{"text_format":"3","workbook":"xls","n_sheets":16,"sheets":["MENU INICIAL","Balanço","DRE - Operação BMW","Estoque_Veíc_Próprios","Estoque Veíc_Consignação","Nº Veíc. Vendidos BMW","Informações Gerais","DRE - Outras Marcas","Nr Veíc. Vendidos Outras Marcas","Balanço Consolidado","Indicadores Financeiros","Comercial BMW","Peças & Serviços","Funilaria & Pintura","Administração","Margem Contrib."],"not_rendered":{"images":3,"macros":1,"external_links":2,"defined_names":39,"comments":1},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"MENU INICIAL","index":0,"n_rows":0,"n_cols":0,"rows_kept":0,"flags":["formulas_cached_only"]}

{"sheet":"Balanço","index":1,"n_rows":149,"n_cols":20,"rows_kept":149,"merged":[[5,8,5,19],[6,8,6,19]],"flags":["formulas_cached_only"]}
[]
[]
[null,null,"Business Report 2006"]
[]
[null,null,"*** Obs: Usar o sinal de \"-\" nas contas redutoras e despesas"]
[{"$nulls":5}," >>> Valores em R$",null,null,"BALANÇO PATRIMONIAL"]
[{"$nulls":8},2006]
[{"$nulls":6},2005,null,"2006-01-31","2006-02-28","2006-03-31","2006-04-30","2006-05-31","2006-06-30","2006-07-31","2006-08-31","2006-09-30","2006-10-31","2006-11-30","2006-12-31"]
[null,null,"A T  I V O       C I R C U L A N T E "]
[null,null,"CAIXA",{"$nulls":3},{"v":62217.76,"d":"62,218"},null,{"v":62217.76,"d":"62,218"},{"v":62217.76,"d":"62,218"},{"v":-1165.31,"d":"(1,165)"},84,10,3]
[null,null,"BANCOS",{"$nulls":3},{"v":408333.04,"d":"408,333"},null,{"v":310149.56,"d":"310,150"},{"v":638006.38,"d":"638,006"},{"v":621814.58,"d":"621,815"},{"v":1395810.9100000001,"d":"1,395,811"},{"v":1058790.6,"d":"1,058,791"},{"v":84699.54,"d":"84,700"},0,0,0,0,0,0]
[{"$nulls":3},"Conta Corrente",null,null,{"v":408333.04,"d":"408,333"},null,{"v":310149.56,"d":"310,150"},{"v":638006.38,"d":"638,006"},{"v":621814.58,"d":"621,815"},{"v":1395810.9100000001,"d":"1,395,811"},{"v":1058790.6,"d":"1,058,791"},{"v":84699.54,"d":"84,700"}]
[{"$nulls":3},"Investimentos",{"$nulls":7},0]
[null,null,"CONTAS A RECEBER",{"$nulls":3},{"v":3339056.44,"d":"3,339,056"},null,{"v":4916141.09,"d":"4,916,141"},{"v":4164402.69,"d":"4,164,403"},{"v":4485175.35,"d":"4,485,175"},{"v":5375310.57,"d":"5,375,311"},{"v":4047915.94,"d":"4,047,916"},{"v":4347501.75,"d":"4,347,502"},0,0,0,0,0,0]
[{"$nulls":3},"duplicatas a receber",null,null," "]
[{"$nulls":3},"cheques em cobrança",null,null," "]
[{"$nulls":3},"clientes diversos",null,null,{"v":3339056.44,"d":"3,339,056"},null,{"v":4916141.09,"d":"4,916,141"},{"v":4164402.69,"d":"4,164,403"},{"v":4485175.35,"d":"4,485,175"},{"v":5375310.57,"d":"5,375,311"},{"v":4047915.94,"d":"4,047,916"},{"v":4347501.75,"d":"4,347,502"}]
[{"$nulls":3},"cartões de crédito"]
[{"$nulls":3},"cheques pré-datados"]
[null,null,"Prov. p/ deved. duvidosos (conta redutora)"]
[null,null,"Duplic. Desc. / Cheques desc. (cta redutora)"]
[null,null,"ESTOQUES (próprios, ñ consignados)",{"$nulls":3},{"v":7470501.28,"d":"7,470,501"},null,{"v":6779015.94,"d":"6,779,016"},{"v":6794018.779999999,"d":"6,794,019"},{"v":7283518.24,"d":"7,283,518"},{"v":8083447.11,"d":"8,083,447"},{"v":7883283.32,"d":"7,883,283"},{"v":7009680.83,"d":"7,009,681"},0,0,0,0,0,0]
