016-08-01","2016-08-01","PI","PADRON BRT",482,14146.6]
["2017-08-01","2017-08-01","PI","ARTICULADO (BRT)",465,13502.84]
["2017-08-01","2017-08-01","PI","ARTICULADO (CONTRATO NOVO)",139,3512.97]
["2017-08-01","2017-08-01","PI","MINIÔNIBUS (CONTRATO NOVO)",672,12707.41]
["2017-08-01","2017-08-01","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",4057,124746.6]
["2017-08-01","2017-08-01","PI","PADRON BRT",496,14710.83]
["2018-08-01","2018-08-01","PI","ARTICULADO (BRT)",475,13786.98]
["2018-08-01","2018-08-01","PI","ARTICULADO (CONTRATO NOVO)",111,2749.36]
["2018-08-01","2018-08-01","PI","MINIÔNIBUS (CONTRATO NOVO)",573,13216]
["2018-08-01","2018-08-01","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",4394,133351.79]
["2018-08-01","2018-08-01","PI","PADRON BRT",480,14102.61]
["2019-08-01","2019-08-01","PI","ARTICULADO (BRT)",490,14232.33]
["2019-08-01","2019-08-01","PI","ARTICULADO (CONTRATO NOVO)",111,2749.36]
["2019-08-01","2019-08-01","PI","MINIÔNIBUS (CONTRATO NOVO)",533,12779.72]
["2019-08-01","2019-08-01","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",4419,133628.48000000001]
["2019-08-01","2019-08-01","PI","PADRON BRT",448,13144.47]
["2020-08-01","2020-08-01","PI","ARTICULADO (BRT)",302,8844.06]
["2020-08-01","2020-08-01","PI","ARTICULADO (CONTRATO NOVO)",96,2682.24]
["2020-08-01","2020-08-01","PI","MINIÔNIBUS (CONTRATO NOVO)",90,1533.93]
["2020-08-01","2020-08-01","PI","ÔNIBUS BÁSICO",1432,31075.42]
["2020-08-01","2020-08-01","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1412,48791.41]
["2020-08-01","2020-08-01","PI","PADRON BRT",463,14466.85]
["2021-08-01","2021-08-01","PI","ARTICULADO (BRT)",50,1512.2]
["2021-08-01","2021-08-01","PI","MINIÔNIBUS (CONTRATO NOVO)",58,634.26]
["2021-08-01","2021-08-01","PI","ÔNIBUS BÁSICO",664,20606.36]
["2021-08-01","2021-08-01","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",926,28385.4]
["2021-08-01","2021-08-01","PI","PADRON BRT",369,11209.82]
["2022-08-01","2022-08-01","PI","ARTICULADO",114,2812.07]
["2022-08-01","2022-08-01","PI","ARTICULADO (BRT)",722,20842.48]
["2022-08-01","2022-08-01","PI","ARTICULADO (CONTRATO NOVO)",7,186.6]
["2022-08-01","2022-08-01","PI","MINIÔNIBUS",209,6073.56]
["2022-08-01","2022-08-01","PI","MINIÔNIBUS (CONTRATO NOVO)",42,1090.08]
["2022-08-01","2022-08-01","PI","ÔNIBUS BÁSICO",3278,103019.24]
["2022-08-01","2022-08-01","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",712,25607.09]
["2022-08-01","2022-08-01","PI","PADRON BRT",680,22459.26]
["2013-09-01","2013-09-01","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",579,17329.2]
["2014-09-01","2014-09-01","PI","ARTICULADO (BRT)",479,14201.17]
["2014-09-01","2014-09-01","PI","ARTICULADO (CONTRATO NOVO)",187,5948.09]
["2014-09-01","2014-09-01","PI","MINIÔNIBUS (CONTRATO NOVO)",368,12361.25]
["2014-09-01","2014-09-01","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",3349,109901.93]
["2014-09-01","2014-09-01","PI","PADRON BRT",212,12204.44]
["2015-09-01","2015-09-01","PI","ARTICULADO (BRT)",514,14799.59]
["2015-09-01","2015-09-01","PI","ARTICULADO (CONTRATO NOVO)",174,5186.0200000000004]
["2015-09-01","2015-09-01","PI","MINIÔNIBUS (CONTRATO NOVO)",384,11705.75]
["2015-09-01","2015-09-01","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",3488,121379.4]
["2015-09-01","2015-09-01","PI","PADRON BRT",199,13437.94]
["2016-09-01","2016-09-01","PI","ARTICULADO (BRT)",465,13502.84]
["2016-09-01","2016-09-01","PI","ARTICULADO (CONTRATO NOVO)",160,4622]
["2016-09-01","2016-09-01","PI","MINIÔNIBUS (CONTRATO NOVO)",772,17325.12]
["2016-09-01","2016-09-01","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",3905,120357.75999999999]
["2016-09-01","2016-09-01","PI","PADRON BRT",496,14710.83]
["2017-09-01","2017-09-01","PI","ARTICULADO (BRT)",465,13502.84]
["2017-09-01","2017-09-01","PI","ARTICULADO (CONTRATO NOVO)",139,3512.97]
["2017-09-01","2017-09-01","PI","MINIÔNIBUS (CONTRATO NOVO)",683,12786.72]
["2017-09-01","2017-09-01","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",4018,123070.39999999999]
["2017-09-01","2017-09-01","PI","PADRON BRT",496,14710.83]
["2018-09-01","2018-09-01","PI","ARTICULADO (BRT)",315,9237.4599999999991]
["2018-09-01","2018-09-01","PI","ARTICULADO (CONTRATO NOVO)",96,2682.24]
["2018-09-01","2018-09-01","PI","CONVENCIONAL",2,58.18]
["2018-09-01","2018-09-01","PI","MINIÔNIBUS (CONTRATO NOVO)",262,4642.6099999999997]
["2018-09-01","2018-09-01","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",2727,83574.460000000006]
["2018-09-01","2018-09-01","PI","PADRON BRT",238,6868.86]
["2019-09-01","2019-09-01","PI","ARTICULADO (BRT)",50,1512.2]
["2019-09-01","2019-09-01","PI","MINIÔNIBUS (CONTRATO NOVO)",158,2773.8]
["2019-09-01","2019-09-01","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1854,52595.61]
["2019-09-01","2019-09-01","PI","PADRON BRT",307,8891.02]
["2020-09-01","2020-09-01","PI","ALONGADO",3,75.64]
["2020-09-01","2020-09-01","PI","ARTICULADO (BRT)",478,13867.59]
["2020-09-01","2020-09-01","PI","ARTICULADO (CONTRATO NOVO)",110,2722.29]
["2020-09-01","2020-09-01","PI","MINIÔNIBUS (CONTRATO NOVO)",257,6510.29]
["2020-09-01","2020-09-01","PI","ÔNIBUS BÁSICO",2623,57058.51]
["2020-09-01","2020-09-01","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1827,68632.460000000006]
["2020-09-01","2020-09-01","PI","PADRON BRT",751,23807.15]
["2021-09-01","2021-09-01","PI","ARTICULADO",53,1481.66]
["2021-09-01","2021-09-01","PI","ARTICULADO (BRT)",533,15394.3]
["2021-09-01","2021-09-01","PI","ARTICULADO (CONTRATO NOVO)",61,1333.12]
["2021-09-01","2021-09-01","PI","MINIÔNIBUS",31,355.88]
["2021-09-01","2021-09-01","PI","MINIÔNIBUS (CONTRATO NOVO)",139,4868.6499999999996]
["2021-09-01","2021-09-01","PI","ÔNIBUS BÁSICO",2356,72555.06]
["2021-09-01","2021-09-01","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1725,56432.14]
["2021-09-01","2021-09-01","PI","PADRON BRT",742,23673.45]
["2022-09-01","2022-09-01","PI","ARTICULADO",114,2812.07]
["2022-09-01","2022-09-01","PI","ARTICULADO (BRT)",722,20842.48]
["2022-09-01","2022-09-01","PI","ARTICULADO (CONTRATO NOVO)",7,186.6]
["2022-09-01","2022-09-01","PI","MINIÔNIBUS",216,6099.9]
["2022-09-01","2022-09-01","PI","MINIÔNIBUS (CONTRATO NOVO)",42,1090.08]
["2022-09-01","2022-09-01","PI","ÔNIBUS BÁSICO",3373,106916.81]
["2022-09-01","2022-09-01","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",624,22070.87]
["2022-09-01","2022-09-01","PI","PADRON BRT",680,22459.26]
["2013-10-01","2013-10-01","PI","ARTICULADO (CONTRATO NOVO)",20,822.1]
["2013-10-01","2013-10-01","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1520,50068.86]
["2014-10-01","2014-10-01","PI","ARTICULADO (BRT)",479,14201.17]
["2014-10-01","2014-10-01","PI","ARTICULADO (CONTRATO NOVO)",187,5948.09]
["2014-10-01","2014-10-01","PI","MINIÔNIBUS (CONTRATO NOVO)",368,12387.65]
["2014-10-01","2014-10-01","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",3394,111728.93]
["2014-10-01","2014-10-01","PI","PADRON BRT",212,12204.44]
["2015-10-01","2015-10-01","PI","ARTICULADO (BRT)",514,14799.59]
["2015-10-01","2015-10-01","PI","ARTICULADO (CONTRATO NOVO)",174,5186.0200000000004]
["2015-10-01","2015-10-01","PI","MINIÔNIBUS (CONTRATO NOVO)",320,11066.01]
["2015-10-01","2015-10-01","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",3621,125188.79]
["2015-10-01","2015-10-01","PI","PADRON BRT",199,13437.94]
["2016-10-01","2016-10-01","PI","ARTICULADO (BRT)",314,9209.91]
["2016-10-01","2016-10-01","PI","ARTICULADO (CONTRATO NOVO)",72,1980]
["2016-10-01","2016-10-01","PI","MINIÔNIBUS (CONTRATO NOVO)",274,6103.68]
["2016-10-01","2016-10-01","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",2645,78531.679999999993]
["2016-10-01","2016-10-01","PI","PADRON BRT",243,7014.41]
["2017-10-01","2017-10-01","PI","ARTICULADO (BRT)",35,1058.5999999999999]
["2017-10-01","2017-10-01","PI","MINIÔNIBUS (CONTRATO NOVO)",207,4119.62]
["2017-10-01","2017-10-01","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1822,50584.92]
["2017-10-01","2017-10-01","PI","PADRON BRT",314,9102.6200000000008]
["2018-10-01","2018-10-01","PI","ARTICULADO (BRT)",478,13871.58]
["2018-10-01","2018-10-01","PI","ARTICULADO (CONTRATO NOVO)",111,2749.36]
["2018-10-01","2018-10-01","PI","MINIÔNIBUS (CONTRATO NOVO)",570,13168.62]
["2018-10-01","2018-10-01","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",4372,132359.35]
["2018-10-01","2018-10-01","PI","PADRON BRT",476,13991.21]
["2019-10-01","2019-10-01","PI","ARTICULADO (BRT)",490,14232.33]
["2019-10-01","2019-10-01","PI","ARTICULADO (CONTRATO NOVO)",111,2749.36]
["2019-10-01","2019-10-01","PI","MINIÔNIBUS (CONTRATO NOVO)",533,12779.72]
["2019-10-01","2019-10-01","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",4375,131005.35]
["2019-10-01","2019-10-01","PI","PADRON BRT",448,13144.47]
["2020-10-01","2020-10-01","PI","ARTICULADO (BRT)",478,13867.59]
["2020-10-01","2020-10-01","PI","ARTICULADO (CONTRATO NOVO)",110,2722.29]
["2020-10-01","2020-10-01","PI","MINIÔNIBUS (CONTRATO NOVO)",257,6516.18]
["2020-10-01","2020-10-01","PI","ÔNIBUS BÁSICO",2664,58254.2]
["2020-10-01","2020-10-01","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1816,68208.84]
["2020-10-01","2020-10-01","PI","PADRON BRT",751,23807.08]
["2021-10-01","2021-10-01","PI","ARTICULADO",53,1481.66]
["2021-10-01","2021-10-01","PI","ARTICULADO (BRT)",533,15394.3]
["2021-10-01","2021-10-01","PI","ARTICULADO (CONTRATO NOVO)",61,1333.12]
["2021-10-01","2021-10-01","PI","MINIÔNIBUS",35,381.88]
["2021-10-01","2021-10-01","PI","MINIÔNIBUS (CONTRATO NOVO)",135,4842.6499999999996]
["2021-10-01","2021-10-01","PI","ÔNIBUS BÁSICO",2317,68087.37]
["2021-10-01","2021-10-01","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1694,56266.58]
["2021-10-01","2021-10-01","PI","PADRON BRT",820,26894.12]
["2022-10-01","2022-10-01","PI","ARTICULADO",96,2682.24]
["2022-10-01","2022-10-01","PI","ARTICULADO (BRT)",393,11430.76]
["2022-10-01","2022-10-01","PI","MINIÔNIBUS",131,1974.15]
["2022-10-01","2022-10-01","PI","MINIÔNIBUS (CONTRATO NOVO)",32,462.25]
["2022-10-01","2022-10-01","PI","ÔNIBUS BÁSICO",1389,47050.97]
["2022-10-01","2022-10-01","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",971,32436.65]
["2022-10-01","2022-10-01","PI","PADRON BRT",469,15231.5]
["2013-11-01","2013-11-01","PI","ARTICULADO (CONTRATO NOVO)",20,822.1]
["2013-11-01","2013-11-01","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",2166,78125.95]
["2014-11-01","2014-11-01","PI","ARTICULADO (BRT)",365,10735.33]
["2014-11-01","2014-11-01","PI","ARTICULADO (CONTRATO NOVO)",144,4032]
["2014-11-01","2014-11-01","PI","MINIÔNIBUS (CONTRATO NOVO)",268,6517.39]
["2014-11-01","2014-11-01","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",2129,68766.06]
["2014-11-01","2014-11-01","PI","PADRON BRT",211,12304.67]
["2015-11-01","2015-11-01","PI","ARTICULADO (CONTRATO NOVO)",214,5992]
["2015-11-01","2015-11-01","PI","MINIÔNIBUS (CONTRATO NOVO)",207,4800.3900000000003]
["2015-11-01","2015-11-01","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1367,43210.53]
["2015-11-01","2015-11-01","PI","PADRON BRT",218,15972.7]
["2016-11-01","2016-11-01","PI","ARTICULADO (BRT)",465,13502.84]
["2016-11-01","2016-11-01","PI","ARTICULADO (CONTRATO NOVO)",160,4622]
["2016-11-01","2016-11-01","PI","MINIÔNIBUS (CONTRATO NOVO)",764,16815.580000000002]
["2016-11-01","2016-11-01","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",3852,118467.04]
["2016-11-01","2016-11-01","PI","PADRON BRT",496,14710.83]
["2017-11-01","2017-11-01","PI","ARTICULADO (BRT)",475,13786.98]
["2017-11-01","2017-11-01","PI","ARTICULADO (CONTRATO NOVO)",111,2749.36]
["2017-11-01","2017-11-01","PI","MINIÔNIBUS (CONTRATO NOVO)",790,15649.04]
["2017-11-01","2017-11-01","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",4041,124424.43]
["2017-11-01","2017-11-01","PI","PADRON BRT",487,14308.21]
["2018-11-01","2018-11-01","PI","ARTICULADO (BRT)",489,14204.78]
["2018-11-01","2018-11-01","PI","ARTICULADO (CONTRATO NOVO)",111,2749.36]
["2018-11-01","2018-11-01","PI","MINIÔNIBUS (CONTRATO NOVO)",585,13368.88]
["2018-11-01","2018-11-01","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",4410,133569.03]
["2018-11-01","2018-11-01","PI","PADRON BRT",448,13144.47]
["2019-11-01","2019-11-01","PI","ARTICULADO (BRT)",490,14232.33]
["2019-11-01","2019-11-01","PI","ARTICULADO (CONTRATO NOVO)",111,2749.36]
["2019-11-01","2019-11-01","PI","MINIÔNIBUS (CONTRATO NOVO)",533,12779.72]
["2019-11-01","2019-11-01","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",4375,131005.35]
["2019-11-01","2019-11-01","PI","PADRON BRT",448,13144.47]
["2020-11-01","2020-11-01","PI","ARTICULADO (BRT)",50,1512.2]
["2020-11-01","2020-11-01","PI","MINIÔNIBUS (CONTRATO NOVO)",61,833.7]
["2020-11-01","2020-11-01","PI","ÔNIBUS BÁSICO",1022,19142.62]
["2020-11-01","2020-11-01","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",812,29064.23]
["2020-11-01","2020-11-01","PI","PADRON BRT",368,11172.29]
["2021-11-01","2021-11-01","PI","ARTICULADO",53,1481.66]
["2021-11-01","2021-11-01","PI","ARTICULADO (BRT)",533,15394.3]
["2021-11-01","2021-11-01","PI","ARTICULADO (CONTRATO NOVO)",61,1333.12]
["2021-11-01","2021-11-01","PI","MINIÔNIBUS",47,887.56]
["2021-11-01","2021-11-01","PI","MINIÔNIBUS (CONTRATO NOVO)",139,4916.3500000000004]
["2021-11-01","2021-11-01","PI","ÔNIBUS BÁSICO",2164,67752.78]
["2021-11-01","2021-11-01","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1837,56367.58]
["2021-11-01","2021-11-01","PI","PADRON BRT",820,26894.12]
["2022-11-01","2022-11-01","PI","ARTICULADO",114,2812.07]
["2022-11-01","2022-11-01","PI","ARTICULADO (BRT)",722,20842.48]
["2022-11-01","2022-11-01","PI","ARTICULADO (CONTRATO NOVO)",7,186.6]
["2022-11-01","2022-11-01","PI","MINIÔNIBUS",254,6832.09]
["2022-11-01","2022-11-01","PI","MINIÔNIBUS (CONTRATO NOVO)",6,135.18]
["2022-11-01","2022-11-01","PI","ÔNIBUS BÁSICO",3361,105972.79]
["2022-11-01","2022-11-01","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",629,22266.46]
["2022-11-01","2022-11-01","PI","PADRON BRT",680,22459.26]
["2013-12-01","2013-12-01","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",827,28158.51]
["2014-12-01","2014-12-01","PI","ARTICULADO (BRT)",479,14201.17]
["2014-12-01","2014-12-01","PI","ARTICULADO (CONTRATO NOVO)",179,5581.45]
["2014-12-01","2014-12-01","PI","MINIÔNIBUS (CONTRATO NOVO)",452,14410.85]
["2014-12-01","2014-12-01","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",3078,98542.99]
["2014-12-01","2014-12-01","PI","PADRON BRT",542,22558.240000000002]
["2015-12-01","2015-12-01","PI","ARTICULADO (BRT)",625,18032.13]
["2015-12-01","2015-12-01","PI","ARTICULADO (CONTRATO NOVO)",164,4732]
["2015-12-01","2015-12-01","PI","MINIÔNIBUS (CONTRATO NOVO)",369,11855.38]
["2015-12-01","2015-12-01","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",3410,113202.81]
["2015-12-01","2015-12-01","PI","PADRON",129,3902.4]
["2015-12-01","2015-12-01","PI","PADRON BRT",156,8349.94]
["2016-12-01","2016-12-01","PI","ARTICULADO (BRT)",465,13502.84]
["2016-12-01","2016-12-01","PI","ARTICULADO (CONTRATO NOVO)",148,3882.04]
["2016-12-01","2016-12-01","PI","MINIÔNIBUS (CONTRATO NOVO)",762,15475.08]
["2016-12-01","2016-12-01","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",4006,123791.74]
["2016-12-01","2016-12-01","PI","PADRON BRT",496,14710.83]
["2017-12-01","2017-12-01","PI","ARTICULADO (BRT)",475,13786.98]
["2017-12-01","2017-12-01","PI","ARTICULADO (CONTRATO NOVO)",111,2749.36]
["2017-12-01","2017-12-01","PI","MINIÔNIBUS (CONTRATO NOVO)",790,15649.04]
["2017-12-01","2017-12-01","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",4097,124670.51]
["2017-12-01","2017-12-01","PI","PADRON BRT",487,14308.21]
["2018-12-01","2018-12-01","PI","ARTICULADO (BRT)",302,8844.06]
["2018-12-01","2018-12-01","PI","ARTICULADO (CONTRATO NOVO)",96,2682.24]
["2018-12-01","2018-12-01","PI","MINIÔNIBUS (CONTRATO NOVO)",249,4538.59]
["2018-12-01","2018-12-01","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",2730,83824.08]
["2018-12-01","2018-12-01","PI","PADRON BRT",264,7649.66]
["2019-12-01","2019-12-01","PI","ARTICULADO (BRT)",50,1512.2]
["2019-12-01","2019-12-01","PI","MINIÔNIBUS (CONTRATO NOVO)",158,2773.8]
["2019-12-01","2019-12-01","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1854,51998.61]
["2019-12-01","2019-12-01","PI","PADRON BRT",307,8891.02]
["2020-12-01","2020-12-01","PI","ARTICULADO (BRT)",478,13867.59]
["2020-12-01","2020-12-01","PI","ARTICULADO (CONTRATO NOVO)",110,2722.29]
["2020-12-01","2020-12-01","PI","MINIÔNIBUS (CONTRATO NOVO)",260,6538.76]
["2020-12-01","2020-12-01","PI","ÔNIBUS BÁSICO",1194,38407.47]
["2020-12-01","2020-12-01","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",2823,88006.97]
["2020-12-01","2020-12-01","PI","PADRON BRT",751,23807.08]
["2021-12-01","2021-12-01","PI","ARTICULADO",61,1687.63]
["2021-12-01","2021-12-01","PI","ARTICULADO (BRT)",536,15481.27]
["2021-12-01","2021-12-01","PI","ARTICULADO (CONTRATO NOVO)",1,29.76]
["2021-12-01","2021-12-01","PI","MINIÔNIBUS",47,887.56]
["2021-12-01","2021-12-01","PI","MINIÔNIBUS (CONTRATO NOVO)",139,4916.3500000000004]
["2021-12-01","2021-12-01","PI","ÔNIBUS BÁSICO",2492,79230.64]
["2021-12-01","2021-12-01","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1589,47223.72]
["2021-12-01","2021-12-01","PI","PADRON BRT",846,27308.98]
["2022-12-01","2022-12-01","PI","ARTICULADO",114,2812.07]
["2022-12-01","2022-12-01","PI","ARTICULADO (BRT)",722,20842.48]
["2022-12-01","2022-12-01","PI","ARTICULADO (CONTRATO NOVO)",7,186.6]
["2022-12-01","2022-12-01","PI","MINIÔNIBUS",254,6832.09]
["2022-12-01","2022-12-01","PI","MINIÔNIBUS (CONTRATO NOVO)",6,135.18]
["2022-12-01","2022-12-01","PI","ÔNIBUS BÁSICO",3379,106849.68]
["2022-12-01","2022-12-01","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",629,22266.46]
["2022-12-01","2022-12-01","PI","PADRON BRT",680,22459.26]
["2014-01-01","2014-01-02","PI","ARTICULADO (CONTRATO NOVO)",217,6766.5]
["2014-01-01","2014-01-02","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",2729,105443.79]
["2015-01-01","2015-01-02","PI","ARTICULADO (BRT)",479,14201.17]
["2015-01-01","2015-01-02","PI","ARTICULADO (CONTRATO NOVO)",163,5132.45]
["2015-01-01","2015-01-02","PI","MINIÔNIBUS (CONTRATO NOVO)",325,11084.85]
["2015-01-01","2015-01-02","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",3314,108703.46]
["2015-01-01","2015-01-02","PI","PADRON BRT",211,12155.14]
["2016-01-01","2016-01-02","PI","ARTICULADO (BRT)",294,8602.98]
["2016-01-01","2016-01-02","PI","ARTICULADO (CONTRATO NOVO)",72,1980]
["2016-01-01","2016-01-02","PI","MINIÔNIBUS (CONTRATO NOVO)",222,5633.63]
["2016-01-01","2016-01-02","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",2583,76153.67]
["2016-01-01","2016-01-02","PI","PADRON BRT",318,11701.56]
["2017-01-01","2017-01-02","PI","ARTICULADO (BRT)",528,15280.21]
["2017-01-01","2017-01-02","PI","ARTICULADO (CONTRATO NOVO)",160,4431.46]
["2017-01-01","2017-01-02","PI","MINIÔNIBUS (CONTRATO NOVO)",743,14543.08]
["2017-01-01","2017-01-02","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",3710,114192.96000000001]
["2017-01-01","2017-01-02","PI","PADRON BRT",322,9568.57]
["2018-01-01","2018-01-02","PI","ARTICULADO (BRT)",491,14209.13]
["2018-01-01","2018-01-02","PI","ARTICULADO (CONTRATO NOVO)",118,3163.55]
["2018-01-01","2018-01-02","PI","MINIÔNIBUS (CONTRATO NOVO)",672,13278.39]
["2018-01-01","2018-01-02","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",3717,113315.84]
["2018-01-01","2018-01-02","PI","PADRON BRT",308,9099.06]
["2019-01-01","2019-01-02","PI","ARTICULADO (BRT)",444,12871.16]
["2019-01-01","2019-01-02","PI","ARTICULADO (CONTRATO NOVO)",110,2735.2]
["2019-01-01","2019-01-02","PI","MINIÔNIBUS (CONTRATO NOVO)",547,12466.84]
["2019-01-01","2019-01-02","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",3998,121630.08]
["2019-01-01","2019-01-02","PI","PADRON BRT",343,10050.51]
["2020-01-01","2020-01-02","PI","ARTICULADO (BRT)",491,14246.24]
["2020-01-01","2020-01-02","PI","ARTICULADO (CONTRATO NOVO)",110,2735.2]
["2020-01-01","2020-01-02","PI","MINIÔNIBUS (CONTRATO NOVO)",512,12072.78]
["2020-01-01","2020-01-02","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",4215,126807.03999999999]
["2020-01-01","2020-01-02","PI","PADRON BRT",355,10430.709999999999]
["2021-01-01","2021-01-02","PI","ARTICULADO (BRT)",137,3946.37]
["2021-01-01","2021-01-02","PI","MINIÔNIBUS (CONTRATO NOVO)",92,1546.93]
["2021-01-01","2021-01-02","PI","ÔNIBUS BÁSICO",126,2928.88]
["2021-01-01","2021-01-02","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",2095,68262.899999999994]
["2021-01-01","2021-01-02","PI","PADRON BRT",573,17743.71]
["2022-01-01","2022-01-02","PI","ARTICULADO (BRT)",50,1512.2]
["2022-01-01","2022-01-02","PI","MINIÔNIBUS",2,13]
["2022-01-01","2022-01-02","PI","MINIÔNIBUS (CONTRATO NOVO)",56,621.26]
["2022-01-01","2022-01-02","PI","ÔNIBUS BÁSICO",768,24620.44]
["2022-01-01","2022-01-02","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",827,24841.89]
["2022-01-01","2022-01-02","PI","PADRON BRT",374,11396.69]
["2023-01-01","2023-01-02","PI","ARTICULADO",114,2812.07]
["2023-01-01","2023-01-02","PI","ARTICULADO (BRT)",722,20842.48]
["2023-01-01","2023-01-02","PI","ARTICULADO (CONTRATO NOVO)",7,186.6]
["2023-01-01","2023-01-02","PI","MINIÔNIBUS",254,6832.09]
["2023-01-01","2023-01-02","PI","MINIÔNIBUS (CONTRATO NOVO)",6,135.18]
["2023-01-01","2023-01-02","PI","ÔNIBUS BÁSICO",3359,105946.95]
["2023-01-01","2023-01-02","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",629,22266.46]
["2023-01-01","2023-01-02","PI","PADRON BRT",680,22459.26]
["2014-02-01","2014-02-02","PI","ARTICULADO (CONTRATO NOVO)",242,7088.2]
["2014-02-01","2014-02-02","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",838,31756.54]
["2015-02-01","2015-02-02","PI","ARTICULADO (BRT)",479,14201.17]
["2015-02-01","2015-02-02","PI","ARTICULADO (CONTRATO NOVO)",163,5132.45]
["2015-02-01","2015-02-02","PI","MINIÔNIBUS (CONTRATO NOVO)",325,11084.85]
["2015-02-01","2015-02-02","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",3334,109905.88]
["2015-02-01","2015-02-02","PI","PADRON BRT",211,12155.14]
["2016-02-01","2016-02-02","PI","ARTICULADO (BRT)",625,18032.13]
["2016-02-01","2016-02-02","PI","ARTICULADO (CONTRATO NOVO)",174,5194.8599999999997]
["2016-02-01","2016-02-02","PI","MINIÔNIBUS (CONTRATO NOVO)",541,13124.28]
["2016-02-01","2016-02-02","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",3759,115322.12]
["2016-02-01","2016-02-02","PI","PADRON",129,3902.4]
["2016-02-01","2016-02-02","PI","PADRON BRT",156,8349.94]
["2017-02-01","2017-02-02","PI","ARTICULADO (BRT)",528,15280.21]
["2017-02-01","2017-02-02","PI","ARTICULADO (CONTRATO NOVO)",160,4431.46]
["2017-02-01","2017-02-02","PI","MINIÔNIBUS (CONTRATO NOVO)",743,14543.08]
["2017-02-01","2017-02-02","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",3756,116038.22]
["2017-02-01","2017-02-02","PI","PADRON BRT",322,9568.57]
["2018-02-01","2018-02-02","PI","ARTICULADO (BRT)",491,14209.13]
["2018-02-01","2018-02-02","PI","ARTICULADO (CONTRATO NOVO)",118,3163.55]
["2018-02-01","2018-02-02","PI","MINIÔNIBUS (CONTRATO NOVO)",672,13278.39]
["2018-02-01","2018-02-02","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",3717,113315.84]
["2018-02-01","2018-02-02","PI","PADRON BRT",308,9099.06]
["2019-02-01","2019-02-02","PI","ARTICULADO (BRT)",302,8844.06]
["2019-02-01","2019-02-02","PI","ARTICULADO (CONTRATO NOVO)",96,2682.24]
["2019-02-01","2019-02-02","PI","MINIÔNIBUS (CONTRATO NOVO)",249,4538.59]
["2019-02-01","2019-02-02","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",2730,83798.429999999993]
["2019-02-01","2019-02-02","PI","PADRON BRT",264,7649.66]
["2020-02-01","2020-02-02","PI","ARTICULADO (BRT)",50,1512.2]
["2020-02-01","2020-02-02","PI","MINIÔNIBUS (CONTRATO NOVO)",44,776.24]
["2020-02-01","2020-02-02","PI","ÔNIBUS BÁSICO",156,2755]
["2020-02-01","2020-02-02","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1798,50699.66]
["2020-02-01","2020-02-02","PI","PADRON BRT",307,8891.02]
["2021-02-01","2021-02-02","PI","ARTICULADO",48,1341.12]
["2021-02-01","2021-02-02","PI","ARTICULADO (BRT)",338,9749.14]
["2021-02-01","2021-02-02","PI","ARTICULADO (CONTRATO NOVO)",59,1284.9000000000001]
["2021-02-01","2021-02-02","PI","MINIÔNIBUS (CONTRATO NOVO)",134,3728.37]
["2021-02-01","2021-02-02","PI","ONIBUS BASICO",14,239.89]
["2021-02-01","2021-02-02","PI","ÔNIBUS BÁSICO",192,5509.37]
["2021-02-01","2021-02-02","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",3320,104172.24]
["2021-02-01","2021-02-02","PI","PADRON BRT",698,21916.67]
["2022-02-01","2022-02-02","PI","ARTICULADO",61,1687.63]
["2022-02-01","2022-02-02","PI","ARTICULADO (BRT)",672,19330.07]
["2022-02-01","2022-02-02","PI","ARTICULADO (CONTRATO NOVO)",53,1154.97]
["2022-02-01","2022-02-02","PI","MINIÔNIBUS",64,1266.79]
["2022-02-01","2022-02-02","PI","MINIÔNIBUS (CONTRATO NOVO)",135,4890.3500000000004]
["2022-02-01","2022-02-02","PI","ÔNIBUS BÁSICO",2999,91208.320000000007]
["2022-02-01","2022-02-02","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1023,34641.29]
["2022-02-01","2022-02-02","PI","PADRON BRT",710,23460.18]
["2023-02-01","2023-02-02","PI","ARTICULADO",114,2812.07]
["2023-02-01","2023-02-02","PI","ARTICULADO (BRT)",722,20842.48]
["2023-02-01","2023-02-02","PI","ARTICULADO (CONTRATO NOVO)",7,186.6]
["2023-02-01","2023-02-02","PI","MINIÔNIBUS",254,6832.09]
["2023-02-01","2023-02-02","PI","MINIÔNIBUS (CONTRATO NOVO)",6,135.18]
["2023-02-01","2023-02-02","PI","ÔNIBUS BÁSICO",3385,107074.98]
["2023-02-01","2023-02-02","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",623,22054.03]
["2023-02-01","2023-02-02","PI","PADRON BRT",680,22459.26]
["2014-03-01","2014-03-02","PI","ARTICULADO (CONTRATO NOVO)",242,7088.2]
["2014-03-01","2014-03-02","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",863,32591.439999999999]
["2015-03-01","2015-03-02","PI","ALONGADO ESPECIAL 3 PORTAS",3,118.95]
["2015-03-01","2015-03-02","PI","ARTICULADO (BRT)",479,14201.17]
["2015-03-01","2015-03-02","PI","ARTICULADO (CONTRATO NOVO)",184,5811.39]
["2015-03-01","2015-03-02","PI","MINIÔNIBUS (CONTRATO NOVO)",326,11126.45]
["2015-03-01","2015-03-02","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",3365,110957.98]
["2015-03-01","2015-03-02","PI","PADRON BRT",211,12155.14]
["2016-03-01","2016-03-02","PI","ARTICULADO (BRT)",625,18032.13]
["2016-03-01","2016-03-02","PI","ARTICULADO (CONTRATO NOVO)",164,4732]
["2016-03-01","2016-03-02","PI","MINIÔNIBUS (CONTRATO NOVO)",541,13124.28]
["2016-03-01","2016-03-02","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",3838,118747.06]
["2016-03-01","2016-03-02","PI","PADRON",129,3902.4]
["2016-03-01","2016-03-02","PI","PADRON BRT",156,8349.94]
["2017-03-01","2017-03-02","PI","ARTICULADO (BRT)",465,13502.84]
["2017-03-01","2017-03-02","PI","ARTICULADO (CONTRATO NOVO)",148,3882.04]
["2017-03-01","2017-03-02","PI","MINIÔNIBUS (CONTRATO NOVO)",762,15475.08]
["2017-03-01","2017-03-02","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",4006,123809.38]
["2017-03-01","2017-03-02","PI","PADRON BRT",496,14710.83]
["2018-03-01","2018-03-02","PI","ARTICULADO (BRT)",475,13786.98]
["2018-03-01","2018-03-02","PI","ARTICULADO (CONTRATO NOVO)",111,2749.36]
["2018-03-01","2018-03-02","PI","MINIÔNIBUS (CONTRATO NOVO)",899,19411.36]
["2018-03-01","2018-03-02","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",4162,127452.93]
["2018-03-01","2018-03-02","PI","PADRON BRT",480,14102.61]
["2019-03-01","2019-03-02","PI","ARTICULADO (BRT)",302,8844.06]
["2019-03-01","2019-03-02","PI","ARTICULADO (CONTRATO NOVO)",96,2682.24]
["2019-03-01","2019-03-02","PI","MINIÔNIBUS (CONTRATO NOVO)",247,4591.17]
["2019-03-01","2019-03-02","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",2726,83846.47]
["2019-03-01","2019-03-02","PI","PADRON BRT",264,7649.66]
["2020-03-01","2020-03-02","PI","ARTICULADO (BRT)",490,14232.33]
["2020-03-01","2020-03-02","PI","ARTICULADO (CONTRATO NOVO)",111,2749.39]
["2020-03-01","2020-03-02","PI","MINIÔNIBUS (CONTRATO NOVO)",155,5557.99]
["2020-03-01","2020-03-02","PI","ÔNIBUS BÁSICO",1878,26934.400000000001]
["2020-03-01","2020-03-02","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",2745,99873.95]
["2020-03-01","2020-03-02","PI","PADRON BRT",739,23440.87]
["2021-03-01","2021-03-02","PI","ARTICULADO (BRT)",478,13867.59]
["2021-03-01","2021-03-02","PI","ARTICULADO (CONTRATO NOVO)",58,1267.73]
["2021-03-01","2021-03-02","PI","MINIÔNIBUS (CONTRATO NOVO)",260,6545.01]
["2021-03-01","2021-03-02","PI","ÔNIBUS BÁSICO",1157,38072.07]
["2021-03-01","2021-03-02","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",2897,89474.99]
["2021-03-01","2021-03-02","PI","PADRON BRT",751,23807.08]
["2022-03-01","2022-03-02","PI","ARTICULADO",61,1687.63]
["2022-03-01","2022-03-02","PI","ARTICULADO (BRT)",671,19299.97]
["2022-03-01","2022-03-02","PI","ARTICULADO (CONTRATO NOVO)",53,1154.97]
["2022-03-01","2022-03-02","PI","MINIÔNIBUS",104,1339.29]
["2022-03-01","2022-03-02","PI","MINIÔNIBUS (CONTRATO NOVO)",106,4792.33]
["2022-03-01","2022-03-02","PI","ÔNIBUS BÁSICO",3001,94255.93]
["2022-03-01","2022-03-02","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",939,32649.41]
["2022-03-01","2022-03-02","PI","PADRON BRT",710,23460.18]
["2023-03-01","2023-03-02","PI","ARTICULADO",114,2812.07]
["2023-03-01","2023-03-02","PI","ARTICULADO (BRT)",722,20842.48]
["2023-03-01","2023-03-02","PI","ARTICULADO (CONTRATO NOVO)",7,186.6]
["2023-03-01","2023-03-02","PI","MINIÔNIBUS",246,6761.03]
["2023-03-01","2023-03-02","PI","MINIÔNIBUS (CONTRATO NOVO)",6,135.18]
["2023-03-01","2023-03-02","PI","ÔNIBUS BÁSICO",3417,107929.2]
["2023-03-01","2023-03-02","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",623,22054.03]
["2023-03-01","2023-03-02","PI","PADRON BRT",680,22459.26]
["2014-04-01","2014-04-02","PI","ARTICULADO (BRT)",23,1371.49]
["2014-04-01","2014-04-02","PI","ARTICULADO (CONTRATO NOVO)",172,5119.84]
["2014-04-01","2014-04-02","PI","MINIÔNIBUS (CONTRATO NOVO)",139,6737.8]
["2014-04-01","2014-04-02","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",2904,112024.9]
["2015-04-01","2015-04-02","PI","ALONGADO ESPECIAL 3 PORTAS",3,118.95]
["2015-04-01","2015-04-02","PI","ARTICULADO (BRT)",479,14201.17]
["2015-04-01","2015-04-02","PI","ARTICULADO (CONTRATO NOVO)",184,5811.39]
["2015-04-01","2015-04-02","PI","MINIÔNIBUS (CONTRATO NOVO)",326,11126.45]
["2015-04-01","2015-04-02","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",3452,113854.3]
["2015-04-01","2015-04-02","PI","PADRON BRT",211,12155.14]
["2016-04-01","2016-04-02","PI","ARTICULADO (BRT)",294,8602.98]
["2016-04-01","2016-04-02","PI","ARTICULADO (CONTRATO NOVO)",72,1980]
["2016-04-01","2016-04-02","PI","MINIÔNIBUS (CONTRATO NOVO)",287,6458.13]
["2016-04-01","2016-04-02","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",2614,77522.31]
["2016-04-01","2016-04-02","PI","PADRON BRT",318,11701.56]
["2017-04-01","2017-04-02","PI","ARTICULADO (BRT)",35,1058.5999999999999]
["2017-04-01","2017-04-02","PI","ARTICULADO (CONTRATO NOVO)",46,996.13]
["2017-04-01","2017-04-02","PI","MINIÔNIBUS (CONTRATO NOVO)",219,4279.66]
["2017-04-01","2017-04-02","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1795,49687.46]
["2017-04-01","2017-04-02","PI","PADRON BRT",314,9102.6200000000008]
["2018-04-01","2018-04-02","PI","ARTICULADO (BRT)",475,13786.98]
["2018-04-01","2018-04-02","PI","ARTICULADO (CONTRATO NOVO)",111,2749.36]
["2018-04-01","2018-04-02","PI","MINIÔNIBUS (CONTRATO NOVO)",899,19411.36]
["2018-04-01","2018-04-02","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",4160,128590.18]
["2018-04-01","2018-04-02","PI","PADRON BRT",480,14102.61]
["2019-04-01","2019-04-02","PI","ARTICULADO (BRT)",490,14232.33]
["2019-04-01","2019-04-02","PI","ARTICULADO (CONTRATO NOVO)",111,2749.36]
["2019-04-01","2019-04-02","PI","MINIÔNIBUS (CONTRATO NOVO)",544,13006.31]
["2019-04-01","2019-04-02","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",4364,132089.47]
["2019-04-01","2019-04-02","PI","PADRON BRT",448,13144.47]
["2020-04-01","2020-04-02","PI","ARTICULADO (BRT)",359,10257.11]
["2020-04-01","2020-04-02","PI","ARTICULADO (CONTRATO NOVO)",110,2735.23]
["2020-04-01","2020-04-02","PI","MINIÔNIBUS (CONTRATO NOVO)",232,6804.33]
["2020-04-01","2020-04-02","PI","ÔNIBUS BÁSICO",827,12929.97]
["2020-04-01","2020-04-02","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",3247,100818.17]
["2020-04-01","2020-04-02","PI","PADRON BRT",703,22028.71]
["2021-04-01","2021-04-02","PI","ARTICULADO (BRT)",50,1512.2]
["2021-04-01","2021-04-02","PI","MINIÔNIBUS (CONTRATO NOVO)",63,846.7]
["2021-04-01","2021-04-02","PI","ÔNIBUS BÁSICO",221,7633.08]
["2021-04-01","2021-04-02","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1343,39807.980000000003]
["2021-04-01","2021-04-02","PI","PADRON BRT",368,11172.29]
["2022-04-01","2022-04-02","PI","ARTICULADO",96,2682.24]
["2022-04-01","2022-04-02","PI","ARTICULADO (BRT)",366,10659.91]
["2022-04-01","2022-04-02","PI","MINIÔNIBUS",37,428.76]
["2022-04-01","2022-04-02","PI","MINIÔNIBUS (CONTRATO NOVO)",50,939.7]
["2022-04-01","2022-04-02","PI","ÔNIBUS BÁSICO",1396,45294.83]
["2022-04-01","2022-04-02","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1000,34020.93]
["2022-04-01","2022-04-02","PI","PADRON BRT",481,15563.25]
["2023-04-01","2023-04-02","PI","MINIÔNIBUS",43,658.37]
["2023-04-01","2023-04-02","PI","MINIÔNIBUS (CONTRATO NOVO)",21,234.25]
["2023-04-01","2023-04-02","PI","ÔNIBUS BÁSICO",1077,33854.32]
["2023-04-01","2023-04-02","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",558,17281.36]
["2023-04-01","2023-04-02","PI","PADRON BRT",426,12976.52]
["2014-05-01","2014-05-02","PI","ARTICULADO (BRT)",21,1252.23]
["2014-05-01","2014-05-02","PI","ARTICULADO (CONTRATO NOVO)",172,5119.84]
["2014-05-01","2014-05-02","PI","MINIÔNIBUS (CONTRATO NOVO)",139,6737.8]
["2014-05-01","2014-05-02","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",2917,110758.76]
["2015-05-01","2015-05-02","PI","ARTICULADO (BRT)",377,10839.05]
["2015-05-01","2015-05-02","PI","ARTICULADO (CONTRATO NOVO)",72,1980]
["2015-05-01","2015-05-02","PI","MINIÔNIBUS (CONTRATO NOVO)",350,7365.29]
["2015-05-01","2015-05-02","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",2104,70023.34]
["2015-05-01","2015-05-02","PI","PADRON BRT",172,12510.42]
["2016-05-01","2016-05-02","PI","ARTICULADO (BRT)",625,18032.13]
["2016-05-01","2016-05-02","PI","ARTICULADO (CONTRATO NOVO)",164,4732]
["2016-05-01","2016-05-02","PI","MINIÔNIBUS (CONTRATO NOVO)",771,16909.88]
["2016-05-01","2016-05-02","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",3826,118125.98]
["2016-05-01","2016-05-02","PI","PADRON",129,3902.4]
["2016-05-01","2016-05-02","PI","PADRON BRT",156,8349.94]
["2017-05-01","2017-05-02","PI","ARTICULADO (BRT)",465,13502.84]
["2017-05-01","2017-05-02","PI","ARTICULADO (CONTRATO NOVO)",139,3512.97]
["2017-05-01","2017-05-02","PI","MINIÔNIBUS (CONTRATO NOVO)",732,14822.81]
["2017-05-01","2017-05-02","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",4060,125060.04]
["2017-05-01","2017-05-02","PI","PADRON BRT",496,14710.83]
["2018-05-01","2018-05-02","PI","ARTICULADO (BRT)",475,13786.98]
["2018-05-01","2018-05-02","PI","ARTICULADO (CONTRATO NOVO)",111,2749.36]
["2018-05-01","2018-05-02","PI","MINIÔNIBUS (CONTRATO NOVO)",899,19411.36]
["2018-05-01","2018-05-02","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",4193,129929.98]
["2018-05-01","2018-05-02","PI","PADRON BRT",480,14102.61]
["2019-05-01","2019-05-02","PI","ARTICULADO (BRT)",490,14232.33]
["2019-05-01","2019-05-02","PI","ARTICULADO (CONTRATO NOVO)",111,2749.36]
["2019-05-01","2019-05-02","PI","MINIÔNIBUS (CONTRATO NOVO)",544,13006.31]
["2019-05-01","2019-05-02","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",4409,133524.31]
["2019-05-01","2019-05-02","PI","PADRON BRT",448,13144.47]
["2020-05-01","2020-05-02","PI","ARTICULADO (BRT)",302,8844.06]
["2020-05-01","2020-05-02","PI","ARTICULADO (CONTRATO NOVO)",96,2682.24]
["2020-05-01","2020-05-02","PI","MINIÔNIBUS (CONTRATO NOVO)",67,1456.19]
["2020-05-01","2020-05-02","PI","ÔNIBUS BÁSICO",993,15050.57]
["2020-05-01","2020-05-02","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1855,64909.56]
["2020-05-01","2020-05-02","PI","PADRON BRT",463,14466.85]
["2021-05-01","2021-05-02","PI","ARTICULADO (BRT)",50,1512.2]
["2021-05-01","2021-05-02","PI","MINIÔNIBUS",2,38.520000000000003]
["2021-05-01","2021-05-02","PI","MINIÔNIBUS (CONTRATO NOVO)",63,846.7]
["2021-05-01","2021-05-02","PI","ÔNIBUS BÁSICO",391,12025.5]
["2021-05-01","2021-05-02","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1203,36738.839999999997]
["2021-05-01","2021-05-02","PI","PADRON BRT",369,11209.82]
["2022-05-01","2022-05-02","PI","ARTICULADO",56,1556.93]
["2022-05-01","2022-05-02","PI","ARTICULADO (BRT)",721,20812.43]
["2022-05-01","2022-05-02","PI","ARTICULADO (CONTRATO NOVO)",59,1311.81]
["2022-05-01","2022-05-02","PI","MINIÔNIBUS",195,5618]
["2022-05-01","2022-05-02","PI","MINIÔNIBUS (CONTRATO NOVO)",42,1090.08]
["2022-05-01","2022-05-02","PI","ÔNIBUS BÁSICO",3218,99531.27]
["2022-05-01","2022-05-02","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",759,28181.7]