[{"$nulls":3},"ESTOQUE DE VEÍCULOS NOVOS",null,null,{"v":4219183.24,"d":"4,219,183"},null,{"v":2990949.32,"d":"2,990,949"},{"v":3346695.02,"d":"3,346,695"},{"v":4490260.54,"d":"4,490,261"},{"v":4492700.62,"d":"4,492,701"},{"v":4532618.62,"d":"4,532,619"},{"v":3827975.13,"d":"3,827,975"},0,0,0,0,0,0]
[{"$nulls":4},"Carros BMW ",null,{"v":1044401.6200000001,"d":"1,044,402"},null,{"v":1679093.42,"d":"1,679,093"},{"v":1625344.23,"d":"1,625,344"},{"v":1523699.0100000002,"d":"1,523,699"},{"v":1432409.03,"d":"1,432,409"},{"v":1383959,"d":"1,383,959"},{"v":2018949.03,"d":"2,018,949"},0,0,0,0,0,0]
[{"$nulls":5},"Série 1",{"v":126674.2,"d":"126,674"},null,{"v":126674.2,"d":"126,674"},0,{"v":198215.78999999998,"d":"198,216"},0,{"v":198215.78999999998,"d":"198,216"},0]
[{"$nulls":5},"Série 3",{"v":252815.8,"d":"252,816"},null,{"v":410706.6,"d":"410,707"},{"v":252815.8,"d":"252,816"},{"v":252815.8,"d":"252,816"},{"v":416131.62,"d":"416,132"},{"v":208065.81,"d":"208,066"},0]
[{"$nulls":5},"Série 5",0,null,0,0,{"v":615821.6100000001,"d":"615,822"},{"v":328105.81,"d":"328,106"},{"v":289505.8,"d":"289,506"},{"v":338105.82,"d":"338,106"}]
[{"$nulls":5},"Série 6",0,null,0,0,0,0,0,0]
[{"$nulls":5},"Série 7",{"v":456845.81,"d":"456,846"},null,{"v":456845.81,"d":"456,846"},{"v":456845.81,"d":"456,846"},{"v":456845.81,"d":"456,846"},{"v":456845.81,"d":"456,846"},{"v":456845.81,"d":"456,846"},{"v":456845.81,"d":"456,846"}]
[{"$nulls":5},"Série M",0,null,0,0,0,0,0,{"v":493565.8,"d":"493,566"}]
[{"$nulls":5},"Série Z",0,null,0,0,0,0,0,0]
[{"$nulls":5},"X3",{"v":208065.81,"d":"208,066"},null,0,{"v":230815.81,"d":"230,816"},0,{"v":231325.78999999998,"d":"231,326"},{"v":231325.78999999998,"d":"231,326"},0]
[{"$nulls":5},"X5",0,null,{"v":684866.81,"d":"684,867"},{"v":684866.81,"d":"684,867"},0,0,0,{"v":730431.6000000001,"d":"730,432"}]
[{"$nulls":6},0,null,0,0,0,0,0,0]
[{"$nulls":6},0,null,0,0,0,0,0,0]
[{"$nulls":6},0,null,0,0,0,0,0,0]
[{"$nulls":4},"Motos BMW ",null,{"v":75689.4,"d":"75,689"},null,{"v":75689.4,"d":"75,689"},0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":5},"Série F",0,null,0,0,0,0,0,0]
[{"$nulls":5},"Série R",{"v":75689.4,"d":"75,689"},null,{"v":75689.4,"d":"75,689"},0,0,0,0,0]
[{"$nulls":5},"Série K",0,null,0,0,0,0,0,0]
[{"$nulls":5},"Outros Modelos BMW",0,null,0,0,0,0,0,0]
[{"$nulls":4},"Carros novos de outras marcas ",null,{"v":3099092.22,"d":"3,099,092"},null,{"v":1236166.5,"d":"1,236,167"},{"v":1721350.79,"d":"1,721,351"},{"v":2966561.53,"d":"2,966,562"},{"v":3060291.59,"d":"3,060,292"},{"v":3148659.62,"d":"3,148,660"},{"v":1809026.1,"d":"1,809,026"}]
[{"$nulls":4},"Motos novas de outras marcas",null,0,null,0,0,0,0,0]
[{"$nulls":3},"DE VEÍCULOS USADOS",null,null,{"v":2952057,"d":"2,952,057"},null,{"v":3465865,"d":"3,465,865"},{"v":3153765,"d":"3,153,765"},{"v":2479765,"d":"2,479,765"},{"v":3265265,"d":"3,265,265"},{"v":3002265,"d":"3,002,265"},{"v":2896265,"d":"2,896,265"},0,0,0,0,0,0]