["2022-05-01","2022-05-02","PI","PADRON BRT",669,22268.87]
["2023-05-01","2023-05-02","PI","ARTICULADO",114,2812.07]
["2023-05-01","2023-05-02","PI","ARTICULADO (BRT)",722,20842.48]
["2023-05-01","2023-05-02","PI","ARTICULADO (CONTRATO NOVO)",7,186.6]
["2023-05-01","2023-05-02","PI","MINIÔNIBUS",246,6993.12]
["2023-05-01","2023-05-02","PI","MINIÔNIBUS (CONTRATO NOVO)",6,135.18]
["2023-05-01","2023-05-02","PI","ÔNIBUS BÁSICO",3399,107160.86]
["2023-05-01","2023-05-02","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",627,22192.03]
["2023-05-01","2023-05-02","PI","PADRON BRT",680,22459.26]
["2014-06-01","2014-06-02","PI","ARTICULADO (BRT)",21,1252.23]
["2014-06-01","2014-06-02","PI","ARTICULADO (CONTRATO NOVO)",174,5173.6400000000003]
["2014-06-01","2014-06-02","PI","MINIÔNIBUS (CONTRATO NOVO)",188,8347.7999999999993]
["2014-06-01","2014-06-02","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",2923,111455.86]
["2015-06-01","2015-06-02","PI","ALONGADO ESPECIAL 3 PORTAS",3,118.95]
["2015-06-01","2015-06-02","PI","ARTICULADO (BRT)",514,14799.59]
["2015-06-01","2015-06-02","PI","ARTICULADO (CONTRATO NOVO)",169,4960.1400000000003]
["2015-06-01","2015-06-02","PI","MINIÔNIBUS (CONTRATO NOVO)",384,11705.75]
["2015-06-01","2015-06-02","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",3264,109532.57]
["2015-06-01","2015-06-02","PI","PADRON BRT",199,13437.94]
["2016-06-01","2016-06-02","PI","ARTICULADO (BRT)",625,18032.13]
["2016-06-01","2016-06-02","PI","ARTICULADO (CONTRATO NOVO)",164,4732]
["2016-06-01","2016-06-02","PI","MINIÔNIBUS (CONTRATO NOVO)",771,16909.88]
["2016-06-01","2016-06-02","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",3874,119992.56]
["2016-06-01","2016-06-02","PI","PADRON",129,3902.4]
["2016-06-01","2016-06-02","PI","PADRON BRT",156,8349.94]
["2017-06-01","2017-06-02","PI","ARTICULADO (BRT)",465,13502.84]
["2017-06-01","2017-06-02","PI","ARTICULADO (CONTRATO NOVO)",139,3512.97]
["2017-06-01","2017-06-02","PI","MINIÔNIBUS (CONTRATO NOVO)",717,15119.41]
["2017-06-01","2017-06-02","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",4064,125248.44]
["2017-06-01","2017-06-02","PI","PADRON BRT",496,14710.83]
["2018-06-01","2018-06-02","PI","ARTICULADO (BRT)",315,9237.4599999999991]
["2018-06-01","2018-06-02","PI","ARTICULADO (CONTRATO NOVO)",96,2682.24]
["2018-06-01","2018-06-02","PI","MINIÔNIBUS (CONTRATO NOVO)",348,6400.55]
["2018-06-01","2018-06-02","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",2833,86767.59]
["2018-06-01","2018-06-02","PI","PADRON BRT",238,6868.86]
["2019-06-01","2019-06-02","PI","ARTICULADO (BRT)",50,1512.2]
["2019-06-01","2019-06-02","PI","MINIÔNIBUS (CONTRATO NOVO)",158,2773.8]
["2019-06-01","2019-06-02","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1850,52333.96]
["2019-06-01","2019-06-02","PI","PADRON BRT",307,8891.02]
["2020-06-01","2020-06-02","PI","ARTICULADO (BRT)",490,14232.33]
["2020-06-01","2020-06-02","PI","ARTICULADO (CONTRATO NOVO)",110,2722.29]
["2020-06-01","2020-06-02","PI","MINIÔNIBUS (CONTRATO NOVO)",229,6361.63]
["2020-06-01","2020-06-02","PI","ÔNIBUS BÁSICO",2733,58725.01]
["2020-06-01","2020-06-02","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1805,66454.61]
["2020-06-01","2020-06-02","PI","PADRON BRT",739,23440.87]
["2021-06-01","2021-06-02","PI","ARTICULADO (BRT)",498,14402.98]
["2021-06-01","2021-06-02","PI","ARTICULADO (CONTRATO NOVO)",58,1267.73]
["2021-06-01","2021-06-02","PI","MINIÔNIBUS",40,432.26]
["2021-06-01","2021-06-02","PI","MINIÔNIBUS (CONTRATO NOVO)",155,5280.23]
["2021-06-01","2021-06-02","PI","ÔNIBUS BÁSICO",2091,61688.66]
["2021-06-01","2021-06-02","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",2041,68023.210000000006]
["2021-06-01","2021-06-02","PI","PADRON BRT",784,24861.45]
["2022-06-01","2022-06-02","PI","ARTICULADO",56,1556.93]
["2022-06-01","2022-06-02","PI","ARTICULADO (BRT)",720,20781.98]
["2022-06-01","2022-06-02","PI","ARTICULADO (CONTRATO NOVO)",59,1311.81]
["2022-06-01","2022-06-02","PI","MINIÔNIBUS",195,5618]
["2022-06-01","2022-06-02","PI","MINIÔNIBUS (CONTRATO NOVO)",42,1090.08]
["2022-06-01","2022-06-02","PI","ÔNIBUS BÁSICO",3272,102408.57]
["2022-06-01","2022-06-02","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",735,26587.75]
["2022-06-01","2022-06-02","PI","PADRON BRT",672,22362.54]
["2023-06-01","2023-06-02","PI","ARTICULADO",114,2812.07]
["2023-06-01","2023-06-02","PI","ARTICULADO (BRT)",722,20842.48]
["2023-06-01","2023-06-02","PI","ARTICULADO (CONTRATO NOVO)",7,186.6]
["2023-06-01","2023-06-02","PI","MINIÔNIBUS",248,7001.62]
["2023-06-01","2023-06-02","PI","MINIÔNIBUS (CONTRATO NOVO)",6,135.18]
["2023-06-01","2023-06-02","PI","ÔNIBUS BÁSICO",3441,108984.08]
["2023-06-01","2023-06-02","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",608,21175.53]
["2023-06-01","2023-06-02","PI","PADRON BRT",680,22459.26]
["2014-07-01","2014-07-02","PI","ARTICULADO (BRT)",461,13484.7]
["2014-07-01","2014-07-02","PI","ARTICULADO (CONTRATO NOVO)",322,9307.0400000000009]
["2014-07-01","2014-07-02","PI","MINIÔNIBUS (CONTRATO NOVO)",411,13100.76]
["2014-07-01","2014-07-02","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",3351,111298.86]
["2015-07-01","2015-07-02","PI","ALONGADO ESPECIAL 3 PORTAS",3,118.95]
["2015-07-01","2015-07-02","PI","ARTICULADO (BRT)",514,14799.59]
["2015-07-01","2015-07-02","PI","ARTICULADO (CONTRATO NOVO)",169,4960.1400000000003]
["2015-07-01","2015-07-02","PI","MINIÔNIBUS (CONTRATO NOVO)",384,11705.75]
["2015-07-01","2015-07-02","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",3319,111614.17]
["2015-07-01","2015-07-02","PI","PADRON BRT",199,13437.94]
["2016-07-01","2016-07-02","PI","ARTICULADO (BRT)",314,9209.91]
["2016-07-01","2016-07-02","PI","ARTICULADO (CONTRATO NOVO)",72,1980]
["2016-07-01","2016-07-02","PI","MINIÔNIBUS (CONTRATO NOVO)",287,6520.05]
["2016-07-01","2016-07-02","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",2650,78837.47]
["2016-07-01","2016-07-02","PI","PADRON BRT",243,7014.41]
["2017-07-01","2017-07-02","PI","ARTICULADO (BRT)",35,1058.5999999999999]
["2017-07-01","2017-07-02","PI","MINIÔNIBUS (CONTRATO NOVO)",213,4406.3]
["2017-07-01","2017-07-02","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1823,50661.22]
["2017-07-01","2017-07-02","PI","PADRON BRT",314,9102.6200000000008]
["2018-07-01","2018-07-02","PI","ARTICULADO (BRT)",475,13786.98]
["2018-07-01","2018-07-02","PI","ARTICULADO (CONTRATO NOVO)",121,3013.96]
["2018-07-01","2018-07-02","PI","MINIÔNIBUS (CONTRATO NOVO)",575,13313.06]
["2018-07-01","2018-07-02","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",4359,131927.43]
["2018-07-01","2018-07-02","PI","PADRON BRT",480,14102.61]
["2019-07-01","2019-07-02","PI","ARTICULADO (BRT)",490,14232.33]
["2019-07-01","2019-07-02","PI","ARTICULADO (CONTRATO NOVO)",111,2749.36]
["2019-07-01","2019-07-02","PI","MINIÔNIBUS (CONTRATO NOVO)",533,12779.72]
["2019-07-01","2019-07-02","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",4362,132035.22]
["2019-07-01","2019-07-02","PI","PADRON BRT",448,13144.47]
["2020-07-01","2020-07-02","PI","ARTICULADO (BRT)",490,14232.33]
["2020-07-01","2020-07-02","PI","ARTICULADO (CONTRATO NOVO)",110,2722.29]
["2020-07-01","2020-07-02","PI","MINIÔNIBUS (CONTRATO NOVO)",229,6361.63]
["2020-07-01","2020-07-02","PI","ÔNIBUS BÁSICO",2760,59429.05]
["2020-07-01","2020-07-02","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1805,66462.61]
["2020-07-01","2020-07-02","PI","PADRON BRT",739,23440.87]
["2021-07-01","2021-07-02","PI","ARTICULADO",53,1481.66]
["2021-07-01","2021-07-02","PI","ARTICULADO (BRT)",498,14402.98]
["2021-07-01","2021-07-02","PI","ARTICULADO (CONTRATO NOVO)",61,1333.12]
["2021-07-01","2021-07-02","PI","MINIÔNIBUS",40,432.26]
["2021-07-01","2021-07-02","PI","MINIÔNIBUS (CONTRATO NOVO)",148,4967.01]
["2021-07-01","2021-07-02","PI","ÔNIBUS BÁSICO",2448,73992.66]
["2021-07-01","2021-07-02","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1628,54127.92]
["2021-07-01","2021-07-02","PI","PADRON BRT",784,24861.45]
["2022-07-01","2022-07-02","PI","ARTICULADO",96,2682.24]
["2022-07-01","2022-07-02","PI","ARTICULADO (BRT)",392,11399.24]
["2022-07-01","2022-07-02","PI","MINIÔNIBUS",112,1413.51]
["2022-07-01","2022-07-02","PI","MINIÔNIBUS (CONTRATO NOVO)",50,939.7]
["2022-07-01","2022-07-02","PI","ÔNIBUS BÁSICO",1383,46743.53]
["2022-07-01","2022-07-02","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",977,32635.25]
["2022-07-01","2022-07-02","PI","PADRON BRT",469,15231.5]
["2023-07-01","2023-07-02","PI","MINIÔNIBUS",71,1048.97]
["2023-07-01","2023-07-02","PI","MINIÔNIBUS (CONTRATO NOVO)",21,234.25]
["2023-07-01","2023-07-02","PI","ÔNIBUS BÁSICO",1050,33100.660000000003]
["2023-07-01","2023-07-02","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",569,17869.86]
["2023-07-01","2023-07-02","PI","PADRON BRT",426,12976.52]
["2013-08-01","2013-08-02","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",503,15406.6]
["2014-08-01","2014-08-02","PI","ARTICULADO (BRT)",281,8124.11]
["2014-08-01","2014-08-02","PI","ARTICULADO (CONTRATO NOVO)",144,4032]
["2014-08-01","2014-08-02","PI","MINIÔNIBUS (CONTRATO NOVO)",268,6597.26]
["2014-08-01","2014-08-02","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",2078,68062.13]
["2014-08-01","2014-08-02","PI","PADRON BRT",191,11077.69]
["2015-08-01","2015-08-02","PI","ARTICULADO (CONTRATO NOVO)",214,5992]
["2015-08-01","2015-08-02","PI","MINIÔNIBUS (CONTRATO NOVO)",235,5114.09]
["2015-08-01","2015-08-02","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1263,39462.07]
["2015-08-01","2015-08-02","PI","PADRON BRT",218,15972.7]
["2016-08-01","2016-08-02","PI","ARTICULADO (BRT)",464,13473.51]
["2016-08-01","2016-08-02","PI","ARTICULADO (CONTRATO NOVO)",120,3713.42]
["2016-08-01","2016-08-02","PI","MINIÔNIBUS (CONTRATO NOVO)",718,15969.12]
["2016-08-01","2016-08-02","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",3731,113702]
["2016-08-01","2016-08-02","PI","PADRON BRT",482,14146.6]
["2017-08-01","2017-08-02","PI","ARTICULADO (BRT)",465,13502.84]
["2017-08-01","2017-08-02","PI","ARTICULADO (CONTRATO NOVO)",139,3512.97]
["2017-08-01","2017-08-02","PI","MINIÔNIBUS (CONTRATO NOVO)",672,12707.41]
["2017-08-01","2017-08-02","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",4055,124546.4]
["2017-08-01","2017-08-02","PI","PADRON BRT",496,14710.83]
["2018-08-01","2018-08-02","PI","ARTICULADO (BRT)",475,13786.98]
["2018-08-01","2018-08-02","PI","ARTICULADO (CONTRATO NOVO)",111,2749.36]
["2018-08-01","2018-08-02","PI","MINIÔNIBUS (CONTRATO NOVO)",573,13216]
["2018-08-01","2018-08-02","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",4407,133477.09]
["2018-08-01","2018-08-02","PI","PADRON BRT",480,14102.61]
["2019-08-01","2019-08-02","PI","ARTICULADO (BRT)",490,14232.33]
["2019-08-01","2019-08-02","PI","ARTICULADO (CONTRATO NOVO)",111,2749.36]
["2019-08-01","2019-08-02","PI","MINIÔNIBUS (CONTRATO NOVO)",533,12779.72]
["2019-08-01","2019-08-02","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",4374,132193.64000000001]
["2019-08-01","2019-08-02","PI","PADRON BRT",448,13144.47]
["2020-08-01","2020-08-02","PI","ARTICULADO (BRT)",50,1512.2]
["2020-08-01","2020-08-02","PI","MINIÔNIBUS (CONTRATO NOVO)",61,833.7]
["2020-08-01","2020-08-02","PI","ÔNIBUS BÁSICO",1122,21817.96]
["2020-08-01","2020-08-02","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",835,30164.1]
["2020-08-01","2020-08-02","PI","PADRON BRT",368,11172.29]
["2021-08-01","2021-08-02","PI","ARTICULADO",53,1481.66]
["2021-08-01","2021-08-02","PI","ARTICULADO (BRT)",498,14402.98]
["2021-08-01","2021-08-02","PI","ARTICULADO (CONTRATO NOVO)",61,1333.12]
["2021-08-01","2021-08-02","PI","MINIÔNIBUS",33,368.84]
["2021-08-01","2021-08-02","PI","MINIÔNIBUS (CONTRATO NOVO)",148,4967.01]
["2021-08-01","2021-08-02","PI","ÔNIBUS BÁSICO",2229,69903.070000000007]
["2021-08-01","2021-08-02","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1839,58792.639999999999]
["2021-08-01","2021-08-02","PI","PADRON BRT",784,24861.45]
["2022-08-01","2022-08-02","PI","ARTICULADO",114,2812.07]
["2022-08-01","2022-08-02","PI","ARTICULADO (BRT)",722,20842.48]
["2022-08-01","2022-08-02","PI","ARTICULADO (CONTRATO NOVO)",7,186.6]
["2022-08-01","2022-08-02","PI","MINIÔNIBUS",209,6073.56]
["2022-08-01","2022-08-02","PI","MINIÔNIBUS (CONTRATO NOVO)",42,1090.08]
["2022-08-01","2022-08-02","PI","ÔNIBUS BÁSICO",3280,103130.4]
["2022-08-01","2022-08-02","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",712,25607.09]
["2022-08-01","2022-08-02","PI","PADRON BRT",680,22459.26]
["2013-09-01","2013-09-02","PI","ARTICULADO (CONTRATO NOVO)",7,316.39999999999998]
["2013-09-01","2013-09-02","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1212,38997.33]
["2014-09-01","2014-09-02","PI","ARTICULADO (BRT)",479,14201.17]
["2014-09-01","2014-09-02","PI","ARTICULADO (CONTRATO NOVO)",187,5948.09]
["2014-09-01","2014-09-02","PI","MINIÔNIBUS (CONTRATO NOVO)",368,12361.25]
["2014-09-01","2014-09-02","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",3349,109901.93]
["2014-09-01","2014-09-02","PI","PADRON BRT",212,12204.44]
["2015-09-01","2015-09-02","PI","ARTICULADO (BRT)",514,14799.59]
["2015-09-01","2015-09-02","PI","ARTICULADO (CONTRATO NOVO)",174,5186.0200000000004]
["2015-09-01","2015-09-02","PI","MINIÔNIBUS (CONTRATO NOVO)",384,11705.75]
["2015-09-01","2015-09-02","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",3533,123206.39999999999]
["2015-09-01","2015-09-02","PI","PADRON BRT",199,13437.94]
["2016-09-01","2016-09-02","PI","ARTICULADO (BRT)",465,13502.84]
["2016-09-01","2016-09-02","PI","ARTICULADO (CONTRATO NOVO)",160,4622]
["2016-09-01","2016-09-02","PI","MINIÔNIBUS (CONTRATO NOVO)",772,17325.12]
["2016-09-01","2016-09-02","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",3859,118512.5]
["2016-09-01","2016-09-02","PI","PADRON BRT",496,14710.83]
["2017-09-01","2017-09-02","PI","ARTICULADO (BRT)",314,9209.91]
["2017-09-01","2017-09-02","PI","ARTICULADO (CONTRATO NOVO)",96,2682.24]
["2017-09-01","2017-09-02","PI","MINIÔNIBUS (CONTRATO NOVO)",296,5951.19]
["2017-09-01","2017-09-02","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",2692,81477.009999999995]
["2017-09-01","2017-09-02","PI","PADRON BRT",243,7014.41]
["2018-09-01","2018-09-02","PI","ARTICULADO (BRT)",35,1058.5999999999999]
["2018-09-01","2018-09-02","PI","MINIÔNIBUS (CONTRATO NOVO)",152,2588.66]
["2018-09-01","2018-09-02","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1873,52992.19]
["2018-09-01","2018-09-02","PI","PADRON BRT",310,8984.6200000000008]
["2019-09-01","2019-09-02","PI","ARTICULADO (BRT)",490,14232.33]
["2019-09-01","2019-09-02","PI","ARTICULADO (CONTRATO NOVO)",111,2749.36]
["2019-09-01","2019-09-02","PI","MINIÔNIBUS (CONTRATO NOVO)",533,12779.72]
["2019-09-01","2019-09-02","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",4375,132089.37]
["2019-09-01","2019-09-02","PI","PADRON BRT",448,13144.47]
["2020-09-01","2020-09-02","PI","ALONGADO",3,75.64]
["2020-09-01","2020-09-02","PI","ARTICULADO (BRT)",478,13867.59]
["2020-09-01","2020-09-02","PI","ARTICULADO (CONTRATO NOVO)",110,2722.29]
["2020-09-01","2020-09-02","PI","MINIÔNIBUS (CONTRATO NOVO)",257,6510.29]
["2020-09-01","2020-09-02","PI","ÔNIBUS BÁSICO",2637,57626.91]
["2020-09-01","2020-09-02","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1827,68717.119999999995]
["2020-09-01","2020-09-02","PI","PADRON BRT",751,23807.15]
["2021-09-01","2021-09-02","PI","ARTICULADO",53,1481.66]
["2021-09-01","2021-09-02","PI","ARTICULADO (BRT)",533,15394.3]
["2021-09-01","2021-09-02","PI","ARTICULADO (CONTRATO NOVO)",61,1333.12]
["2021-09-01","2021-09-02","PI","MINIÔNIBUS",31,355.88]
["2021-09-01","2021-09-02","PI","MINIÔNIBUS (CONTRATO NOVO)",139,4868.6499999999996]
["2021-09-01","2021-09-02","PI","ÔNIBUS BÁSICO",2362,72649.320000000007]
["2021-09-01","2021-09-02","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1725,56432.14]
["2021-09-01","2021-09-02","PI","PADRON BRT",742,23673.45]
["2022-09-01","2022-09-02","PI","ARTICULADO",114,2812.07]
["2022-09-01","2022-09-02","PI","ARTICULADO (BRT)",722,20842.48]
["2022-09-01","2022-09-02","PI","ARTICULADO (CONTRATO NOVO)",7,186.6]
["2022-09-01","2022-09-02","PI","MINIÔNIBUS",216,6099.9]
["2022-09-01","2022-09-02","PI","MINIÔNIBUS (CONTRATO NOVO)",42,1090.08]
["2022-09-01","2022-09-02","PI","ÔNIBUS BÁSICO",3355,106316.73]
["2022-09-01","2022-09-02","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",624,22070.87]
["2022-09-01","2022-09-02","PI","PADRON BRT",680,22459.26]
["2013-10-01","2013-10-02","PI","ARTICULADO (CONTRATO NOVO)",20,822.1]
["2013-10-01","2013-10-02","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1520,50068.86]
["2014-10-01","2014-10-02","PI","ARTICULADO (BRT)",479,14201.17]
["2014-10-01","2014-10-02","PI","ARTICULADO (CONTRATO NOVO)",187,5948.09]
["2014-10-01","2014-10-02","PI","MINIÔNIBUS (CONTRATO NOVO)",368,12387.65]
["2014-10-01","2014-10-02","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",3436,112798.25]
["2014-10-01","2014-10-02","PI","PADRON BRT",212,12204.44]
["2015-10-01","2015-10-02","PI","ARTICULADO (BRT)",514,14799.59]
["2015-10-01","2015-10-02","PI","ARTICULADO (CONTRATO NOVO)",174,5186.0200000000004]
["2015-10-01","2015-10-02","PI","MINIÔNIBUS (CONTRATO NOVO)",320,11066.01]
["2015-10-01","2015-10-02","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",3566,123107.19]
["2015-10-01","2015-10-02","PI","PADRON BRT",199,13437.94]
["2016-10-01","2016-10-02","PI","ARTICULADO (BRT)",35,1058.5999999999999]
["2016-10-01","2016-10-02","PI","ARTICULADO (CONTRATO NOVO)",214,5992]
["2016-10-01","2016-10-02","PI","MINIÔNIBUS (CONTRATO NOVO)",224,4862.63]
["2016-10-01","2016-10-02","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1673,45180.480000000003]
["2016-10-01","2016-10-02","PI","PADRON BRT",314,9102.6200000000008]
["2017-10-01","2017-10-02","PI","ARTICULADO (BRT)",473,13727.56]
["2017-10-01","2017-10-02","PI","ARTICULADO (CONTRATO NOVO)",111,2749.36]
["2017-10-01","2017-10-02","PI","MINIÔNIBUS (CONTRATO NOVO)",764,15299.8]
["2017-10-01","2017-10-02","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",4006,122876.32]
["2017-10-01","2017-10-02","PI","PADRON BRT",488,14337.92]
["2018-10-01","2018-10-02","PI","ARTICULADO (BRT)",478,13871.58]
["2018-10-01","2018-10-02","PI","ARTICULADO (CONTRATO NOVO)",111,2749.36]
["2018-10-01","2018-10-02","PI","MINIÔNIBUS (CONTRATO NOVO)",570,13168.62]
["2018-10-01","2018-10-02","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",4372,132359.35]
["2018-10-01","2018-10-02","PI","PADRON BRT",476,13991.21]
["2019-10-01","2019-10-02","PI","ARTICULADO (BRT)",490,14232.33]
["2019-10-01","2019-10-02","PI","ARTICULADO (CONTRATO NOVO)",111,2749.36]
["2019-10-01","2019-10-02","PI","MINIÔNIBUS (CONTRATO NOVO)",533,12779.72]
["2019-10-01","2019-10-02","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",4408,132345.15]
["2019-10-01","2019-10-02","PI","PADRON BRT",448,13144.47]
["2020-10-01","2020-10-02","PI","ARTICULADO (BRT)",478,13867.59]
["2020-10-01","2020-10-02","PI","ARTICULADO (CONTRATO NOVO)",110,2722.29]
["2020-10-01","2020-10-02","PI","MINIÔNIBUS (CONTRATO NOVO)",257,6516.18]
["2020-10-01","2020-10-02","PI","ÔNIBUS BÁSICO",2637,57550.16]
["2020-10-01","2020-10-02","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1816,68208.84]
["2020-10-01","2020-10-02","PI","PADRON BRT",751,23807.08]
["2021-10-01","2021-10-02","PI","ARTICULADO",96,2682.24]
["2021-10-01","2021-10-02","PI","ARTICULADO (BRT)",286,8391.26]
["2021-10-01","2021-10-02","PI","MINIÔNIBUS",3,120.04]
["2021-10-01","2021-10-02","PI","MINIÔNIBUS (CONTRATO NOVO)",87,1334.49]
["2021-10-01","2021-10-02","PI","ÔNIBUS BÁSICO",1094,32729.119999999999]
["2021-10-01","2021-10-02","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1335,44769.53]
["2021-10-01","2021-10-02","PI","PADRON BRT",541,17399.57]
["2022-10-01","2022-10-02","PI","MINIÔNIBUS",116,1538.98]
["2022-10-01","2022-10-02","PI","MINIÔNIBUS (CONTRATO NOVO)",21,234.25]
["2022-10-01","2022-10-02","PI","ÔNIBUS BÁSICO",990,32459.19]
["2022-10-01","2022-10-02","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",562,17542.91]
["2022-10-01","2022-10-02","PI","PADRON BRT",426,12976.52]
["2013-11-01","2013-11-02","PI","ARTICULADO (CONTRATO NOVO)",2,89.8]
["2013-11-01","2013-11-02","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1478,52038.3]
["2014-11-01","2014-11-02","PI","ARTICULADO (CONTRATO NOVO)",214,5992]
["2014-11-01","2014-11-02","PI","MINIÔNIBUS (CONTRATO NOVO)",236,5701.19]
["2014-11-01","2014-11-02","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1375,40574.699999999997]
["2014-11-01","2014-11-02","PI","PADRON BRT",228,13238.34]
["2015-11-01","2015-11-02","PI","ARTICULADO (CONTRATO NOVO)",214,5992]
["2015-11-01","2015-11-02","PI","MINIÔNIBUS (CONTRATO NOVO)",207,4800.3900000000003]
["2015-11-01","2015-11-02","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1367,43210.53]
["2015-11-01","2015-11-02","PI","PADRON BRT",218,15972.7]
["2016-11-01","2016-11-02","PI","ARTICULADO (BRT)",465,13502.84]
["2016-11-01","2016-11-02","PI","ARTICULADO (CONTRATO NOVO)",160,4622]
["2016-11-01","2016-11-02","PI","MINIÔNIBUS (CONTRATO NOVO)",764,16815.580000000002]
["2016-11-01","2016-11-02","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",3897,120294.04]
["2016-11-01","2016-11-02","PI","PADRON BRT",496,14710.83]
["2017-11-01","2017-11-02","PI","ARTICULADO (BRT)",475,13786.98]
["2017-11-01","2017-11-02","PI","ARTICULADO (CONTRATO NOVO)",111,2749.36]
["2017-11-01","2017-11-02","PI","MINIÔNIBUS (CONTRATO NOVO)",790,15649.04]
["2017-11-01","2017-11-02","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",4042,124442.69]
["2017-11-01","2017-11-02","PI","PADRON BRT",487,14308.21]
["2018-11-01","2018-11-02","PI","ARTICULADO (BRT)",50,1512.2]
["2018-11-01","2018-11-02","PI","MINIÔNIBUS (CONTRATO NOVO)",151,2538.4]
["2018-11-01","2018-11-02","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1854,52309.46]
["2018-11-01","2018-11-02","PI","PADRON BRT",307,8891.02]
["2019-11-01","2019-11-02","PI","ARTICULADO (BRT)",302,8844.06]
["2019-11-01","2019-11-02","PI","ARTICULADO (CONTRATO NOVO)",96,2682.24]
["2019-11-01","2019-11-02","PI","MINIÔNIBUS (CONTRATO NOVO)",247,4591.17]
["2019-11-01","2019-11-02","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",2721,82969.539999999994]
["2019-11-01","2019-11-02","PI","PADRON BRT",264,7649.66]
["2020-11-01","2020-11-02","PI","ARTICULADO (BRT)",50,1512.2]
["2020-11-01","2020-11-02","PI","MINIÔNIBUS (CONTRATO NOVO)",61,833.7]
["2020-11-01","2020-11-02","PI","ÔNIBUS BÁSICO",1018,19060.14]
["2020-11-01","2020-11-02","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",812,29064.23]
["2020-11-01","2020-11-02","PI","PADRON BRT",368,11172.29]
["2021-11-01","2021-11-02","PI","ARTICULADO (BRT)",50,1512.2]
["2021-11-01","2021-11-02","PI","MINIÔNIBUS (CONTRATO NOVO)",58,634.26]
["2021-11-01","2021-11-02","PI","ÔNIBUS BÁSICO",693,21463.57]
["2021-11-01","2021-11-02","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",884,27417.79]
["2021-11-01","2021-11-02","PI","PADRON BRT",374,11396.69]
["2022-11-01","2022-11-02","PI","MINIÔNIBUS",116,1538.98]
["2022-11-01","2022-11-02","PI","MINIÔNIBUS (CONTRATO NOVO)",21,234.25]
["2022-11-01","2022-11-02","PI","ÔNIBUS BÁSICO",985,32316.93]
["2022-11-01","2022-11-02","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",558,17281.36]
["2022-11-01","2022-11-02","PI","PADRON BRT",426,12976.52]
["2013-12-01","2013-12-02","PI","ARTICULADO (CONTRATO NOVO)",20,822.1]
["2013-12-01","2013-12-02","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",2166,78125.95]
["2014-12-01","2014-12-02","PI","ARTICULADO (BRT)",479,14201.17]
["2014-12-01","2014-12-02","PI","ARTICULADO (CONTRATO NOVO)",179,5581.45]
["2014-12-01","2014-12-02","PI","MINIÔNIBUS (CONTRATO NOVO)",452,14410.85]
["2014-12-01","2014-12-02","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",3078,98542.99]
["2014-12-01","2014-12-02","PI","PADRON BRT",542,22558.240000000002]
["2015-12-01","2015-12-02","PI","ARTICULADO (BRT)",625,18032.13]
["2015-12-01","2015-12-02","PI","ARTICULADO (CONTRATO NOVO)",164,4732]
["2015-12-01","2015-12-02","PI","MINIÔNIBUS (CONTRATO NOVO)",369,11855.38]
["2015-12-01","2015-12-02","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",3455,115029.81]
["2015-12-01","2015-12-02","PI","PADRON",129,3902.4]
["2015-12-01","2015-12-02","PI","PADRON BRT",156,8349.94]
["2016-12-01","2016-12-02","PI","ARTICULADO (BRT)",465,13502.84]
["2016-12-01","2016-12-02","PI","ARTICULADO (CONTRATO NOVO)",148,3882.04]
["2016-12-01","2016-12-02","PI","MINIÔNIBUS (CONTRATO NOVO)",762,15475.08]
["2016-12-01","2016-12-02","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",3960,121946.48]
["2016-12-01","2016-12-02","PI","PADRON BRT",496,14710.83]
["2017-12-01","2017-12-02","PI","ARTICULADO (BRT)",315,9237.4599999999991]
["2017-12-01","2017-12-02","PI","ARTICULADO (CONTRATO NOVO)",96,2682.24]
["2017-12-01","2017-12-02","PI","MINIÔNIBUS (CONTRATO NOVO)",281,5109.55]
["2017-12-01","2017-12-02","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",2712,80571.86]
["2017-12-01","2017-12-02","PI","PADRON BRT",242,6986.86]
["2018-12-01","2018-12-02","PI","ARTICULADO (BRT)",50,1512.2]
["2018-12-01","2018-12-02","PI","MINIÔNIBUS (CONTRATO NOVO)",156,2673.02]
["2018-12-01","2018-12-02","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1854,52309.46]
["2018-12-01","2018-12-02","PI","PADRON BRT",307,8891.02]
["2019-12-01","2019-12-02","PI","ARTICULADO (BRT)",490,14232.33]
["2019-12-01","2019-12-02","PI","ARTICULADO (CONTRATO NOVO)",111,2749.36]
["2019-12-01","2019-12-02","PI","MINIÔNIBUS (CONTRATO NOVO)",533,12779.72]
["2019-12-01","2019-12-02","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",4382,131209.26]
["2019-12-01","2019-12-02","PI","PADRON BRT",448,13143.11]
["2020-12-01","2020-12-02","PI","ARTICULADO (BRT)",478,13867.59]
["2020-12-01","2020-12-02","PI","ARTICULADO (CONTRATO NOVO)",110,2722.29]
["2020-12-01","2020-12-02","PI","MINIÔNIBUS (CONTRATO NOVO)",260,6538.76]
["2020-12-01","2020-12-02","PI","ÔNIBUS BÁSICO",1209,39016.47]
["2020-12-01","2020-12-02","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",2823,88006.97]
["2020-12-01","2020-12-02","PI","PADRON BRT",751,23807.08]
["2021-12-01","2021-12-02","PI","ARTICULADO",61,1687.63]
["2021-12-01","2021-12-02","PI","ARTICULADO (BRT)",536,15481.27]
["2021-12-01","2021-12-02","PI","ARTICULADO (CONTRATO NOVO)",1,29.76]
["2021-12-01","2021-12-02","PI","MINIÔNIBUS",47,887.56]
["2021-12-01","2021-12-02","PI","MINIÔNIBUS (CONTRATO NOVO)",139,4916.3500000000004]
["2021-12-01","2021-12-02","PI","ÔNIBUS BÁSICO",2498,79324.899999999994]
["2021-12-01","2021-12-02","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1589,47223.72]
["2021-12-01","2021-12-02","PI","PADRON BRT",846,27308.98]
["2022-12-01","2022-12-02","PI","ARTICULADO",114,2812.07]
["2022-12-01","2022-12-02","PI","ARTICULADO (BRT)",722,20842.48]
["2022-12-01","2022-12-02","PI","ARTICULADO (CONTRATO NOVO)",7,186.6]
["2022-12-01","2022-12-02","PI","MINIÔNIBUS",254,6832.09]
["2022-12-01","2022-12-02","PI","MINIÔNIBUS (CONTRATO NOVO)",6,135.18]
["2022-12-01","2022-12-02","PI","ÔNIBUS BÁSICO",3360,105956.06]
["2022-12-01","2022-12-02","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",629,22266.46]
["2022-12-01","2022-12-02","PI","PADRON BRT",680,22459.26]
["2014-01-01","2014-01-03","PI","ARTICULADO (CONTRATO NOVO)",217,6766.5]
["2014-01-01","2014-01-03","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",2729,105443.79]
["2015-01-01","2015-01-03","PI","ARTICULADO (BRT)",365,10735.33]
["2015-01-01","2015-01-03","PI","MINIÔNIBUS (CONTRATO NOVO)",226,5282.59]
["2015-01-01","2015-01-03","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",2261,72211.240000000005]
["2015-01-01","2015-01-03","PI","PADRON BRT",211,12304.67]
["2016-01-01","2016-01-03","PI","ARTICULADO (BRT)",31,937.6]
["2016-01-01","2016-01-03","PI","ARTICULADO (CONTRATO NOVO)",214,5992]
["2016-01-01","2016-01-03","PI","MINIÔNIBUS (CONTRATO NOVO)",179,4326.3500000000004]
["2016-01-01","2016-01-03","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1613,42756.72]
["2016-01-01","2016-01-03","PI","PADRON BRT",318,9223.6200000000008]
["2017-01-01","2017-01-03","PI","ARTICULADO (BRT)",528,15280.21]
["2017-01-01","2017-01-03","PI","ARTICULADO (CONTRATO NOVO)",160,4431.46]
["2017-01-01","2017-01-03","PI","MINIÔNIBUS (CONTRATO NOVO)",743,14543.08]
["2017-01-01","2017-01-03","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",3710,114192.96000000001]
["2017-01-01","2017-01-03","PI","PADRON BRT",322,9568.57]
["2018-01-01","2018-01-03","PI","ARTICULADO (BRT)",491,14209.13]
["2018-01-01","2018-01-03","PI","ARTICULADO (CONTRATO NOVO)",118,3163.55]
["2018-01-01","2018-01-03","PI","MINIÔNIBUS (CONTRATO NOVO)",672,13278.39]
["2018-01-01","2018-01-03","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",3750,114655.64]
["2018-01-01","2018-01-03","PI","PADRON BRT",308,9099.06]
["2019-01-01","2019-01-03","PI","ARTICULADO (BRT)",444,12871.16]
["2019-01-01","2019-01-03","PI","ARTICULADO (CONTRATO NOVO)",110,2735.2]
["2019-01-01","2019-01-03","PI","MINIÔNIBUS (CONTRATO NOVO)",547,12466.84]
["2019-01-01","2019-01-03","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",4010,121725.12]
["2019-01-01","2019-01-03","PI","PADRON BRT",343,10050.51]
["2020-01-01","2020-01-03","PI","ARTICULADO (BRT)",491,14246.24]
["2020-01-01","2020-01-03","PI","ARTICULADO (CONTRATO NOVO)",110,2735.2]
["2020-01-01","2020-01-03","PI","MINIÔNIBUS (CONTRATO NOVO)",512,12072.78]
["2020-01-01","2020-01-03","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",4170,125372.2]
["2020-01-01","2020-01-03","PI","PADRON BRT",355,10430.709999999999]
["2021-01-01","2021-01-03","PI","MINIÔNIBUS (CONTRATO NOVO)",63,846.7]
["2021-01-01","2021-01-03","PI","ÔNIBUS BÁSICO",105,2819.4]
["2021-01-01","2021-01-03","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1334,41063.040000000001]
["2021-01-01","2021-01-03","PI","PADRON BRT",372,11337.39]
["2022-01-01","2022-01-03","PI","ARTICULADO",61,1687.63]
["2022-01-01","2022-01-03","PI","ARTICULADO (BRT)",536,15481.27]
["2022-01-01","2022-01-03","PI","ARTICULADO (CONTRATO NOVO)",53,1154.97]
["2022-01-01","2022-01-03","PI","MINIÔNIBUS",52,924.99]
["2022-01-01","2022-01-03","PI","MINIÔNIBUS (CONTRATO NOVO)",135,4890.3500000000004]
["2022-01-01","2022-01-03","PI","ÔNIBUS BÁSICO",2802,85441.85]
["2022-01-01","2022-01-03","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1221,39727.94]
["2022-01-01","2022-01-03","PI","PADRON BRT",846,27308.98]
["2023-01-01","2023-01-03","PI","ARTICULADO",114,2812.07]
["2023-01-01","2023-01-03","PI","ARTICULADO (BRT)",722,20842.48]
["2023-01-01","2023-01-03","PI","ARTICULADO (CONTRATO NOVO)",7,186.6]
["2023-01-01","2023-01-03","PI","MINIÔNIBUS",254,6832.09]
["2023-01-01","2023-01-03","PI","MINIÔNIBUS (CONTRATO NOVO)",6,135.18]
["2023-01-01","2023-01-03","PI","ÔNIBUS BÁSICO",3361,106058.11]
["2023-01-01","2023-01-03","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",629,22266.46]
["2023-01-01","2023-01-03","PI","PADRON BRT",680,22459.26]
["2014-02-01","2014-02-03","PI","ARTICULADO (CONTRATO NOVO)",217,6766.5]
["2014-02-01","2014-02-03","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",2791,108362.59]
["2015-02-01","2015-02-03","PI","ARTICULADO (BRT)",479,14201.17]
["2015-02-01","2015-02-03","PI","ARTICULADO (CONTRATO NOVO)",163,5132.45]
["2015-02-01","2015-02-03","PI","MINIÔNIBUS (CONTRATO NOVO)",325,11084.85]
["2015-02-01","2015-02-03","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",3334,109905.88]
["2015-02-01","2015-02-03","PI","PADRON BRT",211,12155.14]
["2016-02-01","2016-02-03","PI","ARTICULADO (BRT)",625,18032.13]
["2016-02-01","2016-02-03","PI","ARTICULADO (CONTRATO NOVO)",174,5194.8599999999997]
["2016-02-01","2016-02-03","PI","MINIÔNIBUS (CONTRATO NOVO)",541,13124.28]
["2016-02-01","2016-02-03","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",3804,117149.12]
["2016-02-01","2016-02-03","PI","PADRON",129,3902.4]
["2016-02-01","2016-02-03","PI","PADRON BRT",156,8349.94]
["2017-02-01","2017-02-03","PI","ARTICULADO (BRT)",528,15280.21]
["2017-02-01","2017-02-03","PI","ARTICULADO (CONTRATO NOVO)",160,4431.46]
["2017-02-01","2017-02-03","PI","MINIÔNIBUS (CONTRATO NOVO)",743,14543.08]
["2017-02-01","2017-02-03","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",3710,114192.96000000001]
["2017-02-01","2017-02-03","PI","PADRON BRT",322,9568.57]
["2018-02-01","2018-02-03","PI","ARTICULADO (BRT)",434,12614.48]
["2018-02-01","2018-02-03","PI","ARTICULADO (CONTRATO NOVO)",84,2346.96]
["2018-02-01","2018-02-03","PI","MINIÔNIBUS (CONTRATO NOVO)",291,5576.15]
["2018-02-01","2018-02-03","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",2544,76474.009999999995]
["2018-02-01","2018-02-03","PI","PADRON BRT",93,2724.23]
["2019-02-01","2019-02-03","PI","ARTICULADO (BRT)",50,1512.2]
["2019-02-01","2019-02-03","PI","MINIÔNIBUS (CONTRATO NOVO)",156,2673.02]
["2019-02-01","2019-02-03","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1854,52299.199999999997]
["2019-02-01","2019-02-03","PI","PADRON BRT",307,8891.02]
["2020-02-01","2020-02-03","PI","ARTICULADO (BRT)",490,14232.33]
["2020-02-01","2020-02-03","PI","ARTICULADO (CONTRATO NOVO)",111,2749.39]
["2020-02-01","2020-02-03","PI","MINIÔNIBUS (CONTRATO NOVO)",155,5557.99]
["2020-02-01","2020-02-03","PI","ÔNIBUS BÁSICO",498,8734.75]
["2020-02-01","2020-02-03","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",4218,129450.08]
["2020-02-01","2020-02-03","PI","PADRON BRT",448,13143.11]
["2021-02-01","2021-02-03","PI","ARTICULADO",48,1341.12]
["2021-02-01","2021-02-03","PI","ARTICULADO (BRT)",338,9749.14]
["2021-02-01","2021-02-03","PI","ARTICULADO (CONTRATO NOVO)",59,1284.9000000000001]
["2021-02-01","2021-02-03","PI","MINIÔNIBUS (CONTRATO NOVO)",134,3728.37]
["2021-02-01","2021-02-03","PI","ONIBUS BASICO",14,239.89]
["2021-02-01","2021-02-03","PI","ÔNIBUS BÁSICO",207,6118.37]
["2021-02-01","2021-02-03","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",3320,104172.24]
["2021-02-01","2021-02-03","PI","PADRON BRT",698,21916.67]
["2022-02-01","2022-02-03","PI","ARTICULADO",61,1687.63]
["2022-02-01","2022-02-03","PI","ARTICULADO (BRT)",672,19330.07]
["2022-02-01","2022-02-03","PI","ARTICULADO (CONTRATO NOVO)",53,1154.97]
["2022-02-01","2022-02-03","PI","MINIÔNIBUS",64,1266.79]
["2022-02-01","2022-02-03","PI","MINIÔNIBUS (CONTRATO NOVO)",135,4890.3500000000004]
["2022-02-01","2022-02-03","PI","ÔNIBUS BÁSICO",3005,91302.58]
["2022-02-01","2022-02-03","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1023,34641.29]
["2022-02-01","2022-02-03","PI","PADRON BRT",710,23460.18]
["2023-02-01","2023-02-03","PI","ARTICULADO",114,2812.07]
["2023-02-01","2023-02-03","PI","ARTICULADO (BRT)",722,20842.48]
["2023-02-01","2023-02-03","PI","ARTICULADO (CONTRATO NOVO)",7,186.6]
["2023-02-01","2023-02-03","PI","MINIÔNIBUS",254,6832.09]
["2023-02-01","2023-02-03","PI","MINIÔNIBUS (CONTRATO NOVO)",6,135.18]
["2023-02-01","2023-02-03","PI","ÔNIBUS BÁSICO",3366,106181.36]
["2023-02-01","2023-02-03","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",623,22054.03]
["2023-02-01","2023-02-03","PI","PADRON BRT",680,22459.26]
["2014-03-01","2014-03-03","PI","ARTICULADO (CONTRATO NOVO)",210,6450.1]
["2014-03-01","2014-03-03","PI","MINIÔNIBUS (CONTRATO NOVO)",62,3601.6]
["2014-03-01","2014-03-03","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",2875,111188.66]
["2015-03-01","2015-03-03","PI","ALONGADO ESPECIAL 3 PORTAS",3,118.95]
["2015-03-01","2015-03-03","PI","ARTICULADO (BRT)",479,14201.17]
["2015-03-01","2015-03-03","PI","ARTICULADO (CONTRATO NOVO)",184,5811.39]
["2015-03-01","2015-03-03","PI","MINIÔNIBUS (CONTRATO NOVO)",326,11126.45]
["2015-03-01","2015-03-03","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",3365,110957.98]
["2015-03-01","2015-03-03","PI","PADRON BRT",211,12155.14]
["2016-03-01","2016-03-03","PI","ARTICULADO (BRT)",625,18032.13]
["2016-03-01","2016-03-03","PI","ARTICULADO (CONTRATO NOVO)",164,4732]
["2016-03-01","2016-03-03","PI","MINIÔNIBUS (CONTRATO NOVO)",541,13124.28]
["2016-03-01","2016-03-03","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",3839,118765.32]
["2016-03-01","2016-03-03","PI","PADRON",129,3902.4]
["2016-03-01","2016-03-03","PI","PADRON BRT",156,8349.94]
["2017-03-01","2017-03-03","PI","ARTICULADO (BRT)",465,13502.84]
["2017-03-01","2017-03-03","PI","ARTICULADO (CONTRATO NOVO)",148,3882.04]
["2017-03-01","2017-03-03","PI","MINIÔNIBUS (CONTRATO NOVO)",762,15475.08]
["2017-03-01","2017-03-03","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",3960,121964.12]
["2017-03-01","2017-03-03","PI","PADRON BRT",496,14710.83]
["2018-03-01","2018-03-03","PI","ARTICULADO (BRT)",315,9237.4599999999991]
["2018-03-01","2018-03-03","PI","ARTICULADO (CONTRATO NOVO)",96,2682.24]
["2018-03-01","2018-03-03","PI","MINIÔNIBUS (CONTRATO NOVO)",360,7148.35]
["2018-03-01","2018-03-03","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",2706,81591.7]
["2018-03-01","2018-03-03","PI","PADRON BRT",238,6868.86]
["2019-03-01","2019-03-03","PI","ARTICULADO (BRT)",50,1512.2]
["2019-03-01","2019-03-03","PI","MINIÔNIBUS (CONTRATO NOVO)",158,2773.8]
["2019-03-01","2019-03-03","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1850,52333.96]
["2019-03-01","2019-03-03","PI","PADRON BRT",307,8891.02]
["2020-03-01","2020-03-03","PI","ARTICULADO (BRT)",490,14232.33]
["2020-03-01","2020-03-03","PI","ARTICULADO (CONTRATO NOVO)",111,2749.39]
["2020-03-01","2020-03-03","PI","MINIÔNIBUS (CONTRATO NOVO)",155,5557.99]
["2020-03-01","2020-03-03","PI","ÔNIBUS BÁSICO",1878,26934.400000000001]
["2020-03-01","2020-03-03","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",2745,99873.95]
["2020-03-01","2020-03-03","PI","PADRON BRT",739,23440.87]
["2021-03-01","2021-03-03","PI","ARTICULADO (BRT)",478,13867.59]
["2021-03-01","2021-03-03","PI","ARTICULADO (CONTRATO NOVO)",58,1267.73]
["2021-03-01","2021-03-03","PI","MINIÔNIBUS (CONTRATO NOVO)",260,6545.01]
["2021-03-01","2021-03-03","PI","ÔNIBUS BÁSICO",1172,38681.07]
["2021-03-01","2021-03-03","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",2897,89474.99]
["2021-03-01","2021-03-03","PI","PADRON BRT",751,23807.08]
["2022-03-01","2022-03-03","PI","ARTICULADO",61,1687.63]
["2022-03-01","2022-03-03","PI","ARTICULADO (BRT)",671,19299.97]
["2022-03-01","2022-03-03","PI","ARTICULADO (CONTRATO NOVO)",53,1154.97]
["2022-03-01","2022-03-03","PI","MINIÔNIBUS",104,1339.29]
["2022-03-01","2022-03-03","PI","MINIÔNIBUS (CONTRATO NOVO)",106,4792.33]
["2022-03-01","2022-03-03","PI","ÔNIBUS BÁSICO",3007,94350.19]
["2022-03-01","2022-03-03","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",939,32649.41]
["2022-03-01","2022-03-03","PI","PADRON BRT",710,23460.18]
["2023-03-01","2023-03-03","PI","ARTICULADO",114,2812.07]
["2023-03-01","2023-03-03","PI","ARTICULADO (BRT)",722,20842.48]
["2023-03-01","2023-03-03","PI","ARTICULADO (CONTRATO NOVO)",7,186.6]
["2023-03-01","2023-03-03","PI","MINIÔNIBUS",246,6761.03]
["2023-03-01","2023-03-03","PI","MINIÔNIBUS (CONTRATO NOVO)",6,135.18]
["2023-03-01","2023-03-03","PI","ÔNIBUS BÁSICO",3398,107035.58]
["2023-03-01","2023-03-03","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",623,22054.03]
["2023-03-01","2023-03-03","PI","PADRON BRT",680,22459.26]
["2014-04-01","2014-04-03","PI","ARTICULADO (BRT)",23,1371.49]
["2014-04-01","2014-04-03","PI","ARTICULADO (CONTRATO NOVO)",172,5119.84]
["2014-04-01","2014-04-03","PI","MINIÔNIBUS (CONTRATO NOVO)",139,6737.8]
["2014-04-01","2014-04-03","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",2904,112024.9]
["2015-04-01","2015-04-03","PI","ARTICULADO (CONTRATO NOVO)",214,5992]
["2015-04-01","2015-04-03","PI","MINIÔNIBUS (CONTRATO NOVO)",201,4672.1899999999996]
["2015-04-01","2015-04-03","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1324,40088.75]
["2015-04-01","2015-04-03","PI","PADRON BRT",218,15972.7]
["2016-04-01","2016-04-03","PI","ARTICULADO (BRT)",31,937.6]
["2016-04-01","2016-04-03","PI","ARTICULADO (CONTRATO NOVO)",214,5992]
["2016-04-01","2016-04-03","PI","MINIÔNIBUS (CONTRATO NOVO)",225,4731.01]
["2016-04-01","2016-04-03","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1657,44872.28]
["2016-04-01","2016-04-03","PI","PADRON BRT",318,9223.6200000000008]
["2017-04-01","2017-04-03","PI","ARTICULADO (BRT)",465,13502.84]
["2017-04-01","2017-04-03","PI","ARTICULADO (CONTRATO NOVO)",148,3882.04]
["2017-04-01","2017-04-03","PI","MINIÔNIBUS (CONTRATO NOVO)",732,14822.81]
["2017-04-01","2017-04-03","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",4010,123218.44]
["2017-04-01","2017-04-03","PI","PADRON BRT",496,14710.83]
["2018-04-01","2018-04-03","PI","ARTICULADO (BRT)",475,13786.98]
["2018-04-01","2018-04-03","PI","ARTICULADO (CONTRATO NOVO)",111,2749.36]
["2018-04-01","2018-04-03","PI","MINIÔNIBUS (CONTRATO NOVO)",899,19411.36]
["2018-04-01","2018-04-03","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",4160,128590.18]
["2018-04-01","2018-04-03","PI","PADRON BRT",480,14102.61]
["2019-04-01","2019-04-03","PI","ARTICULADO (BRT)",490,14232.33]
["2019-04-01","2019-04-03","PI","ARTICULADO (CONTRATO NOVO)",111,2749.36]
["2019-04-01","2019-04-03","PI","MINIÔNIBUS (CONTRATO NOVO)",544,13006.31]
["2019-04-01","2019-04-03","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",4397,133429.26999999999]
["2019-04-01","2019-04-03","PI","PADRON BRT",448,13144.47]
["2020-04-01","2020-04-03","PI","ARTICULADO (BRT)",359,10257.11]
["2020-04-01","2020-04-03","PI","ARTICULADO (CONTRATO NOVO)",110,2735.23]
["2020-04-01","2020-04-03","PI","MINIÔNIBUS (CONTRATO NOVO)",232,6804.33]
["2020-04-01","2020-04-03","PI","ÔNIBUS BÁSICO",815,12834.93]
["2020-04-01","2020-04-03","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",3214,99478.37]
["2020-04-01","2020-04-03","PI","PADRON BRT",703,22028.71]
["2021-04-01","2021-04-03","PI","ARTICULADO (BRT)",296,8664.6]
["2021-04-01","2021-04-03","PI","MINIÔNIBUS",1,19.260000000000002]
["2021-04-01","2021-04-03","PI","MINIÔNIBUS (CONTRATO NOVO)",92,1546.93]
["2021-04-01","2021-04-03","PI","ÔNIBUS BÁSICO",555,17270.22]
["2021-04-01","2021-04-03","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1974,63279.51]
["2021-04-01","2021-04-03","PI","PADRON BRT",463,14466.85]
["2022-04-01","2022-04-03","PI","ARTICULADO (BRT)",50,1512.2]
["2022-04-01","2022-04-03","PI","MINIÔNIBUS",37,428.76]
["2022-04-01","2022-04-03","PI","MINIÔNIBUS (CONTRATO NOVO)",21,234.25]
["2022-04-01","2022-04-03","PI","ÔNIBUS BÁSICO",996,31605.95]
["2022-04-01","2022-04-03","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",585,18515.27]
["2022-04-01","2022-04-03","PI","PADRON BRT",375,11434.22]
["2023-04-01","2023-04-03","PI","ARTICULADO",114,2812.07]
["2023-04-01","2023-04-03","PI","ARTICULADO (BRT)",722,20842.48]
["2023-04-01","2023-04-03","PI","ARTICULADO (CONTRATO NOVO)",7,186.6]
["2023-04-01","2023-04-03","PI","MINIÔNIBUS",246,6993.12]
["2023-04-01","2023-04-03","PI","MINIÔNIBUS (CONTRATO NOVO)",6,135.18]
["2023-04-01","2023-04-03","PI","ÔNIBUS BÁSICO",3399,107087.76]
["2023-04-01","2023-04-03","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",623,22054.03]
["2023-04-01","2023-04-03","PI","PADRON BRT",680,22459.26]
["2014-05-01","2014-05-03","PI","ARTICULADO (BRT)",21,1252.23]
["2014-05-01","2014-05-03","PI","ARTICULADO (CONTRATO NOVO)",144,4032]
["2014-05-01","2014-05-03","PI","MINIÔNIBUS (CONTRATO NOVO)",29,1199.0999999999999]
["2014-05-01","2014-05-03","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1668,65784.59]
["2015-05-01","2015-05-03","PI","ARTICULADO (CONTRATO NOVO)",214,5992]
["2015-05-01","2015-05-03","PI","MINIÔNIBUS (CONTRATO NOVO)",235,5114.09]
["2015-05-01","2015-05-03","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1257,39042.879999999997]
["2015-05-01","2015-05-03","PI","PADRON BRT",218,15972.7]
["2016-05-01","2016-05-03","PI","ARTICULADO (BRT)",625,18032.13]
["2016-05-01","2016-05-03","PI","ARTICULADO (CONTRATO NOVO)",164,4732]
["2016-05-01","2016-05-03","PI","MINIÔNIBUS (CONTRATO NOVO)",771,16909.88]
["2016-05-01","2016-05-03","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",3826,118125.98]
["2016-05-01","2016-05-03","PI","PADRON",129,3902.4]
["2016-05-01","2016-05-03","PI","PADRON BRT",156,8349.94]
["2017-05-01","2017-05-03","PI","ARTICULADO (BRT)",465,13502.84]
["2017-05-01","2017-05-03","PI","ARTICULADO (CONTRATO NOVO)",139,3512.97]
["2017-05-01","2017-05-03","PI","MINIÔNIBUS (CONTRATO NOVO)",732,14822.81]
["2017-05-01","2017-05-03","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",4060,125060.04]
["2017-05-01","2017-05-03","PI","PADRON BRT",496,14710.83]
["2018-05-01","2018-05-03","PI","ARTICULADO (BRT)",475,13786.98]
["2018-05-01","2018-05-03","PI","ARTICULADO (CONTRATO NOVO)",111,2749.36]
["2018-05-01","2018-05-03","PI","MINIÔNIBUS (CONTRATO NOVO)",899,19411.36]
["2018-05-01","2018-05-03","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",4195,129955.58]
["2018-05-01","2018-05-03","PI","PADRON BRT",480,14102.61]
["2019-05-01","2019-05-03","PI","ARTICULADO (BRT)",490,14232.33]
["2019-05-01","2019-05-03","PI","ARTICULADO (CONTRATO NOVO)",111,2749.36]
["2019-05-01","2019-05-03","PI","MINIÔNIBUS (CONTRATO NOVO)",544,13006.31]
["2019-05-01","2019-05-03","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",4364,132089.47]
["2019-05-01","2019-05-03","PI","PADRON BRT",448,13144.47]
["2020-05-01","2020-05-03","PI","ARTICULADO (BRT)",50,1512.2]
["2020-05-01","2020-05-03","PI","MINIÔNIBUS (CONTRATO NOVO)",44,776.24]
["2020-05-01","2020-05-03","PI","ÔNIBUS BÁSICO",862,12094.64]
["2020-05-01","2020-05-03","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1098,39976.379999999997]
["2020-05-01","2020-05-03","PI","PADRON BRT",368,11172.29]
["2021-05-01","2021-05-03","PI","ARTICULADO (BRT)",498,14402.98]
["2021-05-01","2021-05-03","PI","ARTICULADO (CONTRATO NOVO)",58,1267.73]
["2021-05-01","2021-05-03","PI","MINIÔNIBUS (CONTRATO NOVO)",186,5631.11]
["2021-05-01","2021-05-03","PI","ÔNIBUS BÁSICO",2073,60891.21]
["2021-05-01","2021-05-03","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",2043,68104.41]
["2021-05-01","2021-05-03","PI","PADRON BRT",784,24861.45]
["2022-05-01","2022-05-03","PI","ARTICULADO",56,1556.93]
["2022-05-01","2022-05-03","PI","ARTICULADO (BRT)",721,20812.43]
["2022-05-01","2022-05-03","PI","ARTICULADO (CONTRATO NOVO)",59,1311.81]
["2022-05-01","2022-05-03","PI","MINIÔNIBUS",195,5618]
["2022-05-01","2022-05-03","PI","MINIÔNIBUS (CONTRATO NOVO)",42,1090.08]
["2022-05-01","2022-05-03","PI","ÔNIBUS BÁSICO",3220,99642.43]
["2022-05-01","2022-05-03","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",759,28181.7]
["2022-05-01","2022-05-03","PI","PADRON BRT",669,22268.87]
["2023-05-01","2023-05-03","PI","ARTICULADO",114,2812.07]
["2023-05-01","2023-05-03","PI","ARTICULADO (BRT)",722,20842.48]
["2023-05-01","2023-05-03","PI","ARTICULADO (CONTRATO NOVO)",7,186.6]
["2023-05-01","2023-05-03","PI","MINIÔNIBUS",246,6993.12]
["2023-05-01","2023-05-03","PI","MINIÔNIBUS (CONTRATO NOVO)",6,135.18]
["2023-05-01","2023-05-03","PI","ÔNIBUS BÁSICO",3417,107965.3]
["2023-05-01","2023-05-03","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",627,22192.03]
["2023-05-01","2023-05-03","PI","PADRON BRT",680,22459.26]
["2014-06-01","2014-06-03","PI","ARTICULADO (BRT)",26,1500.07]
["2014-06-01","2014-06-03","PI","ARTICULADO (CONTRATO NOVO)",174,5173.6400000000003]
["2014-06-01","2014-06-03","PI","MINIÔNIBUS (CONTRATO NOVO)",188,8347.7999999999993]
["2014-06-01","2014-06-03","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",2923,111455.86]
["2015-06-01","2015-06-03","PI","ALONGADO ESPECIAL 3 PORTAS",3,118.95]
["2015-06-01","2015-06-03","PI","ARTICULADO (BRT)",514,14799.59]
["2015-06-01","2015-06-03","PI","ARTICULADO (CONTRATO NOVO)",169,4960.1400000000003]
["2015-06-01","2015-06-03","PI","MINIÔNIBUS (CONTRATO NOVO)",384,11705.75]
["2015-06-01","2015-06-03","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",3309,111359.57]
["2015-06-01","2015-06-03","PI","PADRON BRT",199,13437.94]
["2016-06-01","2016-06-03","PI","ARTICULADO (BRT)",625,18032.13]
["2016-06-01","2016-06-03","PI","ARTICULADO (CONTRATO NOVO)",164,4732]
["2016-06-01","2016-06-03","PI","MINIÔNIBUS (CONTRATO NOVO)",771,16909.88]
["2016-06-01","2016-06-03","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",3828,118147.3]
["2016-06-01","2016-06-03","PI","PADRON",129,3902.4]
["2016-06-01","2016-06-03","PI","PADRON BRT",156,8349.94]
["2017-06-01","2017-06-03","PI","ARTICULADO (BRT)",314,9209.91]
["2017-06-01","2017-06-03","PI","ARTICULADO (CONTRATO NOVO)",96,2682.24]
["2017-06-01","2017-06-03","PI","MINIÔNIBUS (CONTRATO NOVO)",296,5951.19]
["2017-06-01","2017-06-03","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",2706,82223.55]
["2017-06-01","2017-06-03","PI","PADRON BRT",243,7014.41]
["2018-06-01","2018-06-03","PI","ARTICULADO (BRT)",35,1058.5999999999999]
["2018-06-01","2018-06-03","PI","MINIÔNIBUS (CONTRATO NOVO)",191,3311.26]
["2018-06-01","2018-06-03","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1973,56128.7]
["2018-06-01","2018-06-03","PI","PADRON BRT",310,8984.6200000000008]
["2019-06-01","2019-06-03","PI","ARTICULADO (BRT)",490,14232.33]
["2019-06-01","2019-06-03","PI","ARTICULADO (CONTRATO NOVO)",111,2749.36]
["2019-06-01","2019-06-03","PI","MINIÔNIBUS (CONTRATO NOVO)",533,12779.72]
["2019-06-01","2019-06-03","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",4366,132137.01999999999]
["2019-06-01","2019-06-03","PI","PADRON BRT",448,13144.47]
["2020-06-01","2020-06-03","PI","ARTICULADO (BRT)",490,14232.33]
["2020-06-01","2020-06-03","PI","ARTICULADO (CONTRATO NOVO)",110,2722.29]
["2020-06-01","2020-06-03","PI","MINIÔNIBUS (CONTRATO NOVO)",229,6361.63]
["2020-06-01","2020-06-03","PI","ÔNIBUS BÁSICO",2733,58725.01]
["2020-06-01","2020-06-03","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1838,67794.41]
["2020-06-01","2020-06-03","PI","PADRON BRT",739,23440.87]
["2021-06-01","2021-06-03","PI","ARTICULADO (BRT)",50,1512.2]
["2021-06-01","2021-06-03","PI","MINIÔNIBUS (CONTRATO NOVO)",63,846.7]
["2021-06-01","2021-06-03","PI","ÔNIBUS BÁSICO",389,11981.54]
["2021-06-01","2021-06-03","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1203,36738.839999999997]
["2021-06-01","2021-06-03","PI","PADRON BRT",369,11209.82]
["2022-06-01","2022-06-03","PI","ARTICULADO",56,1556.93]
["2022-06-01","2022-06-03","PI","ARTICULADO (BRT)",720,20781.98]
["2022-06-01","2022-06-03","PI","ARTICULADO (CONTRATO NOVO)",59,1311.81]
["2022-06-01","2022-06-03","PI","MINIÔNIBUS",195,5618]
["2022-06-01","2022-06-03","PI","MINIÔNIBUS (CONTRATO NOVO)",42,1090.08]
["2022-06-01","2022-06-03","PI","ÔNIBUS BÁSICO",3254,101808.49]
["2022-06-01","2022-06-03","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",735,26587.75]
["2022-06-01","2022-06-03","PI","PADRON BRT",672,22362.54]
["2023-06-01","2023-06-03","PI","ARTICULADO",96,2682.24]
["2023-06-01","2023-06-03","PI","ARTICULADO (BRT)",393,11430.76]
["2023-06-01","2023-06-03","PI","MINIÔNIBUS",83,1404.79]
["2023-06-01","2023-06-03","PI","MINIÔNIBUS (CONTRATO NOVO)",32,462.25]
["2023-06-01","2023-06-03","PI","ÔNIBUS BÁSICO",1597,52606.65]
["2023-06-01","2023-06-03","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",847,28220.880000000001]
["2023-06-01","2023-06-03","PI","PADRON BRT",469,15231.5]
["2014-07-01","2014-07-03","PI","ARTICULADO (BRT)",461,13484.7]
["2014-07-01","2014-07-03","PI","ARTICULADO (CONTRATO NOVO)",322,9307.0400000000009]
["2014-07-01","2014-07-03","PI","MINIÔNIBUS (CONTRATO NOVO)",411,13100.76]
["2014-07-01","2014-07-03","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",3352,111324.32]
["2015-07-01","2015-07-03","PI","ALONGADO ESPECIAL 3 PORTAS",3,118.95]
["2015-07-01","2015-07-03","PI","ARTICULADO (BRT)",514,14799.59]
["2015-07-01","2015-07-03","PI","ARTICULADO (CONTRATO NOVO)",169,4960.1400000000003]
["2015-07-01","2015-07-03","PI","MINIÔNIBUS (CONTRATO NOVO)",384,11705.75]
["2015-07-01","2015-07-03","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",3264,109532.57]
["2015-07-01","2015-07-03","PI","PADRON BRT",199,13437.94]
["2016-07-01","2016-07-03","PI","ARTICULADO (BRT)",35,1058.5999999999999]
["2016-07-01","2016-07-03","PI","ARTICULADO (CONTRATO NOVO)",214,5992]
["2016-07-01","2016-07-03","PI","MINIÔNIBUS (CONTRATO NOVO)",225,4789.0600000000004]
["2016-07-01","2016-07-03","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1682,45687.3]
["2016-07-01","2016-07-03","PI","PADRON BRT",314,9102.6200000000008]
["2017-07-01","2017-07-03","PI","ARTICULADO (BRT)",529,15309.54]
["2017-07-01","2017-07-03","PI","ARTICULADO (CONTRATO NOVO)",70,2197.06]
["2017-07-01","2017-07-03","PI","MINIÔNIBUS (CONTRATO NOVO)",609,13304.8]
["2017-07-01","2017-07-03","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",3903,118066.56]
["2017-07-01","2017-07-03","PI","PADRON BRT",326,9809.44]
["2018-07-01","2018-07-03","PI","ARTICULADO (BRT)",475,13786.98]
["2018-07-01","2018-07-03","PI","ARTICULADO (CONTRATO NOVO)",121,3013.96]
["2018-07-01","2018-07-03","PI","MINIÔNIBUS (CONTRATO NOVO)",575,13313.06]
["2018-07-01","2018-07-03","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",4359,131927.43]
["2018-07-01","2018-07-03","PI","PADRON BRT",480,14102.61]
["2019-07-01","2019-07-03","PI","ARTICULADO (BRT)",490,14232.33]
["2019-07-01","2019-07-03","PI","ARTICULADO (CONTRATO NOVO)",111,2749.36]
["2019-07-01","2019-07-03","PI","MINIÔNIBUS (CONTRATO NOVO)",533,12779.72]
["2019-07-01","2019-07-03","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",4395,133375.01999999999]
["2019-07-01","2019-07-03","PI","PADRON BRT",448,13144.47]
["2020-07-01","2020-07-03","PI","ARTICULADO (BRT)",490,14232.33]
["2020-07-01","2020-07-03","PI","ARTICULADO (CONTRATO NOVO)",110,2722.29]
["2020-07-01","2020-07-03","PI","MINIÔNIBUS (CONTRATO NOVO)",229,6361.63]
["2020-07-01","2020-07-03","PI","ÔNIBUS BÁSICO",2733,58725.01]
["2020-07-01","2020-07-03","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1805,66462.61]
["2020-07-01","2020-07-03","PI","PADRON BRT",739,23440.87]
["2021-07-01","2021-07-03","PI","ARTICULADO",96,2682.24]
["2021-07-01","2021-07-03","PI","ARTICULADO (BRT)",286,8391.26]
["2021-07-01","2021-07-03","PI","MINIÔNIBUS",3,120.04]
["2021-07-01","2021-07-03","PI","MINIÔNIBUS (CONTRATO NOVO)",87,1334.49]
["2021-07-01","2021-07-03","PI","ÔNIBUS BÁSICO",1083,33953.17]
["2021-07-01","2021-07-03","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1381,45136.4]
["2021-07-01","2021-07-03","PI","PADRON BRT",507,15993.69]
["2022-07-01","2022-07-03","PI","MINIÔNIBUS",106,1217.43]
["2022-07-01","2022-07-03","PI","MINIÔNIBUS (CONTRATO NOVO)",21,234.25]
["2022-07-01","2022-07-03","PI","ÔNIBUS BÁSICO",961,31323.33]
["2022-07-01","2022-07-03","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",583,18396.650000000001]
["2022-07-01","2022-07-03","PI","PADRON BRT",426,12976.52]
["2023-07-01","2023-07-03","PI","ARTICULADO",114,2812.07]
["2023-07-01","2023-07-03","PI","ARTICULADO (BRT)",722,20842.48]
["2023-07-01","2023-07-03","PI","ARTICULADO (CONTRATO NOVO)",7,186.6]
["2023-07-01","2023-07-03","PI","MINIÔNIBUS",252,7018.62]
["2023-07-01","2023-07-03","PI","MINIÔNIBUS (CONTRATO NOVO)",6,135.18]
["2023-07-01","2023-07-03","PI","ÔNIBUS BÁSICO",3458,109240.91]
["2023-07-01","2023-07-03","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",607,21132.03]
["2023-07-01","2023-07-03","PI","PADRON BRT",680,22459.26]
["2013-08-01","2013-08-03","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",519,15684.3]
["2014-08-01","2014-08-03","PI","ARTICULADO (CONTRATO NOVO)",214,5992]
["2014-08-01","2014-08-03","PI","MINIÔNIBUS (CONTRATO NOVO)",263,6102.82]
["2014-08-01","2014-08-03","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1305,39404.76]
["2014-08-01","2014-08-03","PI","PADRON BRT",228,13238.34]
["2015-08-01","2015-08-03","PI","ALONGADO ESPECIAL 3 PORTAS",3,118.95]
["2015-08-01","2015-08-03","PI","ARTICULADO (BRT)",514,14799.59]
["2015-08-01","2015-08-03","PI","ARTICULADO (CONTRATO NOVO)",169,4960.1400000000003]
["2015-08-01","2015-08-03","PI","MINIÔNIBUS (CONTRATO NOVO)",384,11705.75]
["2015-08-01","2015-08-03","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",3264,109532.57]
["2015-08-01","2015-08-03","PI","PADRON BRT",199,13437.94]
["2016-08-01","2016-08-03","PI","ARTICULADO (BRT)",464,13473.51]
["2016-08-01","2016-08-03","PI","ARTICULADO (CONTRATO NOVO)",120,3713.42]
["2016-08-01","2016-08-03","PI","MINIÔNIBUS (CONTRATO NOVO)",718,15969.12]
["2016-08-01","2016-08-03","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",3776,115529]
["2016-08-01","2016-08-03","PI","PADRON BRT",482,14146.6]
["2017-08-01","2017-08-03","PI","ARTICULADO (BRT)",465,13502.84]
["2017-08-01","2017-08-03","PI","ARTICULADO (CONTRATO NOVO)",139,3512.97]
["2017-08-01","2017-08-03","PI","MINIÔNIBUS (CONTRATO NOVO)",672,12707.41]
["2017-08-01","2017-08-03","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",4056,124564.66]
["2017-08-01","2017-08-03","PI","PADRON BRT",496,14710.83]
["2018-08-01","2018-08-03","PI","ARTICULADO (BRT)",475,13786.98]
["2018-08-01","2018-08-03","PI","ARTICULADO (CONTRATO NOVO)",111,2749.36]
["2018-08-01","2018-08-03","PI","MINIÔNIBUS (CONTRATO NOVO)",573,13216]
["2018-08-01","2018-08-03","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",4362,132042.25]
["2018-08-01","2018-08-03","PI","PADRON BRT",480,14102.61]
["2019-08-01","2019-08-03","PI","ARTICULADO (BRT)",302,8844.06]
["2019-08-01","2019-08-03","PI","ARTICULADO (CONTRATO NOVO)",96,2682.24]
["2019-08-01","2019-08-03","PI","MINIÔNIBUS (CONTRATO NOVO)",247,4591.17]
["2019-08-01","2019-08-03","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",2717,83632.429999999993]
["2019-08-01","2019-08-03","PI","PADRON BRT",264,7649.66]
["2020-08-01","2020-08-03","PI","ARTICULADO (BRT)",490,14232.33]
["2020-08-01","2020-08-03","PI","ARTICULADO (CONTRATO NOVO)",110,2722.29]
["2020-08-01","2020-08-03","PI","MINIÔNIBUS (CONTRATO NOVO)",257,6510.29]
["2020-08-01","2020-08-03","PI","ÔNIBUS BÁSICO",2733,58725.01]
["2020-08-01","2020-08-03","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1805,66462.61]
["2020-08-01","2020-08-03","PI","PADRON BRT",739,23440.87]
["2021-08-01","2021-08-03","PI","ARTICULADO",53,1481.66]
["2021-08-01","2021-08-03","PI","ARTICULADO (BRT)",498,14402.98]
["2021-08-01","2021-08-03","PI","ARTICULADO (CONTRATO NOVO)",61,1333.12]
["2021-08-01","2021-08-03","PI","MINIÔNIBUS",33,368.84]
["2021-08-01","2021-08-03","PI","MINIÔNIBUS (CONTRATO NOVO)",148,4967.01]
["2021-08-01","2021-08-03","PI","ÔNIBUS BÁSICO",2227,69861.83]
["2021-08-01","2021-08-03","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1839,58792.639999999999]
["2021-08-01","2021-08-03","PI","PADRON BRT",784,24861.45]
["2022-08-01","2022-08-03","PI","ARTICULADO",114,2812.07]
["2022-08-01","2022-08-03","PI","ARTICULADO (BRT)",722,20842.48]
["2022-08-01","2022-08-03","PI","ARTICULADO (CONTRATO NOVO)",7,186.6]
["2022-08-01","2022-08-03","PI","MINIÔNIBUS",209,6073.56]
["2022-08-01","2022-08-03","PI","MINIÔNIBUS (CONTRATO NOVO)",42,1090.08]
["2022-08-01","2022-08-03","PI","ÔNIBUS BÁSICO",3291,103547.04]
["2022-08-01","2022-08-03","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",712,25607.09]
["2022-08-01","2022-08-03","PI","PADRON BRT",680,22459.26]
["2013-09-01","2013-09-03","PI","ARTICULADO (CONTRATO NOVO)",7,316.39999999999998]
["2013-09-01","2013-09-03","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1212,38997.33]
["2014-09-01","2014-09-03","PI","ARTICULADO (BRT)",479,14201.17]
["2014-09-01","2014-09-03","PI","ARTICULADO (CONTRATO NOVO)",187,5948.09]
["2014-09-01","2014-09-03","PI","MINIÔNIBUS (CONTRATO NOVO)",368,12361.25]
["2014-09-01","2014-09-03","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",3394,111728.93]
["2014-09-01","2014-09-03","PI","PADRON BRT",212,12204.44]
["2015-09-01","2015-09-03","PI","ARTICULADO (BRT)",514,14799.59]
["2015-09-01","2015-09-03","PI","ARTICULADO (CONTRATO NOVO)",174,5186.0200000000004]
["2015-09-01","2015-09-03","PI","MINIÔNIBUS (CONTRATO NOVO)",384,11705.75]
["2015-09-01","2015-09-03","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",3543,123461]
["2015-09-01","2015-09-03","PI","PADRON BRT",199,13437.94]
["2016-09-01","2016-09-03","PI","ARTICULADO (BRT)",314,9209.91]
["2016-09-01","2016-09-03","PI","ARTICULADO (CONTRATO NOVO)",72,1980]
["2016-09-01","2016-09-03","PI","MINIÔNIBUS (CONTRATO NOVO)",287,6677.38]
["2016-09-01","2016-09-03","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",2638,78140.38]
["2016-09-01","2016-09-03","PI","PADRON BRT",243,7014.41]
["2017-09-01","2017-09-03","PI","ARTICULADO (BRT)",35,1058.5999999999999]
["2017-09-01","2017-09-03","PI","MINIÔNIBUS (CONTRATO NOVO)",213,4406.3]
["2017-09-01","2017-09-03","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1822,50583.82]
["2017-09-01","2017-09-03","PI","PADRON BRT",314,9102.6200000000008]
["2018-09-01","2018-09-03","PI","ARTICULADO (BRT)",475,13786.98]
["2018-09-01","2018-09-03","PI","ARTICULADO (CONTRATO NOVO)",111,2749.36]
["2018-09-01","2018-09-03","PI","CONVENCIONAL",5,148.96]
["2018-09-01","2018-09-03","PI","MINIÔNIBUS (CONTRATO NOVO)",573,13216]
["2018-09-01","2018-09-03","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",4367,132273.59]
["2018-09-01","2018-09-03","PI","PADRON BRT",480,14102.61]
["2019-09-01","2019-09-03","PI","ARTICULADO (BRT)",490,14232.33]
["2019-09-01","2019-09-03","PI","ARTICULADO (CONTRATO NOVO)",111,2749.36]
["2019-09-01","2019-09-03","PI","MINIÔNIBUS (CONTRATO NOVO)",533,12779.72]
["2019-09-01","2019-09-03","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",4375,132089.37]
["2019-09-01","2019-09-03","PI","PADRON BRT",448,13144.47]
["2020-09-01","2020-09-03","PI","ALONGADO",3,75.64]
["2020-09-01","2020-09-03","PI","ARTICULADO (BRT)",478,13867.59]
["2020-09-01","2020-09-03","PI","ARTICULADO (CONTRATO NOVO)",110,2722.29]
["2020-09-01","2020-09-03","PI","MINIÔNIBUS (CONTRATO NOVO)",257,6516.18]
["2020-09-01","2020-09-03","PI","ÔNIBUS BÁSICO",2660,58078.52]
["2020-09-01","2020-09-03","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1816,68224.12]
["2020-09-01","2020-09-03","PI","PADRON BRT",751,23807.08]
["2021-09-01","2021-09-03","PI","ARTICULADO",53,1481.66]
["2021-09-01","2021-09-03","PI","ARTICULADO (BRT)",533,15394.3]
["2021-09-01","2021-09-03","PI","ARTICULADO (CONTRATO NOVO)",61,1333.12]
["2021-09-01","2021-09-03","PI","MINIÔNIBUS",31,355.88]
["2021-09-01","2021-09-03","PI","MINIÔNIBUS (CONTRATO NOVO)",139,4868.6499999999996]
["2021-09-01","2021-09-03","PI","ÔNIBUS BÁSICO",2343,72027.259999999995]
["2021-09-01","2021-09-03","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1725,56432.14]
["2021-09-01","2021-09-03","PI","PADRON BRT",742,23673.45]
["2022-09-01","2022-09-03","PI","ARTICULADO",96,2682.24]
["2022-09-01","2022-09-03","PI","ARTICULADO (BRT)",392,11399.24]
["2022-09-01","2022-09-03","PI","MINIÔNIBUS",126,1865.22]
["2022-09-01","2022-09-03","PI","MINIÔNIBUS (CONTRATO NOVO)",50,939.7]
["2022-09-01","2022-09-03","PI","ÔNIBUS BÁSICO",1389,47040.61]
["2022-09-01","2022-09-03","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",973,32517.85]
["2022-09-01","2022-09-03","PI","PADRON BRT",469,15231.5]
["2013-10-01","2013-10-03","PI","ARTICULADO (CONTRATO NOVO)",20,822.1]
["2013-10-01","2013-10-03","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1520,50068.86]
["2014-10-01","2014-10-03","PI","ARTICULADO (BRT)",479,14201.17]
["2014-10-01","2014-10-03","PI","ARTICULADO (CONTRATO NOVO)",187,5948.09]
["2014-10-01","2014-10-03","PI","MINIÔNIBUS (CONTRATO NOVO)",368,12387.65]
["2014-10-01","2014-10-03","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",3349,109901.93]
["2014-10-01","2014-10-03","PI","PADRON BRT",212,12204.44]
["2015-10-01","2015-10-03","PI","ARTICULADO (BRT)",377,10839.05]
["2015-10-01","2015-10-03","PI","ARTICULADO (CONTRATO NOVO)",73,2026.53]
["2015-10-01","2015-10-03","PI","MINIÔNIBUS (CONTRATO NOVO)",327,7524.31]
["2015-10-01","2015-10-03","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",2256,76133.429999999993]
["2015-10-01","2015-10-03","PI","PADRON BRT",172,12510.42]
["2016-10-01","2016-10-03","PI","ARTICULADO (BRT)",465,13502.84]
["2016-10-01","2016-10-03","PI","ARTICULADO (CONTRATO NOVO)",160,4622]
["2016-10-01","2016-10-03","PI","MINIÔNIBUS (CONTRATO NOVO)",764,16815.580000000002]
["2016-10-01","2016-10-03","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",3875,119406.9]
["2016-10-01","2016-10-03","PI","PADRON BRT",496,14710.83]
["2017-10-01","2017-10-03","PI","ARTICULADO (BRT)",473,13727.56]
["2017-10-01","2017-10-03","PI","ARTICULADO (CONTRATO NOVO)",111,2749.36]
["2017-10-01","2017-10-03","PI","MINIÔNIBUS (CONTRATO NOVO)",764,15299.8]
["2017-10-01","2017-10-03","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",4006,122876.32]
["2017-10-01","2017-10-03","PI","PADRON BRT",488,14337.92]
["2018-10-01","2018-10-03","PI","ARTICULADO (BRT)",478,13871.58]
["2018-10-01","2018-10-03","PI","ARTICULADO (CONTRATO NOVO)",111,2749.36]
["2018-10-01","2018-10-03","PI","MINIÔNIBUS (CONTRATO NOVO)",570,13168.62]
["2018-10-01","2018-10-03","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",4405,133699.15]
["2018-10-01","2018-10-03","PI","PADRON BRT",476,13991.21]
["2019-10-01","2019-10-03","PI","ARTICULADO (BRT)",490,14232.33]
["2019-10-01","2019-10-03","PI","ARTICULADO (CONTRATO NOVO)",111,2749.36]
["2019-10-01","2019-10-03","PI","MINIÔNIBUS (CONTRATO NOVO)",533,12779.72]
["2019-10-01","2019-10-03","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",4420,132440.19]
["2019-10-01","2019-10-03","PI","PADRON BRT",448,13144.47]
["2020-10-01","2020-10-03","PI","ARTICULADO (BRT)",302,8844.06]
["2020-10-01","2020-10-03","PI","ARTICULADO (CONTRATO NOVO)",96,2682.24]
["2020-10-01","2020-10-03","PI","MINIÔNIBUS (CONTRATO NOVO)",90,1533.93]
["2020-10-01","2020-10-03","PI","ÔNIBUS BÁSICO",1328,28653.11]
["2020-10-01","2020-10-03","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1431,50046.2]
["2020-10-01","2020-10-03","PI","PADRON BRT",463,14466.85]
["2021-10-01","2021-10-03","PI","ARTICULADO (BRT)",50,1512.2]
["2021-10-01","2021-10-03","PI","MINIÔNIBUS (CONTRATO NOVO)",58,634.26]
["2021-10-01","2021-10-03","PI","ÔNIBUS BÁSICO",670,20520.54]
["2021-10-01","2021-10-03","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",916,28326]
["2021-10-01","2021-10-03","PI","PADRON BRT",369,11209.82]
["2022-10-01","2022-10-03","PI","ARTICULADO",114,2812.07]
["2022-10-01","2022-10-03","PI","ARTICULADO (BRT)",722,20842.48]
["2022-10-01","2022-10-03","PI","ARTICULADO (CONTRATO NOVO)",7,186.6]
["2022-10-01","2022-10-03","PI","MINIÔNIBUS",254,6832.09]
["2022-10-01","2022-10-03","PI","MINIÔNIBUS (CONTRATO NOVO)",6,135.18]
["2022-10-01","2022-10-03","PI","ÔNIBUS BÁSICO",3366,106127.52]
["2022-10-01","2022-10-03","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",622,22010.17]
["2022-10-01","2022-10-03","PI","PADRON BRT",680,22459.26]
["2013-11-01","2013-11-03","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",827,28158.51]
["2014-11-01","2014-11-03","PI","ARTICULADO (BRT)",479,14201.17]
["2014-11-01","2014-11-03","PI","ARTICULADO (CONTRATO NOVO)",187,5948.09]
["2014-11-01","2014-11-03","PI","MINIÔNIBUS (CONTRATO NOVO)",368,12361.25]
["2014-11-01","2014-11-03","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",3349,109901.93]
["2014-11-01","2014-11-03","PI","PADRON BRT",212,12204.44]
["2015-11-01","2015-11-03","PI","ARTICULADO (BRT)",514,14799.59]
["2015-11-01","2015-11-03","PI","ARTICULADO (CONTRATO NOVO)",174,5186.0200000000004]
["2015-11-01","2015-11-03","PI","MINIÔNIBUS (CONTRATO NOVO)",320,11066.01]
["2015-11-01","2015-11-03","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",3566,123107.19]
["2015-11-01","2015-11-03","PI","PADRON BRT",199,13437.94]
["2016-11-01","2016-11-03","PI","ARTICULADO (BRT)",465,13502.84]
["2016-11-01","2016-11-03","PI","ARTICULADO (CONTRATO NOVO)",160,4622]
["2016-11-01","2016-11-03","PI","MINIÔNIBUS (CONTRATO NOVO)",764,16815.580000000002]
["2016-11-01","2016-11-03","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",3898,120312.3]
["2016-11-01","2016-11-03","PI","PADRON BRT",496,14710.83]
["2017-11-01","2017-11-03","PI","ARTICULADO (BRT)",475,13786.98]
["2017-11-01","2017-11-03","PI","ARTICULADO (CONTRATO NOVO)",111,2749.36]
["2017-11-01","2017-11-03","PI","MINIÔNIBUS (CONTRATO NOVO)",790,15649.04]
["2017-11-01","2017-11-03","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",4008,123084.63]
["2017-11-01","2017-11-03","PI","PADRON BRT",487,14308.21]
["2018-11-01","2018-11-03","PI","ARTICULADO (BRT)",302,8844.06]
["2018-11-01","2018-11-03","PI","ARTICULADO (CONTRATO NOVO)",96,2682.24]
["2018-11-01","2018-11-03","PI","MINIÔNIBUS (CONTRATO NOVO)",258,4554.7299999999996]
["2018-11-01","2018-11-03","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",2730,83812.28]
["2018-11-01","2018-11-03","PI","PADRON BRT",264,7649.66]
["2019-11-01","2019-11-03","PI","ARTICULADO (BRT)",50,1512.2]
["2019-11-01","2019-11-03","PI","MINIÔNIBUS (CONTRATO NOVO)",158,2773.8]
["2019-11-01","2019-11-03","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1854,51998.61]
["2019-11-01","2019-11-03","PI","PADRON BRT",307,8891.02]
["2020-11-01","2020-11-03","PI","ARTICULADO (BRT)",478,13867.59]
["2020-11-01","2020-11-03","PI","ARTICULADO (CONTRATO NOVO)",110,2722.29]
["2020-11-01","2020-11-03","PI","MINIÔNIBUS (CONTRATO NOVO)",257,6519.24]
["2020-11-01","2020-11-03","PI","ÔNIBUS BÁSICO",2637,57550.16]
["2020-11-01","2020-11-03","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1816,68221.08]
["2020-11-01","2020-11-03","PI","PADRON BRT",751,23807.08]
["2021-11-01","2021-11-03","PI","ARTICULADO",53,1481.66]
["2021-11-01","2021-11-03","PI","ARTICULADO (BRT)",533,15394.3]
["2021-11-01","2021-11-03","PI","ARTICULADO (CONTRATO NOVO)",61,1333.12]
["2021-11-01","2021-11-03","PI","MINIÔNIBUS",47,887.56]
["2021-11-01","2021-11-03","PI","MINIÔNIBUS (CONTRATO NOVO)",139,4916.3500000000004]
["2021-11-01","2021-11-03","PI","ÔNIBUS BÁSICO",2175,68239.34]
["2021-11-01","2021-11-03","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1837,56367.58]
["2021-11-01","2021-11-03","PI","PADRON BRT",820,26894.12]
["2022-11-01","2022-11-03","PI","ARTICULADO",114,2812.07]
["2022-11-01","2022-11-03","PI","ARTICULADO (BRT)",722,20842.48]
["2022-11-01","2022-11-03","PI","ARTICULADO (CONTRATO NOVO)",7,186.6]
["2022-11-01","2022-11-03","PI","MINIÔNIBUS",254,6832.09]
["2022-11-01","2022-11-03","PI","MINIÔNIBUS (CONTRATO NOVO)",6,135.18]
["2022-11-01","2022-11-03","PI","ÔNIBUS BÁSICO",3385,106871.49]
["2022-11-01","2022-11-03","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",629,22266.46]
["2022-11-01","2022-11-03","PI","PADRON BRT",680,22459.26]
["2013-12-01","2013-12-03","PI","ARTICULADO (CONTRATO NOVO)",20,822.1]
["2013-12-01","2013-12-03","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",2166,78125.95]
["2014-12-01","2014-12-03","PI","ALONGADO ESPECIAL 3 PORTAS",3,118.95]
["2014-12-01","2014-12-03","PI","ARTICULADO (BRT)",479,14201.17]
["2014-12-01","2014-12-03","PI","ARTICULADO (CONTRATO NOVO)",183,5765.29]
["2014-12-01","2014-12-03","PI","MINIÔNIBUS (CONTRATO NOVO)",368,12361.25]
["2014-12-01","2014-12-03","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",3395,111835.11]
["2014-12-01","2014-12-03","PI","PADRON BRT",211,12155.14]
["2015-12-01","2015-12-03","PI","ARTICULADO (BRT)",625,18032.13]
["2015-12-01","2015-12-03","PI","ARTICULADO (CONTRATO NOVO)",164,4732]
["2015-12-01","2015-12-03","PI","MINIÔNIBUS (CONTRATO NOVO)",369,11855.38]
["2015-12-01","2015-12-03","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",3465,115284.41]
["2015-12-01","2015-12-03","PI","PADRON",129,3902.4]
["2015-12-01","2015-12-03","PI","PADRON BRT",156,8349.94]
["2016-12-01","2016-12-03","PI","ARTICULADO (BRT)",314,9209.91]
["2016-12-01","2016-12-03","PI","ARTICULADO (CONTRATO NOVO)",142,3678.37]
["2016-12-01","2016-12-03","PI","MINIÔNIBUS (CONTRATO NOVO)",235,5255.22]
["2016-12-01","2016-12-03","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",2711,80628.570000000007]
["2016-12-01","2016-12-03","PI","PADRON BRT",243,7014.41]
["2017-12-01","2017-12-03","PI","ARTICULADO (BRT)",35,1058.5999999999999]
["2017-12-01","2017-12-03","PI","MINIÔNIBUS (CONTRATO NOVO)",206,4149.76]
["2017-12-01","2017-12-03","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1822,50620.56]
["2017-12-01","2017-12-03","PI","PADRON BRT",314,9102.6200000000008]
["2018-12-01","2018-12-03","PI","ARTICULADO (BRT)",489,14204.78]
["2018-12-01","2018-12-03","PI","ARTICULADO (CONTRATO NOVO)",111,2749.36]
["2018-12-01","2018-12-03","PI","MINIÔNIBUS (CONTRATO NOVO)",558,13175.98]
["2018-12-01","2018-12-03","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",4364,131992.17000000001]
["2018-12-01","2018-12-03","PI","PADRON BRT",448,13144.47]
["2019-12-01","2019-12-03","PI","ARTICULADO (BRT)",490,14232.33]
["2019-12-01","2019-12-03","PI","ARTICULADO (CONTRATO NOVO)",111,2749.36]
["2019-12-01","2019-12-03","PI","MINIÔNIBUS (CONTRATO NOVO)",533,12779.72]
["2019-12-01","2019-12-03","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",4382,131209.26]
["2019-12-01","2019-12-03","PI","PADRON BRT",448,13143.11]
["2020-12-01","2020-12-03","PI","ARTICULADO (BRT)",478,13867.59]
["2020-12-01","2020-12-03","PI","ARTICULADO (CONTRATO NOVO)",110,2722.29]
["2020-12-01","2020-12-03","PI","MINIÔNIBUS (CONTRATO NOVO)",260,6538.76]
["2020-12-01","2020-12-03","PI","ÔNIBUS BÁSICO",1209,39016.47]
["2020-12-01","2020-12-03","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",2829,88101.23]
["2020-12-01","2020-12-03","PI","PADRON BRT",751,23807.08]
["2021-12-01","2021-12-03","PI","ARTICULADO",61,1687.63]
["2021-12-01","2021-12-03","PI","ARTICULADO (BRT)",536,15481.27]
["2021-12-01","2021-12-03","PI","ARTICULADO (CONTRATO NOVO)",1,29.76]
["2021-12-01","2021-12-03","PI","MINIÔNIBUS",47,887.56]
["2021-12-01","2021-12-03","PI","MINIÔNIBUS (CONTRATO NOVO)",139,4916.3500000000004]
["2021-12-01","2021-12-03","PI","ÔNIBUS BÁSICO",2479,78702.84]
["2021-12-01","2021-12-03","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1589,47223.72]
["2021-12-01","2021-12-03","PI","PADRON BRT",846,27308.98]
["2022-12-01","2022-12-03","PI","ARTICULADO",96,2682.24]