[{"$nulls":4},"Carros BMW ",null,{"v":2222500,"d":"2,222,500"},null,{"v":2264500,"d":"2,264,500"},{"v":2051500,"d":"2,051,500"},{"v":2036500,"d":"2,036,500"},{"v":2544000,"d":"2,544,000"},{"v":2245000,"d":"2,245,000"},{"v":1961000,"d":"1,961,000"}]
[{"$nulls":4},"Motos BMW "]
[{"$nulls":4},"Carros usados de outras marcas",null,{"v":729557,"d":"729,557"},null,{"v":1201365,"d":"1,201,365"},{"v":1102265,"d":"1,102,265"},{"v":443265,"d":"443,265"},{"v":721265,"d":"721,265"},{"v":757265,"d":"757,265"},{"v":935265,"d":"935,265"}]
[{"$nulls":4},"Motos usadas de outras marcas "]
[{"$nulls":3},"PEÇAS E ACESSÓRIOS",null,null,{"v":299261.04,"d":"299,261"},null,{"v":322201.62,"d":"322,202"},{"v":293558.75999999995,"d":"293,559"},{"v":313492.69999999995,"d":"313,493"},{"v":325481.49,"d":"325,481"},{"v":348399.69999999995,"d":"348,400"},{"v":285440.69999999995,"d":"285,441"},0,0,0,0,0,0]
[{"$nulls":4},"Carros",null,{"v":299261.04,"d":"299,261"},null,{"v":322201.62,"d":"322,202"},{"v":293558.75999999995,"d":"293,559"},{"v":313492.69999999995,"d":"313,493"},{"v":325481.49,"d":"325,481"},{"v":348399.69999999995,"d":"348,400"},{"v":285440.69999999995,"d":"285,441"},0,0,0,0,0,0]
[{"$nulls":5},"Peças",{"v":299261.04,"d":"299,261"},null,{"v":322201.62,"d":"322,202"},{"v":293558.75999999995,"d":"293,559"},{"v":313492.69999999995,"d":"313,493"},{"v":325481.49,"d":"325,481"},{"v":348399.69999999995,"d":"348,400"},{"v":285440.69999999995,"d":"285,441"}]
[{"$nulls":5},"Lifestyle"]
[{"$nulls":5},"Acessórios"]
[{"$nulls":4},"Motos",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":5},"Peças"]
[{"$nulls":5},"Riders"]
[{"$nulls":5},"Acessórios"]
[{"$nulls":4},"Outros Estoques"]
[null,null,"ADIANTAMENTO FORNECEDORES",{"$nulls":3},{"v":419695.65,"d":"419,696"},null,{"v":185006.42,"d":"185,006"},{"v":183851.9,"d":"183,852"},{"v":64771.24,"d":"64,771"},{"v":188233.14,"d":"188,233"},{"v":167529.73,"d":"167,530"},{"v":956512,"d":"956,512"}]
[null,null,"IMPOSTOS A RECUPERAR",{"$nulls":3},{"v":2321,"d":"2,321"},null,{"v":96443.96,"d":"96,444"},{"v":234621.09,"d":"234,621"},{"v":348324.45,"d":"348,324"},{"v":512127.09,"d":"512,127"},{"v":627479.84,"d":"627,480"},{"v":627654.2,"d":"627,654"}]
[null,null,"DESPESAS ANTECIPADAS",{"$nulls":3},{"v":35341.93,"d":"35,342"},null,{"v":39293.57,"d":"39,294"},{"v":33328.98,"d":"33,329"},{"v":33782.38,"d":"33,782"},{"v":30455.81,"d":"30,456"},{"v":30450.88,"d":"30,451"},{"v":31209.73,"d":"31,210"}]
[null,null,"OUTROS CONTAS A RECEBER",{"$nulls":3},{"v":258509.13,"d":"258,509"},null,{"v":201658.38,"d":"201,658"},{"v":187706.16,"d":"187,706"},{"v":142400.83,"d":"142,401"},{"v":497531.44,"d":"497,531"},{"v":232002.77,"d":"232,003"},{"v":262018.33,"d":"262,018"}]
[null,null,"TOTAL DO ATIVO CIRCULANTE",{"$nulls":3},{"v":11995976.23,"d":"11,995,976"},null,{"v":12589926.680000003,"d":"12,589,927"},{"v":12298153.74,"d":"12,298,154"},{"v":12978621.76,"d":"12,978,622"},{"v":16083000.07,"d":"16,083,000"},{"v":14047463.08,"d":"14,047,463"},{"v":13319279.38,"d":"13,319,279"},0,0,0,0,0,0]
[]
[]
[null,null,"R.L.P."]
[null,null,"Empréstimos / Mútuos com Sócios"]
[null,null,"Contas a Receber de Coligadas"]
[null,null,"Depósitos Judiciais"]
[null,null,"Outros Valores a Receber",{"$nulls":3},{"v":157459.06,"d":"157,459"},null,{"v":156898.88,"d":"156,899"},{"v":159780.64,"d":"159,781"},{"v":164245.92,"d":"164,246"},{"v":167139.09,"d":"167,139"},{"v":156387.34,"d":"156,387"},{"v":124814.16,"d":"124,814"}]
[null,null,"TOTAL DO REALIZ. LONGO PRAZO",{"$nulls":3},{"v":157459.06,"d":"157,459"},null,{"v":156898.88,"d":"156,899"},{"v":159780.64,"d":"159,781"},{"v":164245.92,"d":"164,246"},{"v":167139.09,"d":"167,139"},{"v":156387.34,"d":"156,387"},{"v":124814.16,"d":"124,814"},0,0,0,0,0,0]
[]
[]
[null,null,"A T I V O      P E R M A N E N T E "]
[null,null,"INVESTIMENTOS",{"$nulls":3},0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"Particip. em Emp. Controladas e Coligadas"]
[{"$nulls":3},"Particip. Incent. Fiscais e Outros"]
[null,null,"IMOBILIZADO",{"$nulls":3},{"v":3650264.6899999995,"d":"3,650,265"},null,{"v":3852785.1500000004,"d":"3,852,785"},{"v":3534378.9,"d":"3,534,379"},{"v":4113287.1599999997,"d":"4,113,287"},{"v":3259443.643000001,"d":"3,259,444"},{"v":2705399.8899999997,"d":"2,705,400"},{"v":2745045.6499999994,"d":"2,745,046"},0,0,0,0,0,0]
[{"$nulls":4},"Imóveis"]
[{"$nulls":4},"Movéis e Utensílios",null,{"v":164691.45,"d":"164,691"},null,{"v":171914.45,"d":"171,914"},{"v":172433.45,"d":"172,433"},{"v":173993.45,"d":"173,993"},{"v":173993.45,"d":"173,993"},{"v":173993.45,"d":"173,993"},{"v":173993.45,"d":"173,993"}]
[{"$nulls":4},"Instalações",null,{"v":708104.71,"d":"708,105"},null,{"v":708105,"d":"708,105"},{"v":708104.71,"d":"708,105"},{"v":708104.71,"d":"708,105"},{"v":708104.71,"d":"708,105"},{"v":708104.71,"d":"708,105"},{"v":708104.71,"d":"708,105"}]
[{"$nulls":4},"Máquinas e Equipamentos",null,{"v":494848.01,"d":"494,848"},null,{"v":505462.38,"d":"505,462"},{"v":505462.38,"d":"505,462"},{"v":505462.38,"d":"505,462"},{"v":505462.38,"d":"505,462"},{"v":505462.38,"d":"505,462"},{"v":506190.38,"d":"506,190"}]
[{"$nulls":4},"Veículos de Uso"]
[{"$nulls":4},"Veículos de Test-Drive",null,{"v":1799360.27,"d":"1,799,360"},null,{"v":2037086.07,"d":"2,037,086"},{"v":1742076.47,"d":"1,742,076"},{"v":2354276.02,"d":"2,354,276"},{"v":1465670.07,"d":"1,465,670"},{"v":874598.25,"d":"874,598"},{"v":972272.65,"d":"972,273"}]
[{"$nulls":4},"Outros",null,{"v":1446107.7,"d":"1,446,108"},null,{"v":1446961.58,"d":"1,446,962"},{"v":1446961.58,"d":"1,446,962"},{"v":1470703.2,"d":"1,470,703"},{"v":1470703.1730000002,"d":"1,470,703"},{"v":1484667.5999999999,"d":"1,484,668"},{"v":1441857.0799999998,"d":"1,441,857"}]