["2022-12-01","2022-12-03","PI","ARTICULADO (BRT)",393,11430.76]
["2022-12-01","2022-12-03","PI","MINIÔNIBUS",65,1283.52]
["2022-12-01","2022-12-03","PI","MINIÔNIBUS (CONTRATO NOVO)",32,462.25]
["2022-12-01","2022-12-03","PI","ÔNIBUS BÁSICO",1549,50237.77]
["2022-12-01","2022-12-03","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",864,29116.2]
["2022-12-01","2022-12-03","PI","PADRON BRT",469,15231.5]
["2014-01-01","2014-01-04","PI","ARTICULADO (CONTRATO NOVO)",174,5218]
["2014-01-01","2014-01-04","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1607,62994.89]
["2015-01-01","2015-01-04","PI","MINIÔNIBUS (CONTRATO NOVO)",201,4672.1899999999996]
["2015-01-01","2015-01-04","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1544,45546.23]
["2015-01-01","2015-01-04","PI","PADRON BRT",228,13238.34]
["2016-01-01","2016-01-04","PI","ARTICULADO (BRT)",625,18032.13]
["2016-01-01","2016-01-04","PI","ARTICULADO (CONTRATO NOVO)",174,5194.8599999999997]
["2016-01-01","2016-01-04","PI","MINIÔNIBUS (CONTRATO NOVO)",541,13124.28]
["2016-01-01","2016-01-04","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",3759,115322.12]
["2016-01-01","2016-01-04","PI","PADRON",129,3902.4]
["2016-01-01","2016-01-04","PI","PADRON BRT",156,8349.94]
["2017-01-01","2017-01-04","PI","ARTICULADO (BRT)",528,15280.21]
["2017-01-01","2017-01-04","PI","ARTICULADO (CONTRATO NOVO)",160,4431.46]
["2017-01-01","2017-01-04","PI","MINIÔNIBUS (CONTRATO NOVO)",743,14543.08]
["2017-01-01","2017-01-04","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",3755,116019.96]
["2017-01-01","2017-01-04","PI","PADRON BRT",322,9568.57]
["2018-01-01","2018-01-04","PI","ARTICULADO (BRT)",491,14209.13]
["2018-01-01","2018-01-04","PI","ARTICULADO (CONTRATO NOVO)",118,3163.55]
["2018-01-01","2018-01-04","PI","MINIÔNIBUS (CONTRATO NOVO)",672,13278.39]
["2018-01-01","2018-01-04","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",3762,114750.68]
["2018-01-01","2018-01-04","PI","PADRON BRT",308,9099.06]
["2019-01-01","2019-01-04","PI","ARTICULADO (BRT)",444,12871.16]
["2019-01-01","2019-01-04","PI","ARTICULADO (CONTRATO NOVO)",110,2735.2]
["2019-01-01","2019-01-04","PI","MINIÔNIBUS (CONTRATO NOVO)",547,12466.84]
["2019-01-01","2019-01-04","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",3965,120290.28]
["2019-01-01","2019-01-04","PI","PADRON BRT",343,10050.51]
["2020-01-01","2020-01-04","PI","ARTICULADO (BRT)",302,8844.06]
["2020-01-01","2020-01-04","PI","ARTICULADO (CONTRATO NOVO)",96,2682.24]
["2020-01-01","2020-01-04","PI","MINIÔNIBUS (CONTRATO NOVO)",247,4591.17]
["2020-01-01","2020-01-04","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",2703,81963.34]
["2020-01-01","2020-01-04","PI","PADRON BRT",264,7649.66]
["2021-01-01","2021-01-04","PI","ARTICULADO",48,1341.12]
["2021-01-01","2021-01-04","PI","ARTICULADO (BRT)",338,9749.14]
["2021-01-01","2021-01-04","PI","ARTICULADO (CONTRATO NOVO)",59,1284.9000000000001]
["2021-01-01","2021-01-04","PI","MINIÔNIBUS (CONTRATO NOVO)",133,3724.99]
["2021-01-01","2021-01-04","PI","ÔNIBUS BÁSICO",228,5980.07]
["2021-01-01","2021-01-04","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",3294,104326.53]
["2021-01-01","2021-01-04","PI","PADRON BRT",698,21916.67]
["2022-01-01","2022-01-04","PI","ARTICULADO",61,1687.63]
["2022-01-01","2022-01-04","PI","ARTICULADO (BRT)",536,15481.27]
["2022-01-01","2022-01-04","PI","ARTICULADO (CONTRATO NOVO)",53,1154.97]
["2022-01-01","2022-01-04","PI","MINIÔNIBUS",52,924.99]
["2022-01-01","2022-01-04","PI","MINIÔNIBUS (CONTRATO NOVO)",135,4890.3500000000004]
["2022-01-01","2022-01-04","PI","ÔNIBUS BÁSICO",2800,85400.61]
["2022-01-01","2022-01-04","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1221,39727.94]
["2022-01-01","2022-01-04","PI","PADRON BRT",846,27308.98]
["2023-01-01","2023-01-04","PI","ARTICULADO",114,2812.07]
["2023-01-01","2023-01-04","PI","ARTICULADO (BRT)",722,20842.48]
["2023-01-01","2023-01-04","PI","ARTICULADO (CONTRATO NOVO)",7,186.6]
["2023-01-01","2023-01-04","PI","MINIÔNIBUS",254,6832.09]
["2023-01-01","2023-01-04","PI","MINIÔNIBUS (CONTRATO NOVO)",6,135.18]
["2023-01-01","2023-01-04","PI","ÔNIBUS BÁSICO",3379,106862.55]
["2023-01-01","2023-01-04","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",629,22266.46]
["2023-01-01","2023-01-04","PI","PADRON BRT",680,22459.26]
["2014-02-01","2014-02-04","PI","ARTICULADO (CONTRATO NOVO)",217,6766.5]
["2014-02-01","2014-02-04","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",2791,108362.59]
["2015-02-01","2015-02-04","PI","ARTICULADO (BRT)",479,14201.17]
["2015-02-01","2015-02-04","PI","ARTICULADO (CONTRATO NOVO)",163,5132.45]
["2015-02-01","2015-02-04","PI","MINIÔNIBUS (CONTRATO NOVO)",325,11084.85]
["2015-02-01","2015-02-04","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",3379,111732.88]
["2015-02-01","2015-02-04","PI","PADRON BRT",211,12155.14]
["2016-02-01","2016-02-04","PI","ARTICULADO (BRT)",625,18032.13]
["2016-02-01","2016-02-04","PI","ARTICULADO (CONTRATO NOVO)",174,5194.8599999999997]
["2016-02-01","2016-02-04","PI","MINIÔNIBUS (CONTRATO NOVO)",541,13124.28]
["2016-02-01","2016-02-04","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",3805,117167.38]
["2016-02-01","2016-02-04","PI","PADRON BRT",156,8349.94]
["2019-02-01","2019-02-04","PI","ARTICULADO (CONTRATO NOVO)",111,2749.36]
["2021-02-01","2021-02-04","PI","ARTICULADO (CONTRATO NOVO)",59,1284.9000000000001]
["2022-02-01","2022-02-04","PI","ARTICULADO",61,1687.63]
["2023-02-01","2023-02-04","PI","ÔNIBUS BÁSICO",1549,50237.77]
["2014-03-01","2014-03-04","PI","ARTICULADO (CONTRATO NOVO)",242,7088.2]
["2017-03-01","2017-03-04","PI","ARTICULADO (BRT)",314,9209.91]
["2017-03-01","2017-03-04","PI","PADRON BRT",243,7014.41]
["2019-03-01","2019-03-04","PI","MINIÔNIBUS (CONTRATO NOVO)",544,13006.31]
["2021-03-01","2021-03-04","PI","ARTICULADO (CONTRATO NOVO)",58,1267.73]
["2023-03-01","2023-03-04","PI","ARTICULADO",96,2682.24]
["2014-04-01","2014-04-04","PI","ARTICULADO (BRT)",23,1371.49]
["2016-04-01","2016-04-04","PI","ARTICULADO (BRT)",625,18032.13]
["2016-04-01","2016-04-04","PI","PADRON BRT",156,8349.94]
["2018-04-01","2018-04-04","PI","ARTICULADO (CONTRATO NOVO)",111,2749.36]
["2020-04-01","2020-04-04","PI","ARTICULADO (BRT)",302,8844.06]
["2021-04-01","2021-04-04","PI","ÔNIBUS BÁSICO",221,7633.08]
["2023-04-01","2023-04-04","PI","ARTICULADO (BRT)",722,20842.48]
["2014-05-01","2014-05-04","PI","MINIÔNIBUS (CONTRATO NOVO)",22,907.1]
["2016-05-01","2016-05-04","PI","MINIÔNIBUS (CONTRATO NOVO)",771,16909.88]
["2018-05-01","2018-05-04","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",4160,128590.18]
["2020-05-01","2020-05-04","PI","ARTICULADO (BRT)",363,10586.64]
["2020-05-01","2020-05-04","PI","MINIÔNIBUS (CONTRATO NOVO)",211,5389.63]
["2022-05-01","2022-05-04","PI","ARTICULADO (CONTRATO NOVO)",59,1311.81]
["2023-05-01","2023-05-04","PI","ARTICULADO (BRT)",722,20842.48]
["2015-06-01","2015-06-04","PI","ARTICULADO (CONTRATO NOVO)",214,5992]
["2017-06-01","2017-06-04","PI","PADRON BRT",314,9102.6200000000008]
["2019-06-01","2019-06-04","PI","ARTICULADO (BRT)",490,14232.33]
["2021-06-01","2021-06-04","PI","ARTICULADO (CONTRATO NOVO)",58,1267.73]
["2022-06-01","2022-06-04","PI","ARTICULADO (BRT)",392,11399.24]
["2023-06-01","2023-06-04","PI","PADRON BRT",426,12976.52]
["2014-07-01","2014-07-04","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",3306,109471.86]
["2016-07-01","2016-07-04","PI","ARTICULADO (CONTRATO NOVO)",164,4732]
["2018-07-01","2018-07-04","PI","ARTICULADO (CONTRATO NOVO)",110,2730.56]
["2020-07-01","2020-07-04","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1412,48791.41]
["2022-07-01","2022-07-04","PI","ARTICULADO",114,2812.07]
["2023-07-01","2023-07-04","PI","ARTICULADO (BRT)",722,20842.48]
["2014-08-01","2014-08-04","PI","ARTICULADO (CONTRATO NOVO)",172,5098.6400000000003]
["2014-08-01","2014-08-04","PI","PADRON BRT",202,11762.33]
["2016-08-01","2016-08-04","PI","MINIÔNIBUS (CONTRATO NOVO)",718,15969.12]
["2018-08-01","2018-08-04","PI","ARTICULADO (CONTRATO NOVO)",96,2682.24]
["2020-08-01","2020-08-04","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1805,66462.61]
["2021-08-01","2021-08-04","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1839,58792.639999999999]
["2013-09-01","2013-09-04","PI","ARTICULADO (CONTRATO NOVO)",7,316.39999999999998]
["2016-09-01","2016-09-04","PI","ARTICULADO (BRT)",35,1058.5999999999999]
["2017-09-01","2017-09-04","PI","MINIÔNIBUS (CONTRATO NOVO)",728,15362.28]
["2017-09-01","2017-09-04","PI","PADRON BRT",496,14680.03]
["2020-09-01","2020-09-04","PI","ALONGADO",3,75.64]
["2021-09-01","2021-09-04","PI","ARTICULADO",96,2682.24]
["2022-09-01","2022-09-04","PI","PADRON BRT",426,12976.52]
["2014-10-01","2014-10-04","PI","PADRON BRT",211,12304.67]
["2017-10-01","2017-10-04","PI","ARTICULADO (CONTRATO NOVO)",111,2749.36]
["2019-10-01","2019-10-04","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",4375,131005.35]
["2021-10-01","2021-10-04","PI","ARTICULADO",53,1481.66]
["2022-10-01","2022-10-04","PI","ARTICULADO (CONTRATO NOVO)",7,186.6]
["2014-11-01","2014-11-04","PI","ARTICULADO (BRT)",479,14201.17]
["2014-11-01","2014-11-04","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",3349,109901.93]
["2016-11-01","2016-11-04","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",3852,118467.04]
["2018-11-01","2018-11-04","PI","MINIÔNIBUS (CONTRATO NOVO)",151,2538.4]
["2020-11-01","2020-11-04","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1816,68221.08]
["2021-11-01","2021-11-04","PI","PADRON BRT",820,26894.12]
["2013-12-01","2013-12-04","PI","ARTICULADO (CONTRATO NOVO)",20,822.1]
["2014-12-01","2014-12-04","PI","ARTICULADO (BRT)",479,14201.17]
["2015-12-01","2015-12-04","PI","PADRON",129,3902.4]
["2017-12-01","2017-12-04","PI","MINIÔNIBUS (CONTRATO NOVO)",790,15649.04]
["2019-12-01","2019-12-04","PI","PADRON BRT",448,13143.11]
["2021-12-01","2021-12-04","PI","ARTICULADO (BRT)",272,7999.71]
["2022-12-01","2022-12-04","PI","PADRON BRT",426,12976.52]
["2016-01-01","2016-01-05","PI","PADRON",129,3902.4]
["2018-01-01","2018-01-05","PI","ARTICULADO (BRT)",491,14209.13]
["2018-01-01","2018-01-05","PI","MINIÔNIBUS (CONTRATO NOVO)",672,13278.39]
["2021-01-01","2021-01-05","PI","ÔNIBUS BÁSICO",228,5980.07]
["2022-01-01","2022-01-05","PI","ARTICULADO",61,1687.63]
["2023-01-01","2023-01-05","PI","MINIÔNIBUS",254,6832.09]
["2015-02-01","2015-02-05","PI","ARTICULADO (BRT)",479,14201.17]
["2017-02-01","2017-02-05","PI","ARTICULADO (BRT)",160,4590.3999999999996]
["2018-02-01","2018-02-05","PI","MINIÔNIBUS (CONTRATO NOVO)",672,13278.39]
["2020-02-01","2020-02-05","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",4251,130789.88]
["2022-02-01","2022-02-05","PI","ARTICULADO",96,2682.24]
["2023-02-01","2023-02-05","PI","MINIÔNIBUS (CONTRATO NOVO)",21,234.25]
["2023-02-01","2023-02-05","PI","PADRON BRT",426,12976.52]
["2016-03-01","2016-03-05","PI","ARTICULADO (BRT)",294,8602.98]
["2017-03-01","2017-03-05","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1842,50013.43]
["2020-03-01","2020-03-05","PI","ARTICULADO (BRT)",490,14232.33]
["2021-03-01","2021-03-05","PI","ÔNIBUS BÁSICO",1157,38072.07]
["2022-03-01","2022-03-05","PI","PADRON BRT",481,15563.25]
["2023-03-01","2023-03-05","PI","ÔNIBUS BÁSICO",1077,33854.32]
["2015-04-01","2015-04-05","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1257,39042.879999999997]
["2017-04-01","2017-04-05","PI","ARTICULADO (CONTRATO NOVO)",148,3882.04]
["2019-04-01","2019-04-05","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",4364,132089.47]
["2021-04-01","2021-04-05","PI","ARTICULADO (CONTRATO NOVO)",58,1267.73]
["2022-04-01","2022-04-05","PI","ÔNIBUS BÁSICO",3088,96835.63]
["2023-04-01","2023-04-05","PI","MINIÔNIBUS (CONTRATO NOVO)",6,135.18]
["2015-05-01","2015-05-05","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",3258,109195.98]
["2016-05-01","2016-05-05","PI","ARTICULADO (BRT)",625,18032.13]
["2019-05-01","2019-05-05","PI","ARTICULADO (BRT)",50,1512.2]
["2019-05-01","2019-05-05","PI","PADRON BRT",307,8891.02]
["2022-05-01","2022-05-05","PI","ARTICULADO (BRT)",721,20812.43]
["2022-05-01","2022-05-05","PI","MINIÔNIBUS (CONTRATO NOVO)",42,1090.08]
["2023-05-01","2023-05-05","PI","PADRON BRT",680,22459.26]
["2015-06-01","2015-06-05","PI","ARTICULADO (CONTRATO NOVO)",169,4960.1400000000003]
["2017-06-01","2017-06-05","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",4031,123908.64]
["2019-06-01","2019-06-05","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",4399,133476.82]
["2021-06-01","2021-06-05","PI","ARTICULADO (BRT)",286,8391.26]
["2021-06-01","2021-06-05","PI","ÔNIBUS BÁSICO",796,23756.82]
["2023-06-01","2023-06-05","PI","ARTICULADO (CONTRATO NOVO)",7,186.6]
["2014-07-01","2014-07-05","PI","MINIÔNIBUS (CONTRATO NOVO)",268,6597.26]
["2017-07-01","2017-07-05","PI","ARTICULADO (CONTRATO NOVO)",70,2197.06]
["2019-07-01","2019-07-05","PI","ARTICULADO (BRT)",490,14232.33]
["2020-07-01","2020-07-05","PI","PADRON BRT",368,11172.29]
["2021-07-01","2021-07-05","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1629,54158.97]
["2022-07-01","2022-07-05","PI","MINIÔNIBUS",202,5681.42]
["2023-07-01","2023-07-05","PI","MINIÔNIBUS (CONTRATO NOVO)",6,135.18]
["2016-08-01","2016-08-05","PI","ARTICULADO (BRT)",464,13473.51]
["2016-08-01","2016-08-05","PI","PADRON BRT",482,14146.6]
["2019-08-01","2019-08-05","PI","ARTICULADO (BRT)",490,14232.33]
["2020-08-01","2020-08-05","PI","MINIÔNIBUS (CONTRATO NOVO)",257,6510.29]
["2022-08-01","2022-08-05","PI","ARTICULADO",114,2812.07]
["2022-08-01","2022-08-05","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",712,25607.09]
["2015-09-01","2015-09-05","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",2207,75320.23]
["2016-09-01","2016-09-05","PI","ARTICULADO (CONTRATO NOVO)",160,4622]
["2019-09-01","2019-09-05","PI","ARTICULADO (BRT)",490,14232.33]
["2019-09-01","2019-09-05","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",4420,133524.21]
["2021-09-01","2021-09-05","PI","ÔNIBUS BÁSICO",670,20516.96]
["2022-09-01","2022-09-05","PI","MINIÔNIBUS (CONTRATO NOVO)",6,135.18]
["2015-10-01","2015-10-05","PI","MINIÔNIBUS (CONTRATO NOVO)",320,11066.01]
["2017-10-01","2017-10-05","PI","MINIÔNIBUS (CONTRATO NOVO)",764,15299.8]
["2019-10-01","2019-10-05","PI","ARTICULADO (BRT)",302,8844.06]
["2019-10-01","2019-10-05","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",2721,82969.539999999994]
["2021-10-01","2021-10-05","PI","ARTICULADO (CONTRATO NOVO)",61,1333.12]
["2022-10-01","2022-10-05","PI","ARTICULADO (CONTRATO NOVO)",7,186.6]
["2013-11-01","2013-11-05","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",2166,78125.95]
["2016-11-01","2016-11-05","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",2627,77969.97]
["2018-11-01","2018-11-05","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",4358,131953.17000000001]
["2020-11-01","2020-11-05","PI","ARTICULADO (BRT)",478,13867.59]
["2020-11-01","2020-11-05","PI","PADRON BRT",751,23807.08]
["2022-11-01","2022-11-05","PI","ARTICULADO",96,2682.24]
["2015-12-01","2015-12-05","PI","ARTICULADO (CONTRATO NOVO)",72,1980]
["2016-12-01","2016-12-05","PI","ARTICULADO (BRT)",465,13502.84]
["2017-12-01","2017-12-05","PI","ARTICULADO (BRT)",475,13786.98]
["2019-12-01","2019-12-05","PI","MINIÔNIBUS (CONTRATO NOVO)",533,12779.72]
["2021-12-01","2021-12-05","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",827,24841.89]
["2022-12-01","2022-12-05","PI","MINIÔNIBUS (CONTRATO NOVO)",6,135.18]
["2016-01-01","2016-01-06","PI","ARTICULADO (CONTRATO NOVO)",174,5194.8599999999997]
["2016-01-01","2016-01-06","PI","PADRON",129,3902.4]
["2019-01-01","2019-01-06","PI","PADRON BRT",307,8891.02]
["2020-01-01","2020-01-06","PI","MINIÔNIBUS (CONTRATO NOVO)",512,12072.78]
["2022-01-01","2022-01-06","PI","ARTICULADO (BRT)",536,15481.27]
["2023-01-01","2023-01-06","PI","ARTICULADO",114,2812.07]
["2015-02-01","2015-02-06","PI","MINIÔNIBUS (CONTRATO NOVO)",325,11084.85]
["2017-02-01","2017-02-06","PI","MINIÔNIBUS (CONTRATO NOVO)",743,14543.08]
["2019-02-01","2019-02-06","PI","ARTICULADO (BRT)",489,14204.78]
["2020-02-01","2020-02-06","PI","MINIÔNIBUS (CONTRATO NOVO)",155,5557.99]
["2021-02-01","2021-02-06","PI","ONIBUS BASICO",8,137.08000000000001]
["2022-02-01","2022-02-06","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",710,21416.75]
["2023-02-01","2023-02-06","PI","ÔNIBUS BÁSICO",3387,106857.01]
["2016-03-01","2016-03-06","PI","MINIÔNIBUS (CONTRATO NOVO)",179,4326.3500000000004]
["2018-03-01","2018-03-06","PI","ARTICULADO (CONTRATO NOVO)",111,2749.36]
["2019-03-01","2019-03-06","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",4397,133429.26999999999]
["2020-03-01","2020-03-06","PI","ÔNIBUS BÁSICO",1878,26934.400000000001]
["2022-03-01","2022-03-06","PI","PADRON BRT",375,11434.22]
["2015-04-01","2015-04-06","PI","ALONGADO ESPECIAL 3 PORTAS",3,118.95]
["2015-04-01","2015-04-06","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",3239,108846.08]
["2016-04-01","2016-04-06","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",3871,119952.98]
["2018-04-01","2018-04-06","PI","PADRON BRT",480,14102.61]
["2021-04-01","2021-04-06","PI","ARTICULADO (BRT)",478,13867.59]
["2022-04-01","2022-04-06","PI","ARTICULADO",56,1556.93]
["2023-04-01","2023-04-06","PI","MINIÔNIBUS (CONTRATO NOVO)",6,135.18]
["2023-04-01","2023-04-06","PI","PADRON BRT",680,22459.26]
["2016-05-01","2016-05-06","PI","PADRON",129,3902.4]
["2017-05-01","2017-05-06","PI","ARTICULADO (CONTRATO NOVO)",96,2682.24]
["2019-05-01","2019-05-06","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",4364,132089.47]
["2020-05-01","2020-05-06","PI","PADRON BRT",681,21502.3]
["2021-05-01","2021-05-06","PI","PADRON BRT",784,24861.45]
["2023-05-01","2023-05-06","PI","PADRON BRT",469,15231.5]
["2015-06-01","2015-06-06","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",2110,70374.23]
["2016-06-01","2016-06-06","PI","PADRON BRT",156,8349.94]
["2018-06-01","2018-06-06","PI","ARTICULADO (BRT)",475,13786.98]
["2019-06-01","2019-06-06","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",4411,133571.85999999999]
["2020-06-01","2020-06-06","PI","PADRON BRT",463,14466.85]
["2023-06-01","2023-06-06","PI","ARTICULADO",114,2812.07]
["2023-06-01","2023-06-06","PI","MINIÔNIBUS (CONTRATO NOVO)",6,135.18]
["2015-07-01","2015-07-06","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",3264,109532.57]
["2018-07-01","2018-07-06","PI","ARTICULADO (BRT)",444,12880.82]
["2018-07-01","2018-07-06","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",3970,120394.15]
["2021-07-01","2021-07-06","PI","ARTICULADO (CONTRATO NOVO)",61,1333.12]
["2022-07-01","2022-07-06","PI","ARTICULADO (BRT)",720,20781.98]
["2023-07-01","2023-07-06","PI","ARTICULADO",114,2812.07]
["2023-07-01","2023-07-06","PI","PADRON BRT",680,22459.26]
["2015-08-01","2015-08-06","PI","ALONGADO ESPECIAL 3 PORTAS",3,118.95]
["2018-08-01","2018-08-06","PI","ARTICULADO (BRT)",475,13786.98]
["2019-08-01","2019-08-06","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",4374,132190.72]
["2020-08-01","2020-08-06","PI","PADRON BRT",739,23440.87]
["2021-08-01","2021-08-06","PI","ÔNIBUS BÁSICO",2227,69861.83]
["2014-09-01","2014-09-06","PI","ARTICULADO (BRT)",365,10735.33]
["2014-09-01","2014-09-06","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",2127,68684.86]
["2017-09-01","2017-09-06","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",4092,126042.53]
["2018-09-01","2018-09-06","PI","CONVENCIONAL",5,148.96]
["2020-09-01","2020-09-06","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",810,28983.03]
["2021-09-01","2021-09-06","PI","MINIÔNIBUS",31,355.88]
["2013-10-01","2013-10-06","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",628,19318.75]
["2016-10-01","2016-10-06","PI","ARTICULADO (CONTRATO NOVO)",160,4622]
["2017-10-01","2017-10-06","PI","ARTICULADO (BRT)",473,13727.56]
["2018-10-01","2018-10-06","PI","ARTICULADO (BRT)",315,9237.4599999999991]
["2020-10-01","2020-10-06","PI","ÔNIBUS BÁSICO",2637,57550.16]
["2022-10-01","2022-10-06","PI","ARTICULADO (BRT)",722,20842.48]
["2022-10-01","2022-10-06","PI","PADRON BRT",680,22459.26]
["2014-11-01","2014-11-06","PI","PADRON BRT",212,12204.44]
["2016-11-01","2016-11-06","PI","MINIÔNIBUS (CONTRATO NOVO)",224,4862.63]
["2019-11-01","2019-11-06","PI","MINIÔNIBUS (CONTRATO NOVO)",533,12779.72]
["2020-11-01","2020-11-06","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1816,68221.08]
["2021-11-01","2021-11-06","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1335,44960.639999999999]
["2013-12-01","2013-12-06","PI","ARTICULADO (CONTRATO NOVO)",20,822.1]
["2015-12-01","2015-12-06","PI","ARTICULADO (BRT)",31,937.6]
["2018-12-01","2018-12-06","PI","ARTICULADO (BRT)",489,14204.78]
["2018-12-01","2018-12-06","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",4409,133427.01]
["2021-12-01","2021-12-06","PI","ARTICULADO",61,1687.63]
["2021-12-01","2021-12-06","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1582,46894.58]
["2015-01-01","2015-01-07","PI","ARTICULADO (BRT)",479,14201.17]
["2015-01-01","2015-01-07","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",3359,110530.46]
["2018-01-01","2018-01-07","PI","MINIÔNIBUS (CONTRATO NOVO)",203,3982.06]
["2019-01-01","2019-01-07","PI","ARTICULADO (CONTRATO NOVO)",110,2735.2]
["2021-01-01","2021-01-07","PI","MINIÔNIBUS (CONTRATO NOVO)",133,3724.99]
["2022-01-01","2022-01-07","PI","ARTICULADO (BRT)",536,15481.27]
["2023-01-01","2023-01-07","PI","PADRON BRT",469,15231.5]
["2017-02-01","2017-02-07","PI","ARTICULADO (BRT)",528,15280.21]
["2017-02-01","2017-02-07","PI","PADRON BRT",322,9568.57]
["2018-02-01","2018-02-07","PI","PADRON BRT",308,9099.06]
["2022-02-01","2022-02-07","PI","ARTICULADO",61,1687.63]
["2023-02-01","2023-02-07","PI","ARTICULADO",114,2812.07]
["2023-02-01","2023-02-07","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",623,22054.03]
["2015-03-01","2015-03-07","PI","MINIÔNIBUS (CONTRATO NOVO)",226,5282.59]
["2016-03-01","2016-03-07","PI","PADRON BRT",156,8349.94]
["2019-03-01","2019-03-07","PI","PADRON BRT",448,13144.47]
["2021-03-01","2021-03-07","PI","ARTICULADO (BRT)",50,1512.2]
["2022-03-01","2022-03-07","PI","ARTICULADO (CONTRATO NOVO)",53,1154.97]
["2023-03-01","2023-03-07","PI","ÔNIBUS BÁSICO",3399,107124.76]
["2014-04-01","2014-04-07","PI","ARTICULADO (BRT)",21,1252.23]
["2016-04-01","2016-04-07","PI","PADRON BRT",156,8349.94]
["2017-04-01","2017-04-07","PI","MINIÔNIBUS (CONTRATO NOVO)",732,14822.81]
["2020-04-01","2020-04-07","PI","ARTICULADO (BRT)",178,5137.87]
["2021-04-01","2021-04-07","PI","ARTICULADO (BRT)",478,13867.59]
["2022-04-01","2022-04-07","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",890,30873.25]
["2023-04-01","2023-04-07","PI","ARTICULADO (BRT)",722,20842.48]
["2015-05-01","2015-05-07","PI","MINIÔNIBUS (CONTRATO NOVO)",384,11705.75]
["2016-05-01","2016-05-07","PI","ARTICULADO (CONTRATO NOVO)",72,1980]
["2018-05-01","2018-05-07","PI","PADRON BRT",480,14102.61]
["2019-05-01","2019-05-07","PI","PADRON BRT",448,13144.47]
["2021-05-01","2021-05-07","PI","PADRON BRT",784,24861.45]
["2022-05-01","2022-05-07","PI","PADRON BRT",469,15211.24]
["2015-06-01","2015-06-07","PI","ARTICULADO (CONTRATO NOVO)",214,5992]
["2016-06-01","2016-06-07","PI","ARTICULADO (CONTRATO NOVO)",164,4732]
["2019-06-01","2019-06-07","PI","ARTICULADO (CONTRATO NOVO)",111,2749.36]
["2020-06-01","2020-06-07","PI","PADRON BRT",368,11172.29]
["2022-06-01","2022-06-07","PI","ARTICULADO (CONTRATO NOVO)",7,186.6]
["2022-06-01","2022-06-07","PI","ÔNIBUS BÁSICO",3276,102798.83]
["2023-06-01","2023-06-07","PI","ÔNIBUS BÁSICO",3476,110113.27]
["2015-07-01","2015-07-07","PI","MINIÔNIBUS (CONTRATO NOVO)",384,11705.75]
["2017-07-01","2017-07-07","PI","PADRON BRT",326,9809.44]
["2019-07-01","2019-07-07","PI","MINIÔNIBUS (CONTRATO NOVO)",158,2773.8]
["2021-07-01","2021-07-07","PI","ARTICULADO (CONTRATO NOVO)",61,1333.12]
["2021-07-01","2021-07-07","PI","ÔNIBUS BÁSICO",2469,74816.66]
["2023-07-01","2023-07-07","PI","MINIÔNIBUS (CONTRATO NOVO)",6,135.18]
["2023-07-01","2023-07-07","PI","PADRON BRT",680,22459.26]
["2015-08-01","2015-08-07","PI","PADRON BRT",199,13437.94]
["2017-08-01","2017-08-07","PI","ARTICULADO (CONTRATO NOVO)",139,3512.97]
["2019-08-01","2019-08-07","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",4407,133530.51999999999]
["2020-08-01","2020-08-07","PI","ARTICULADO (CONTRATO NOVO)",110,2722.29]
["2022-08-01","2022-08-07","PI","ÔNIBUS BÁSICO",986,32310.83]
["2013-09-01","2013-09-07","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1012,31682.6]
["2017-09-01","2017-09-07","PI","MINIÔNIBUS (CONTRATO NOVO)",728,15362.28]
["2017-09-01","2017-09-07","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",4093,126060.79]
["2020-09-01","2020-09-07","PI","ÔNIBUS BÁSICO",1018,19060.14]
["2021-09-01","2021-09-07","PI","PADRON BRT",369,11209.82]
["2014-10-01","2014-10-07","PI","ARTICULADO (CONTRATO NOVO)",187,5948.09]
["2016-10-01","2016-10-07","PI","ARTICULADO (BRT)",465,13502.84]
["2018-10-01","2018-10-07","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1854,52298.25]
["2020-10-01","2020-10-07","PI","ARTICULADO (CONTRATO NOVO)",110,2722.29]
["2021-10-01","2021-10-07","PI","ÔNIBUS BÁSICO",2336,68714.66]
["2022-10-01","2022-10-07","PI","ARTICULADO",114,2812.07]
["2013-11-01","2013-11-07","PI","ARTICULADO (CONTRATO NOVO)",20,822.1]
["2015-11-01","2015-11-07","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",2256,76133.429999999993]
["2018-11-01","2018-11-07","PI","ARTICULADO (BRT)",489,14204.78]
["2019-11-01","2019-11-07","PI","MINIÔNIBUS (CONTRATO NOVO)",533,12779.72]
["2021-11-01","2021-11-07","PI","ÔNIBUS BÁSICO",693,21463.57]
["2022-11-01","2022-11-07","PI","ARTICULADO",114,2812.07]
["2015-12-01","2015-12-07","PI","ARTICULADO (CONTRATO NOVO)",164,4732]
["2015-12-01","2015-12-07","PI","PADRON",129,3902.4]
["2017-12-01","2017-12-07","PI","ARTICULADO (BRT)",475,13786.98]
["2019-12-01","2019-12-07","PI","ARTICULADO (CONTRATO NOVO)",96,2682.24]
["2021-12-01","2021-12-07","PI","ARTICULADO (BRT)",536,15481.27]
["2022-12-01","2022-12-07","PI","ARTICULADO",114,2812.07]
["2015-01-01","2015-01-08","PI","ARTICULADO (BRT)",479,14201.17]
["2015-01-01","2015-01-08","PI","PADRON BRT",211,12155.14]
["2018-01-01","2018-01-08","PI","PADRON BRT",308,9099.06]
["2019-01-01","2019-01-08","PI","ARTICULADO (BRT)",444,12871.16]
["2020-01-01","2020-01-08","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",4203,126712]
["2022-01-01","2022-01-08","PI","MINIÔNIBUS (CONTRATO NOVO)",85,1321.49]
["2014-02-01","2014-02-08","PI","ARTICULADO (CONTRATO NOVO)",174,5218]
["2016-02-01","2016-02-08","PI","PADRON",129,3902.4]
["2019-02-01","2019-02-08","PI","ARTICULADO (BRT)",489,14204.78]
["2020-02-01","2020-02-08","PI","ÔNIBUS BÁSICO",276,4829.05]
["2021-02-01","2021-02-08","PI","PADRON BRT",676,21270.67]
["2022-02-01","2022-02-08","PI","ARTICULADO (CONTRATO NOVO)",53,1154.97]
["2023-02-01","2023-02-08","PI","ARTICULADO (CONTRATO NOVO)",7,186.6]
["2015-03-01","2015-03-08","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1392,41326.35]
["2017-03-01","2017-03-08","PI","PADRON BRT",496,14710.83]
["2019-03-01","2019-03-08","PI","ARTICULADO (CONTRATO NOVO)",111,2749.36]
["2021-03-01","2021-03-08","PI","MINIÔNIBUS (CONTRATO NOVO)",260,6545.01]
["2022-03-01","2022-03-08","PI","MINIÔNIBUS",112,1614.29]
["2023-03-01","2023-03-08","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",623,22054.03]
["2014-04-01","2014-04-08","PI","ARTICULADO (CONTRATO NOVO)",172,5119.84]
["2015-04-01","2015-04-08","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",3303,111022.98]
["2017-04-01","2017-04-08","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",2658,80353.289999999994]
["2020-04-01","2020-04-08","PI","ARTICULADO (CONTRATO NOVO)",106,2623.47]
["2021-04-01","2021-04-08","PI","MINIÔNIBUS (CONTRATO NOVO)",260,6545.01]
["2022-04-01","2022-04-08","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",890,30873.25]
["2023-04-01","2023-04-08","PI","PADRON BRT",469,15231.5]
["2016-05-01","2016-05-08","PI","ARTICULADO (CONTRATO NOVO)",214,5992]
["2016-05-01","2016-05-08","PI","MINIÔNIBUS (CONTRATO NOVO)",225,4731.01]
["2018-05-01","2018-05-08","PI","ARTICULADO (BRT)",475,13786.98]
["2020-05-01","2020-05-08","PI","MINIÔNIBUS (CONTRATO NOVO)",211,5389.63]
["2021-05-01","2021-05-08","PI","PADRON BRT",507,15993.69]
["2023-05-01","2023-05-08","PI","ARTICULADO (CONTRATO NOVO)",7,186.6]
["2015-06-01","2015-06-08","PI","MINIÔNIBUS (CONTRATO NOVO)",384,11705.75]
["2016-06-01","2016-06-08","PI","PADRON BRT",156,8349.94]
["2018-06-01","2018-06-08","PI","PADRON BRT",480,14102.61]
["2019-06-01","2019-06-08","PI","MINIÔNIBUS (CONTRATO NOVO)",247,4591.17]
["2020-06-01","2020-06-08","PI","PADRON BRT",739,23440.87]
["2022-06-01","2022-06-08","PI","ARTICULADO (CONTRATO NOVO)",7,186.6]
["2023-06-01","2023-06-08","PI","ARTICULADO (BRT)",722,20842.48]
["2015-07-01","2015-07-08","PI","ARTICULADO (BRT)",514,14799.59]
["2017-07-01","2017-07-08","PI","ARTICULADO (CONTRATO NOVO)",84,2346.96]
["2018-07-01","2018-07-08","PI","PADRON BRT",165,4887.72]
["2020-07-01","2020-07-08","PI","PADRON BRT",739,23440.87]
["2021-07-01","2021-07-08","PI","ARTICULADO (CONTRATO NOVO)",61,1333.12]
["2022-07-01","2022-07-08","PI","ARTICULADO (BRT)",720,20781.98]
["2023-07-01","2023-07-08","PI","ÔNIBUS BÁSICO",1597,52689.49]
["2014-08-01","2014-08-08","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",3298,109203.52]
["2017-08-01","2017-08-08","PI","ARTICULADO (BRT)",465,13502.84]
["2019-08-01","2019-08-08","PI","ARTICULADO (BRT)",490,14232.33]
["2020-08-01","2020-08-08","PI","ÔNIBUS BÁSICO",1432,31075.42]
["2022-08-01","2022-08-08","PI","MINIÔNIBUS (CONTRATO NOVO)",42,1090.08]
["2022-08-01","2022-08-08","PI","ÔNIBUS BÁSICO",3264,102645.22]
["2014-09-01","2014-09-08","PI","PADRON BRT",212,12204.44]
["2017-09-01","2017-09-08","PI","ARTICULADO (CONTRATO NOVO)",114,2863.06]
["2018-09-01","2018-09-08","PI","PADRON BRT",238,6868.86]
["2020-09-01","2020-09-08","PI","ÔNIBUS BÁSICO",2634,57474.52]
["2022-09-01","2022-09-08","PI","ARTICULADO (BRT)",722,20842.48]
["2013-10-01","2013-10-08","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1636,54998.92]
["2015-10-01","2015-10-08","PI","PADRON BRT",199,13437.94]
["2017-10-01","2017-10-08","PI","MINIÔNIBUS (CONTRATO NOVO)",207,4119.62]
["2018-10-01","2018-10-08","PI","ARTICULADO (CONTRATO NOVO)",111,2749.36]
["2020-10-01","2020-10-08","PI","ARTICULADO (CONTRATO NOVO)",110,2722.29]
["2021-10-01","2021-10-08","PI","ARTICULADO (CONTRATO NOVO)",61,1333.12]
["2022-10-01","2022-10-08","PI","PADRON BRT",469,15231.5]
["2015-11-01","2015-11-08","PI","PADRON BRT",218,15972.7]
["2017-11-01","2017-11-08","PI","ARTICULADO (CONTRATO NOVO)",111,2749.36]
["2019-11-01","2019-11-08","PI","MINIÔNIBUS (CONTRATO NOVO)",533,12779.72]
["2020-11-01","2020-11-08","PI","PADRON BRT",368,11172.29]
["2021-11-01","2021-11-08","PI","ARTICULADO (CONTRATO NOVO)",61,1333.12]
["2022-11-01","2022-11-08","PI","ÔNIBUS BÁSICO",3361,105993.79]
["2014-12-01","2014-12-08","PI","MINIÔNIBUS (CONTRATO NOVO)",326,11126.45]
["2016-12-01","2016-12-08","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",4006,123791.74]
["2018-12-01","2018-12-08","PI","ARTICULADO (BRT)",302,8844.06]
["2020-12-01","2020-12-08","PI","ÔNIBUS BÁSICO",228,5980.07]
["2021-12-01","2021-12-08","PI","PADRON BRT",846,27308.98]
["2022-12-01","2022-12-08","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",629,22266.46]
["2015-01-01","2015-01-09","PI","ARTICULADO (BRT)",479,14201.17]
["2017-01-01","2017-01-09","PI","ARTICULADO (BRT)",528,15280.21]
["2018-01-01","2018-01-09","PI","MINIÔNIBUS (CONTRATO NOVO)",672,13278.39]
["2020-01-01","2020-01-09","PI","PADRON BRT",355,10430.709999999999]
["2022-01-01","2022-01-09","PI","ARTICULADO (BRT)",50,1512.2]
["2023-01-01","2023-01-09","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",629,22266.46]
["2016-02-01","2016-02-09","PI","ARTICULADO (CONTRATO NOVO)",174,5194.8599999999997]
["2017-02-01","2017-02-09","PI","MINIÔNIBUS (CONTRATO NOVO)",743,14543.08]
["2018-02-01","2018-02-09","PI","ARTICULADO (BRT)",491,14209.13]
["2020-02-01","2020-02-09","PI","MINIÔNIBUS (CONTRATO NOVO)",44,776.24]
["2021-02-01","2021-02-09","PI","MINIÔNIBUS (CONTRATO NOVO)",134,3728.37]
["2023-02-01","2023-02-09","PI","ARTICULADO",114,2812.07]
["2015-03-01","2015-03-09","PI","ALONGADO ESPECIAL 3 PORTAS",3,118.95]
["2016-03-01","2016-03-09","PI","MINIÔNIBUS (CONTRATO NOVO)",563,13320.52]
["2018-03-01","2018-03-09","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",4162,127452.93]
["2018-03-01","2018-03-09","PI","PADRON BRT",480,14102.61]
["2020-03-01","2020-03-09","PI","MINIÔNIBUS (CONTRATO NOVO)",155,5557.99]
["2022-03-01","2022-03-09","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",939,32649.41]
["2023-03-01","2023-03-09","PI","MINIÔNIBUS",246,6761.03]
["2015-04-01","2015-04-09","PI","ALONGADO ESPECIAL 3 PORTAS",3,118.95]
["2016-04-01","2016-04-09","PI","ARTICULADO (CONTRATO NOVO)",72,1980]
["2018-04-01","2018-04-09","PI","PADRON BRT",480,14102.61]
["2020-04-01","2020-04-09","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",3369,101710.32]
["2021-04-01","2021-04-09","PI","PADRON BRT",761,24128.78]
["2022-04-01","2022-04-09","PI","MINIÔNIBUS (CONTRATO NOVO)",50,939.7]
["2015-05-01","2015-05-09","PI","ARTICULADO (CONTRATO NOVO)",72,1980]
["2015-05-01","2015-05-09","PI","PADRON BRT",172,12510.42]
["2018-05-01","2018-05-09","PI","ARTICULADO (BRT)",475,13786.98]
["2019-05-01","2019-05-09","PI","ARTICULADO (CONTRATO NOVO)",111,2749.36]
["2021-05-01","2021-05-09","PI","ÔNIBUS BÁSICO",389,11981.54]
["2023-05-01","2023-05-09","PI","ARTICULADO",114,2812.07]
["2023-05-01","2023-05-09","PI","PADRON BRT",680,22459.26]
["2014-06-01","2014-06-09","PI","MINIÔNIBUS (CONTRATO NOVO)",188,8347.7999999999993]
["2016-06-01","2016-06-09","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",3874,119886.92]
["2017-06-01","2017-06-09","PI","PADRON BRT",496,14710.83]
["2020-06-01","2020-06-09","PI","MINIÔNIBUS (CONTRATO NOVO)",229,6361.63]
["2021-06-01","2021-06-09","PI","PADRON BRT",784,24861.45]
["2022-06-01","2022-06-09","PI","PADRON BRT",672,22362.54]
["2023-06-01","2023-06-09","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",607,21132.03]
["2015-07-01","2015-07-09","PI","ALONGADO ESPECIAL 3 PORTAS",3,118.95]
["2016-07-01","2016-07-09","PI","MICROÔNIBUS",69,2097.6]
["2019-07-01","2019-07-09","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",3973,120559.5]
["2020-07-01","2020-07-09","PI","ÔNIBUS BÁSICO",2760,59429.05]
["2021-07-01","2021-07-09","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1629,54158.97]
["2022-07-01","2022-07-09","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",977,32635.25]
["2015-08-01","2015-08-09","PI","ARTICULADO (CONTRATO NOVO)",214,5992]
["2016-08-01","2016-08-09","PI","ARTICULADO (CONTRATO NOVO)",120,3713.42]
["2018-08-01","2018-08-09","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",4416,133856.35]
["2019-08-01","2019-08-09","PI","MINIÔNIBUS (CONTRATO NOVO)",533,12779.72]
["2021-08-01","2021-08-09","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1839,58783.839999999997]
["2022-08-01","2022-08-09","PI","ARTICULADO (BRT)",722,20842.48]
["2014-09-01","2014-09-09","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",3349,109901.93]
["2015-09-01","2015-09-09","PI","PADRON BRT",199,13437.94]
["2018-09-01","2018-09-09","PI","MINIÔNIBUS (CONTRATO NOVO)",152,2588.66]
["2020-09-01","2020-09-09","PI","MINIÔNIBUS (CONTRATO NOVO)",257,6516.18]
["2021-09-01","2021-09-09","PI","MINIÔNIBUS",31,355.88]
["2021-09-01","2021-09-09","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1713,55828.78]
["2013-10-01","2013-10-09","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1636,54998.92]
["2015-10-01","2015-10-09","PI","ARTICULADO (CONTRATO NOVO)",174,5186.0200000000004]
["2018-10-01","2018-10-09","PI","MINIÔNIBUS (CONTRATO NOVO)",570,13168.62]
["2019-10-01","2019-10-09","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",4408,132345.15]
["2021-10-01","2021-10-09","PI","ARTICULADO",96,2682.24]
["2022-10-01","2022-10-09","PI","MINIÔNIBUS",116,1538.98]
["2013-11-01","2013-11-09","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1478,52038.3]
["2016-11-01","2016-11-09","PI","MINIÔNIBUS (CONTRATO NOVO)",764,16815.580000000002]
["2018-11-01","2018-11-09","PI","PADRON BRT",448,13144.47]
["2019-11-01","2019-11-09","PI","PADRON BRT",264,7649.66]
["2021-11-01","2021-11-09","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1835,56354.54]
["2022-11-01","2022-11-09","PI","ARTICULADO (BRT)",722,20842.48]
["2014-12-01","2014-12-09","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",3350,110008.11]
["2015-12-01","2015-12-09","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",3455,115029.81]
["2017-12-01","2017-12-09","PI","PADRON BRT",242,6986.86]
["2018-12-01","2018-12-09","PI","PADRON BRT",307,8891.02]
["2021-12-01","2021-12-09","PI","ARTICULADO (BRT)",536,15481.27]
["2021-12-01","2021-12-09","PI","MINIÔNIBUS (CONTRATO NOVO)",139,4916.3500000000004]
["2014-01-01","2014-01-10","PI","ARTICULADO (CONTRATO NOVO)",217,6766.5]
["2016-01-01","2016-01-10","PI","ARTICULADO (BRT)",31,937.6]
["2018-01-01","2018-01-10","PI","MINIÔNIBUS (CONTRATO NOVO)",672,13278.39]
["2020-01-01","2020-01-10","PI","ÔNIBUS BÁSICO",295,5004.6099999999997]
["2022-01-01","2022-01-10","PI","ARTICULADO",61,1687.63]
["2022-01-01","2022-01-10","PI","PADRON BRT",846,27308.98]
["2023-01-01","2023-01-10","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",629,22266.46]
["2015-02-01","2015-02-10","PI","MINIÔNIBUS (CONTRATO NOVO)",326,11126.45]
["2018-02-01","2018-02-10","PI","MINIÔNIBUS (CONTRATO NOVO)",291,5576.15]
["2019-02-01","2019-02-10","PI","PADRON BRT",307,8891.02]
["2020-02-01","2020-02-10","PI","MINIÔNIBUS (CONTRATO NOVO)",155,5557.99]
["2022-02-01","2022-02-10","PI","ARTICULADO (BRT)",672,19330.07]
["2022-02-01","2022-02-10","PI","PADRON BRT",710,23460.18]
["2015-03-01","2015-03-10","PI","ALONGADO ESPECIAL 3 PORTAS",3,118.95]
["2017-03-01","2017-03-10","PI","ARTICULADO (BRT)",465,13502.84]
["2018-03-01","2018-03-10","PI","ARTICULADO (BRT)",315,9237.4599999999991]
["2020-03-01","2020-03-10","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",2738,99670.04]
["2021-03-01","2021-03-10","PI","ARTICULADO (CONTRATO NOVO)",58,1267.73]
["2023-03-01","2023-03-10","PI","ARTICULADO",114,2812.07]
["2023-03-01","2023-03-10","PI","ÔNIBUS BÁSICO",3398,107035.58]
["2015-04-01","2015-04-10","PI","PADRON BRT",199,13437.94]
["2016-04-01","2016-04-10","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1657,44872.28]
["2019-04-01","2019-04-10","PI","MINIÔNIBUS (CONTRATO NOVO)",544,13006.31]
["2020-04-01","2020-04-10","PI","ARTICULADO (BRT)",50,1512.2]
["2022-04-01","2022-04-10","PI","MINIÔNIBUS",37,428.76]
["2023-04-01","2023-04-10","PI","ARTICULADO (BRT)",722,20842.48]
["2014-05-01","2014-05-10","PI","ARTICULADO (BRT)",21,1252.23]
["2017-05-01","2017-05-10","PI","MINIÔNIBUS (CONTRATO NOVO)",732,14822.81]
["2018-05-01","2018-05-10","PI","PADRON BRT",480,14102.61]
["2020-05-01","2020-05-10","PI","MINIÔNIBUS (CONTRATO NOVO)",44,776.24]
["2021-05-01","2021-05-10","PI","MINIÔNIBUS (CONTRATO NOVO)",186,5631.11]
["2022-05-01","2022-05-10","PI","PADRON BRT",671,22332.09]
["2014-06-01","2014-06-10","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",2923,111455.86]
["2015-06-01","2015-06-10","PI","PADRON BRT",199,13437.94]
["2016-06-01","2016-06-10","PI","MINIÔNIBUS (CONTRATO NOVO)",771,16909.88]
["2018-06-01","2018-06-10","PI","PADRON BRT",310,8984.6200000000008]
["2020-06-01","2020-06-10","PI","ARTICULADO (BRT)",490,14232.33]
["2021-06-01","2021-06-10","PI","PADRON BRT",784,24861.45]
["2023-06-01","2023-06-10","PI","MINIÔNIBUS (CONTRATO NOVO)",32,462.25]
["2014-07-01","2014-07-10","PI","ARTICULADO (CONTRATO NOVO)",172,5098.6400000000003]
["2016-07-01","2016-07-10","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1682,45687.3]
["2017-07-01","2017-07-10","PI","ARTICULADO (CONTRATO NOVO)",70,2197.06]
["2019-07-01","2019-07-10","PI","PADRON BRT",333,9767.51]
["2020-07-01","2020-07-10","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1805,66462.61]
["2021-07-01","2021-07-10","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1381,45136.4]
["2023-07-01","2023-07-10","PI","ARTICULADO (CONTRATO NOVO)",7,186.6]
["2015-08-01","2015-08-10","PI","MINIÔNIBUS (CONTRATO NOVO)",384,11705.75]
["2016-08-01","2016-08-10","PI","PADRON BRT",482,14146.6]
["2018-08-01","2018-08-10","PI","MINIÔNIBUS (CONTRATO NOVO)",573,13216]
["2019-08-01","2019-08-10","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",2717,83632.429999999993]
["2020-08-01","2020-08-10","PI","PADRON BRT",739,23440.87]
["2022-08-01","2022-08-10","PI","PADRON BRT",680,22459.26]
["2013-09-01","2013-09-10","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1259,41076.160000000003]
["2016-09-01","2016-09-10","PI","ARTICULADO (CONTRATO NOVO)",72,1980]
["2017-09-01","2017-09-10","PI","PADRON BRT",314,9102.6200000000008]
["2019-09-01","2019-09-10","PI","PADRON BRT",448,13144.47]
["2021-09-01","2021-09-10","PI","ÔNIBUS BÁSICO",2280,68996.89]
["2022-09-01","2022-09-10","PI","MINIÔNIBUS (CONTRATO NOVO)",32,462.25]
["2022-09-01","2022-09-10","PI","PADRON BRT",469,15231.5]
["2015-10-01","2015-10-10","PI","PADRON BRT",172,12510.42]
["2017-10-01","2017-10-10","PI","ARTICULADO (BRT)",473,13727.56]
["2019-10-01","2019-10-10","PI","MINIÔNIBUS (CONTRATO NOVO)",533,12779.72]
["2021-10-01","2021-10-10","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",916,28326]
["2022-10-01","2022-10-10","PI","MINIÔNIBUS",254,6832.09]
["2015-11-01","2015-11-10","PI","MINIÔNIBUS (CONTRATO NOVO)",320,11066.01]
["2016-11-01","2016-11-10","PI","PADRON BRT",496,14710.83]
["2018-11-01","2018-11-10","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",2730,83824.08]
["2019-11-01","2019-11-10","PI","PADRON BRT",307,8891.02]
["2021-11-01","2021-11-10","PI","ARTICULADO",53,1481.66]
["2022-11-01","2022-11-10","PI","ARTICULADO (BRT)",722,20842.48]
["2014-12-01","2014-12-10","PI","PADRON BRT",211,12155.14]
["2016-12-01","2016-12-10","PI","ARTICULADO (BRT)",314,9209.91]
["2017-12-01","2017-12-10","PI","PADRON BRT",314,9102.6200000000008]
["2019-12-01","2019-12-10","PI","PADRON BRT",448,13143.11]
["2020-12-01","2020-12-10","PI","ARTICULADO (CONTRATO NOVO)",59,1284.9000000000001]
["2022-12-01","2022-12-10","PI","MINIÔNIBUS (CONTRATO NOVO)",32,462.25]
["2022-12-01","2022-12-10","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",864,29116.2]
["2016-01-01","2016-01-11","PI","PADRON BRT",156,8349.94]
["2018-01-01","2018-01-11","PI","ARTICULADO (CONTRATO NOVO)",118,3163.55]
["2020-01-01","2020-01-11","PI","MINIÔNIBUS (CONTRATO NOVO)",103,1847.15]
["2022-01-01","2022-01-11","PI","ARTICULADO (BRT)",536,15481.27]
["2022-01-01","2022-01-11","PI","PADRON BRT",846,27308.98]
["2023-01-01","2023-01-11","PI","ARTICULADO (CONTRATO NOVO)",7,186.6]
["2015-02-01","2015-02-11","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",3410,112784.98]
["2016-02-01","2016-02-11","PI","PADRON",129,3902.4]
["2019-02-01","2019-02-11","PI","ARTICULADO (CONTRATO NOVO)",111,2749.36]
["2020-02-01","2020-02-11","PI","ÔNIBUS BÁSICO",498,8734.75]
["2022-02-01","2022-02-11","PI","ARTICULADO",61,1687.63]
["2023-02-01","2023-02-11","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",864,29116.2]
["2015-03-01","2015-03-11","PI","ARTICULADO (CONTRATO NOVO)",184,5811.39]
["2016-03-01","2016-03-11","PI","PADRON BRT",156,8349.94]
["2017-03-01","2017-03-11","PI","PADRON BRT",243,7014.41]
["2019-03-01","2019-03-11","PI","MINIÔNIBUS (CONTRATO NOVO)",544,13006.31]
["2021-03-01","2021-03-11","PI","ARTICULADO (BRT)",478,13867.59]
["2022-03-01","2022-03-11","PI","MINIÔNIBUS",112,1614.29]
["2014-04-01","2014-04-11","PI","ARTICULADO (BRT)",21,1252.23]
["2015-04-01","2015-04-11","PI","PADRON BRT",172,12510.42]
["2017-04-01","2017-04-11","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",4060,125060.04]
["2018-04-01","2018-04-11","PI","ARTICULADO (CONTRATO NOVO)",111,2749.36]
["2021-04-01","2021-04-11","PI","MINIÔNIBUS (CONTRATO NOVO)",63,846.7]
["2021-04-01","2021-04-11","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1343,39807.980000000003]
["2023-04-01","2023-04-11","PI","ARTICULADO (CONTRATO NOVO)",7,186.6]
["2014-05-01","2014-05-11","PI","MINIÔNIBUS (CONTRATO NOVO)",22,907.1]
["2016-05-01","2016-05-11","PI","MINIÔNIBUS (CONTRATO NOVO)",771,16909.88]
["2018-05-01","2018-05-11","PI","PADRON BRT",480,14102.61]
["2020-05-01","2020-05-11","PI","ARTICULADO (CONTRATO NOVO)",109,2708.13]
["2021-05-01","2021-05-11","PI","ÔNIBUS BÁSICO",2071,60849.97]
["2022-05-01","2022-05-11","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",759,28181.7]
["2023-05-01","2023-05-11","PI","ARTICULADO (BRT)",722,20842.48]
["2014-06-01","2014-06-11","PI","MINIÔNIBUS (CONTRATO NOVO)",188,8347.7999999999993]
["2016-06-01","2016-06-11","PI","ARTICULADO (CONTRATO NOVO)",72,1980]
["2018-06-01","2018-06-11","PI","PADRON BRT",480,14102.61]
["2020-06-01","2020-06-11","PI","ÔNIBUS BÁSICO",1122,21806.28]
["2022-06-01","2022-06-11","PI","ARTICULADO",96,2682.24]
["2022-06-01","2022-06-11","PI","MINIÔNIBUS (CONTRATO NOVO)",50,939.7]
["2015-07-01","2015-07-11","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",2110,70374.23]
["2016-07-01","2016-07-11","PI","ARTICULADO (BRT)",465,13502.84]
["2018-07-01","2018-07-11","PI","ARTICULADO (CONTRATO NOVO)",110,2730.56]
["2019-07-01","2019-07-11","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",4018,121994.34]
["2021-07-01","2021-07-11","PI","ÔNIBUS BÁSICO",666,20650.32]
["2022-07-01","2022-07-11","PI","MINIÔNIBUS (CONTRATO NOVO)",42,1090.08]
["2023-07-01","2023-07-11","PI","PADRON BRT",680,22459.26]
["2014-08-01","2014-08-11","PI","ARTICULADO (CONTRATO NOVO)",172,5098.6400000000003]
["2017-08-01","2017-08-11","PI","ARTICULADO (CONTRATO NOVO)",139,3512.97]
["2017-08-01","2017-08-11","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",4022,123206.6]
["2020-08-01","2020-08-11","PI","ARTICULADO (CONTRATO NOVO)",110,2722.29]
["2021-08-01","2021-08-11","PI","ARTICULADO (CONTRATO NOVO)",61,1333.12]
["2022-08-01","2022-08-11","PI","MINIÔNIBUS (CONTRATO NOVO)",42,1090.08]
["2014-09-01","2014-09-11","PI","MINIÔNIBUS (CONTRATO NOVO)",368,12361.25]
["2016-09-01","2016-09-11","PI","PADRON BRT",314,9102.6200000000008]
["2018-09-01","2018-09-11","PI","MINIÔNIBUS (CONTRATO NOVO)",570,13168.62]
["2020-09-01","2020-09-11","PI","ARTICULADO (CONTRATO NOVO)",110,2722.29]
["2020-09-01","2020-09-11","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1816,68208.84]
["2022-09-01","2022-09-11","PI","MINIÔNIBUS",116,1538.98]
["2014-10-01","2014-10-11","PI","MINIÔNIBUS (CONTRATO NOVO)",268,6517.39]
["2017-10-01","2017-10-11","PI","ARTICULADO (BRT)",473,13727.56]
["2018-10-01","2018-10-11","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",4412,133354.07999999999]
["2020-10-01","2020-10-11","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",812,29064.23]
["2021-10-01","2021-10-11","PI","ARTICULADO (BRT)",533,15394.3]
["2013-11-01","2013-11-11","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",2166,78125.95]
["2014-11-01","2014-11-11","PI","ARTICULADO (CONTRATO NOVO)",187,5948.09]
["2017-11-01","2017-11-11","PI","MINIÔNIBUS (CONTRATO NOVO)",281,5109.55]
["2018-11-01","2018-11-11","PI","ARTICULADO (BRT)",50,1512.2]
["2020-11-01","2020-11-11","PI","MINIÔNIBUS (CONTRATO NOVO)",257,6519.24]
["2021-11-01","2021-11-11","PI","MINIÔNIBUS",47,887.56]
["2022-11-01","2022-11-11","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",629,22266.46]
["2013-12-01","2013-12-11","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",2756,102716.94]
["2016-12-01","2016-12-11","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1842,50013.43]
["2017-12-01","2017-12-11","PI","ARTICULADO (BRT)",475,13786.98]
["2020-12-01","2020-12-11","PI","ARTICULADO (BRT)",338,9749.14]
["2020-12-01","2020-12-11","PI","ÔNIBUS BÁSICO",228,5980.07]
["2022-12-01","2022-12-11","PI","MINIÔNIBUS",53,946.39]
["2015-01-01","2015-01-12","PI","ARTICULADO (CONTRATO NOVO)",163,5132.45]
["2017-01-01","2017-01-12","PI","MINIÔNIBUS (CONTRATO NOVO)",743,14543.08]
["2019-01-01","2019-01-12","PI","ARTICULADO (CONTRATO NOVO)",96,2682.24]
["2021-01-01","2021-01-12","PI","ARTICULADO",48,1341.12]
["2021-01-01","2021-01-12","PI","MINIÔNIBUS (CONTRATO NOVO)",133,3724.99]
["2022-01-01","2022-01-12","PI","ÔNIBUS BÁSICO",2814,85939.839999999997]
["2023-01-01","2023-01-12","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",629,22266.46]
["2016-02-01","2016-02-12","PI","MINIÔNIBUS (CONTRATO NOVO)",541,13124.28]
["2017-02-01","2017-02-12","PI","PADRON BRT",165,4887.72]
["2019-02-01","2019-02-12","PI","PADRON BRT",448,13144.47]
["2021-02-01","2021-02-12","PI","ARTICULADO",48,1341.12]
["2022-02-01","2022-02-12","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1119,37002.65]
["2023-02-01","2023-02-12","PI","MINIÔNIBUS",43,620.99]
["2016-03-01","2016-03-12","PI","MINIÔNIBUS (CONTRATO NOVO)",222,5633.63]
["2017-03-01","2017-03-12","PI","ARTICULADO (BRT)",35,1058.5999999999999]
["2019-03-01","2019-03-12","PI","ARTICULADO (CONTRATO NOVO)",111,2749.36]
["2020-03-01","2020-03-12","PI","ÔNIBUS BÁSICO",1899,27291.61]
["2022-03-01","2022-03-12","PI","MINIÔNIBUS",37,428.76]
["2023-03-01","2023-03-12","PI","ÔNIBUS BÁSICO",1077,33854.32]
["2016-04-01","2016-04-12","PI","ARTICULADO (CONTRATO NOVO)",164,4732]
["2016-04-01","2016-04-12","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",3826,118125.98]
["2019-04-01","2019-04-12","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",4364,132089.47]
["2020-04-01","2020-04-12","PI","MINIÔNIBUS (CONTRATO NOVO)",44,776.24]
["2022-04-01","2022-04-12","PI","ARTICULADO",56,1556.93]
["2023-04-01","2023-04-12","PI","ARTICULADO",114,2812.07]
["2015-05-01","2015-05-12","PI","ALONGADO ESPECIAL 3 PORTAS",3,118.95]
["2016-05-01","2016-05-12","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",3874,120060.34]
["2018-05-01","2018-05-12","PI","ARTICULADO (CONTRATO NOVO)",96,2682.24]
["2018-05-01","2018-05-12","PI","PADRON BRT",238,6868.86]
["2020-05-01","2020-05-12","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",3539,106833.37]
["2022-05-01","2022-05-12","PI","ARTICULADO",56,1556.93]
["2022-05-01","2022-05-12","PI","PADRON BRT",671,22332.09]
["2015-06-01","2015-06-12","PI","ALONGADO ESPECIAL 3 PORTAS",3,118.95]
["2016-06-01","2016-06-12","PI","PADRON BRT",318,9223.6200000000008]
["2018-06-01","2018-06-12","PI","ARTICULADO (CONTRATO NOVO)",111,2749.36]
["2020-06-01","2020-06-12","PI","ÔNIBUS BÁSICO",2733,58725.01]
["2021-06-01","2021-06-12","PI","ÔNIBUS BÁSICO",796,23756.82]
["2023-06-01","2023-06-12","PI","MINIÔNIBUS (CONTRATO NOVO)",6,135.18]
["2023-06-01","2023-06-12","PI","PADRON BRT",680,22459.26]
["2015-07-01","2015-07-12","PI","MINIÔNIBUS (CONTRATO NOVO)",235,5114.09]
["2017-07-01","2017-07-12","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",3925,119087.76]
["2019-07-01","2019-07-12","PI","PADRON BRT",333,9767.51]
["2021-07-01","2021-07-12","PI","ARTICULADO (BRT)",498,14402.98]
["2022-07-01","2022-07-12","PI","ÔNIBUS BÁSICO",3272,102861.71]
["2022-07-01","2022-07-12","PI","PADRON BRT",672,22348.52]
["2015-08-01","2015-08-12","PI","ARTICULADO (BRT)",514,14799.59]
["2015-08-01","2015-08-12","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",3309,111359.57]
["2017-08-01","2017-08-12","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",2692,81477.009999999995]
["2019-08-01","2019-08-12","PI","MINIÔNIBUS (CONTRATO NOVO)",533,12779.72]
["2021-08-01","2021-08-12","PI","MINIÔNIBUS",33,368.84]
["2022-08-01","2022-08-12","PI","MINIÔNIBUS (CONTRATO NOVO)",42,1090.08]
["2014-09-01","2014-09-12","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",3349,109901.93]
["2016-09-01","2016-09-12","PI","ARTICULADO (BRT)",465,13502.84]
["2017-09-01","2017-09-12","PI","ARTICULADO (BRT)",465,13502.84]
["2018-09-01","2018-09-12","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",4398,133469.67000000001]
["2020-09-01","2020-09-12","PI","ARTICULADO (BRT)",302,8844.06]
["2022-09-01","2022-09-12","PI","ARTICULADO (CONTRATO NOVO)",7,186.6]
["2022-09-01","2022-09-12","PI","PADRON BRT",680,22459.26]
["2016-10-01","2016-10-12","PI","ARTICULADO (CONTRATO NOVO)",160,4622]
["2018-10-01","2018-10-12","PI","PADRON BRT",312,9041.82]
["2020-10-01","2020-10-12","PI","ARTICULADO (BRT)",50,1512.2]
["2022-10-01","2022-10-12","PI","ÔNIBUS BÁSICO",986,32329.63]
["2013-11-01","2013-11-12","PI","ARTICULADO (CONTRATO NOVO)",20,822.1]
["2014-11-01","2014-11-12","PI","PADRON BRT",212,12204.44]
["2017-11-01","2017-11-12","PI","MINIÔNIBUS (CONTRATO NOVO)",206,4149.76]
["2019-11-01","2019-11-12","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",4382,131209.26]
["2020-11-01","2020-11-12","PI","PADRON BRT",751,23807.08]
["2022-11-01","2022-11-12","PI","MINIÔNIBUS (CONTRATO NOVO)",32,462.25]
["2022-11-01","2022-11-12","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",908,30999.18]
["2016-12-01","2016-12-12","PI","ARTICULADO (CONTRATO NOVO)",160,4431.46]
["2017-12-01","2017-12-12","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",4095,124472.01]
["2018-12-01","2018-12-12","PI","PADRON BRT",448,13144.47]
["2020-12-01","2020-12-12","PI","ÔNIBUS BÁSICO",126,2901.52]
["2021-12-01","2021-12-12","PI","PADRON BRT",374,11396.69]
["2015-01-01","2015-01-13","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",3314,108703.46]
["2017-01-01","2017-01-13","PI","ARTICULADO (CONTRATO NOVO)",160,4431.46]
["2018-01-01","2018-01-13","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",2544,76474.009999999995]
["2019-01-01","2019-01-13","PI","PADRON BRT",307,8891.02]
["2021-01-01","2021-01-13","PI","PADRON BRT",698,21916.67]
["2022-01-01","2022-01-13","PI","ARTICULADO (CONTRATO NOVO)",53,1154.97]
["2023-01-01","2023-01-13","PI","PADRON BRT",680,22459.26]
["2015-02-01","2015-02-13","PI","ARTICULADO (CONTRATO NOVO)",184,5811.39]
["2017-02-01","2017-02-13","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",3960,121964.12]
["2020-02-01","2020-02-13","PI","ARTICULADO (BRT)",490,14232.33]
["2021-02-01","2021-02-13","PI","ARTICULADO (BRT)",137,3946.37]
["2023-02-01","2023-02-13","PI","ARTICULADO (BRT)",722,20842.48]
["2023-02-01","2023-02-13","PI","MINIÔNIBUS (CONTRATO NOVO)",6,135.18]
["2014-03-01","2014-03-13","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",2920,113015.66]
["2017-03-01","2017-03-13","PI","ARTICULADO (BRT)",465,13502.84]
["2019-03-01","2019-03-13","PI","ARTICULADO (CONTRATO NOVO)",111,2749.36]
["2020-03-01","2020-03-13","PI","ÔNIBUS BÁSICO",1887,27196.57]
["2021-03-01","2021-03-13","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1974,63279.51]
["2022-03-01","2022-03-13","PI","PADRON BRT",375,11434.22]
["2015-04-01","2015-04-13","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",3258,109195.98]
["2016-04-01","2016-04-13","PI","PADRON BRT",156,8349.94]
["2018-04-01","2018-04-13","PI","ARTICULADO (BRT)",475,13786.98]
["2019-04-01","2019-04-13","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",2726,83846.47]
["2020-04-01","2020-04-13","PI","PADRON BRT",787,24423.29]
["2022-04-01","2022-04-13","PI","PADRON BRT",682,22661.11]
["2023-04-01","2023-04-13","PI","MINIÔNIBUS",246,6993.12]
["2015-05-01","2015-05-13","PI","MINIÔNIBUS (CONTRATO NOVO)",384,11705.75]
["2016-05-01","2016-05-13","PI","MINIÔNIBUS (CONTRATO NOVO)",771,16909.88]
["2019-05-01","2019-05-13","PI","ARTICULADO (BRT)",490,14232.33]
["2019-05-01","2019-05-13","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",4367,132156.85999999999]
["2021-05-01","2021-05-13","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",2041,68023.210000000006]
["2022-05-01","2022-05-13","PI","MINIÔNIBUS",195,5618]
["2014-06-01","2014-06-13","PI","ARTICULADO (BRT)",68,2211.7600000000002]
["2016-06-01","2016-06-13","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",3869,119260.66]
["2017-06-01","2017-06-13","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",4033,123525.69]
["2020-06-01","2020-06-13","PI","ARTICULADO (BRT)",302,8844.06]
["2020-06-01","2020-06-13","PI","ÔNIBUS BÁSICO",1432,31049.14]
["2021-06-01","2021-06-13","PI","ÔNIBUS BÁSICO",391,12025.5]
["2023-06-01","2023-06-13","PI","ÔNIBUS BÁSICO",3458,109308.83]
["2015-07-01","2015-07-13","PI","ALONGADO ESPECIAL 3 PORTAS",3,118.95]
["2016-07-01","2016-07-13","PI","ARTICULADO (CONTRATO NOVO)",164,4732]
["2017-07-01","2017-07-13","PI","MINIÔNIBUS (CONTRATO NOVO)",609,13304.8]
["2018-07-01","2018-07-13","PI","PADRON BRT",336,9851.7999999999993]
["2021-07-01","2021-07-13","PI","MINIÔNIBUS (CONTRATO NOVO)",148,4967.01]
["2022-07-01","2022-07-13","PI","MINIÔNIBUS",202,5681.42]
["2023-07-01","2023-07-13","PI","ARTICULADO (BRT)",722,20842.48]
["2014-08-01","2014-08-13","PI","PADRON BRT",202,11762.33]
["2015-08-01","2015-08-13","PI","ARTICULADO (CONTRATO NOVO)",169,4960.1400000000003]
["2018-08-01","2018-08-13","PI","ARTICULADO (CONTRATO NOVO)",111,2749.36]
["2019-08-01","2019-08-13","PI","ARTICULADO (BRT)",490,14232.33]
["2021-08-01","2021-08-13","PI","ARTICULADO (BRT)",498,14402.98]
["2021-08-01","2021-08-13","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1839,58783.839999999997]
["2014-09-01","2014-09-13","PI","MINIÔNIBUS (CONTRATO NOVO)",268,6517.39]
["2015-09-01","2015-09-13","PI","ARTICULADO (CONTRATO NOVO)",214,5992]
["2017-09-01","2017-09-13","PI","PADRON BRT",489,14361.15]
["2018-09-01","2018-09-13","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",4410,133564.71]
["2021-09-01","2021-09-13","PI","ARTICULADO",53,1481.66]
["2022-09-01","2022-09-13","PI","MINIÔNIBUS (CONTRATO NOVO)",6,135.18]
["2014-10-01","2014-10-13","PI","ARTICULADO (CONTRATO NOVO)",187,5948.09]
["2015-10-01","2015-10-13","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",3566,123107.19]
["2018-10-01","2018-10-13","PI","ARTICULADO (BRT)",315,9237.4599999999991]
["2019-10-01","2019-10-13","PI","MINIÔNIBUS (CONTRATO NOVO)",158,2773.8]
["2021-10-01","2021-10-13","PI","MINIÔNIBUS",35,381.88]
["2021-10-01","2021-10-13","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1694,56266.58]
["2014-11-01","2014-11-13","PI","MINIÔNIBUS (CONTRATO NOVO)",368,12361.25]
["2015-11-01","2015-11-13","PI","ARTICULADO (CONTRATO NOVO)",174,5186.0200000000004]
["2017-11-01","2017-11-13","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",4008,123084.63]
["2018-11-01","2018-11-13","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",4358,131953.17000000001]
["2021-11-01","2021-11-13","PI","ARTICULADO",96,2682.24]
["2021-11-01","2021-11-13","PI","MINIÔNIBUS (CONTRATO NOVO)",87,1334.49]
["2014-12-01","2014-12-13","PI","MINIÔNIBUS (CONTRATO NOVO)",226,5282.59]
["2015-12-01","2015-12-13","PI","MINIÔNIBUS (CONTRATO NOVO)",179,4326.3500000000004]
["2018-12-01","2018-12-13","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",4409,133427.01]
["2020-12-01","2020-12-13","PI","ÔNIBUS BÁSICO",109,2889.72]
["2021-12-01","2021-12-13","PI","MINIÔNIBUS",47,887.56]
["2022-12-01","2022-12-13","PI","ARTICULADO (CONTRATO NOVO)",7,186.6]
["2015-01-01","2015-01-14","PI","ARTICULADO (BRT)",479,14201.17]
["2016-01-01","2016-01-14","PI","ARTICULADO (CONTRATO NOVO)",174,5194.8599999999997]
["2019-01-01","2019-01-14","PI","MINIÔNIBUS (CONTRATO NOVO)",547,12466.84]
["2020-01-01","2020-01-14","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",4141,125118.45]
["2022-01-01","2022-01-14","PI","ARTICULADO (CONTRATO NOVO)",53,1154.97]
["2022-01-01","2022-01-14","PI","ÔNIBUS BÁSICO",2801,85412.04]
["2023-01-01","2023-01-14","PI","ÔNIBUS BÁSICO",1549,50237.77]
["2016-02-01","2016-02-14","PI","ARTICULADO (CONTRATO NOVO)",214,5992]
["2018-02-01","2018-02-14","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",3750,114655.64]
["2019-02-01","2019-02-14","PI","PADRON BRT",448,13144.47]
["2022-02-01","2022-02-14","PI","ARTICULADO (BRT)",672,19330.07]
["2022-02-01","2022-02-14","PI","MINIÔNIBUS (CONTRATO NOVO)",135,4890.3500000000004]
["2014-03-01","2014-03-14","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",2875,111188.66]
["2015-03-01","2015-03-14","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",2240,72312.92]
["2017-03-01","2017-03-14","PI","PADRON BRT",496,14710.83]
["2018-03-01","2018-03-14","PI","PADRON BRT",480,14102.61]
["2021-03-01","2021-03-14","PI","MINIÔNIBUS (CONTRATO NOVO)",63,846.7]
["2022-03-01","2022-03-14","PI","MINIÔNIBUS",104,1339.29]
["2023-03-01","2023-03-14","PI","MINIÔNIBUS (CONTRATO NOVO)",6,135.18]
["2014-04-01","2014-04-14","PI","ARTICULADO (CONTRATO NOVO)",172,5119.84]
["2017-04-01","2017-04-14","PI","ARTICULADO (CONTRATO NOVO)",139,3512.97]
["2018-04-01","2018-04-14","PI","PADRON BRT",238,6868.86]
["2020-04-01","2020-04-14","PI","ARTICULADO (CONTRATO NOVO)",109,2708.13]
["2021-04-01","2021-04-14","PI","MINIÔNIBUS (CONTRATO NOVO)",260,6545.01]
["2022-04-01","2022-04-14","PI","MINIÔNIBUS (CONTRATO NOVO)",42,1090.08]
["2023-04-01","2023-04-14","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",623,22054.03]
["2016-05-01","2016-05-14","PI","ARTICULADO (BRT)",294,8602.98]
["2017-05-01","2017-05-14","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1831,51096.86]
["2019-05-01","2019-05-14","PI","PADRON BRT",448,13144.47]
["2020-05-01","2020-05-14","PI","MINIÔNIBUS (CONTRATO NOVO)",211,5389.63]
["2021-05-01","2021-05-14","PI","MINIÔNIBUS (CONTRATO NOVO)",186,5631.11]
["2023-05-01","2023-05-14","PI","MINIÔNIBUS",71,1048.97]
["2016-06-01","2016-06-14","PI","ARTICULADO (BRT)",625,18032.13]
["2017-06-01","2017-06-14","PI","ARTICULADO (BRT)",465,13502.84]
["2019-06-01","2019-06-14","PI","MINIÔNIBUS (CONTRATO NOVO)",533,12779.72]
["2020-06-01","2020-06-14","PI","ARTICULADO (BRT)",50,1512.2]
["2022-06-01","2022-06-14","PI","ARTICULADO (BRT)",720,20781.98]
["2022-06-01","2022-06-14","PI","ÔNIBUS BÁSICO",3271,102805.5]
["2023-06-01","2023-06-14","PI","MINIÔNIBUS (CONTRATO NOVO)",6,135.18]
["2015-07-01","2015-07-14","PI","ARTICULADO (CONTRATO NOVO)",169,4960.1400000000003]
["2017-07-01","2017-07-14","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",3892,117747.96]
["2019-07-01","2019-07-14","PI","ARTICULADO (BRT)",50,1512.2]
["2020-07-01","2020-07-14","PI","PADRON BRT",739,23440.87]
["2021-07-01","2021-07-14","PI","MINIÔNIBUS (CONTRATO NOVO)",148,4967.01]
["2023-07-01","2023-07-14","PI","MINIÔNIBUS (CONTRATO NOVO)",6,135.18]
["2014-08-01","2014-08-14","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",3385,112099.84]
["2014-08-01","2014-08-14","PI","PADRON BRT",202,11762.33]
["2017-08-01","2017-08-14","PI","ARTICULADO (CONTRATO NOVO)",139,3512.97]
["2018-08-01","2018-08-14","PI","PADRON BRT",480,14102.61]
["2020-08-01","2020-08-14","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1805,66462.61]
["2022-08-01","2022-08-14","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",560,17488.150000000001]
["2014-09-01","2014-09-14","PI","PADRON BRT",228,13238.34]
["2017-09-01","2017-09-14","PI","ARTICULADO (BRT)",465,13502.84]
["2017-09-01","2017-09-14","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",4040,124234.38]
["2018-09-01","2018-09-14","PI","PADRON BRT",476,13991.21]
["2020-09-01","2020-09-14","PI","PADRON BRT",751,23807.08]
["2022-09-01","2022-09-14","PI","MINIÔNIBUS",254,6832.09]
["2013-10-01","2013-10-14","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1636,54998.92]
["2016-10-01","2016-10-14","PI","ARTICULADO (CONTRATO NOVO)",160,4622]
["2017-10-01","2017-10-14","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",2623,78936]
["2019-10-01","2019-10-14","PI","PADRON BRT",448,13144.47]
["2020-10-01","2020-10-14","PI","ÔNIBUS BÁSICO",2652,58159.16]
["2021-10-01","2021-10-14","PI","MINIÔNIBUS (CONTRATO NOVO)",135,4890.3500000000004]
["2022-10-01","2022-10-14","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",622,22010.17]
["2014-11-01","2014-11-14","PI","PADRON BRT",212,12204.44]
["2017-11-01","2017-11-14","PI","ARTICULADO (CONTRATO NOVO)",111,2749.36]
["2019-11-01","2019-11-14","PI","ARTICULADO (BRT)",490,14232.33]
["2020-11-01","2020-11-14","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1431,50058.44]
["2022-11-01","2022-11-14","PI","ÔNIBUS BÁSICO",3359,105882.63]
["2014-12-01","2014-12-14","PI","PADRON BRT",228,13238.34]
["2015-12-01","2015-12-14","PI","ARTICULADO (BRT)",625,18032.13]
["2017-12-01","2017-12-14","PI","ARTICULADO (CONTRATO NOVO)",111,2749.36]
["2018-12-01","2018-12-14","PI","PADRON BRT",448,13144.47]
["2020-12-01","2020-12-14","PI","ÔNIBUS BÁSICO",228,5980.07]
["2022-12-01","2022-12-14","PI","ARTICULADO (BRT)",722,20842.48]
["2014-01-01","2014-01-15","PI","ARTICULADO (CONTRATO NOVO)",217,6766.5]
["2016-01-01","2016-01-15","PI","PADRON",129,3902.4]
["2017-01-01","2017-01-15","PI","ARTICULADO (CONTRATO NOVO)",46,996.13]
["2018-01-01","2018-01-15","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",3717,113315.84]
["2020-01-01","2020-01-15","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",4174,126458.25]
["2021-01-01","2021-01-15","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",3294,104326.53]
["2023-01-01","2023-01-15","PI","ÔNIBUS BÁSICO",1054,33105.599999999999]
["2016-02-01","2016-02-15","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",3793,116920.06]
["2017-02-01","2017-02-15","PI","PADRON BRT",496,14710.83]
["2019-02-01","2019-02-15","PI","PADRON BRT",448,13144.47]
["2021-02-01","2021-02-15","PI","ARTICULADO (BRT)",364,10511.34]
["2021-02-01","2021-02-15","PI","ÔNIBUS BÁSICO",192,5509.37]
["2022-02-01","2022-02-15","PI","PADRON BRT",710,23460.18]
["2023-02-01","2023-02-15","PI","PADRON BRT",680,22459.26]
["2016-03-01","2016-03-15","PI","PADRON BRT",156,8349.94]
["2018-03-01","2018-03-15","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",4197,128818.33]
["2020-03-01","2020-03-15","PI","ÔNIBUS BÁSICO",862,12094.64]
["2022-03-01","2022-03-15","PI","MINIÔNIBUS",104,1339.29]
["2023-03-01","2023-03-15","PI","MINIÔNIBUS",246,6993.12]
["2023-03-01","2023-03-15","PI","MINIÔNIBUS (CONTRATO NOVO)",6,135.18]
["2015-04-01","2015-04-15","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",3303,111022.98]
["2017-04-01","2017-04-15","PI","ARTICULADO (BRT)",314,9209.91]
["2019-04-01","2019-04-15","PI","ARTICULADO (CONTRATO NOVO)",111,2749.36]
["2021-04-01","2021-04-15","PI","MINIÔNIBUS (CONTRATO NOVO)",260,6545.01]
["2022-04-01","2022-04-15","PI","ÔNIBUS BÁSICO",996,31605.95]
["2014-05-01","2014-05-15","PI","ARTICULADO (CONTRATO NOVO)",174,5173.6400000000003]
["2015-05-01","2015-05-15","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",3208,106990.17]
["2016-05-01","2016-05-15","PI","ARTICULADO (CONTRATO NOVO)",214,5992]
["2018-05-01","2018-05-15","PI","MINIÔNIBUS (CONTRATO NOVO)",899,19411.36]
["2019-05-01","2019-05-15","PI","PADRON BRT",448,13144.47]
["2021-05-01","2021-05-15","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1768,58236.14]
["2023-05-01","2023-05-15","PI","ARTICULADO",114,2812.07]
["2015-06-01","2015-06-15","PI","ARTICULADO (BRT)",514,14799.59]
["2016-06-01","2016-06-15","PI","PADRON BRT",75,2449.21]
["2018-06-01","2018-06-15","PI","MINIÔNIBUS (CONTRATO NOVO)",575,13475.18]
["2019-06-01","2019-06-15","PI","ARTICULADO (BRT)",302,8844.06]
["2020-06-01","2020-06-15","PI","PADRON BRT",739,23440.87]
["2021-06-01","2021-06-15","PI","PADRON BRT",784,24861.45]
["2023-06-01","2023-06-15","PI","MINIÔNIBUS",252,7018.62]
["2015-07-01","2015-07-15","PI","ALONGADO ESPECIAL 3 PORTAS",3,118.95]
["2016-07-01","2016-07-15","PI","MINIÔNIBUS (CONTRATO NOVO)",745,15675.24]
["2019-07-01","2019-07-15","PI","ARTICULADO (BRT)",458,13288.76]
["2020-07-01","2020-07-15","PI","ÔNIBUS BÁSICO",2748,59334.01]
["2020-07-01","2020-07-15","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1805,66462.61]
["2022-07-01","2022-07-15","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",712,25607.09]
["2023-07-01","2023-07-15","PI","MINIÔNIBUS",83,1404.79]
["2014-08-01","2014-08-15","PI","PADRON BRT",202,11762.33]
["2016-08-01","2016-08-15","PI","ARTICULADO (CONTRATO NOVO)",160,4622]
["2018-08-01","2018-08-15","PI","MINIÔNIBUS (CONTRATO NOVO)",573,13216]
["2020-08-01","2020-08-15","PI","ÔNIBUS BÁSICO",1432,31075.42]
["2021-08-01","2021-08-15","PI","PADRON BRT",369,11209.82]
["2022-08-01","2022-08-15","PI","ARTICULADO (CONTRATO NOVO)",7,186.6]
["2015-09-01","2015-09-15","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",3566,123107.19]
["2016-09-01","2016-09-15","PI","ARTICULADO (CONTRATO NOVO)",160,4622]
["2018-09-01","2018-09-15","PI","CONVENCIONAL",2,58.18]
["2019-09-01","2019-09-15","PI","PADRON BRT",307,8891.02]
["2021-09-01","2021-09-15","PI","ÔNIBUS BÁSICO",2066,63645.03]
["2022-09-01","2022-09-15","PI","PADRON BRT",680,22459.26]
["2015-10-01","2015-10-15","PI","ARTICULADO (CONTRATO NOVO)",174,5186.0200000000004]
["2015-10-01","2015-10-15","PI","PADRON BRT",199,13437.94]
["2018-10-01","2018-10-15","PI","ARTICULADO (BRT)",478,13871.58]
["2019-10-01","2019-10-15","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",4375,131005.35]
["2021-10-01","2021-10-15","PI","MINIÔNIBUS (CONTRATO NOVO)",135,4890.3500000000004]
["2022-10-01","2022-10-15","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",971,32185.47]
["2015-11-01","2015-11-15","PI","MINIÔNIBUS (CONTRATO NOVO)",207,4800.3900000000003]
["2016-11-01","2016-11-15","PI","PADRON BRT",496,14710.83]
["2019-11-01","2019-11-15","PI","PADRON BRT",307,8891.02]
["2020-11-01","2020-11-15","PI","ARTICULADO (BRT)",50,1512.2]
["2014-12-01","2014-12-15","PI","ALONGADO ESPECIAL 3 PORTAS",3,118.95]
["2014-12-01","2014-12-15","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",3350,110008.11]
["2016-12-01","2016-12-15","PI","MINIÔNIBUS (CONTRATO NOVO)",743,14543.08]
["2017-12-01","2017-12-15","PI","PADRON BRT",487,14308.21]
["2020-12-01","2020-12-15","PI","ARTICULADO (CONTRATO NOVO)",59,1284.9000000000001]
["2021-12-01","2021-12-15","PI","ARTICULADO (BRT)",536,15481.27]
["2022-12-01","2022-12-15","PI","ÔNIBUS BÁSICO",3379,106849.68]
["2014-01-01","2014-01-16","PI","ARTICULADO (CONTRATO NOVO)",217,6766.5]
["2017-01-01","2017-01-16","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",3710,114192.96000000001]
["2018-01-01","2018-01-16","PI","ARTICULADO (CONTRATO NOVO)",118,3163.55]
["2020-01-01","2020-01-16","PI","MINIÔNIBUS (CONTRATO NOVO)",252,7385.53]
["2021-01-01","2021-01-16","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",2095,68262.899999999994]
["2023-01-01","2023-01-16","PI","MINIÔNIBUS (CONTRATO NOVO)",6,135.18]
["2015-02-01","2015-02-16","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",3365,110957.98]
["2017-02-01","2017-02-16","PI","ARTICULADO (BRT)",465,13502.84]
["2017-02-01","2017-02-16","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",4006,123809.38]
["2019-02-01","2019-02-16","PI","PADRON BRT",264,7649.66]
["2021-02-01","2021-02-16","PI","ARTICULADO (CONTRATO NOVO)",59,1284.9000000000001]
["2023-02-01","2023-02-16","PI","MINIÔNIBUS",255,6884.78]
["2014-03-01","2014-03-16","PI","ARTICULADO (CONTRATO NOVO)",242,7088.2]
["2016-03-01","2016-03-16","PI","ARTICULADO (CONTRATO NOVO)",164,4732]
["2017-03-01","2017-03-16","PI","MINIÔNIBUS (CONTRATO NOVO)",762,15475.08]
["2019-03-01","2019-03-16","PI","PADRON BRT",264,7649.66]
["2020-03-01","2020-03-16","PI","MINIÔNIBUS (CONTRATO NOVO)",155,5557.99]
["2022-03-01","2022-03-16","PI","ÔNIBUS BÁSICO",3019,94842.33]
["2023-03-01","2023-03-16","PI","ARTICULADO",114,2812.07]
["2014-04-01","2014-04-16","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",2962,112585.76]
["2016-04-01","2016-04-16","PI","ARTICULADO (BRT)",294,8602.98]
["2018-04-01","2018-04-16","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",4160,128590.18]
["2020-04-01","2020-04-16","PI","ÔNIBUS BÁSICO",476,6633.55]
["2021-04-01","2021-04-16","PI","PADRON BRT",761,24128.78]
["2022-04-01","2022-04-16","PI","PADRON BRT",481,15563.25]
["2014-05-01","2014-05-16","PI","ARTICULADO (BRT)",57,2202.9899999999998]
["2015-05-01","2015-05-16","PI","PADRON BRT",172,12510.42]
["2018-05-01","2018-05-16","PI","PADRON BRT",480,14102.61]
["2019-05-01","2019-05-16","PI","PADRON BRT",448,13144.47]
["2021-05-01","2021-05-16","PI","MINIÔNIBUS (CONTRATO NOVO)",63,846.7]
["2022-05-01","2022-05-16","PI","MINIÔNIBUS",195,5618]
["2014-06-01","2014-06-16","PI","ARTICULADO (BRT)",68,2211.7600000000002]
["2015-06-01","2015-06-16","PI","ARTICULADO (BRT)",514,14799.59]
["2017-06-01","2017-06-16","PI","ARTICULADO (CONTRATO NOVO)",139,3512.97]
["2018-06-01","2018-06-16","PI","ARTICULADO (BRT)",315,9237.4599999999991]
["2020-06-01","2020-06-16","PI","PADRON BRT",739,23440.87]
["2021-06-01","2021-06-16","PI","ARTICULADO (CONTRATO NOVO)",61,1333.12]
["2022-06-01","2022-06-16","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",712,25612.98]
["2023-06-01","2023-06-16","PI","MINIÔNIBUS (CONTRATO NOVO)",6,135.18]
["2015-07-01","2015-07-16","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",3319,111614.17]
["2016-07-01","2016-07-16","PI","ARTICULADO (CONTRATO NOVO)",72,1980]
["2019-07-01","2019-07-16","PI","ARTICULADO (CONTRATO NOVO)",111,2761.34]
["2019-07-01","2019-07-16","PI","PADRON BRT",333,9767.51]
["2021-07-01","2021-07-16","PI","MINIÔNIBUS (CONTRATO NOVO)",148,4967.01]
["2022-07-01","2022-07-16","PI","MINIÔNIBUS (CONTRATO NOVO)",50,939.7]
["2023-07-01","2023-07-16","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",569,17869.86]
["2016-08-01","2016-08-16","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",3859,118512.5]
["2018-08-01","2018-08-16","PI","ARTICULADO (CONTRATO NOVO)",111,2749.36]
["2019-08-01","2019-08-16","PI","MINIÔNIBUS (CONTRATO NOVO)",533,12779.72]
["2020-08-01","2020-08-16","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",835,30164.1]
["2021-08-01","2021-08-16","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1839,58783.839999999997]
["2014-09-01","2014-09-16","PI","PADRON BRT",212,12204.44]
["2015-09-01","2015-09-16","PI","PADRON BRT",199,13437.94]
["2016-09-01","2016-09-16","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",3875,119406.9]
["2019-09-01","2019-09-16","PI","ARTICULADO (CONTRATO NOVO)",111,2749.36]
["2021-09-01","2021-09-16","PI","MINIÔNIBUS",31,355.88]
["2022-09-01","2022-09-16","PI","ARTICULADO",114,2812.07]
["2014-10-01","2014-10-16","PI","MINIÔNIBUS (CONTRATO NOVO)",368,12387.65]
["2015-10-01","2015-10-16","PI","ARTICULADO (CONTRATO NOVO)",174,5186.0200000000004]
["2018-10-01","2018-10-16","PI","ARTICULADO (BRT)",478,13871.58]
["2018-10-01","2018-10-16","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",4367,131919.24]
["2020-10-01","2020-10-16","PI","PADRON BRT",751,23807.08]
["2021-10-01","2021-10-16","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1335,44769.53]
["2014-11-01","2014-11-16","PI","PADRON BRT",228,13238.34]
["2015-11-01","2015-11-16","PI","MINIÔNIBUS (CONTRATO NOVO)",320,11066.01]
["2018-11-01","2018-11-16","PI","MINIÔNIBUS (CONTRATO NOVO)",585,13368.88]
["2019-11-01","2019-11-16","PI","PADRON BRT",264,7649.66]
["2021-11-01","2021-11-16","PI","ARTICULADO",53,1481.66]
["2021-11-01","2021-11-16","PI","PADRON BRT",820,26894.12]
["2022-11-01","2022-11-16","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",629,22266.46]
["2015-12-01","2015-12-16","PI","PADRON BRT",156,8349.94]
["2017-12-01","2017-12-16","PI","MINIÔNIBUS (CONTRATO NOVO)",281,5109.55]
["2019-12-01","2019-12-16","PI","ARTICULADO (BRT)",491,14246.24]
["2020-12-01","2020-12-16","PI","ARTICULADO (BRT)",338,9749.14]
["2021-12-01","2021-12-16","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1221,39727.94]
["2015-01-01","2015-01-17","PI","ARTICULADO (BRT)",365,10735.33]
["2016-01-01","2016-01-17","PI","ARTICULADO (CONTRATO NOVO)",214,5992]
["2017-01-01","2017-01-17","PI","ARTICULADO (BRT)",528,15280.21]
["2019-01-01","2019-01-17","PI","MINIÔNIBUS (CONTRATO NOVO)",547,12466.84]
["2022-01-01","2022-01-17","PI","ARTICULADO",61,1687.63]
["2022-01-01","2022-01-17","PI","ÔNIBUS BÁSICO",2803,85453.28]
["2014-02-01","2014-02-17","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",2791,108362.59]
["2015-02-01","2015-02-17","PI","PADRON BRT",228,13238.34]
["2018-02-01","2018-02-17","PI","MINIÔNIBUS (CONTRATO NOVO)",288,5500.85]
["2019-02-01","2019-02-17","PI","ARTICULADO (BRT)",50,1512.2]
["2021-02-01","2021-02-17","PI","ARTICULADO (CONTRATO NOVO)",59,1284.9000000000001]
["2022-02-01","2022-02-17","PI","ARTICULADO (BRT)",671,19299.97]
["2023-02-01","2023-02-17","PI","ARTICULADO",114,2812.07]
["2014-03-01","2014-03-17","PI","ARTICULADO (CONTRATO NOVO)",210,6450.1]
["2017-03-01","2017-03-17","PI","ARTICULADO (BRT)",465,13502.84]
["2018-03-01","2018-03-17","PI","MINIÔNIBUS (CONTRATO NOVO)",360,7148.35]
["2020-03-01","2020-03-17","PI","ARTICULADO (BRT)",490,14232.33]
["2021-03-01","2021-03-17","PI","PADRON BRT",761,24128.78]
["2022-03-01","2022-03-17","PI","ARTICULADO (CONTRATO NOVO)",53,1154.97]
["2014-04-01","2014-04-17","PI","ARTICULADO (CONTRATO NOVO)",172,5119.84]
["2015-04-01","2015-04-17","PI","ALONGADO ESPECIAL 3 PORTAS",3,118.95]
["2017-04-01","2017-04-17","PI","ARTICULADO (CONTRATO NOVO)",139,3512.97]
["2018-04-01","2018-04-17","PI","MINIÔNIBUS (CONTRATO NOVO)",899,19411.36]
["2020-04-01","2020-04-17","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",3539,106833.37]
["2022-04-01","2022-04-17","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",585,18515.27]
["2023-04-01","2023-04-17","PI","MINIÔNIBUS",246,6993.12]
["2023-04-01","2023-04-17","PI","PADRON BRT",680,22459.26]
["2016-05-01","2016-05-17","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",3828,118147.3]
["2019-05-01","2019-05-17","PI","ARTICULADO (BRT)",490,14232.33]
["2020-05-01","2020-05-17","PI","ARTICULADO (BRT)",50,1512.2]
["2022-05-01","2022-05-17","PI","ARTICULADO",56,1556.93]
["2022-05-01","2022-05-17","PI","MINIÔNIBUS (CONTRATO NOVO)",42,1090.08]
["2014-06-01","2014-06-17","PI","MINIÔNIBUS (CONTRATO NOVO)",188,8347.7999999999993]
["2015-06-01","2015-06-17","PI","PADRON BRT",199,13437.94]
["2017-06-01","2017-06-17","PI","ARTICULADO (CONTRATO NOVO)",96,2682.24]
["2018-06-01","2018-06-17","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1990,56680.5]
["2020-06-01","2020-06-17","PI","ARTICULADO (BRT)",490,14232.33]
["2021-06-01","2021-06-17","PI","ARTICULADO (CONTRATO NOVO)",61,1333.12]
["2022-06-01","2022-06-17","PI","MINIÔNIBUS (CONTRATO NOVO)",42,1090.08]
["2014-07-01","2014-07-17","PI","ARTICULADO (CONTRATO NOVO)",172,5098.6400000000003]
["2015-07-01","2015-07-17","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",3264,109532.57]
["2017-07-01","2017-07-17","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",3904,118052.87]
["2018-07-01","2018-07-17","PI","ARTICULADO (CONTRATO NOVO)",110,2730.56]
["2021-07-01","2021-07-17","PI","ARTICULADO",96,2682.24]
["2021-07-01","2021-07-17","PI","MINIÔNIBUS (CONTRATO NOVO)",87,1334.49]
["2023-07-01","2023-07-17","PI","MINIÔNIBUS",252,7018.62]
["2014-08-01","2014-08-17","PI","ARTICULADO (CONTRATO NOVO)",214,5992]
["2016-08-01","2016-08-17","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",3904,120339.5]
["2018-08-01","2018-08-17","PI","PADRON BRT",480,14102.61]
["2019-08-01","2019-08-17","PI","PADRON BRT",264,7649.66]
["2020-08-01","2020-08-17","PI","ÔNIBUS BÁSICO",2733,58725.01]
["2022-08-01","2022-08-17","PI","ARTICULADO (BRT)",722,20842.48]
["2014-09-01","2014-09-17","PI","PADRON BRT",212,12204.44]
["2015-09-01","2015-09-17","PI","PADRON BRT",199,13437.94]
["2017-09-01","2017-09-17","PI","MINIÔNIBUS (CONTRATO NOVO)",207,4007.3]
["2019-09-01","2019-09-17","PI","ARTICULADO (CONTRATO NOVO)",111,2749.36]
["2021-09-01","2021-09-17","PI","MINIÔNIBUS (CONTRATO NOVO)",139,4868.6499999999996]
["2022-09-01","2022-09-17","PI","MINIÔNIBUS (CONTRATO NOVO)",32,462.25]
["2014-10-01","2014-10-17","PI","MINIÔNIBUS (CONTRATO NOVO)",368,12387.65]
["2016-10-01","2016-10-17","PI","MINIÔNIBUS (CONTRATO NOVO)",764,16815.580000000002]
["2017-10-01","2017-10-17","PI","ARTICULADO (BRT)",475,13786.98]
["2018-10-01","2018-10-17","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",4400,133259.04]
["2020-10-01","2020-10-17","PI","ÔNIBUS BÁSICO",1328,28653.11]
["2022-10-01","2022-10-17","PI","MINIÔNIBUS (CONTRATO NOVO)",6,135.18]
["2014-11-01","2014-11-17","PI","MINIÔNIBUS (CONTRATO NOVO)",368,12361.25]
["2016-11-01","2016-11-17","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",3909,120651.85]
["2017-11-01","2017-11-17","PI","ARTICULADO (CONTRATO NOVO)",111,2749.36]
["2020-11-01","2020-11-17","PI","MINIÔNIBUS (CONTRATO NOVO)",257,6519.24]
["2020-11-01","2020-11-17","PI","PADRON BRT",751,23807.08]
["2022-11-01","2022-11-17","PI","MINIÔNIBUS",254,6832.09]
["2013-12-01","2013-12-17","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",2756,102811.8]
["2015-12-01","2015-12-17","PI","PADRON BRT",156,8349.94]
["2017-12-01","2017-12-17","PI","MINIÔNIBUS (CONTRATO NOVO)",206,4149.76]
["2019-12-01","2019-12-17","PI","MINIÔNIBUS (CONTRATO NOVO)",512,12072.78]
["2020-12-01","2020-12-17","PI","ARTICULADO (BRT)",338,9749.14]
["2022-12-01","2022-12-17","PI","MINIÔNIBUS",65,1283.52]
["2015-01-01","2015-01-18","PI","PADRON BRT",228,13238.34]
["2016-01-01","2016-01-18","PI","PADRON",129,3902.4]
["2018-01-01","2018-01-18","PI","ARTICULADO (BRT)",491,14209.13]
["2019-01-01","2019-01-18","PI","PADRON BRT",343,10050.51]
["2021-01-01","2021-01-18","PI","ARTICULADO (CONTRATO NOVO)",59,1284.9000000000001]
["2022-01-01","2022-01-18","PI","PADRON BRT",846,27308.98]
["2023-01-01","2023-01-18","PI","PADRON BRT",680,22459.26]
["2016-02-01","2016-02-18","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",3839,118765.32]
["2017-02-01","2017-02-18","PI","ARTICULADO (BRT)",314,9209.91]
["2018-02-01","2018-02-18","PI","PADRON BRT",310,8984.6200000000008]
["2020-02-01","2020-02-18","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",4254,130041.56]
["2022-02-01","2022-02-18","PI","MINIÔNIBUS",64,1266.79]
["2023-02-01","2023-02-18","PI","MINIÔNIBUS",55,958.12]
["2015-03-01","2015-03-18","PI","MINIÔNIBUS (CONTRATO NOVO)",326,11126.45]
["2016-03-01","2016-03-18","PI","ARTICULADO (BRT)",625,18032.13]
["2019-03-01","2019-03-18","PI","ARTICULADO (BRT)",490,14232.33]
["2019-03-01","2019-03-18","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",4364,132089.47]
["2022-03-01","2022-03-18","PI","ARTICULADO (CONTRATO NOVO)",53,1154.97]
["2022-03-01","2022-03-18","PI","MINIÔNIBUS (CONTRATO NOVO)",106,4792.33]
["2014-04-01","2014-04-18","PI","MINIÔNIBUS (CONTRATO NOVO)",22,907.1]
["2016-04-01","2016-04-18","PI","ARTICULADO (BRT)",625,18032.13]
["2017-04-01","2017-04-18","PI","PADRON BRT",496,14710.83]
["2018-04-01","2018-04-18","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",4193,129929.98]
["2021-04-01","2021-04-18","PI","ÔNIBUS BÁSICO",223,7677.04]
["2022-04-01","2022-04-18","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",885,30696.3]
["2023-04-01","2023-04-18","PI","PADRON BRT",680,22459.26]
["2014-05-01","2014-05-18","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",900,34354.94]
["2016-05-01","2016-05-18","PI","MINIÔNIBUS (CONTRATO NOVO)",771,16909.88]
["2018-05-01","2018-05-18","PI","ARTICULADO (BRT)",475,13786.98]
["2020-05-01","2020-05-18","PI","MINIÔNIBUS (CONTRATO NOVO)",229,6361.63]
["2021-05-01","2021-05-18","PI","ÔNIBUS BÁSICO",2071,60849.97]
["2022-05-01","2022-05-18","PI","PADRON BRT",672,22362.54]
["2023-05-01","2023-05-18","PI","ARTICULADO (CONTRATO NOVO)",7,186.6]
["2014-06-01","2014-06-18","PI","MINIÔNIBUS (CONTRATO NOVO)",215,9499.5]
["2016-06-01","2016-06-18","PI","MINIÔNIBUS (CONTRATO NOVO)",287,6458.13]
["2019-06-01","2019-06-18","PI","ARTICULADO (BRT)",490,14232.33]
["2020-06-01","2020-06-18","PI","MINIÔNIBUS (CONTRATO NOVO)",229,6361.63]
["2021-06-01","2021-06-18","PI","PADRON BRT",784,24861.45]
["2022-06-01","2022-06-18","PI","PADRON BRT",469,15211.24]
["2015-07-01","2015-07-18","PI","ARTICULADO (CONTRATO NOVO)",72,1980]
["2015-07-01","2015-07-18","PI","PADRON BRT",172,12510.42]
["2019-07-01","2019-07-18","PI","ARTICULADO (BRT)",458,13288.76]
["2019-07-01","2019-07-18","PI","MINIÔNIBUS (CONTRATO NOVO)",525,12223.96]
["2021-07-01","2021-07-18","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",928,28200.48]
["2022-07-01","2022-07-18","PI","ÔNIBUS BÁSICO",3276,102941.56]
["2014-08-01","2014-08-18","PI","ARTICULADO (BRT)",466,13417.79]
["2015-08-01","2015-08-18","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",3488,121379.4]
["2017-08-01","2017-08-18","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",4018,123070.39999999999]
["2018-08-01","2018-08-18","PI","ARTICULADO (CONTRATO NOVO)",96,2682.24]
["2019-08-01","2019-08-18","PI","PADRON BRT",307,8891.02]
["2021-08-01","2021-08-18","PI","MINIÔNIBUS",33,368.84]
["2022-08-01","2022-08-18","PI","ARTICULADO (CONTRATO NOVO)",7,186.6]
["2014-09-01","2014-09-18","PI","PADRON BRT",212,12204.44]
["2017-09-01","2017-09-18","PI","ARTICULADO (BRT)",473,13727.56]
["2018-09-01","2018-09-18","PI","MINIÔNIBUS (CONTRATO NOVO)",570,13168.62]
["2020-09-01","2020-09-18","PI","ÔNIBUS BÁSICO",2637,57550.16]
["2021-09-01","2021-09-18","PI","ARTICULADO",96,2682.24]
["2014-10-01","2014-10-18","PI","MINIÔNIBUS (CONTRATO NOVO)",268,6517.39]
["2014-10-01","2014-10-18","PI","PADRON BRT",211,12304.67]
["2016-10-01","2016-10-18","PI","MINIÔNIBUS (CONTRATO NOVO)",764,16815.580000000002]
["2018-10-01","2018-10-18","PI","PADRON BRT",476,13991.21]
["2020-10-01","2020-10-18","PI","PADRON BRT",368,11172.29]
["2021-10-01","2021-10-18","PI","PADRON BRT",820,26894.12]
["2014-11-01","2014-11-18","PI","ARTICULADO (CONTRATO NOVO)",187,5948.09]
["2016-11-01","2016-11-18","PI","ARTICULADO (BRT)",465,13502.84]
["2017-11-01","2017-11-18","PI","PADRON BRT",242,6986.86]
["2018-11-01","2018-11-18","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1854,52309.46]
["2020-11-01","2020-11-18","PI","MINIÔNIBUS (CONTRATO NOVO)",257,6519.24]
["2021-11-01","2021-11-18","PI","ÔNIBUS BÁSICO",2183,68371.64]
["2013-12-01","2013-12-18","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",2756,102811.8]
["2015-12-01","2015-12-18","PI","ARTICULADO (CONTRATO NOVO)",164,4732]
["2017-12-01","2017-12-18","PI","ARTICULADO (BRT)",491,14209.13]
["2018-12-01","2018-12-18","PI","MINIÔNIBUS (CONTRATO NOVO)",547,12466.84]
["2019-12-01","2019-12-18","PI","ARTICULADO (CONTRATO NOVO)",110,2735.2]
["2020-12-01","2020-12-18","PI","PADRON BRT",698,21916.67]
["2021-12-01","2021-12-18","PI","PADRON BRT",481,15563.25]
["2015-01-01","2015-01-19","PI","PADRON BRT",211,12155.14]
["2017-01-01","2017-01-19","PI","PADRON BRT",322,9568.57]
["2019-01-01","2019-01-19","PI","ARTICULADO (CONTRATO NOVO)",96,2682.24]
["2021-01-01","2021-01-19","PI","ARTICULADO (CONTRATO NOVO)",59,1284.9000000000001]
["2022-01-01","2022-01-19","PI","ARTICULADO (CONTRATO NOVO)",53,1154.97]
["2023-01-01","2023-01-19","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",629,22266.46]
["2014-02-01","2014-02-19","PI","ARTICULADO (CONTRATO NOVO)",217,6766.5]
["2015-02-01","2015-02-19","PI","PADRON BRT",211,12155.14]
["2018-02-01","2018-02-19","PI","ARTICULADO (BRT)",475,13786.98]
["2020-02-01","2020-02-19","PI","ARTICULADO (BRT)",490,14232.33]
["2021-02-01","2021-02-19","PI","ARTICULADO (CONTRATO NOVO)",59,1284.9000000000001]
["2023-02-01","2023-02-19","PI","MINIÔNIBUS",43,620.99]
["2015-03-01","2015-03-19","PI","ARTICULADO (BRT)",479,14201.17]
["2016-03-01","2016-03-19","PI","PADRON BRT",318,11701.56]
["2017-03-01","2017-03-19","PI","MINIÔNIBUS (CONTRATO NOVO)",205,4446.6400000000003]
["2019-03-01","2019-03-19","PI","ARTICULADO (CONTRATO NOVO)",111,2749.36]
["2020-03-01","2020-03-19","PI","PADRON BRT",739,23440.87]
["2022-03-01","2022-03-19","PI","ARTICULADO",96,2682.24]
["2014-04-01","2014-04-19","PI","ARTICULADO (CONTRATO NOVO)",144,4032]
["2016-04-01","2016-04-19","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",3826,118125.98]
["2017-04-01","2017-04-19","PI","PADRON BRT",496,14710.83]
["2018-04-01","2018-04-19","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",4195,129955.58]
["2020-04-01","2020-04-19","PI","PADRON BRT",368,11172.29]
["2022-04-01","2022-04-19","PI","ARTICULADO",56,1556.93]
["2023-04-01","2023-04-19","PI","MINIÔNIBUS (CONTRATO NOVO)",6,135.18]
["2014-05-01","2014-05-19","PI","MINIÔNIBUS (CONTRATO NOVO)",188,8347.7999999999993]
["2016-05-01","2016-05-19","PI","PADRON",129,3902.4]
["2018-05-01","2018-05-19","PI","PADRON BRT",238,6868.86]
["2020-05-01","2020-05-19","PI","MINIÔNIBUS (CONTRATO NOVO)",229,6361.63]
["2022-05-01","2022-05-19","PI","ARTICULADO (BRT)",720,20781.98]
["2022-05-01","2022-05-19","PI","MINIÔNIBUS",195,5618]
["2023-05-01","2023-05-19","PI","ARTICULADO (CONTRATO NOVO)",7,186.6]
["2015-06-01","2015-06-19","PI","MINIÔNIBUS (CONTRATO NOVO)",384,11705.75]
["2017-06-01","2017-06-19","PI","MINIÔNIBUS (CONTRATO NOVO)",717,15119.41]
["2019-06-01","2019-06-19","PI","ARTICULADO (BRT)",490,14232.33]
["2021-06-01","2021-06-19","PI","ARTICULADO (BRT)",286,8391.26]
["2022-06-01","2022-06-19","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",583,18396.650000000001]
["2023-06-01","2023-06-19","PI","PADRON BRT",680,22459.26]
["2015-07-01","2015-07-19","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1263,39462.07]
["2016-07-01","2016-07-19","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",3751,114904.42]
["2018-07-01","2018-07-19","PI","MINIÔNIBUS (CONTRATO NOVO)",541,11715.28]
["2019-07-01","2019-07-19","PI","PADRON BRT",333,9767.51]
["2021-07-01","2021-07-19","PI","PADRON BRT",784,24861.45]
["2023-07-01","2023-07-19","PI","ARTICULADO (BRT)",722,20842.48]
["2013-08-01","2013-08-19","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",503,15406.6]
["2014-08-01","2014-08-19","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",3298,109379.2]
["2017-08-01","2017-08-19","PI","MINIÔNIBUS (CONTRATO NOVO)",296,5951.19]
["2018-08-01","2018-08-19","PI","ARTICULADO (BRT)",35,1058.5999999999999]
["2020-08-01","2020-08-19","PI","ÔNIBUS BÁSICO",2747,59293.41]
["2021-08-01","2021-08-19","PI","MINIÔNIBUS",31,355.88]
["2022-08-01","2022-08-19","PI","PADRON BRT",680,22459.26]
["2015-09-01","2015-09-19","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",2256,76133.429999999993]
["2017-09-01","2017-09-19","PI","ARTICULADO (BRT)",473,13727.56]
["2019-09-01","2019-09-19","PI","MINIÔNIBUS (CONTRATO NOVO)",533,12779.72]
["2019-09-01","2019-09-19","PI","PADRON BRT",448,13144.47]
["2021-09-01","2021-09-19","PI","ARTICULADO (BRT)",50,1512.2]
["2022-09-01","2022-09-19","PI","PADRON BRT",680,22459.26]
["2015-10-01","2015-10-19","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",3566,123107.19]
["2017-10-01","2017-10-19","PI","ARTICULADO (CONTRATO NOVO)",111,2749.36]
["2018-10-01","2018-10-19","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",4367,131919.24]
["2021-10-01","2021-10-19","PI","ARTICULADO (BRT)",533,15394.3]
["2022-10-01","2022-10-19","PI","ARTICULADO (CONTRATO NOVO)",7,186.6]
["2013-11-01","2013-11-19","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",2166,78125.95]
["2014-11-01","2014-11-19","PI","PADRON BRT",212,12204.44]
["2017-11-01","2017-11-19","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1822,50620.56]
["2018-11-01","2018-11-19","PI","ARTICULADO (CONTRATO NOVO)",111,2749.36]
["2020-11-01","2020-11-19","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",2320,78413.22]
["2021-11-01","2021-11-19","PI","MINIÔNIBUS",47,887.56]
["2013-12-01","2013-12-19","PI","ARTICULADO (CONTRATO NOVO)",20,822.1]
["2014-12-01","2014-12-19","PI","ARTICULADO (CONTRATO NOVO)",183,5765.29]
["2017-12-01","2017-12-19","PI","ARTICULADO (BRT)",491,14209.13]
["2017-12-01","2017-12-19","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",3717,113285.09]
["2020-12-01","2020-12-19","PI","ARTICULADO (BRT)",137,3946.37]
["2021-12-01","2021-12-19","PI","MINIÔNIBUS",2,13]
["2022-12-01","2022-12-19","PI","PADRON BRT",680,22459.26]
["2016-01-01","2016-01-20","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",3804,117149.12]
["2017-01-01","2017-01-20","PI","PADRON BRT",322,9568.57]
["2020-01-01","2020-01-20","PI","MINIÔNIBUS (CONTRATO NOVO)",252,7385.53]
["2020-01-01","2020-01-20","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",4141,125118.45]
["2021-01-01","2021-01-20","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",3283,103829.39]
["2023-01-01","2023-01-20","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",629,22266.46]
["2015-02-01","2015-02-20","PI","ARTICULADO (CONTRATO NOVO)",184,5811.39]
["2016-02-01","2016-02-20","PI","PADRON BRT",318,11701.56]
["2018-02-01","2018-02-20","PI","ARTICULADO (CONTRATO NOVO)",111,2749.36]
["2020-02-01","2020-02-20","PI","PADRON BRT",448,13143.11]
["2021-02-01","2021-02-20","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",2129,68622.789999999994]
["2023-02-01","2023-02-20","PI","MINIÔNIBUS (CONTRATO NOVO)",6,135.18]
["2014-03-01","2014-03-20","PI","MINIÔNIBUS (CONTRATO NOVO)",62,3601.6]
["2017-03-01","2017-03-20","PI","ARTICULADO (BRT)",465,13502.84]
["2017-03-01","2017-03-20","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",3960,121964.12]
["2020-03-01","2020-03-20","PI","ARTICULADO (CONTRATO NOVO)",111,2749.39]
["2021-03-01","2021-03-20","PI","ARTICULADO (BRT)",296,8664.6]
["2023-03-01","2023-03-20","PI","ARTICULADO",114,2812.07]
["2023-03-01","2023-03-20","PI","MINIÔNIBUS (CONTRATO NOVO)",6,135.18]
["2016-04-01","2016-04-20","PI","ARTICULADO (CONTRATO NOVO)",164,4732]
["2016-04-01","2016-04-20","PI","PADRON",129,3902.4]
["2019-04-01","2019-04-20","PI","ARTICULADO (BRT)",302,8844.06]
["2020-04-01","2020-04-20","PI","ARTICULADO (CONTRATO NOVO)",109,2708.13]
["2022-04-01","2022-04-20","PI","ARTICULADO (BRT)",707,20388.669999999998]
["2023-04-01","2023-04-20","PI","MINIÔNIBUS (CONTRATO NOVO)",6,135.18]
["2014-05-01","2014-05-20","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",2923,111455.86]
["2016-05-01","2016-05-20","PI","ARTICULADO (BRT)",625,18032.13]
["2017-05-01","2017-05-20","PI","ARTICULADO (CONTRATO NOVO)",96,2682.24]
["2018-05-01","2018-05-20","PI","PADRON BRT",310,8984.6200000000008]
["2021-05-01","2021-05-20","PI","ÔNIBUS BÁSICO",2098,61796.83]
["2022-05-01","2022-05-20","PI","MINIÔNIBUS",195,5618]
["2014-06-01","2014-06-20","PI","ARTICULADO (BRT)",68,2211.7600000000002]
["2014-06-01","2014-06-20","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",2921,111408.16]
["2017-06-01","2017-06-20","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",4033,123525.69]
["2018-06-01","2018-06-20","PI","MINIÔNIBUS (CONTRATO NOVO)",575,13475.18]
["2020-06-01","2020-06-20","PI","PADRON BRT",463,14466.85]
["2021-06-01","2021-06-20","PI","PADRON BRT",369,11209.82]
["2023-06-01","2023-06-20","PI","MINIÔNIBUS (CONTRATO NOVO)",6,135.18]
["2023-06-01","2023-06-20","PI","PADRON BRT",680,22459.26]
["2016-07-01","2016-07-20","PI","MINIÔNIBUS (CONTRATO NOVO)",718,15969.12]
["2017-07-01","2017-07-20","PI","MINIÔNIBUS (CONTRATO NOVO)",609,13304.8]
["2019-07-01","2019-07-20","PI","PADRON BRT",264,7649.66]
["2020-07-01","2020-07-20","PI","ÔNIBUS BÁSICO",2733,58725.01]
["2022-07-01","2022-07-20","PI","MINIÔNIBUS",202,5681.42]
["2023-07-01","2023-07-20","PI","ARTICULADO (CONTRATO NOVO)",7,186.6]
["2014-08-01","2014-08-20","PI","ARTICULADO (CONTRATO NOVO)",172,5098.6400000000003]
["2015-08-01","2015-08-20","PI","MINIÔNIBUS (CONTRATO NOVO)",384,11705.75]
["2018-08-01","2018-08-20","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",4366,132272.54999999999]
["2020-08-01","2020-08-20","PI","ARTICULADO (BRT)",490,14232.33]
["2021-08-01","2021-08-20","PI","ARTICULADO (BRT)",532,15364.58]
["2022-08-01","2022-08-20","PI","ARTICULADO",96,2682.24]
["2013-09-01","2013-09-20","PI","ARTICULADO (CONTRATO NOVO)",20,822.1]
["2016-09-01","2016-09-20","PI","ARTICULADO (BRT)",465,13502.84]
["2018-09-01","2018-09-20","PI","MINIÔNIBUS (CONTRATO NOVO)",570,13168.62]
["2019-09-01","2019-09-20","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",4375,132089.37]
["2021-09-01","2021-09-20","PI","ÔNIBUS BÁSICO",2055,63158.47]
["2022-09-01","2022-09-20","PI","ARTICULADO",114,2812.07]
["2015-10-01","2015-10-20","PI","ARTICULADO (BRT)",514,14799.59]
["2015-10-01","2015-10-20","PI","PADRON BRT",199,13437.94]
["2018-10-01","2018-10-20","PI","ARTICULADO (CONTRATO NOVO)",96,2682.24]
["2019-10-01","2019-10-20","PI","MINIÔNIBUS (CONTRATO NOVO)",158,2773.8]
["2021-10-01","2021-10-20","PI","MINIÔNIBUS (CONTRATO NOVO)",135,4890.3500000000004]
["2021-10-01","2021-10-20","PI","PADRON BRT",820,26894.12]
["2014-11-01","2014-11-20","PI","MINIÔNIBUS (CONTRATO NOVO)",368,12361.25]
["2015-11-01","2015-11-20","PI","MINIÔNIBUS (CONTRATO NOVO)",320,11066.01]
["2016-11-01","2016-11-20","PI","PADRON BRT",314,9102.6200000000008]
["2018-11-01","2018-11-20","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",4363,131948.82999999999]
["2021-11-01","2021-11-20","PI","ARTICULADO (BRT)",286,8391.26]
["2022-11-01","2022-11-20","PI","MINIÔNIBUS (CONTRATO NOVO)",21,234.25]
["2014-12-01","2014-12-20","PI","MINIÔNIBUS (CONTRATO NOVO)",226,5282.59]
["2015-12-01","2015-12-20","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1276,39630.26]
["2018-12-01","2018-12-20","PI","PADRON BRT",343,10050.51]
["2020-12-01","2020-12-20","PI","ÔNIBUS BÁSICO",105,2807.24]
["2020-12-01","2020-12-20","PI","PADRON BRT",372,11337.39]
["2022-12-01","2022-12-20","PI","MINIÔNIBUS",254,6832.09]
["2016-01-01","2016-01-21","PI","ARTICULADO (BRT)",625,18032.13]
["2016-01-01","2016-01-21","PI","PADRON BRT",156,8349.94]
["2019-01-01","2019-01-21","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",3965,120290.28]
["2020-01-01","2020-01-21","PI","PADRON BRT",355,10430.709999999999]
["2022-01-01","2022-01-21","PI","ARTICULADO (BRT)",536,15481.27]
["2022-01-01","2022-01-21","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1221,39727.94]
["2023-01-01","2023-01-21","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",864,29116.2]
["2016-02-01","2016-02-21","PI","ARTICULADO (BRT)",31,937.6]
["2018-02-01","2018-02-21","PI","PADRON BRT",480,14102.61]
["2020-02-01","2020-02-21","PI","ARTICULADO (CONTRATO NOVO)",111,2749.39]
["2021-02-01","2021-02-21","PI","PADRON BRT",371,11309.39]
["2023-02-01","2023-02-21","PI","ARTICULADO (BRT)",722,20842.48]
["2015-03-01","2015-03-21","PI","MINIÔNIBUS (CONTRATO NOVO)",226,5282.59]
["2016-03-01","2016-03-21","PI","PADRON",129,3902.4]
["2017-03-01","2017-03-21","PI","ARTICULADO (BRT)",465,13502.84]
["2019-03-01","2019-03-21","PI","MINIÔNIBUS (CONTRATO NOVO)",544,13006.31]
["2020-03-01","2020-03-21","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1668,63107.67]
["2022-03-01","2022-03-21","PI","MINIÔNIBUS (CONTRATO NOVO)",47,1286.08]
["2014-04-01","2014-04-21","PI","ARTICULADO (CONTRATO NOVO)",214,5992]
["2015-04-01","2015-04-21","PI","PADRON BRT",218,15972.7]
["2018-04-01","2018-04-21","PI","ARTICULADO (BRT)",315,9237.4599999999991]
["2018-04-01","2018-04-21","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",2675,81228.67]
["2021-04-01","2021-04-21","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1297,39282.199999999997]
["2022-04-01","2022-04-21","PI","MINIÔNIBUS (CONTRATO NOVO)",21,234.25]
["2023-04-01","2023-04-21","PI","MINIÔNIBUS",246,6993.12]
["2015-05-01","2015-05-21","PI","ARTICULADO (BRT)",514,14799.59]
["2017-05-01","2017-05-21","PI","PADRON BRT",314,9102.6200000000008]
["2019-05-01","2019-05-21","PI","ARTICULADO (CONTRATO NOVO)",111,2749.36]
["2020-05-01","2020-05-21","PI","PADRON BRT",739,23440.87]
["2021-05-01","2021-05-21","PI","ÔNIBUS BÁSICO",2071,60849.97]
["2022-05-01","2022-05-21","PI","ÔNIBUS BÁSICO",1362,45946.31]
["2014-06-01","2014-06-21","PI","MINIÔNIBUS (CONTRATO NOVO)",83,2931.9]
["2016-06-01","2016-06-21","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",3884,119533.66]
["2019-06-01","2019-06-21","PI","ARTICULADO (BRT)",490,14232.33]
["2020-06-01","2020-06-21","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",837,30244.3]
["2022-06-01","2022-06-21","PI","ARTICULADO",114,2812.07]
["2023-06-01","2023-06-21","PI","MINIÔNIBUS (CONTRATO NOVO)",6,135.18]
["2014-07-01","2014-07-21","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",3298,109203.52]
["2015-07-01","2015-07-21","PI","ARTICULADO (BRT)",514,14799.59]
["2017-07-01","2017-07-21","PI","MINIÔNIBUS (CONTRATO NOVO)",609,13304.8]
["2018-07-01","2018-07-21","PI","PADRON BRT",93,2723.16]
["2021-07-01","2021-07-21","PI","ARTICULADO",53,1481.66]
["2022-07-01","2022-07-21","PI","MINIÔNIBUS (CONTRATO NOVO)",42,1090.08]
["2023-07-01","2023-07-21","PI","ARTICULADO (CONTRATO NOVO)",7,186.6]
["2015-08-01","2015-08-21","PI","ARTICULADO (BRT)",514,14799.59]
["2016-08-01","2016-08-21","PI","MINIÔNIBUS (CONTRATO NOVO)",225,4893.03]
["2018-08-01","2018-08-21","PI","CONVENCIONAL",5,148.96]
["2019-08-01","2019-08-21","PI","ARTICULADO (BRT)",490,14232.33]
["2020-08-01","2020-08-21","PI","MINIÔNIBUS (CONTRATO NOVO)",257,6510.29]
["2021-08-01","2021-08-21","PI","PADRON BRT",507,15993.69]
["2015-09-01","2015-09-21","PI","ARTICULADO (CONTRATO NOVO)",174,5186.0200000000004]
["2016-09-01","2016-09-21","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",3920,121233.9]
["2018-09-01","2018-09-21","PI","MINIÔNIBUS (CONTRATO NOVO)",570,13168.62]
["2020-09-01","2020-09-21","PI","ARTICULADO (CONTRATO NOVO)",110,2722.29]
["2020-09-01","2020-09-21","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1816,68208.84]
["2021-09-01","2021-09-21","PI","PADRON BRT",820,26894.12]
["2013-10-01","2013-10-21","PI","ARTICULADO (CONTRATO NOVO)",20,822.1]
["2016-10-01","2016-10-21","PI","ARTICULADO (BRT)",465,13502.84]
["2017-10-01","2017-10-21","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",2623,78985.98]
["2019-10-01","2019-10-21","PI","PADRON BRT",448,13144.47]
["2021-10-01","2021-10-21","PI","ÔNIBUS BÁSICO",2336,68714.66]
["2022-10-01","2022-10-21","PI","MINIÔNIBUS (CONTRATO NOVO)",6,135.18]
["2022-10-01","2022-10-21","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",622,22010.17]
["2015-11-01","2015-11-21","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",2349,78171.45]
["2017-11-01","2017-11-21","PI","ARTICULADO (BRT)",475,13786.98]
["2019-11-01","2019-11-21","PI","ARTICULADO (CONTRATO NOVO)",111,2749.36]
["2020-11-01","2020-11-21","PI","ÔNIBUS BÁSICO",883,24067.1]
["2022-11-01","2022-11-21","PI","MINIÔNIBUS",254,6832.09]
["2015-12-01","2015-12-21","PI","ARTICULADO (CONTRATO NOVO)",174,5194.8599999999997]
["2016-12-01","2016-12-21","PI","MINIÔNIBUS (CONTRATO NOVO)",743,14543.08]
["2018-12-01","2018-12-21","PI","MINIÔNIBUS (CONTRATO NOVO)",547,12466.84]
["2019-12-01","2019-12-21","PI","ARTICULADO (CONTRATO NOVO)",96,2682.24]
["2020-12-01","2020-12-21","PI","MINIÔNIBUS (CONTRATO NOVO)",133,3724.99]
["2021-12-01","2021-12-21","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1221,39727.94]
["2022-12-01","2022-12-21","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",629,22266.46]
["2016-01-01","2016-01-22","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",3759,115322.12]
["2018-01-01","2018-01-22","PI","ARTICULADO (CONTRATO NOVO)",118,3163.55]
["2020-01-01","2020-01-22","PI","ARTICULADO (BRT)",491,14246.24]
["2020-01-01","2020-01-22","PI","ÔNIBUS BÁSICO",295,5004.6099999999997]
["2021-01-01","2021-01-22","PI","PADRON BRT",698,21916.67]
["2023-01-01","2023-01-22","PI","MINIÔNIBUS (CONTRATO NOVO)",21,234.25]
["2016-02-01","2016-02-22","PI","MINIÔNIBUS (CONTRATO NOVO)",541,13124.28]
["2017-02-01","2017-02-22","PI","PADRON BRT",496,14710.83]
["2019-02-01","2019-02-22","PI","PADRON BRT",448,13144.47]
["2021-02-01","2021-02-22","PI","PADRON BRT",751,23807.08]
["2022-02-01","2022-02-22","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",939,32649.41]
["2023-02-01","2023-02-22","PI","ARTICULADO",114,2812.07]
["2016-03-01","2016-03-22","PI","MINIÔNIBUS (CONTRATO NOVO)",680,15529.73]
["2016-03-01","2016-03-22","PI","PADRON BRT",156,8349.94]
["2019-03-01","2019-03-22","PI","ARTICULADO (BRT)",490,14232.33]
["2020-03-01","2020-03-22","PI","ÔNIBUS BÁSICO",862,12094.64]
["2022-03-01","2022-03-22","PI","ARTICULADO (CONTRATO NOVO)",53,1154.97]
["2023-03-01","2023-03-22","PI","ARTICULADO (BRT)",722,20842.48]
["2015-04-01","2015-04-22","PI","ARTICULADO (BRT)",514,14799.59]
["2016-04-01","2016-04-22","PI","PADRON BRT",156,8349.94]
["2018-04-01","2018-04-22","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1847,51754.06]
["2019-04-01","2019-04-22","PI","ARTICULADO (CONTRATO NOVO)",111,2749.36]
["2021-04-01","2021-04-22","PI","ARTICULADO (BRT)",520,15062.55]
["2022-04-01","2022-04-22","PI","ARTICULADO (CONTRATO NOVO)",59,1311.81]
["2023-04-01","2023-04-22","PI","PADRON BRT",469,15231.5]
["2015-05-01","2015-05-22","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",3264,109532.57]
["2017-05-01","2017-05-22","PI","MINIÔNIBUS (CONTRATO NOVO)",717,15119.41]
["2018-05-01","2018-05-22","PI","ARTICULADO (BRT)",475,13786.98]
["2019-05-01","2019-05-22","PI","PADRON BRT",448,13144.47]
["2021-05-01","2021-05-22","PI","ÔNIBUS BÁSICO",795,23734.84]
["2023-05-01","2023-05-22","PI","MINIÔNIBUS (CONTRATO NOVO)",6,135.18]
["2015-06-01","2015-06-22","PI","ARTICULADO (BRT)",514,14799.59]
["2017-06-01","2017-06-22","PI","ARTICULADO (BRT)",465,13502.84]
["2018-06-01","2018-06-22","PI","MINIÔNIBUS (CONTRATO NOVO)",575,13475.18]
["2020-06-01","2020-06-22","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1805,66454.61]
["2021-06-01","2021-06-22","PI","ARTICULADO",53,1481.66]
["2023-06-01","2023-06-22","PI","ARTICULADO",114,2812.07]
["2023-06-01","2023-06-22","PI","MINIÔNIBUS",252,7018.62]
["2016-07-01","2016-07-22","PI","ARTICULADO (BRT)",464,13473.51]
["2016-07-01","2016-07-22","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",3751,114904.42]
["2019-07-01","2019-07-22","PI","ARTICULADO (BRT)",458,13288.76]
["2020-07-01","2020-07-22","PI","MINIÔNIBUS (CONTRATO NOVO)",257,6510.29]
["2022-07-01","2022-07-22","PI","ARTICULADO",114,2812.07]
["2023-07-01","2023-07-22","PI","MINIÔNIBUS",83,1404.79]
["2014-08-01","2014-08-22","PI","MINIÔNIBUS (CONTRATO NOVO)",368,12444.38]
["2015-08-01","2015-08-22","PI","ARTICULADO (BRT)",377,10839.05]
["2017-08-01","2017-08-22","PI","ARTICULADO (BRT)",465,13502.84]
["2018-08-01","2018-08-22","PI","MINIÔNIBUS (CONTRATO NOVO)",573,13216]
["2020-08-01","2020-08-22","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1412,48791.41]
["2022-08-01","2022-08-22","PI","ARTICULADO (CONTRATO NOVO)",7,186.6]
["2014-09-01","2014-09-22","PI","MINIÔNIBUS (CONTRATO NOVO)",368,12361.25]
["2015-09-01","2015-09-22","PI","ARTICULADO (BRT)",514,14799.59]
["2016-09-01","2016-09-22","PI","PADRON BRT",496,14710.83]
["2018-09-01","2018-09-22","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",2728,83540.19]
["2021-09-01","2021-09-22","PI","MINIÔNIBUS (CONTRATO NOVO)",139,4868.6499999999996]
["2022-09-01","2022-09-22","PI","ARTICULADO",114,2812.07]
["2014-10-01","2014-10-22","PI","ARTICULADO (BRT)",479,14201.17]
["2015-10-01","2015-10-22","PI","MINIÔNIBUS (CONTRATO NOVO)",320,11066.01]
["2018-10-01","2018-10-22","PI","ARTICULADO (BRT)",478,13871.58]
["2019-10-01","2019-10-22","PI","ARTICULADO (CONTRATO NOVO)",111,2749.36]
["2021-10-01","2021-10-22","PI","ARTICULADO (CONTRATO NOVO)",61,1333.12]
["2021-10-01","2021-10-22","PI","ÔNIBUS BÁSICO",2317,68092.600000000006]
["2014-11-01","2014-11-22","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1975,63050.69]
["2015-11-01","2015-11-22","PI","ARTICULADO (CONTRATO NOVO)",214,5992]
["2017-11-01","2017-11-22","PI","MINIÔNIBUS (CONTRATO NOVO)",790,15649.04]
["2018-11-01","2018-11-22","PI","PADRON BRT",448,13144.47]
["2021-11-01","2021-11-22","PI","ARTICULADO (BRT)",536,15481.27]
["2022-11-01","2022-11-22","PI","MINIÔNIBUS",254,6832.09]
["2014-12-01","2014-12-22","PI","ARTICULADO (CONTRATO NOVO)",183,5765.29]
["2014-12-01","2014-12-22","PI","PADRON BRT",211,12155.14]
["2016-12-01","2016-12-22","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",3756,116038.22]
["2018-12-01","2018-12-22","PI","ARTICULADO (CONTRATO NOVO)",96,2682.24]
["2019-12-01","2019-12-22","PI","PADRON BRT",307,8891.02]
["2021-12-01","2021-12-22","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1221,39727.94]
["2022-12-01","2022-12-22","PI","PADRON BRT",680,22459.26]
["2015-01-01","2015-01-23","PI","PADRON BRT",211,12155.14]
["2016-01-01","2016-01-23","PI","PADRON BRT",318,11701.56]
["2018-01-01","2018-01-23","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",3717,113315.84]
["2021-01-01","2021-01-23","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",2086,67863.78]
["2022-01-01","2022-01-23","PI","MINIÔNIBUS (CONTRATO NOVO)",56,621.26]
["2023-01-01","2023-01-23","PI","ARTICULADO (BRT)",722,20842.48]
["2015-02-01","2015-02-23","PI","MINIÔNIBUS (CONTRATO NOVO)",326,11126.45]
["2017-02-01","2017-02-23","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",4006,123809.38]
["2018-02-01","2018-02-23","PI","PADRON BRT",480,14102.61]
["2021-02-01","2021-02-23","PI","ARTICULADO (CONTRATO NOVO)",58,1267.73]
["2021-02-01","2021-02-23","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",2897,89474.99]
["2023-02-01","2023-02-23","PI","ÔNIBUS BÁSICO",3417,107929.2]
["2014-03-01","2014-03-23","PI","ARTICULADO (CONTRATO NOVO)",242,7088.2]
["2016-03-01","2016-03-23","PI","MINIÔNIBUS (CONTRATO NOVO)",680,15529.73]
["2017-03-01","2017-03-23","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",4006,123809.38]
["2020-03-01","2020-03-23","PI","ARTICULADO (BRT)",490,14232.33]
["2021-03-01","2021-03-23","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",2899,89556.19]
["2022-03-01","2022-03-23","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",922,32215.77]
["2023-03-01","2023-03-23","PI","ÔNIBUS BÁSICO",3417,107929.2]
["2014-04-01","2014-04-23","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",2962,112585.76]
["2016-04-01","2016-04-23","PI","ARTICULADO (CONTRATO NOVO)",72,1980]
["2017-04-01","2017-04-23","PI","PADRON BRT",314,9102.6200000000008]
["2020-04-01","2020-04-23","PI","ÔNIBUS BÁSICO",476,6633.55]
["2022-04-01","2022-04-23","PI","ARTICULADO",96,2682.24]
["2023-04-01","2023-04-23","PI","MINIÔNIBUS",71,1048.97]
["2014-05-01","2014-05-23","PI","ARTICULADO (BRT)",21,1252.23]
["2016-05-01","2016-05-23","PI","PADRON",129,3902.4]
["2019-05-01","2019-05-23","PI","ARTICULADO (BRT)",490,14232.33]
["2019-05-01","2019-05-23","PI","PADRON BRT",448,13144.47]
["2020-05-01","2020-05-23","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1414,48870.11]
["2022-05-01","2022-05-23","PI","ÔNIBUS BÁSICO",3253,101604.22]
["2014-06-01","2014-06-23","PI","ARTICULADO (CONTRATO NOVO)",174,5173.6400000000003]
["2015-06-01","2015-06-23","PI","MINIÔNIBUS (CONTRATO NOVO)",384,11705.75]
["2017-06-01","2017-06-23","PI","PADRON BRT",496,14710.83]
["2019-06-01","2019-06-23","PI","MINIÔNIBUS (CONTRATO NOVO)",158,2773.8]
["2020-06-01","2020-06-23","PI","ÔNIBUS BÁSICO",2733,58725.01]
["2021-06-01","2021-06-23","PI","ÔNIBUS BÁSICO",2467,74764.06]
["2022-06-01","2022-06-23","PI","MINIÔNIBUS (CONTRATO NOVO)",42,1090.08]
["2014-07-01","2014-07-23","PI","MINIÔNIBUS (CONTRATO NOVO)",365,12321.98]
["2015-07-01","2015-07-23","PI","ARTICULADO (CONTRATO NOVO)",169,4960.1400000000003]
["2017-07-01","2017-07-23","PI","PADRON BRT",165,4887.72]
["2018-07-01","2018-07-23","PI","PADRON BRT",336,9851.7999999999993]
["2021-07-01","2021-07-23","PI","ARTICULADO (BRT)",498,14402.98]
["2022-07-01","2022-07-23","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",977,32635.25]
["2023-07-01","2023-07-23","PI","ÔNIBUS BÁSICO",1050,33100.660000000003]
["2014-08-01","2014-08-23","PI","ARTICULADO (CONTRATO NOVO)",144,4032]
["2016-08-01","2016-08-23","PI","PADRON BRT",496,14710.83]
["2019-08-01","2019-08-23","PI","ARTICULADO (BRT)",490,14232.33]
["2020-08-01","2020-08-23","PI","MINIÔNIBUS (CONTRATO NOVO)",61,833.7]
["2022-08-01","2022-08-23","PI","ARTICULADO",114,2812.07]
["2022-08-01","2022-08-23","PI","MINIÔNIBUS",216,6099.9]
["2015-09-01","2015-09-23","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",3611,124934.19]
["2017-09-01","2017-09-23","PI","ARTICULADO (BRT)",315,9237.4599999999991]
["2018-09-01","2018-09-23","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1853,52247.99]
["2020-09-01","2020-09-23","PI","ARTICULADO (BRT)",478,13867.59]
["2021-09-01","2021-09-23","PI","ARTICULADO (BRT)",533,15394.3]
["2013-10-01","2013-10-23","PI","ARTICULADO (CONTRATO NOVO)",20,822.1]
["2015-10-01","2015-10-23","PI","ARTICULADO (CONTRATO NOVO)",174,5186.0200000000004]
["2016-10-01","2016-10-23","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1671,45118.29]
["2017-10-01","2017-10-23","PI","PADRON BRT",487,14308.21]
["2020-10-01","2020-10-23","PI","ARTICULADO (CONTRATO NOVO)",110,2722.29]
["2020-10-01","2020-10-23","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1816,68221.08]
["2013-11-01","2013-11-23","PI","ARTICULADO (CONTRATO NOVO)",2,89.8]
["2014-11-01","2014-11-23","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1326,39336.43]
["2017-11-01","2017-11-23","PI","ARTICULADO (BRT)",475,13786.98]
["2018-11-01","2018-11-23","PI","ARTICULADO (BRT)",489,14204.78]
["2020-11-01","2020-11-23","PI","ÔNIBUS BÁSICO",1194,38407.47]
["2022-11-01","2022-11-23","PI","ARTICULADO (BRT)",722,20842.48]
["2022-11-01","2022-11-23","PI","ÔNIBUS BÁSICO",3379,106849.68]
["2014-12-01","2014-12-23","PI","ALONGADO ESPECIAL 3 PORTAS",3,118.95]
["2016-12-01","2016-12-23","PI","ARTICULADO (BRT)",528,15280.21]
["2018-12-01","2018-12-23","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1854,52309.46]
["2019-12-01","2019-12-23","PI","PADRON BRT",355,10430.709999999999]
["2020-12-01","2020-12-23","PI","PADRON BRT",698,21916.67]
["2021-12-01","2021-12-23","PI","PADRON BRT",846,27308.98]
["2016-01-01","2016-01-24","PI","ARTICULADO (BRT)",31,937.6]
["2017-01-01","2017-01-24","PI","MINIÔNIBUS (CONTRATO NOVO)",743,14543.08]
["2018-01-01","2018-01-24","PI","PADRON BRT",308,9099.06]
["2020-01-01","2020-01-24","PI","ARTICULADO (CONTRATO NOVO)",110,2735.2]
["2021-01-01","2021-01-24","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1331,40927.94]
["2023-01-01","2023-01-24","PI","ÔNIBUS BÁSICO",3361,106058.11]
["2014-02-01","2014-02-24","PI","ARTICULADO (CONTRATO NOVO)",217,6766.5]
["2016-02-01","2016-02-24","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",3838,118747.06]
["2017-02-01","2017-02-24","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",3960,121964.12]
["2020-02-01","2020-02-24","PI","ARTICULADO (CONTRATO NOVO)",111,2749.39]
["2020-02-01","2020-02-24","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",2745,99873.95]
["2022-02-01","2022-02-24","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",939,32649.41]
["2023-02-01","2023-02-24","PI","ARTICULADO (CONTRATO NOVO)",7,186.6]
["2015-03-01","2015-03-24","PI","MINIÔNIBUS (CONTRATO NOVO)",326,11126.45]
["2016-03-01","2016-03-24","PI","MINIÔNIBUS (CONTRATO NOVO)",680,15529.73]
["2018-03-01","2018-03-24","PI","PADRON BRT",238,6868.86]
["2021-03-01","2021-03-24","PI","ARTICULADO (CONTRATO NOVO)",58,1267.73]
["2021-03-01","2021-03-24","PI","PADRON BRT",761,24128.78]
["2022-03-01","2022-03-24","PI","MINIÔNIBUS (CONTRATO NOVO)",47,1286.08]
["2015-04-01","2015-04-24","PI","ALONGADO ESPECIAL 3 PORTAS",3,118.95]
["2016-04-01","2016-04-24","PI","MINIÔNIBUS (CONTRATO NOVO)",225,4731.01]
["2017-04-01","2017-04-24","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",4060,125060.04]
["2019-04-01","2019-04-24","PI","ARTICULADO (BRT)",490,14232.33]
["2020-04-01","2020-04-24","PI","ÔNIBUS BÁSICO",464,6538.51]
["2023-04-01","2023-04-24","PI","ARTICULADO (BRT)",722,20842.48]
["2014-05-01","2014-05-24","PI","ARTICULADO (BRT)",21,1252.23]
["2015-05-01","2015-05-24","PI","PADRON BRT",218,15972.7]
["2017-05-01","2017-05-24","PI","PADRON BRT",496,14710.83]
["2018-05-01","2018-05-24","PI","MINIÔNIBUS (CONTRATO NOVO)",905,19709.98]
["2021-05-01","2021-05-24","PI","MINIÔNIBUS",40,432.26]
["2021-05-01","2021-05-24","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",2040,68016.73]
["2023-05-01","2023-05-24","PI","ARTICULADO (CONTRATO NOVO)",7,186.6]
["2014-06-01","2014-06-24","PI","ARTICULADO (BRT)",68,2211.7600000000002]
["2016-06-01","2016-06-24","PI","MINIÔNIBUS (CONTRATO NOVO)",771,16909.88]
["2017-06-01","2017-06-24","PI","ARTICULADO (BRT)",314,9209.91]
["2020-06-01","2020-06-24","PI","ARTICULADO (BRT)",490,14232.33]
["2020-06-01","2020-06-24","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1838,67794.41]
["2022-06-01","2022-06-24","PI","ARTICULADO (CONTRATO NOVO)",7,186.6]
["2022-06-01","2022-06-24","PI","PADRON BRT",672,22362.54]
["2015-07-01","2015-07-24","PI","ARTICULADO (BRT)",514,14799.59]
["2016-07-01","2016-07-24","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1848,50405.3]
["2018-07-01","2018-07-24","PI","MINIÔNIBUS (CONTRATO NOVO)",541,11715.28]
["2019-07-01","2019-07-24","PI","MINIÔNIBUS (CONTRATO NOVO)",525,12223.96]
["2022-07-01","2022-07-24","PI","MINIÔNIBUS",106,1217.43]
["2023-07-01","2023-07-24","PI","MINIÔNIBUS",252,7018.62]
["2014-08-01","2014-08-24","PI","ARTICULADO (CONTRATO NOVO)",214,5992]
["2015-08-01","2015-08-24","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",3488,121379.4]
["2017-08-01","2017-08-24","PI","ARTICULADO (CONTRATO NOVO)",139,3512.97]
["2019-08-01","2019-08-24","PI","ARTICULADO (BRT)",302,8844.06]
["2021-08-01","2021-08-24","PI","ARTICULADO (BRT)",532,15364.58]
["2022-08-01","2022-08-24","PI","ARTICULADO",114,2812.07]
["2014-09-01","2014-09-24","PI","ARTICULADO (CONTRATO NOVO)",187,5948.09]
["2014-09-01","2014-09-24","PI","PADRON BRT",212,12204.44]
["2018-09-01","2018-09-24","PI","ARTICULADO (BRT)",478,13871.58]
["2018-09-01","2018-09-24","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",4372,132359.35]
["2020-09-01","2020-09-24","PI","PADRON BRT",751,23807.08]
["2021-09-01","2021-09-24","PI","ÔNIBUS BÁSICO",2053,63117.23]
["2014-10-01","2014-10-24","PI","ARTICULADO (BRT)",479,14201.17]
["2014-10-01","2014-10-24","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",3349,109901.93]
["2017-10-01","2017-10-24","PI","MINIÔNIBUS (CONTRATO NOVO)",790,15649.04]
["2018-10-01","2018-10-24","PI","ARTICULADO (CONTRATO NOVO)",111,2749.36]
["2021-10-01","2021-10-24","PI","MINIÔNIBUS (CONTRATO NOVO)",58,634.26]
["2021-10-01","2021-10-24","PI","ÔNIBUS BÁSICO",693,21463.57]
["2014-11-01","2014-11-24","PI","ARTICULADO (CONTRATO NOVO)",179,5581.45]
["2015-11-01","2015-11-24","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",3410,113202.81]
["2017-11-01","2017-11-24","PI","MINIÔNIBUS (CONTRATO NOVO)",790,15649.04]
["2019-11-01","2019-11-24","PI","MINIÔNIBUS (CONTRATO NOVO)",158,2773.8]
["2021-11-01","2021-11-24","PI","MINIÔNIBUS",47,887.56]
["2022-11-01","2022-11-24","PI","MINIÔNIBUS",254,6832.09]
["2014-12-01","2014-12-24","PI","MINIÔNIBUS (CONTRATO NOVO)",326,11126.45]
["2015-12-01","2015-12-24","PI","ARTICULADO (BRT)",31,937.6]
["2016-12-01","2016-12-24","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",2577,76808.23]
["2018-12-01","2018-12-24","PI","PADRON BRT",343,10050.51]
["2020-12-01","2020-12-24","PI","PADRON BRT",698,21916.67]
["2021-12-01","2021-12-24","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1221,39727.94]
["2015-01-01","2015-01-25","PI","MINIÔNIBUS (CONTRATO NOVO)",201,4672.1899999999996]
["2016-01-01","2016-01-25","PI","ARTICULADO (BRT)",625,18032.13]
["2018-01-01","2018-01-25","PI","PADRON BRT",308,9099.06]
["2019-01-01","2019-01-25","PI","MINIÔNIBUS (CONTRATO NOVO)",547,12466.84]
["2021-01-01","2021-01-25","PI","MINIÔNIBUS (CONTRATO NOVO)",133,3724.99]
["2022-01-01","2022-01-25","PI","ARTICULADO (CONTRATO NOVO)",53,1154.97]
["2023-01-01","2023-01-25","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",629,22266.46]
["2015-02-01","2015-02-25","PI","ARTICULADO (CONTRATO NOVO)",184,5811.39]
["2017-02-01","2017-02-25","PI","ARTICULADO (BRT)",314,9209.91]
["2017-02-01","2017-02-25","PI","PADRON BRT",243,7014.41]
["2021-02-01","2021-02-25","PI","ARTICULADO (BRT)",478,13867.59]
["2021-02-01","2021-02-25","PI","ARTICULADO (CONTRATO NOVO)",58,1267.73]
["2022-02-01","2022-02-25","PI","MINIÔNIBUS",104,1339.29]
["2014-03-01","2014-03-25","PI","ARTICULADO (CONTRATO NOVO)",172,5119.84]
["2016-03-01","2016-03-25","PI","ARTICULADO (BRT)",625,18032.13]
["2017-03-01","2017-03-25","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",2711,80628.570000000007]
["2020-03-01","2020-03-25","PI","ARTICULADO (CONTRATO NOVO)",110,2735.23]
["2021-03-01","2021-03-25","PI","ÔNIBUS BÁSICO",1178,38924.67]
["2022-03-01","2022-03-25","PI","PADRON BRT",710,23460.18]
["2023-03-01","2023-03-25","PI","MINIÔNIBUS",55,1014.19]
["2014-04-01","2014-04-25","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",2917,110758.76]
["2016-04-01","2016-04-25","PI","PADRON",129,3902.4]
["2019-04-01","2019-04-25","PI","ARTICULADO (BRT)",490,14232.33]
["2020-04-01","2020-04-25","PI","MINIÔNIBUS (CONTRATO NOVO)",67,1456.19]
["2022-04-01","2022-04-25","PI","ARTICULADO (CONTRATO NOVO)",59,1311.81]
["2022-04-01","2022-04-25","PI","ÔNIBUS BÁSICO",3091,96985.94]
["2015-05-01","2015-05-25","PI","ARTICULADO (BRT)",514,14799.59]
["2015-05-01","2015-05-25","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",3264,109532.57]
["2016-05-01","2016-05-25","PI","PADRON BRT",156,8349.94]
["2019-05-01","2019-05-25","PI","ARTICULADO (BRT)",302,8844.06]
["2021-05-01","2021-05-25","PI","ARTICULADO (CONTRATO NOVO)",58,1267.73]
["2022-05-01","2022-05-25","PI","ARTICULADO (BRT)",720,20781.98]
["2023-05-01","2023-05-25","PI","MINIÔNIBUS",248,7001.62]
["2014-06-01","2014-06-25","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",2966,113235.16]
["2017-06-01","2017-06-25","PI","ARTICULADO (BRT)",35,1058.5999999999999]
["2017-06-01","2017-06-25","PI","MINIÔNIBUS (CONTRATO NOVO)",213,4406.3]
["2019-06-01","2019-06-25","PI","ARTICULADO (BRT)",490,14232.33]
["2021-06-01","2021-06-25","PI","ARTICULADO (BRT)",498,14402.98]
["2022-06-01","2022-06-25","PI","MINIÔNIBUS",112,1413.51]
["2023-06-01","2023-06-25","PI","PADRON BRT",426,12976.52]
["2016-07-01","2016-07-25","PI","MINIÔNIBUS (CONTRATO NOVO)",718,15969.12]
["2018-07-01","2018-07-25","PI","ARTICULADO (BRT)",444,12880.82]
["2020-07-01","2020-07-25","PI","ARTICULADO (BRT)",302,8844.06]
["2020-07-01","2020-07-25","PI","ÔNIBUS BÁSICO",1432,31075.42]
["2021-07-01","2021-07-25","PI","PADRON BRT",369,11209.82]
["2023-07-01","2023-07-25","PI","ARTICULADO (BRT)",722,20842.48]
["2013-08-01","2013-08-25","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",323,9574.2999999999993]
["2016-08-01","2016-08-25","PI","ARTICULADO (CONTRATO NOVO)",160,4622]
["2018-08-01","2018-08-25","PI","CONVENCIONAL",2,58.18]
["2019-08-01","2019-08-25","PI","PADRON BRT",307,8891.02]
["2021-08-01","2021-08-25","PI","MINIÔNIBUS (CONTRATO NOVO)",139,4868.6499999999996]
["2021-08-01","2021-08-25","PI","PADRON BRT",742,23673.45]
["2022-08-01","2022-08-25","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",624,22070.87]
["2015-09-01","2015-09-25","PI","MINIÔNIBUS (CONTRATO NOVO)",297,10860.85]
["2016-09-01","2016-09-25","PI","PADRON BRT",314,9102.6200000000008]
["2019-09-01","2019-09-25","PI","ARTICULADO (CONTRATO NOVO)",111,2749.36]
["2021-09-01","2021-09-25","PI","ARTICULADO",96,2682.24]
["2022-09-01","2022-09-25","PI","MINIÔNIBUS (CONTRATO NOVO)",21,234.25]
["2015-10-01","2015-10-25","PI","MINIÔNIBUS (CONTRATO NOVO)",207,4800.3900000000003]
["2015-10-01","2015-10-25","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1367,43210.53]
["2017-10-01","2017-10-25","PI","ARTICULADO (CONTRATO NOVO)",111,2749.36]
["2019-10-01","2019-10-25","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",4375,131005.35]
["2021-10-01","2021-10-25","PI","ARTICULADO (CONTRATO NOVO)",61,1333.12]
["2022-10-01","2022-10-25","PI","MINIÔNIBUS",254,6832.09]
["2015-11-01","2015-11-25","PI","ARTICULADO (BRT)",625,18032.13]
["2016-11-01","2016-11-25","PI","ARTICULADO (CONTRATO NOVO)",148,3882.04]
["2018-11-01","2018-11-25","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1854,52309.46]
["2020-11-01","2020-11-25","PI","ARTICULADO (BRT)",478,13867.59]
["2020-11-01","2020-11-25","PI","ÔNIBUS BÁSICO",1209,39016.47]
["2022-11-01","2022-11-25","PI","ARTICULADO",114,2812.07]
["2022-11-01","2022-11-25","PI","PADRON BRT",680,22459.26]
["2016-12-01","2016-12-25","PI","ARTICULADO (CONTRATO NOVO)",46,996.13]
["2018-12-01","2018-12-25","PI","MINIÔNIBUS (CONTRATO NOVO)",156,2673.02]
["2020-12-01","2020-12-25","PI","ÔNIBUS BÁSICO",105,2819.4]
["2022-12-01","2022-12-25","PI","ÔNIBUS BÁSICO",1054,33105.599999999999]
["2022-12-01","2022-12-25","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",558,17281.36]
["2015-01-01","2015-01-26","PI","PADRON BRT",211,12155.14]
["2018-01-01","2018-01-26","PI","ARTICULADO (BRT)",491,14209.13]
["2019-01-01","2019-01-26","PI","PADRON BRT",264,7649.66]
["2021-01-01","2021-01-26","PI","MINIÔNIBUS (CONTRATO NOVO)",133,3724.99]
["2022-01-01","2022-01-26","PI","MINIÔNIBUS",51,941.48]
["2014-02-01","2014-02-26","PI","ARTICULADO (CONTRATO NOVO)",217,6766.5]
["2016-02-01","2016-02-26","PI","ARTICULADO (CONTRATO NOVO)",164,4732]
["2017-02-01","2017-02-26","PI","MINIÔNIBUS (CONTRATO NOVO)",205,4446.6400000000003]
["2018-02-01","2018-02-26","PI","ARTICULADO (CONTRATO NOVO)",111,2749.36]
["2020-02-01","2020-02-26","PI","ARTICULADO (CONTRATO NOVO)",111,2749.39]
["2021-02-01","2021-02-26","PI","MINIÔNIBUS (CONTRATO NOVO)",260,6545.01]
["2023-02-01","2023-02-26","PI","MINIÔNIBUS (CONTRATO NOVO)",21,234.25]
["2014-03-01","2014-03-26","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",2904,112024.9]
["2017-03-01","2017-03-26","PI","ARTICULADO (BRT)",35,1058.5999999999999]
["2019-03-01","2019-03-26","PI","ARTICULADO (CONTRATO NOVO)",111,2749.36]
["2020-03-01","2020-03-26","PI","ÔNIBUS BÁSICO",827,12929.97]
["2021-03-01","2021-03-26","PI","ARTICULADO (BRT)",478,13867.59]
["2022-03-01","2022-03-26","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1000,34020.93]
["2014-04-01","2014-04-26","PI","ARTICULADO (BRT)",21,1252.23]
["2016-04-01","2016-04-26","PI","PADRON",129,3902.4]
["2018-04-01","2018-04-26","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",4195,129955.58]
["2020-04-01","2020-04-26","PI","MINIÔNIBUS (CONTRATO NOVO)",44,776.24]
["2022-04-01","2022-04-26","PI","ARTICULADO (CONTRATO NOVO)",59,1311.81]
["2022-04-01","2022-04-26","PI","MINIÔNIBUS",195,5618]
["2023-04-01","2023-04-26","PI","MINIÔNIBUS",246,6993.12]
["2016-05-01","2016-05-26","PI","ARTICULADO (CONTRATO NOVO)",164,4732]
["2017-05-01","2017-05-26","PI","ARTICULADO (BRT)",465,13502.84]
["2018-05-01","2018-05-26","PI","PADRON BRT",238,6868.86]
["2020-05-01","2020-05-26","PI","MINIÔNIBUS (CONTRATO NOVO)",229,6361.63]
["2022-05-01","2022-05-26","PI","ARTICULADO (CONTRATO NOVO)",59,1311.81]
["2023-05-01","2023-05-26","PI","MINIÔNIBUS (CONTRATO NOVO)",6,135.18]
["2014-06-01","2014-06-26","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",2966,113235.16]
["2015-06-01","2015-06-26","PI","MINIÔNIBUS (CONTRATO NOVO)",384,11705.75]
["2018-06-01","2018-06-26","PI","ARTICULADO (CONTRATO NOVO)",111,2749.36]
["2018-06-01","2018-06-26","PI","PADRON BRT",480,14102.61]
["2021-06-01","2021-06-26","PI","ARTICULADO",96,2682.24]
["2021-06-01","2021-06-26","PI","PADRON BRT",507,15993.69]
["2023-06-01","2023-06-26","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",607,21132.03]
["2016-07-01","2016-07-26","PI","ARTICULADO (CONTRATO NOVO)",120,3713.42]
["2017-07-01","2017-07-26","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",3937,119392.67]
["2018-07-01","2018-07-26","PI","ARTICULADO (CONTRATO NOVO)",110,2730.56]
["2020-07-01","2020-07-26","PI","ÔNIBUS BÁSICO",1122,21817.96]
["2021-07-01","2021-07-26","PI","MINIÔNIBUS (CONTRATO NOVO)",148,4967.01]
["2023-07-01","2023-07-26","PI","ARTICULADO",114,2812.07]
["2014-08-01","2014-08-26","PI","ARTICULADO (CONTRATO NOVO)",187,5948.09]
["2015-08-01","2015-08-26","PI","PADRON BRT",199,13437.94]
["2017-08-01","2017-08-26","PI","ARTICULADO (CONTRATO NOVO)",96,2682.24]
["2018-08-01","2018-08-26","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1853,52247.99]
["2020-08-01","2020-08-26","PI","ARTICULADO (CONTRATO NOVO)",110,2722.29]
["2022-08-01","2022-08-26","PI","MINIÔNIBUS",216,6099.9]
["2013-09-01","2013-09-26","PI","ARTICULADO (CONTRATO NOVO)",20,822.1]
["2015-09-01","2015-09-26","PI","MINIÔNIBUS (CONTRATO NOVO)",311,7381.59]
["2016-09-01","2016-09-26","PI","PADRON BRT",496,14710.83]
["2019-09-01","2019-09-26","PI","MINIÔNIBUS (CONTRATO NOVO)",533,12779.72]
["2020-09-01","2020-09-26","PI","MINIÔNIBUS (CONTRATO NOVO)",90,1533.93]
["2022-09-01","2022-09-26","PI","MINIÔNIBUS",254,6832.09]
["2022-09-01","2022-09-26","PI","PADRON BRT",680,22459.26]
["2016-10-01","2016-10-26","PI","MINIÔNIBUS (CONTRATO NOVO)",764,16815.580000000002]
["2017-10-01","2017-10-26","PI","ARTICULADO (BRT)",475,13786.98]
["2019-10-01","2019-10-26","PI","MINIÔNIBUS (CONTRATO NOVO)",247,4591.17]
["2020-10-01","2020-10-26","PI","ÔNIBUS BÁSICO",2637,57550.16]
["2022-10-01","2022-10-26","PI","ARTICULADO (BRT)",722,20842.48]
["2014-11-01","2014-11-26","PI","MINIÔNIBUS (CONTRATO NOVO)",452,14410.85]
["2015-11-01","2015-11-26","PI","PADRON",129,3902.4]
["2016-11-01","2016-11-26","PI","ARTICULADO (CONTRATO NOVO)",142,3678.37]
["2018-11-01","2018-11-26","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",4364,131992.17000000001]
["2020-11-01","2020-11-26","PI","ARTICULADO (BRT)",478,13867.59]
["2022-11-01","2022-11-26","PI","MINIÔNIBUS",65,1283.52]
["2013-12-01","2013-12-26","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",2756,102811.8]
["2015-12-01","2015-12-26","PI","ARTICULADO (CONTRATO NOVO)",72,1980]
["2016-12-01","2016-12-26","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",3710,114192.96000000001]
["2017-12-01","2017-12-26","PI","PADRON BRT",308,9099.06]
["2019-12-01","2019-12-26","PI","MINIÔNIBUS (CONTRATO NOVO)",512,12072.78]
["2022-12-01","2022-12-26","PI","ARTICULADO (CONTRATO NOVO)",7,186.6]
["2022-12-01","2022-12-26","PI","PADRON BRT",680,22459.26]
["2016-01-01","2016-01-27","PI","PADRON BRT",156,8349.94]
["2017-01-01","2017-01-27","PI","MINIÔNIBUS (CONTRATO NOVO)",743,14543.08]
["2020-01-01","2020-01-27","PI","ARTICULADO (CONTRATO NOVO)",111,2749.39]
["2021-01-01","2021-01-27","PI","ARTICULADO",48,1341.12]
["2022-01-01","2022-01-27","PI","ÔNIBUS BÁSICO",2820,86541.24]
["2023-01-01","2023-01-27","PI","ARTICULADO (BRT)",722,20842.48]
["2015-02-01","2015-02-27","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",3365,110957.98]
["2016-02-01","2016-02-27","PI","ARTICULADO (CONTRATO NOVO)",72,1980]
["2018-02-01","2018-02-27","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",4106,124306.01]
["2019-02-01","2019-02-27","PI","PADRON BRT",448,13144.47]
["2022-02-01","2022-02-27","PI","ARTICULADO (BRT)",50,1512.2]
["2023-02-01","2023-02-27","PI","ÔNIBUS BÁSICO",3397,107013.6]
["2015-03-01","2015-03-27","PI","ARTICULADO (BRT)",479,14201.17]
["2016-03-01","2016-03-27","PI","MINIÔNIBUS (CONTRATO NOVO)",179,4034.11]
["2017-03-01","2017-03-27","PI","PADRON BRT",496,14710.83]
["2019-03-01","2019-03-27","PI","ARTICULADO (CONTRATO NOVO)",111,2749.36]
["2022-03-01","2022-03-27","PI","ARTICULADO (BRT)",50,1512.2]
["2023-03-01","2023-03-27","PI","ARTICULADO",114,2812.07]
["2023-03-01","2023-03-27","PI","MINIÔNIBUS",246,6993.12]
["2015-04-01","2015-04-27","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",3258,109195.98]
["2016-04-01","2016-04-27","PI","PADRON",129,3902.4]
["2019-04-01","2019-04-27","PI","ARTICULADO (BRT)",302,8844.06]
["2021-04-01","2021-04-27","PI","ARTICULADO (CONTRATO NOVO)",58,1267.73]
["2022-04-01","2022-04-27","PI","ARTICULADO",56,1556.93]
["2023-04-01","2023-04-27","PI","ÔNIBUS BÁSICO",3417,107905.25]
["2014-05-01","2014-05-27","PI","ARTICULADO (BRT)",21,1252.23]
["2016-05-01","2016-05-27","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",3828,118147.3]
["2017-05-01","2017-05-27","PI","MINIÔNIBUS (CONTRATO NOVO)",296,5951.19]
["2020-05-01","2020-05-27","PI","ARTICULADO (BRT)",490,14232.33]
["2020-05-01","2020-05-27","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1838,67794.41]
["2022-05-01","2022-05-27","PI","ÔNIBUS BÁSICO",3254,101626.2]
["2023-05-01","2023-05-27","PI","ARTICULADO",96,2682.24]
["2015-06-01","2015-06-27","PI","ARTICULADO (CONTRATO NOVO)",72,1980]
["2016-06-01","2016-06-27","PI","MINIÔNIBUS (CONTRATO NOVO)",772,17096.82]
["2017-06-01","2017-06-27","PI","PADRON BRT",496,14710.83]
["2020-06-01","2020-06-27","PI","PADRON BRT",463,14466.85]
["2022-06-01","2022-06-27","PI","ARTICULADO",114,2812.07]
["2022-06-01","2022-06-27","PI","PADRON BRT",672,22348.52]
["2023-06-01","2023-06-27","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",607,21132.03]
["2015-07-01","2015-07-27","PI","PADRON BRT",199,13437.94]
["2018-07-01","2018-07-27","PI","ARTICULADO (CONTRATO NOVO)",110,2730.56]
["2019-07-01","2019-07-27","PI","MINIÔNIBUS (CONTRATO NOVO)",247,4591.17]
["2020-07-01","2020-07-27","PI","ARTICULADO (BRT)",490,14232.33]
["2021-07-01","2021-07-27","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1631,54333.14]
["2022-07-01","2022-07-27","PI","MINIÔNIBUS (CONTRATO NOVO)",42,1090.08]
["2013-08-01","2013-08-27","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",503,15406.6]
["2016-08-01","2016-08-27","PI","ARTICULADO (CONTRATO NOVO)",72,1980]
["2017-08-01","2017-08-27","PI","MINIÔNIBUS (CONTRATO NOVO)",213,4406.3]
["2019-08-01","2019-08-27","PI","PADRON BRT",448,13144.47]
["2020-08-01","2020-08-27","PI","MINIÔNIBUS (CONTRATO NOVO)",257,6510.29]
["2022-08-01","2022-08-27","PI","ARTICULADO (BRT)",392,11399.24]
["2022-08-01","2022-08-27","PI","PADRON BRT",469,15231.5]
["2016-09-01","2016-09-27","PI","ARTICULADO (BRT)",465,13502.84]
["2016-09-01","2016-09-27","PI","PADRON BRT",496,14710.83]
["2019-09-01","2019-09-27","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",4375,131005.35]
["2021-09-01","2021-09-27","PI","ARTICULADO",53,1481.66]
["2022-09-01","2022-09-27","PI","ARTICULADO",114,2812.07]
["2022-09-01","2022-09-27","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",622,22010.17]
["2014-10-01","2014-10-27","PI","PADRON BRT",212,12204.44]
["2018-10-01","2018-10-27","PI","ARTICULADO (BRT)",302,8844.06]
["2018-10-01","2018-10-27","PI","MINIÔNIBUS (CONTRATO NOVO)",258,4554.7299999999996]
["2020-10-01","2020-10-27","PI","PADRON BRT",751,23807.08]
["2021-10-01","2021-10-27","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1613,54364.82]
["2013-11-01","2013-11-27","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",2166,78125.95]
["2016-11-01","2016-11-27","PI","ARTICULADO (BRT)",35,1058.5999999999999]
["2017-11-01","2017-11-27","PI","ARTICULADO (CONTRATO NOVO)",111,2749.36]
["2017-11-01","2017-11-27","PI","PADRON BRT",487,14308.21]
["2020-11-01","2020-11-27","PI","ARTICULADO (CONTRATO NOVO)",110,2722.29]
["2021-11-01","2021-11-27","PI","ARTICULADO (BRT)",286,8391.26]
["2013-12-01","2013-12-27","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",2756,102811.8]
["2016-12-01","2016-12-27","PI","ARTICULADO (CONTRATO NOVO)",160,4431.46]
["2017-12-01","2017-12-27","PI","ARTICULADO (CONTRATO NOVO)",118,3163.55]
["2019-12-01","2019-12-27","PI","PADRON BRT",355,10430.709999999999]
["2021-12-01","2021-12-27","PI","ARTICULADO (CONTRATO NOVO)",53,1154.97]
["2022-12-01","2022-12-27","PI","MINIÔNIBUS",254,6832.09]
["2014-01-01","2014-01-28","PI","ARTICULADO (CONTRATO NOVO)",217,6766.5]
["2016-01-01","2016-01-28","PI","ARTICULADO (BRT)",625,18032.13]
["2017-01-01","2017-01-28","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",2577,76808.23]
["2020-01-01","2020-01-28","PI","ÔNIBUS BÁSICO",498,8734.75]
["2021-01-01","2021-01-28","PI","ÔNIBUS BÁSICO",207,6118.37]
["2022-01-01","2022-01-28","PI","ÔNIBUS BÁSICO",2801,85919.18]
["2014-02-01","2014-02-28","PI","ARTICULADO (CONTRATO NOVO)",210,6450.1]
["2015-02-01","2015-02-28","PI","ARTICULADO (BRT)",365,10735.33]
["2018-02-01","2018-02-28","PI","ARTICULADO (CONTRATO NOVO)",111,2749.36]
["2018-02-01","2018-02-28","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",4139,125645.81]
["2020-02-01","2020-02-28","PI","PADRON BRT",739,23440.87]
["2022-02-01","2022-02-28","PI","ARTICULADO (BRT)",671,19299.97]
["2023-02-01","2023-02-28","PI","MINIÔNIBUS (CONTRATO NOVO)",6,135.18]
["2016-03-01","2016-03-28","PI","ARTICULADO (BRT)",625,18032.13]
["2017-03-01","2017-03-28","PI","ARTICULADO (BRT)",465,13502.84]
["2017-03-01","2017-03-28","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",4010,123218.44]
["2020-03-01","2020-03-28","PI","ARTICULADO (BRT)",302,8844.06]
["2021-03-01","2021-03-28","PI","ARTICULADO (BRT)",50,1512.2]
["2022-03-01","2022-03-28","PI","PADRON BRT",710,23460.18]
["2023-03-01","2023-03-28","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",623,22054.03]
["2016-04-01","2016-04-28","PI","ARTICULADO (BRT)",625,18032.13]
["2017-04-01","2017-04-28","PI","MINIÔNIBUS (CONTRATO NOVO)",732,14822.81]
["2019-04-01","2019-04-28","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1850,52333.96]
["2020-04-01","2020-04-28","PI","ARTICULADO (CONTRATO NOVO)",109,2708.13]
["2022-04-01","2022-04-28","PI","ÔNIBUS BÁSICO",3108,97571.32]
["2022-04-01","2022-04-28","PI","PADRON BRT",669,22268.87]
["2014-05-01","2014-05-28","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",2968,113282.86]
["2016-05-01","2016-05-28","PI","ARTICULADO (BRT)",294,8602.98]
["2018-05-01","2018-05-28","PI","MINIÔNIBUS (CONTRATO NOVO)",905,19709.98]
["2020-05-01","2020-05-28","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1838,67794.41]
["2021-05-01","2021-05-28","PI","ÔNIBUS BÁSICO",2072,60917.26]
["2022-05-01","2022-05-28","PI","ARTICULADO",96,2682.24]
["2014-06-01","2014-06-28","PI","ARTICULADO (CONTRATO NOVO)",144,4032]
["2015-06-01","2015-06-28","PI","PADRON BRT",218,15972.7]
["2018-06-01","2018-06-28","PI","ARTICULADO (CONTRATO NOVO)",111,2749.36]
["2019-06-01","2019-06-28","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",4362,132035.22]
["2021-06-01","2021-06-28","PI","MINIÔNIBUS",40,432.26]
["2023-06-01","2023-06-28","PI","ARTICULADO",114,2812.07]
["2023-06-01","2023-06-28","PI","PADRON BRT",680,22459.26]
["2015-07-01","2015-07-28","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",3264,109532.57]
["2017-07-01","2017-07-28","PI","MINIÔNIBUS (CONTRATO NOVO)",609,13304.8]
["2018-07-01","2018-07-28","PI","ARTICULADO (BRT)",427,12406.36]
["2020-07-01","2020-07-28","PI","ARTICULADO (BRT)",490,14232.33]
["2021-07-01","2021-07-28","PI","MINIÔNIBUS",33,368.84]
["2022-07-01","2022-07-28","PI","PADRON BRT",680,22459.26]
["2023-07-01","2023-07-28","PI","PADRON BRT",680,22459.26]
["2015-08-01","2015-08-28","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",3488,121379.4]
["2016-08-01","2016-08-28","PI","ARTICULADO (CONTRATO NOVO)",214,5992]
["2019-08-01","2019-08-28","PI","ARTICULADO (CONTRATO NOVO)",111,2749.36]
["2019-08-01","2019-08-28","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",4408,133429.17000000001]
["2021-08-01","2021-08-28","PI","ÔNIBUS BÁSICO",1120,34257.760000000002]
["2022-08-01","2022-08-28","PI","PADRON BRT",426,12976.52]
["2015-09-01","2015-09-28","PI","PADRON BRT",199,13437.94]
["2017-09-01","2017-09-28","PI","ARTICULADO (CONTRATO NOVO)",111,2749.36]
["2019-09-01","2019-09-28","PI","MINIÔNIBUS (CONTRATO NOVO)",247,4591.17]
["2020-09-01","2020-09-28","PI","ARTICULADO (BRT)",478,13867.59]
["2022-09-01","2022-09-28","PI","ARTICULADO (CONTRATO NOVO)",7,186.6]
["2022-09-01","2022-09-28","PI","MINIÔNIBUS (CONTRATO NOVO)",6,135.18]
["2015-10-01","2015-10-28","PI","ARTICULADO (CONTRATO NOVO)",174,5186.0200000000004]
["2016-10-01","2016-10-28","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",3852,118467.04]
["2018-10-01","2018-10-28","PI","PADRON BRT",307,8891.02]
["2020-10-01","2020-10-28","PI","MINIÔNIBUS (CONTRATO NOVO)",257,6519.24]
["2022-10-01","2022-10-28","PI","ARTICULADO",114,2812.07]
["2013-11-01","2013-11-28","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",2166,78125.95]
["2015-11-01","2015-11-28","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",2220,72742.62]
["2016-11-01","2016-11-28","PI","ARTICULADO (CONTRATO NOVO)",148,3882.04]
["2018-11-01","2018-11-28","PI","ARTICULADO (BRT)",489,14204.78]
["2019-11-01","2019-11-28","PI","PADRON BRT",448,13143.11]
["2022-11-01","2022-11-28","PI","ARTICULADO",114,2812.07]
["2013-12-01","2013-12-28","PI","ARTICULADO (CONTRATO NOVO)",2,89.8]
["2015-12-01","2015-12-28","PI","PADRON",129,3902.4]
["2016-12-01","2016-12-28","PI","ARTICULADO (CONTRATO NOVO)",160,4431.46]
["2019-12-01","2019-12-28","PI","MINIÔNIBUS (CONTRATO NOVO)",247,4591.17]
["2019-12-01","2019-12-28","PI","PADRON BRT",264,7649.66]
["2022-12-01","2022-12-28","PI","ARTICULADO",114,2812.07]
["2022-12-01","2022-12-28","PI","MINIÔNIBUS",254,6832.09]
["2015-01-01","2015-01-29","PI","PADRON BRT",211,12155.14]
["2017-01-01","2017-01-29","PI","ARTICULADO (BRT)",160,4590.3999999999996]
["2019-01-01","2019-01-29","PI","ARTICULADO (CONTRATO NOVO)",110,2735.2]
["2019-01-01","2019-01-29","PI","PADRON BRT",343,10050.51]
["2022-01-01","2022-01-29","PI","MINIÔNIBUS",3,46.22]
["2022-01-01","2022-01-29","PI","ÔNIBUS BÁSICO",1189,36846.589999999997]
["2020-02-01","2020-02-29","PI","MINIÔNIBUS (CONTRATO NOVO)",67,1456.19]
["2020-02-01","2020-02-29","PI","PADRON BRT",491,15540.89]
["2016-03-01","2016-03-29","PI","MINIÔNIBUS (CONTRATO NOVO)",680,15529.73]
["2017-03-01","2017-03-29","PI","PADRON BRT",496,14710.83]
["2020-03-01","2020-03-29","PI","MINIÔNIBUS (CONTRATO NOVO)",44,776.24]
["2021-03-01","2021-03-29","PI","PADRON BRT",761,24128.78]
["2023-03-01","2023-03-29","PI","ARTICULADO",114,2812.07]
["2023-03-01","2023-03-29","PI","MINIÔNIBUS",246,6993.12]
["2015-04-01","2015-04-29","PI","ALONGADO ESPECIAL 3 PORTAS",3,118.95]
["2016-04-01","2016-04-29","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",3826,118125.98]
["2019-04-01","2019-04-29","PI","ARTICULADO (BRT)",490,14232.33]
["2020-04-01","2020-04-29","PI","ÔNIBUS BÁSICO",464,6538.51]
["2022-04-01","2022-04-29","PI","ARTICULADO (BRT)",721,20812.43]
["2023-04-01","2023-04-29","PI","ARTICULADO",96,2682.24]
["2015-05-01","2015-05-29","PI","ARTICULADO (BRT)",514,14799.59]
["2015-05-01","2015-05-29","PI","MINIÔNIBUS (CONTRATO NOVO)",384,11705.75]
["2018-05-01","2018-05-29","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",4160,128681.89]
["2019-05-01","2019-05-29","PI","ARTICULADO (CONTRATO NOVO)",111,2749.36]
["2021-05-01","2021-05-29","PI","MINIÔNIBUS (CONTRATO NOVO)",92,1546.93]
["2022-05-01","2022-05-29","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",585,18515.27]
["2014-06-01","2014-06-29","PI","MINIÔNIBUS (CONTRATO NOVO)",69,2434.1]
["2015-06-01","2015-06-29","PI","PADRON BRT",199,13437.94]
["2018-06-01","2018-06-29","PI","ARTICULADO (CONTRATO NOVO)",111,2749.36]
["2018-06-01","2018-06-29","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",4356,131843.03]
["2021-06-01","2021-06-29","PI","MINIÔNIBUS",40,432.26]
["2021-06-01","2021-06-29","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1628,54127.92]
["2023-06-01","2023-06-29","PI","ARTICULADO",114,2812.07]
["2013-07-01","2013-07-29","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",354,9936.1]
["2016-07-01","2016-07-29","PI","ARTICULADO (CONTRATO NOVO)",120,3713.42]
["2018-07-01","2018-07-29","PI","ARTICULADO (BRT)",152,4348.3999999999996]
["2020-07-01","2020-07-29","PI","ARTICULADO (BRT)",490,14232.33]
["2020-07-01","2020-07-29","PI","ÔNIBUS BÁSICO",2747,59293.41]
["2021-07-01","2021-07-29","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1631,54333.14]
["2022-07-01","2022-07-29","PI","PADRON BRT",680,22459.26]
["2023-07-01","2023-07-29","PI","PADRON BRT",469,15231.5]
["2016-08-01","2016-08-29","PI","ARTICULADO (BRT)",465,13502.84]
["2018-08-01","2018-08-29","PI","ARTICULADO (BRT)",475,13786.98]
["2019-08-01","2019-08-29","PI","ARTICULADO (CONTRATO NOVO)",111,2749.36]
["2021-08-01","2021-08-29","PI","ÔNIBUS BÁSICO",670,20516.96]
["2021-08-01","2021-08-29","PI","PADRON BRT",369,11209.82]
["2015-09-01","2015-09-29","PI","ARTICULADO (CONTRATO NOVO)",174,5186.0200000000004]
["2015-09-01","2015-09-29","PI","PADRON BRT",199,13437.94]
["2017-09-01","2017-09-29","PI","ARTICULADO (BRT)",473,13727.56]
["2019-09-01","2019-09-29","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1854,51998.61]
["2021-09-01","2021-09-29","PI","MINIÔNIBUS",35,381.88]
["2022-09-01","2022-09-29","PI","ARTICULADO (CONTRATO NOVO)",7,186.6]
["2014-10-01","2014-10-29","PI","PADRON BRT",212,12204.44]
["2015-10-01","2015-10-29","PI","ARTICULADO (CONTRATO NOVO)",174,5186.0200000000004]
["2018-10-01","2018-10-29","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",4365,132134.19]
["2019-10-01","2019-10-29","PI","ARTICULADO (CONTRATO NOVO)",111,2749.36]
["2021-10-01","2021-10-29","PI","ARTICULADO",53,1481.66]
["2022-10-01","2022-10-29","PI","ARTICULADO",96,2682.24]
["2014-11-01","2014-11-29","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1975,63091.360000000001]
["2016-11-01","2016-11-29","PI","MINIÔNIBUS (CONTRATO NOVO)",762,15475.08]
["2018-11-01","2018-11-29","PI","ARTICULADO (CONTRATO NOVO)",111,2749.36]
["2019-11-01","2019-11-29","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",4382,131209.26]
["2020-11-01","2020-11-29","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1247,38056.04]
["2021-11-01","2021-11-29","PI","PADRON BRT",846,27308.98]
["2022-11-01","2022-11-29","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",629,22266.46]
["2015-12-01","2015-12-29","PI","PADRON BRT",156,8349.94]
["2016-12-01","2016-12-29","PI","PADRON BRT",322,9568.57]
["2019-12-01","2019-12-29","PI","MINIÔNIBUS (CONTRATO NOVO)",158,2773.8]
["2021-12-01","2021-12-29","PI","ARTICULADO (CONTRATO NOVO)",53,1154.97]
["2022-12-01","2022-12-29","PI","ARTICULADO",114,2812.07]
["2015-01-01","2015-01-30","PI","MINIÔNIBUS (CONTRATO NOVO)",325,11084.85]
["2016-01-01","2016-01-30","PI","ARTICULADO (BRT)",294,8602.98]
["2017-01-01","2017-01-30","PI","ARTICULADO (CONTRATO NOVO)",160,4431.46]
["2019-01-01","2019-01-30","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",3998,121630.08]
["2021-01-01","2021-01-30","PI","ÔNIBUS BÁSICO",80,1828.56]
["2022-01-01","2022-01-30","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",827,24841.89]
["2014-03-01","2014-03-30","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",897,33907.839999999997]
["2015-03-01","2015-03-30","PI","ARTICULADO (BRT)",479,14201.17]
["2018-03-01","2018-03-30","PI","ARTICULADO (BRT)",35,1058.5999999999999]
["2018-03-01","2018-03-30","PI","PADRON BRT",310,8984.6200000000008]
["2020-03-01","2020-03-30","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",3319,102076.16]
["2022-03-01","2022-03-30","PI","ARTICULADO",56,1556.93]
["2022-03-01","2022-03-30","PI","PADRON BRT",682,22661.11]
["2015-04-01","2015-04-30","PI","ARTICULADO (BRT)",514,14799.59]
["2016-04-01","2016-04-30","PI","PADRON BRT",318,11701.56]
["2018-04-01","2018-04-30","PI","MINIÔNIBUS (CONTRATO NOVO)",899,19411.36]
["2019-04-01","2019-04-30","PI","MINIÔNIBUS (CONTRATO NOVO)",544,13006.31]
["2021-04-01","2021-04-30","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",2050,68526.080000000002]
["2022-04-01","2022-04-30","PI","ARTICULADO (BRT)",392,11399.24]
["2014-05-01","2014-05-30","PI","MINIÔNIBUS (CONTRATO NOVO)",188,8347.7999999999993]
["2015-05-01","2015-05-30","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",2110,70374.23]
["2017-05-01","2017-05-30","PI","PADRON BRT",496,14710.83]
["2020-05-01","2020-05-30","PI","ARTICULADO (CONTRATO NOVO)",96,2682.24]
["2021-05-01","2021-05-30","PI","MINIÔNIBUS",4,82.48]
["2022-05-01","2022-05-30","PI","PADRON BRT",672,22362.54]
["2023-05-01","2023-05-30","PI","ARTICULADO (CONTRATO NOVO)",7,186.6]
["2014-06-01","2014-06-30","PI","ARTICULADO (BRT)",461,13484.7]
["2016-06-01","2016-06-30","PI","MINIÔNIBUS (CONTRATO NOVO)",772,17096.82]
["2018-06-01","2018-06-30","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",2860,87812.56]
["2020-06-01","2020-06-30","PI","ARTICULADO (CONTRATO NOVO)",110,2722.29]
["2021-06-01","2021-06-30","PI","ARTICULADO (CONTRATO NOVO)",61,1333.12]
["2022-06-01","2022-06-30","PI","ARTICULADO (BRT)",720,20781.98]
["2014-07-01","2014-07-30","PI","ARTICULADO (BRT)",814,23545.95]
["2015-07-01","2015-07-30","PI","MINIÔNIBUS (CONTRATO NOVO)",384,11705.75]
["2016-07-01","2016-07-30","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",2569,76934.039999999994]
["2018-07-01","2018-07-30","PI","MINIÔNIBUS (CONTRATO NOVO)",573,13216]
["2019-07-01","2019-07-30","PI","PADRON BRT",448,13144.47]
["2021-07-01","2021-07-30","PI","PADRON BRT",784,24861.45]
["2022-07-01","2022-07-30","PI","MINIÔNIBUS (CONTRATO NOVO)",50,939.7]
["2014-08-01","2014-08-30","PI","ARTICULADO (CONTRATO NOVO)",144,4032]
["2015-08-01","2015-08-30","PI","MINIÔNIBUS (CONTRATO NOVO)",235,5114.09]
["2018-08-01","2018-08-30","PI","ARTICULADO (BRT)",475,13786.98]
["2018-08-01","2018-08-30","PI","MINIÔNIBUS (CONTRATO NOVO)",573,13216]
["2021-08-01","2021-08-30","PI","ARTICULADO",53,1481.66]
["2021-08-01","2021-08-30","PI","ÔNIBUS BÁSICO",2345,72068.5]
["2013-09-01","2013-09-30","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1519,50028.86]
["2016-09-01","2016-09-30","PI","ARTICULADO (CONTRATO NOVO)",160,4622]
["2017-09-01","2017-09-30","PI","MINIÔNIBUS (CONTRATO NOVO)",280,5036.95]
["2020-09-01","2020-09-30","PI","ARTICULADO (BRT)",478,13867.59]
["2020-09-01","2020-09-30","PI","ÔNIBUS BÁSICO",2652,58159.16]
["2021-09-01","2021-09-30","PI","MINIÔNIBUS",35,381.88]
["2014-10-01","2014-10-30","PI","ARTICULADO (CONTRATO NOVO)",187,5948.09]
["2015-10-01","2015-10-30","PI","PADRON BRT",218,15972.7]
["2017-10-01","2017-10-30","PI","ARTICULADO (CONTRATO NOVO)",111,2749.36]
["2018-10-01","2018-10-30","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",4365,132134.19]
["2020-10-01","2020-10-30","PI","PADRON BRT",751,23807.08]
["2021-10-01","2021-10-30","PI","MINIÔNIBUS (CONTRATO NOVO)",87,1334.49]
["2021-10-01","2021-10-30","PI","ÔNIBUS BÁSICO",1094,32729.119999999999]
["2021-10-01","2021-10-30","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1335,44787.74]
["2021-10-01","2021-10-30","PI","PADRON BRT",541,17399.57]
["2022-10-01","2022-10-30","PI","MINIÔNIBUS",116,1538.98]
["2022-10-01","2022-10-30","PI","MINIÔNIBUS (CONTRATO NOVO)",21,234.25]
["2022-10-01","2022-10-30","PI","ÔNIBUS BÁSICO",989,32454.93]
["2022-10-01","2022-10-30","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",562,17417.32]
["2022-10-01","2022-10-30","PI","PADRON BRT",426,12976.52]
["2013-11-01","2013-11-30","PI","ARTICULADO (CONTRATO NOVO)",2,89.8]
["2013-11-01","2013-11-30","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1478,52038.3]
["2014-11-01","2014-11-30","PI","ARTICULADO (CONTRATO NOVO)",214,5992]
["2014-11-01","2014-11-30","PI","MINIÔNIBUS (CONTRATO NOVO)",261,6311.19]
["2014-11-01","2014-11-30","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1326,39370.46]
["2014-11-01","2014-11-30","PI","PADRON BRT",307,15755.34]
["2015-11-01","2015-11-30","PI","ARTICULADO (BRT)",31,937.6]
["2015-11-01","2015-11-30","PI","ARTICULADO (CONTRATO NOVO)",214,5992]
["2015-11-01","2015-11-30","PI","MINIÔNIBUS (CONTRATO NOVO)",179,4326.3500000000004]
["2015-11-01","2015-11-30","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1276,39630.26]
["2015-11-01","2015-11-30","PI","PADRON BRT",318,9223.6200000000008]
["2016-11-01","2016-11-30","PI","ARTICULADO (BRT)",465,13502.84]
["2016-11-01","2016-11-30","PI","ARTICULADO (CONTRATO NOVO)",148,3882.04]
["2016-11-01","2016-11-30","PI","MINIÔNIBUS (CONTRATO NOVO)",762,15475.08]
["2016-11-01","2016-11-30","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",4005,123773.48]
["2016-11-01","2016-11-30","PI","PADRON BRT",496,14710.83]
["2017-11-01","2017-11-30","PI","ARTICULADO (BRT)",475,13786.98]
["2017-11-01","2017-11-30","PI","ARTICULADO (CONTRATO NOVO)",111,2749.36]
["2017-11-01","2017-11-30","PI","MINIÔNIBUS (CONTRATO NOVO)",790,15649.04]
["2017-11-01","2017-11-30","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",4131,126028.57]
["2017-11-01","2017-11-30","PI","PADRON BRT",487,14308.21]
["2018-11-01","2018-11-30","PI","ARTICULADO (BRT)",50,1512.2]
["2018-11-01","2018-11-30","PI","MINIÔNIBUS (CONTRATO NOVO)",156,2673.02]
["2018-11-01","2018-11-30","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1854,52309.46]
["2018-11-01","2018-11-30","PI","PADRON BRT",307,8891.02]
["2019-11-01","2019-11-30","PI","ARTICULADO (BRT)",302,8844.06]
["2019-11-01","2019-11-30","PI","ARTICULADO (CONTRATO NOVO)",96,2682.24]
["2019-11-01","2019-11-30","PI","MINIÔNIBUS (CONTRATO NOVO)",247,4591.17]
["2019-11-01","2019-11-30","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",2721,82969.539999999994]
["2019-11-01","2019-11-30","PI","PADRON BRT",264,7649.66]
["2020-11-01","2020-11-30","PI","ARTICULADO (BRT)",50,1512.2]
["2020-11-01","2020-11-30","PI","MINIÔNIBUS (CONTRATO NOVO)",63,846.7]
["2020-11-01","2020-11-30","PI","ÔNIBUS BÁSICO",339,10285.049999999999]
["2020-11-01","2020-11-30","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1247,38056.04]
["2020-11-01","2020-11-30","PI","PADRON BRT",368,11172.29]
["2021-11-01","2021-11-30","PI","ARTICULADO",61,1687.63]
["2021-11-01","2021-11-30","PI","ARTICULADO (BRT)",536,15481.27]
["2021-11-01","2021-11-30","PI","ARTICULADO (CONTRATO NOVO)",1,29.76]
["2021-11-01","2021-11-30","PI","MINIÔNIBUS",47,887.56]
["2021-11-01","2021-11-30","PI","MINIÔNIBUS (CONTRATO NOVO)",139,4916.3500000000004]
["2021-11-01","2021-11-30","PI","ÔNIBUS BÁSICO",2479,78718.87]
["2021-11-01","2021-11-30","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1589,47223.72]
["2021-11-01","2021-11-30","PI","PADRON BRT",846,27308.98]
["2022-11-01","2022-11-30","PI","MINIÔNIBUS",53,946.39]
["2022-11-01","2022-11-30","PI","MINIÔNIBUS (CONTRATO NOVO)",21,234.25]
["2022-11-01","2022-11-30","PI","ÔNIBUS BÁSICO",1054,33105.599999999999]
["2022-11-01","2022-11-30","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",558,17281.36]
["2022-11-01","2022-11-30","PI","PADRON BRT",426,12976.52]
["2013-12-01","2013-12-30","PI","ARTICULADO (CONTRATO NOVO)",20,822.1]
["2013-12-01","2013-12-30","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",2756,102811.8]
["2014-12-01","2014-12-30","PI","ARTICULADO (BRT)",479,14201.17]
["2014-12-01","2014-12-30","PI","ARTICULADO (CONTRATO NOVO)",163,5132.45]
["2014-12-01","2014-12-30","PI","MINIÔNIBUS (CONTRATO NOVO)",325,11084.85]
["2014-12-01","2014-12-30","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",3359,110530.46]
["2014-12-01","2014-12-30","PI","PADRON BRT",211,12155.14]
["2015-12-01","2015-12-30","PI","ARTICULADO (BRT)",625,18032.13]
["2015-12-01","2015-12-30","PI","ARTICULADO (CONTRATO NOVO)",174,5194.8599999999997]
["2015-12-01","2015-12-30","PI","MINIÔNIBUS (CONTRATO NOVO)",541,13124.28]
["2015-12-01","2015-12-30","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",3804,117149.12]
["2015-12-01","2015-12-30","PI","PADRON",129,3902.4]
["2015-12-01","2015-12-30","PI","PADRON BRT",156,8349.94]
["2016-12-01","2016-12-30","PI","ARTICULADO (BRT)",528,15280.21]
["2016-12-01","2016-12-30","PI","ARTICULADO (CONTRATO NOVO)",160,4431.46]
["2016-12-01","2016-12-30","PI","MINIÔNIBUS (CONTRATO NOVO)",743,14543.08]
["2016-12-01","2016-12-30","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",3710,114192.96000000001]
["2016-12-01","2016-12-30","PI","PADRON BRT",322,9568.57]
["2017-12-01","2017-12-30","PI","ARTICULADO (BRT)",434,12614.48]
["2017-12-01","2017-12-30","PI","ARTICULADO (CONTRATO NOVO)",84,2346.96]
["2017-12-01","2017-12-30","PI","MINIÔNIBUS (CONTRATO NOVO)",291,5576.15]
["2017-12-01","2017-12-30","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",2544,76474.009999999995]
["2017-12-01","2017-12-30","PI","PADRON BRT",93,2724.23]
["2018-12-01","2018-12-30","PI","ARTICULADO (BRT)",50,1512.2]
["2018-12-01","2018-12-30","PI","MINIÔNIBUS (CONTRATO NOVO)",156,2673.02]
["2018-12-01","2018-12-30","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1854,52309.46]
["2018-12-01","2018-12-30","PI","PADRON BRT",307,8891.02]
["2019-12-01","2019-12-30","PI","ARTICULADO (BRT)",491,14246.24]
["2019-12-01","2019-12-30","PI","ARTICULADO (CONTRATO NOVO)",110,2735.2]
["2019-12-01","2019-12-30","PI","MINIÔNIBUS (CONTRATO NOVO)",512,12072.78]
["2019-12-01","2019-12-30","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",4170,125372.2]
["2019-12-01","2019-12-30","PI","PADRON BRT",355,10430.709999999999]
["2020-12-01","2020-12-30","PI","ARTICULADO",48,1341.12]
["2020-12-01","2020-12-30","PI","ARTICULADO (BRT)",338,9749.14]
["2020-12-01","2020-12-30","PI","ARTICULADO (CONTRATO NOVO)",59,1284.9000000000001]
["2020-12-01","2020-12-30","PI","MINIÔNIBUS (CONTRATO NOVO)",133,3724.99]
["2020-12-01","2020-12-30","PI","ÔNIBUS BÁSICO",243,6589.07]
["2020-12-01","2020-12-30","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",3294,104326.53]
["2020-12-01","2020-12-30","PI","PADRON BRT",698,21916.67]
["2021-12-01","2021-12-30","PI","ARTICULADO",61,1687.63]
["2021-12-01","2021-12-30","PI","ARTICULADO (BRT)",536,15481.27]
["2021-12-01","2021-12-30","PI","ARTICULADO (CONTRATO NOVO)",53,1154.97]
["2021-12-01","2021-12-30","PI","MINIÔNIBUS",52,924.99]
["2021-12-01","2021-12-30","PI","MINIÔNIBUS (CONTRATO NOVO)",135,4890.3500000000004]
["2021-12-01","2021-12-30","PI","ÔNIBUS BÁSICO",2819,86022.67]
["2021-12-01","2021-12-30","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1221,39727.94]
["2021-12-01","2021-12-30","PI","PADRON BRT",846,27308.98]
["2022-12-01","2022-12-30","PI","ARTICULADO",114,2812.07]
["2022-12-01","2022-12-30","PI","ARTICULADO (BRT)",722,20842.48]
["2022-12-01","2022-12-30","PI","ARTICULADO (CONTRATO NOVO)",7,186.6]
["2022-12-01","2022-12-30","PI","MINIÔNIBUS",254,6832.09]
["2022-12-01","2022-12-30","PI","MINIÔNIBUS (CONTRATO NOVO)",6,135.18]
["2022-12-01","2022-12-30","PI","ÔNIBUS BÁSICO",3360,105968.93]
["2022-12-01","2022-12-30","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",629,22266.46]
["2022-12-01","2022-12-30","PI","PADRON BRT",680,22459.26]
["2014-01-01","2014-01-31","PI","ARTICULADO (CONTRATO NOVO)",217,6766.5]
["2014-01-01","2014-01-31","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",2791,108362.59]
["2015-01-01","2015-01-31","PI","ARTICULADO (BRT)",365,10735.33]
["2015-01-01","2015-01-31","PI","MINIÔNIBUS (CONTRATO NOVO)",226,5282.59]
["2015-01-01","2015-01-31","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",2271,72831.03]
["2015-01-01","2015-01-31","PI","PADRON BRT",211,12304.67]
["2016-01-01","2016-01-31","PI","ARTICULADO (BRT)",31,937.6]
["2016-01-01","2016-01-31","PI","ARTICULADO (CONTRATO NOVO)",214,5992]
["2016-01-01","2016-01-31","PI","MINIÔNIBUS (CONTRATO NOVO)",179,4326.3500000000004]
["2016-01-01","2016-01-31","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1613,42756.72]
["2016-01-01","2016-01-31","PI","PADRON BRT",318,9223.6200000000008]
["2017-01-01","2017-01-31","PI","ARTICULADO (BRT)",528,15280.21]
["2017-01-01","2017-01-31","PI","ARTICULADO (CONTRATO NOVO)",160,4431.46]
["2017-01-01","2017-01-31","PI","MINIÔNIBUS (CONTRATO NOVO)",743,14543.08]
["2017-01-01","2017-01-31","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",3710,114192.96000000001]
["2017-01-01","2017-01-31","PI","PADRON BRT",322,9568.57]
["2018-01-01","2018-01-31","PI","ARTICULADO (BRT)",491,14209.13]
["2018-01-01","2018-01-31","PI","ARTICULADO (CONTRATO NOVO)",118,3163.55]
["2018-01-01","2018-01-31","PI","MINIÔNIBUS (CONTRATO NOVO)",672,13278.39]
["2018-01-01","2018-01-31","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",3750,114655.64]
["2018-01-01","2018-01-31","PI","PADRON BRT",308,9099.06]
["2019-01-01","2019-01-31","PI","ARTICULADO (BRT)",444,12871.16]
["2019-01-01","2019-01-31","PI","ARTICULADO (CONTRATO NOVO)",110,2735.2]
["2019-01-01","2019-01-31","PI","MINIÔNIBUS (CONTRATO NOVO)",547,12466.84]
["2019-01-01","2019-01-31","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",4010,121643.04]
["2019-01-01","2019-01-31","PI","PADRON BRT",343,10050.51]
["2020-01-01","2020-01-31","PI","ARTICULADO (BRT)",490,14232.33]
["2020-01-01","2020-01-31","PI","ARTICULADO (CONTRATO NOVO)",111,2749.39]
["2020-01-01","2020-01-31","PI","MINIÔNIBUS (CONTRATO NOVO)",155,5557.99]
["2020-01-01","2020-01-31","PI","ÔNIBUS BÁSICO",498,8734.75]
["2020-01-01","2020-01-31","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",4218,129450.08]
["2020-01-01","2020-01-31","PI","PADRON BRT",448,13143.11]
["2021-01-01","2021-01-31","PI","MINIÔNIBUS (CONTRATO NOVO)",63,846.7]
["2021-01-01","2021-01-31","PI","ÔNIBUS BÁSICO",59,1719.08]
["2021-01-01","2021-01-31","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1375,41563.660000000003]
["2021-01-01","2021-01-31","PI","PADRON BRT",372,11337.39]
["2022-01-01","2022-01-31","PI","ARTICULADO",61,1687.63]
["2022-01-01","2022-01-31","PI","ARTICULADO (BRT)",536,15481.27]
["2022-01-01","2022-01-31","PI","ARTICULADO (CONTRATO NOVO)",53,1154.97]
["2022-01-01","2022-01-31","PI","MINIÔNIBUS",51,941.48]
["2022-01-01","2022-01-31","PI","MINIÔNIBUS (CONTRATO NOVO)",135,4890.3500000000004]
["2022-01-01","2022-01-31","PI","ÔNIBUS BÁSICO",2803,85960.42]
["2022-01-01","2022-01-31","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1221,39727.94]
["2022-01-01","2022-01-31","PI","PADRON BRT",846,27308.98]
["2023-01-01","2023-01-31","PI","ARTICULADO",114,2812.07]
["2023-01-01","2023-01-31","PI","ARTICULADO (BRT)",722,20842.48]
["2023-01-01","2023-01-31","PI","ARTICULADO (CONTRATO NOVO)",7,186.6]
["2023-01-01","2023-01-31","PI","MINIÔNIBUS",254,6832.09]
["2023-01-01","2023-01-31","PI","MINIÔNIBUS (CONTRATO NOVO)",6,135.18]
["2023-01-01","2023-01-31","PI","ÔNIBUS BÁSICO",3361,106058.11]
["2023-01-01","2023-01-31","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",629,22266.46]
["2023-01-01","2023-01-31","PI","PADRON BRT",680,22459.26]
["2014-03-01","2014-03-31","PI","ARTICULADO (BRT)",23,1371.49]
["2014-03-01","2014-03-31","PI","ARTICULADO (CONTRATO NOVO)",172,5119.84]
["2014-03-01","2014-03-31","PI","MINIÔNIBUS (CONTRATO NOVO)",139,6737.8]
["2014-03-01","2014-03-31","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",2859,110197.9]
["2015-03-01","2015-03-31","PI","ALONGADO ESPECIAL 3 PORTAS",3,118.95]
["2015-03-01","2015-03-31","PI","ARTICULADO (BRT)",479,14201.17]
["2015-03-01","2015-03-31","PI","ARTICULADO (CONTRATO NOVO)",184,5811.39]
["2015-03-01","2015-03-31","PI","MINIÔNIBUS (CONTRATO NOVO)",326,11126.45]
["2015-03-01","2015-03-31","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",3365,110957.98]
["2015-03-01","2015-03-31","PI","PADRON BRT",211,12155.14]
["2016-03-01","2016-03-31","PI","ARTICULADO (BRT)",625,18032.13]
["2016-03-01","2016-03-31","PI","ARTICULADO (CONTRATO NOVO)",164,4732]
["2016-03-01","2016-03-31","PI","MINIÔNIBUS (CONTRATO NOVO)",680,15529.73]
["2016-03-01","2016-03-31","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",3843,118679.29]
["2016-03-01","2016-03-31","PI","PADRON",129,3902.4]
["2016-03-01","2016-03-31","PI","PADRON BRT",156,8349.94]
["2017-03-01","2017-03-31","PI","ARTICULADO (BRT)",465,13502.84]
["2017-03-01","2017-03-31","PI","ARTICULADO (CONTRATO NOVO)",148,3882.04]
["2017-03-01","2017-03-31","PI","MINIÔNIBUS (CONTRATO NOVO)",712,14567.01]
["2017-03-01","2017-03-31","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",4010,123218.44]
["2017-03-01","2017-03-31","PI","PADRON BRT",496,14710.83]
["2018-03-01","2018-03-31","PI","ARTICULADO (BRT)",315,9237.4599999999991]
["2018-03-01","2018-03-31","PI","ARTICULADO (CONTRATO NOVO)",96,2682.24]
["2018-03-01","2018-03-31","PI","MINIÔNIBUS (CONTRATO NOVO)",360,7148.35]
["2018-03-01","2018-03-31","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",2675,81228.67]
["2018-03-01","2018-03-31","PI","PADRON BRT",238,6868.86]
["2019-03-01","2019-03-31","PI","ARTICULADO (BRT)",50,1512.2]
["2019-03-01","2019-03-31","PI","MINIÔNIBUS (CONTRATO NOVO)",158,2773.8]
["2019-03-01","2019-03-31","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1850,52333.96]
["2019-03-01","2019-03-31","PI","PADRON BRT",307,8891.02]
["2020-03-01","2020-03-31","PI","ARTICULADO (BRT)",487,14125.24]
["2020-03-01","2020-03-31","PI","ARTICULADO (CONTRATO NOVO)",110,2735.23]
["2020-03-01","2020-03-31","PI","MINIÔNIBUS (CONTRATO NOVO)",248,7228.73]
["2020-03-01","2020-03-31","PI","ÔNIBUS BÁSICO",815,12834.93]
["2020-03-01","2020-03-31","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",3299,100746.16]
["2020-03-01","2020-03-31","PI","PADRON BRT",632,20088.32]
["2021-03-01","2021-03-31","PI","ARTICULADO (BRT)",478,13867.59]
["2021-03-01","2021-03-31","PI","ARTICULADO (CONTRATO NOVO)",58,1267.73]
["2021-03-01","2021-03-31","PI","MINIÔNIBUS (CONTRATO NOVO)",260,6545.01]
["2021-03-01","2021-03-31","PI","ÔNIBUS BÁSICO",1277,40327.67]
["2021-03-01","2021-03-31","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",2784,87877.17]
["2021-03-01","2021-03-31","PI","PADRON BRT",761,24128.78]
["2022-03-01","2022-03-31","PI","ARTICULADO",56,1556.93]
["2022-03-01","2022-03-31","PI","ARTICULADO (BRT)",707,20388.669999999998]
["2022-03-01","2022-03-31","PI","ARTICULADO (CONTRATO NOVO)",59,1311.81]
["2022-03-01","2022-03-31","PI","MINIÔNIBUS",173,5078.66]
["2022-03-01","2022-03-31","PI","MINIÔNIBUS (CONTRATO NOVO)",47,1286.08]
["2022-03-01","2022-03-31","PI","ÔNIBUS BÁSICO",3089,96677.28]
["2022-03-01","2022-03-31","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",904,31470.91]
["2022-03-01","2022-03-31","PI","PADRON BRT",682,22661.11]
["2023-03-01","2023-03-31","PI","ARTICULADO",114,2812.07]
["2023-03-01","2023-03-31","PI","ARTICULADO (BRT)",722,20842.48]
["2023-03-01","2023-03-31","PI","ARTICULADO (CONTRATO NOVO)",7,186.6]
["2023-03-01","2023-03-31","PI","MINIÔNIBUS",246,6993.12]
["2023-03-01","2023-03-31","PI","MINIÔNIBUS (CONTRATO NOVO)",6,135.18]
["2023-03-01","2023-03-31","PI","ÔNIBUS BÁSICO",3398,107048.88]
["2023-03-01","2023-03-31","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",623,22054.03]
["2023-03-01","2023-03-31","PI","PADRON BRT",680,22459.26]
["2014-05-01","2014-05-31","PI","ARTICULADO (BRT)",21,1252.23]
["2014-05-01","2014-05-31","PI","ARTICULADO (CONTRATO NOVO)",144,4032]
["2014-05-01","2014-05-31","PI","MINIÔNIBUS (CONTRATO NOVO)",71,2433.9]
["2014-05-01","2014-05-31","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1671,66231.69]
["2015-05-01","2015-05-31","PI","ARTICULADO (CONTRATO NOVO)",214,5992]
["2015-05-01","2015-05-31","PI","MINIÔNIBUS (CONTRATO NOVO)",235,5114.09]
["2015-05-01","2015-05-31","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1263,39462.07]
["2015-05-01","2015-05-31","PI","PADRON BRT",218,15972.7]
["2016-05-01","2016-05-31","PI","ARTICULADO (BRT)",625,18032.13]
["2016-05-01","2016-05-31","PI","ARTICULADO (CONTRATO NOVO)",164,4732]
["2016-05-01","2016-05-31","PI","MINIÔNIBUS (CONTRATO NOVO)",771,16909.88]
["2016-05-01","2016-05-31","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",3828,118147.3]
["2016-05-01","2016-05-31","PI","PADRON",129,3902.4]
["2016-05-01","2016-05-31","PI","PADRON BRT",156,8349.94]
["2017-05-01","2017-05-31","PI","ARTICULADO (BRT)",465,13502.84]
["2017-05-01","2017-05-31","PI","ARTICULADO (CONTRATO NOVO)",139,3512.97]
["2017-05-01","2017-05-31","PI","MINIÔNIBUS (CONTRATO NOVO)",717,15119.41]
["2017-05-01","2017-05-31","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",4064,125248.44]
["2017-05-01","2017-05-31","PI","PADRON BRT",496,14710.83]
["2018-05-01","2018-05-31","PI","ARTICULADO (BRT)",35,1058.5999999999999]
["2018-05-01","2018-05-31","PI","MINIÔNIBUS (CONTRATO NOVO)",206,4149.76]
["2018-05-01","2018-05-31","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1847,51754.06]
["2018-05-01","2018-05-31","PI","PADRON BRT",310,8984.6200000000008]
["2019-05-01","2019-05-31","PI","ARTICULADO (BRT)",490,14232.33]
["2019-05-01","2019-05-31","PI","ARTICULADO (CONTRATO NOVO)",111,2749.36]
["2019-05-01","2019-05-31","PI","MINIÔNIBUS (CONTRATO NOVO)",533,12779.72]
["2019-05-01","2019-05-31","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",4366,132137.01999999999]
["2019-05-01","2019-05-31","PI","PADRON BRT",448,13144.47]
["2020-05-01","2020-05-31","PI","ARTICULADO (BRT)",50,1512.2]
["2020-05-01","2020-05-31","PI","MINIÔNIBUS (CONTRATO NOVO)",44,776.24]
["2020-05-01","2020-05-31","PI","ÔNIBUS BÁSICO",1122,21806.28]
["2020-05-01","2020-05-31","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",837,30244.3]
["2020-05-01","2020-05-31","PI","PADRON BRT",368,11172.29]
["2021-05-01","2021-05-31","PI","ARTICULADO (BRT)",498,14402.98]
["2021-05-01","2021-05-31","PI","ARTICULADO (CONTRATO NOVO)",58,1267.73]
["2021-05-01","2021-05-31","PI","MINIÔNIBUS",40,432.26]
["2021-05-01","2021-05-31","PI","MINIÔNIBUS (CONTRATO NOVO)",155,5280.23]
["2021-05-01","2021-05-31","PI","ÔNIBUS BÁSICO",2074,60958.5]
["2021-05-01","2021-05-31","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",2041,68023.210000000006]
["2021-05-01","2021-05-31","PI","PADRON BRT",784,24861.45]
["2022-05-01","2022-05-31","PI","ARTICULADO",56,1556.93]
["2022-05-01","2022-05-31","PI","ARTICULADO (BRT)",720,20781.98]
["2022-05-01","2022-05-31","PI","ARTICULADO (CONTRATO NOVO)",59,1311.81]
["2022-05-01","2022-05-31","PI","MINIÔNIBUS",195,5618]
["2022-05-01","2022-05-31","PI","MINIÔNIBUS (CONTRATO NOVO)",42,1090.08]
["2022-05-01","2022-05-31","PI","ÔNIBUS BÁSICO",3255,101897.67]
["2022-05-01","2022-05-31","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",735,26587.75]
["2022-05-01","2022-05-31","PI","PADRON BRT",672,22362.54]
["2023-05-01","2023-05-31","PI","ARTICULADO",114,2812.07]
["2023-05-01","2023-05-31","PI","ARTICULADO (BRT)",722,20842.48]
["2023-05-01","2023-05-31","PI","ARTICULADO (CONTRATO NOVO)",7,186.6]
["2023-05-01","2023-05-31","PI","MINIÔNIBUS",248,7001.62]
["2023-05-01","2023-05-31","PI","MINIÔNIBUS (CONTRATO NOVO)",6,135.18]
["2023-05-01","2023-05-31","PI","ÔNIBUS BÁSICO",3460,109877.7]
["2023-05-01","2023-05-31","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",608,21175.53]
["2023-05-01","2023-05-31","PI","PADRON BRT",680,22459.26]
["2013-07-01","2013-07-31","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",354,9936.1]
["2014-07-01","2014-07-31","PI","ARTICULADO (BRT)",396,11424.93]
["2014-07-01","2014-07-31","PI","ARTICULADO (CONTRATO NOVO)",172,5098.6400000000003]
["2014-07-01","2014-07-31","PI","MINIÔNIBUS (CONTRATO NOVO)",365,12321.98]
["2014-07-01","2014-07-31","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",3385,112099.84]
["2014-07-01","2014-07-31","PI","PADRON BRT",202,11762.33]
["2015-07-01","2015-07-31","PI","ALONGADO ESPECIAL 3 PORTAS",3,118.95]
["2015-07-01","2015-07-31","PI","ARTICULADO (BRT)",514,14799.59]
["2015-07-01","2015-07-31","PI","ARTICULADO (CONTRATO NOVO)",169,4960.1400000000003]
["2015-07-01","2015-07-31","PI","MINIÔNIBUS (CONTRATO NOVO)",384,11705.75]
["2015-07-01","2015-07-31","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",3264,109532.57]
["2015-07-01","2015-07-31","PI","PADRON BRT",199,13437.94]
["2016-07-01","2016-07-31","PI","ARTICULADO (BRT)",35,1058.5999999999999]
["2016-07-01","2016-07-31","PI","MINIÔNIBUS (CONTRATO NOVO)",180,4066.69]
["2016-07-01","2016-07-31","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1848,50405.3]
["2016-07-01","2016-07-31","PI","PADRON BRT",314,9102.6200000000008]
["2017-07-01","2017-07-31","PI","ARTICULADO (BRT)",465,13502.84]
["2017-07-01","2017-07-31","PI","ARTICULADO (CONTRATO NOVO)",83,2301.14]
["2017-07-01","2017-07-31","PI","MINIÔNIBUS (CONTRATO NOVO)",672,12707.41]
["2017-07-01","2017-07-31","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",3981,121534.97]
["2017-07-01","2017-07-31","PI","PADRON BRT",496,14710.83]
["2018-07-01","2018-07-31","PI","ARTICULADO (BRT)",475,13786.98]
["2018-07-01","2018-07-31","PI","ARTICULADO (CONTRATO NOVO)",111,2749.36]
["2018-07-01","2018-07-31","PI","MINIÔNIBUS (CONTRATO NOVO)",573,13216]
["2018-07-01","2018-07-31","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",4361,132011.99]
["2018-07-01","2018-07-31","PI","PADRON BRT",480,14102.61]
["2019-07-01","2019-07-31","PI","ARTICULADO (BRT)",490,14232.33]
["2019-07-01","2019-07-31","PI","ARTICULADO (CONTRATO NOVO)",111,2749.36]
["2019-07-01","2019-07-31","PI","MINIÔNIBUS (CONTRATO NOVO)",533,12779.72]
["2019-07-01","2019-07-31","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",4407,133533.44]
["2019-07-01","2019-07-31","PI","PADRON BRT",448,13144.47]
["2020-07-01","2020-07-31","PI","ARTICULADO (BRT)",490,14232.33]
["2020-07-01","2020-07-31","PI","ARTICULADO (CONTRATO NOVO)",110,2722.29]
["2020-07-01","2020-07-31","PI","MINIÔNIBUS (CONTRATO NOVO)",257,6510.29]
["2020-07-01","2020-07-31","PI","ÔNIBUS BÁSICO",2733,58725.01]
["2020-07-01","2020-07-31","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1805,66462.61]
["2020-07-01","2020-07-31","PI","PADRON BRT",739,23440.87]
["2021-07-01","2021-07-31","PI","ARTICULADO",96,2682.24]
["2021-07-01","2021-07-31","PI","ARTICULADO (BRT)",286,8391.26]
["2021-07-01","2021-07-31","PI","MINIÔNIBUS",3,120.04]
["2021-07-01","2021-07-31","PI","MINIÔNIBUS (CONTRATO NOVO)",87,1334.49]
["2021-07-01","2021-07-31","PI","ÔNIBUS BÁSICO",1083,33953.17]
["2021-07-01","2021-07-31","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1365,45221.41]
["2021-07-01","2021-07-31","PI","PADRON BRT",507,15993.69]
["2022-07-01","2022-07-31","PI","MINIÔNIBUS",106,1217.43]
["2022-07-01","2022-07-31","PI","MINIÔNIBUS (CONTRATO NOVO)",21,234.25]
["2022-07-01","2022-07-31","PI","ÔNIBUS BÁSICO",986,32310.83]
["2022-07-01","2022-07-31","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",560,17488.150000000001]
["2022-07-01","2022-07-31","PI","PADRON BRT",426,12976.52]
["2023-07-01","2023-07-31","PI","ARTICULADO",114,2812.07]
["2023-07-01","2023-07-31","PI","ARTICULADO (BRT)",722,20842.48]
["2023-07-01","2023-07-31","PI","ARTICULADO (CONTRATO NOVO)",7,186.6]
["2023-07-01","2023-07-31","PI","MINIÔNIBUS",252,7018.62]
["2023-07-01","2023-07-31","PI","MINIÔNIBUS (CONTRATO NOVO)",6,135.18]
["2023-07-01","2023-07-31","PI","ÔNIBUS BÁSICO",3458,109240.91]
["2023-07-01","2023-07-31","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",607,21132.03]
["2023-07-01","2023-07-31","PI","PADRON BRT",680,22459.26]
["2013-08-01","2013-08-31","PI","ARTICULADO (CONTRATO NOVO)",2,89.8]
["2013-08-01","2013-08-31","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1012,31682.6]
["2014-08-01","2014-08-31","PI","ARTICULADO (CONTRATO NOVO)",214,5992]
["2014-08-01","2014-08-31","PI","MINIÔNIBUS (CONTRATO NOVO)",263,6102.82]
["2014-08-01","2014-08-31","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1332,40089.769999999997]
["2014-08-01","2014-08-31","PI","PADRON BRT",228,13238.34]
["2015-08-01","2015-08-31","PI","ARTICULADO (BRT)",514,14799.59]
["2015-08-01","2015-08-31","PI","ARTICULADO (CONTRATO NOVO)",174,5186.0200000000004]
["2015-08-01","2015-08-31","PI","MINIÔNIBUS (CONTRATO NOVO)",384,11705.75]
["2015-08-01","2015-08-31","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",3488,121379.4]
["2015-08-01","2015-08-31","PI","PADRON BRT",199,13437.94]
["2016-08-01","2016-08-31","PI","ARTICULADO (BRT)",465,13502.84]
["2016-08-01","2016-08-31","PI","ARTICULADO (CONTRATO NOVO)",160,4622]
["2016-08-01","2016-08-31","PI","MINIÔNIBUS (CONTRATO NOVO)",772,17325.12]
["2016-08-01","2016-08-31","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",3904,120339.5]
["2016-08-01","2016-08-31","PI","PADRON BRT",496,14710.83]
["2017-08-01","2017-08-31","PI","ARTICULADO (BRT)",465,13502.84]
["2017-08-01","2017-08-31","PI","ARTICULADO (CONTRATO NOVO)",139,3512.97]
["2017-08-01","2017-08-31","PI","MINIÔNIBUS (CONTRATO NOVO)",683,12786.72]
["2017-08-01","2017-08-31","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",4052,124428.46]
["2017-08-01","2017-08-31","PI","PADRON BRT",496,14710.83]
["2018-08-01","2018-08-31","PI","ARTICULADO (BRT)",475,13786.98]
["2018-08-01","2018-08-31","PI","ARTICULADO (CONTRATO NOVO)",111,2749.36]
["2018-08-01","2018-08-31","PI","CONVENCIONAL",5,148.96]
["2018-08-01","2018-08-31","PI","MINIÔNIBUS (CONTRATO NOVO)",573,13216]
["2018-08-01","2018-08-31","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",4367,132273.59]
["2018-08-01","2018-08-31","PI","PADRON BRT",480,14102.61]
["2019-08-01","2019-08-31","PI","ARTICULADO (BRT)",302,8844.06]
["2019-08-01","2019-08-31","PI","ARTICULADO (CONTRATO NOVO)",96,2682.24]
["2019-08-01","2019-08-31","PI","MINIÔNIBUS (CONTRATO NOVO)",247,4591.17]
["2019-08-01","2019-08-31","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",2721,83787.289999999994]
["2019-08-01","2019-08-31","PI","PADRON BRT",264,7649.66]
["2020-08-01","2020-08-31","PI","ALONGADO",3,75.64]
["2020-08-01","2020-08-31","PI","ARTICULADO (BRT)",478,13867.59]
["2020-08-01","2020-08-31","PI","ARTICULADO (CONTRATO NOVO)",110,2722.29]
["2020-08-01","2020-08-31","PI","MINIÔNIBUS (CONTRATO NOVO)",257,6510.29]
["2020-08-01","2020-08-31","PI","ÔNIBUS BÁSICO",2623,57058.51]
["2020-08-01","2020-08-31","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1827,68632.460000000006]
["2020-08-01","2020-08-31","PI","PADRON BRT",751,23807.15]
["2021-08-01","2021-08-31","PI","ARTICULADO",53,1481.66]
["2021-08-01","2021-08-31","PI","ARTICULADO (BRT)",533,15394.3]
["2021-08-01","2021-08-31","PI","ARTICULADO (CONTRATO NOVO)",61,1333.12]
["2021-08-01","2021-08-31","PI","MINIÔNIBUS",31,355.88]
["2021-08-01","2021-08-31","PI","MINIÔNIBUS (CONTRATO NOVO)",139,4868.6499999999996]
["2021-08-01","2021-08-31","PI","ÔNIBUS BÁSICO",2343,72027.259999999995]
["2021-08-01","2021-08-31","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1725,56432.14]
["2021-08-01","2021-08-31","PI","PADRON BRT",742,23673.45]
["2022-08-01","2022-08-31","PI","ARTICULADO",114,2812.07]
["2022-08-01","2022-08-31","PI","ARTICULADO (BRT)",722,20842.48]
["2022-08-01","2022-08-31","PI","ARTICULADO (CONTRATO NOVO)",7,186.6]
["2022-08-01","2022-08-31","PI","MINIÔNIBUS",216,6099.9]
["2022-08-01","2022-08-31","PI","MINIÔNIBUS (CONTRATO NOVO)",42,1090.08]
["2022-08-01","2022-08-31","PI","ÔNIBUS BÁSICO",3365,106774.03]
["2022-08-01","2022-08-31","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",624,22070.87]
["2022-08-01","2022-08-31","PI","PADRON BRT",680,22459.26]
["2013-10-01","2013-10-31","PI","ARTICULADO (CONTRATO NOVO)",20,822.1]
["2013-10-01","2013-10-31","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",2166,78125.95]
["2014-10-01","2014-10-31","PI","ARTICULADO (BRT)",479,14201.17]
["2014-10-01","2014-10-31","PI","ARTICULADO (CONTRATO NOVO)",187,5948.09]
["2014-10-01","2014-10-31","PI","MINIÔNIBUS (CONTRATO NOVO)",368,12361.25]
["2014-10-01","2014-10-31","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",3349,109901.93]
["2014-10-01","2014-10-31","PI","PADRON BRT",212,12204.44]
["2015-10-01","2015-10-31","PI","ARTICULADO (BRT)",377,10839.05]
["2015-10-01","2015-10-31","PI","ARTICULADO (CONTRATO NOVO)",73,2026.53]
["2015-10-01","2015-10-31","PI","MINIÔNIBUS (CONTRATO NOVO)",327,7524.31]
["2015-10-01","2015-10-31","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",2256,76133.429999999993]
["2015-10-01","2015-10-31","PI","PADRON BRT",172,12510.42]
["2016-10-01","2016-10-31","PI","ARTICULADO (BRT)",465,13502.84]
["2016-10-01","2016-10-31","PI","ARTICULADO (CONTRATO NOVO)",160,4622]
["2016-10-01","2016-10-31","PI","MINIÔNIBUS (CONTRATO NOVO)",764,16815.580000000002]
["2016-10-01","2016-10-31","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",3852,118467.04]
["2016-10-01","2016-10-31","PI","PADRON BRT",496,14710.83]
["2017-10-01","2017-10-31","PI","ARTICULADO (BRT)",475,13786.98]
["2017-10-01","2017-10-31","PI","ARTICULADO (CONTRATO NOVO)",111,2749.36]
["2017-10-01","2017-10-31","PI","MINIÔNIBUS (CONTRATO NOVO)",790,15649.04]
["2017-10-01","2017-10-31","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",4008,123084.63]
["2017-10-01","2017-10-31","PI","PADRON BRT",487,14308.21]
["2018-10-01","2018-10-31","PI","ARTICULADO (BRT)",487,14144.28]
["2018-10-01","2018-10-31","PI","ARTICULADO (CONTRATO NOVO)",111,2749.36]
["2018-10-01","2018-10-31","PI","MINIÔNIBUS (CONTRATO NOVO)",585,13368.88]
["2018-10-01","2018-10-31","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",4398,133473.99]
["2018-10-01","2018-10-31","PI","PADRON BRT",447,13114.37]
["2019-10-01","2019-10-31","PI","ARTICULADO (BRT)",490,14232.33]
["2019-10-01","2019-10-31","PI","ARTICULADO (CONTRATO NOVO)",111,2749.36]
["2019-10-01","2019-10-31","PI","MINIÔNIBUS (CONTRATO NOVO)",533,12779.72]
["2019-10-01","2019-10-31","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",4420,132440.19]
["2019-10-01","2019-10-31","PI","PADRON BRT",448,13144.47]
["2020-10-01","2020-10-31","PI","ARTICULADO (BRT)",302,8844.06]
["2020-10-01","2020-10-31","PI","ARTICULADO (CONTRATO NOVO)",96,2682.24]
["2020-10-01","2020-10-31","PI","MINIÔNIBUS (CONTRATO NOVO)",90,1533.93]
["2020-10-01","2020-10-31","PI","ÔNIBUS BÁSICO",1328,28653.11]
["2020-10-01","2020-10-31","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1431,50058.44]
["2020-10-01","2020-10-31","PI","PADRON BRT",463,14466.85]
["2021-10-01","2021-10-31","PI","ARTICULADO (BRT)",50,1512.2]
["2021-10-01","2021-10-31","PI","MINIÔNIBUS (CONTRATO NOVO)",58,634.26]
["2021-10-01","2021-10-31","PI","ÔNIBUS BÁSICO",693,21463.57]
["2021-10-01","2021-10-31","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",884,27331.34]
["2021-10-01","2021-10-31","PI","PADRON BRT",374,11396.69]
["2022-10-01","2022-10-31","PI","ARTICULADO",114,2812.07]
["2022-10-01","2022-10-31","PI","ARTICULADO (BRT)",722,20842.48]
["2022-10-01","2022-10-31","PI","ARTICULADO (CONTRATO NOVO)",7,186.6]
["2022-10-01","2022-10-31","PI","MINIÔNIBUS",254,6832.09]
["2022-10-01","2022-10-31","PI","MINIÔNIBUS (CONTRATO NOVO)",6,135.18]
["2022-10-01","2022-10-31","PI","ÔNIBUS BÁSICO",3359,105861.63]
["2022-10-01","2022-10-31","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",629,22266.46]
["2022-10-01","2022-10-31","PI","PADRON BRT",680,22459.26]
["2013-12-01","2013-12-31","PI","ARTICULADO (CONTRATO NOVO)",217,6766.5]
["2013-12-01","2013-12-31","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",2729,105443.79]
["2014-12-01","2014-12-31","PI","ARTICULADO (BRT)",479,14201.17]
["2014-12-01","2014-12-31","PI","ARTICULADO (CONTRATO NOVO)",163,5132.45]
["2014-12-01","2014-12-31","PI","MINIÔNIBUS (CONTRATO NOVO)",325,11084.85]
["2014-12-01","2014-12-31","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",3359,110530.46]
["2014-12-01","2014-12-31","PI","PADRON BRT",211,12155.14]
["2015-12-01","2015-12-31","PI","ARTICULADO (BRT)",31,937.6]
["2015-12-01","2015-12-31","PI","ARTICULADO (CONTRATO NOVO)",214,5992]
["2015-12-01","2015-12-31","PI","MINIÔNIBUS (CONTRATO NOVO)",179,4326.3500000000004]
["2015-12-01","2015-12-31","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1613,42756.72]
["2015-12-01","2015-12-31","PI","PADRON BRT",318,9223.6200000000008]
["2016-12-01","2016-12-31","PI","ARTICULADO (BRT)",435,12643.81]
["2016-12-01","2016-12-31","PI","ARTICULADO (CONTRATO NOVO)",142,3678.37]
["2016-12-01","2016-12-31","PI","MINIÔNIBUS (CONTRATO NOVO)",235,5255.22]
["2016-12-01","2016-12-31","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",2577,76808.23]
["2016-12-01","2016-12-31","PI","PADRON BRT",91,2665.57]
["2017-12-01","2017-12-31","PI","ARTICULADO (BRT)",152,4348.3999999999996]
["2017-12-01","2017-12-31","PI","MINIÔNIBUS (CONTRATO NOVO)",203,3982.06]
["2017-12-01","2017-12-31","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1860,52126.51]
["2017-12-01","2017-12-31","PI","PADRON BRT",165,4887.72]
["2018-12-01","2018-12-31","PI","ARTICULADO (BRT)",444,12871.16]
["2018-12-01","2018-12-31","PI","ARTICULADO (CONTRATO NOVO)",110,2735.2]
["2018-12-01","2018-12-31","PI","MINIÔNIBUS (CONTRATO NOVO)",547,12466.84]
["2018-12-01","2018-12-31","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",3965,120290.28]
["2018-12-01","2018-12-31","PI","PADRON BRT",343,10050.51]
["2019-12-01","2019-12-31","PI","ARTICULADO (BRT)",491,14246.24]
["2019-12-01","2019-12-31","PI","ARTICULADO (CONTRATO NOVO)",110,2735.2]
["2019-12-01","2019-12-31","PI","MINIÔNIBUS (CONTRATO NOVO)",512,12072.78]
["2019-12-01","2019-12-31","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",4170,125372.2]
["2019-12-01","2019-12-31","PI","PADRON BRT",355,10430.709999999999]
["2020-12-01","2020-12-31","PI","ARTICULADO",48,1341.12]
["2020-12-01","2020-12-31","PI","ARTICULADO (BRT)",338,9749.14]
["2020-12-01","2020-12-31","PI","ARTICULADO (CONTRATO NOVO)",59,1284.9000000000001]
["2020-12-01","2020-12-31","PI","MINIÔNIBUS (CONTRATO NOVO)",133,3724.99]
["2020-12-01","2020-12-31","PI","ÔNIBUS BÁSICO",243,6589.07]
["2020-12-01","2020-12-31","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",3300,104420.79]
["2020-12-01","2020-12-31","PI","PADRON BRT",698,21916.67]
["2021-12-01","2021-12-31","PI","ARTICULADO",61,1687.63]
["2021-12-01","2021-12-31","PI","ARTICULADO (BRT)",536,15481.27]
["2021-12-01","2021-12-31","PI","ARTICULADO (CONTRATO NOVO)",53,1154.97]
["2021-12-01","2021-12-31","PI","MINIÔNIBUS",52,924.99]
["2021-12-01","2021-12-31","PI","MINIÔNIBUS (CONTRATO NOVO)",135,4890.3500000000004]
["2021-12-01","2021-12-31","PI","ÔNIBUS BÁSICO",2800,85400.61]
["2021-12-01","2021-12-31","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",1221,39727.94]
["2021-12-01","2021-12-31","PI","PADRON BRT",846,27308.98]
["2022-12-01","2022-12-31","PI","ARTICULADO",96,2682.24]
["2022-12-01","2022-12-31","PI","ARTICULADO (BRT)",393,11430.76]
["2022-12-01","2022-12-31","PI","MINIÔNIBUS",65,1283.52]
["2022-12-01","2022-12-31","PI","MINIÔNIBUS (CONTRATO NOVO)",32,462.25]
["2022-12-01","2022-12-31","PI","ÔNIBUS BÁSICO",1549,50237.77]
["2022-12-01","2022-12-31","PI","ÔNIBUS BÁSICO (CONTRATO NOVO)",864,29116.2]
["2022-12-01","2022-12-31","PI","PADRON BRT",469,15231.5]
[]
[null,null,null,"Total de Viagens: ",16438488]
[null,null,null,"Quilometragem Total: ",503448635]
[]
[]
[null,"SESSÃO: ","001832D50001"]