[{"$nulls":3},"Depreciações Acumuladas (conta redutora)",null,null,{"v":962847.45,"d":"962,847"},null,{"v":1016744.33,"d":"1,016,744"},{"v":1040659.6900000001,"d":"1,040,660"},{"v":1099252.6,"d":"1,099,253"},{"v":1064490.14,"d":"1,064,490"},{"v":1041426.5,"d":"1,041,427"},{"v":1057372.62,"d":"1,057,373"}]
[null,null,"DIFERIDO",{"$nulls":3},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Projetos / Amortizações (conta redutora)"]
[null,null,"TOTAL DO ATIVO PERMANENTE",{"$nulls":3},{"v":3650264.6899999995,"d":"3,650,265"},null,{"v":3852785.1500000004,"d":"3,852,785"},{"v":3534378.9,"d":"3,534,379"},{"v":4113287.1599999997,"d":"4,113,287"},{"v":3259443.643000001,"d":"3,259,444"},{"v":2705399.8899999997,"d":"2,705,400"},{"v":2745045.6499999994,"d":"2,745,046"},0,0,0,0,0,0]
[]
[{"$nulls":3},"TOTAL DO ATIVO",null,null,{"v":15803699.98,"d":"15,803,700"},null,{"v":16599610.710000005,"d":"16,599,611"},{"v":15992313.280000001,"d":"15,992,313"},{"v":17256154.84,"d":"17,256,155"},{"v":19509582.803000003,"d":"19,509,583"},{"v":16909250.31,"d":"16,909,250"},{"v":16189139.190000001,"d":"16,189,139"},0,0,0,0,0,0]
[]
[]
[]
[null,null,"P A S S I V O      C I R C U L A N T E "]
[null,null,"Contas a Pagar",{"$nulls":3},{"v":728075.59,"d":"728,076"},null,{"v":8997172.91,"d":"8,997,173"},{"v":7239201.19,"d":"7,239,201"},{"v":7570492.98,"d":"7,570,493"},{"v":8836075.34,"d":"8,836,075"},{"v":6668065.25,"d":"6,668,065"},{"v":5631316.05,"d":"5,631,316"}]
[null,null,"INSTITUIÇÕES FINANCEIRAS",{"$nulls":3},{"v":1600909.81,"d":"1,600,910"},null,{"v":2176981.72,"d":"2,176,982"},{"v":2099160.19,"d":"2,099,160"},{"v":2269223.11,"d":"2,269,223"},{"v":2265271.82,"d":"2,265,272"},{"v":2100781.21,"d":"2,100,781"},{"v":2208895.11,"d":"2,208,895"}]
[null,null,"FLOOR PLAN  BMW FINANCEIRA",{"$nulls":3},{"v":2650240,"d":"2,650,240"},null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"Veículos Novos (Carros e Motos)",null,null,{"v":1120530,"d":"1,120,530"}]
[{"$nulls":3},"Veículos Usados (Carros e Motos)",null,null,{"v":1529710,"d":"1,529,710"}]
[null,null,"FORNECEDORES (BMW)",{"$nulls":3},{"v":2080384.14,"d":"2,080,384"},null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"Peças",null,null,{"v":337990.74,"d":"337,991"}]
[{"$nulls":3},"Veículos",null,null,{"v":1742393.4,"d":"1,742,393"}]
[{"$nulls":3},"Outros"]
[null,null,"CDC BMW Financeira"]
[null,null,"CDC Outros Bancos"]
[null,null,"Outros Débitos c/ BMW do Brasil "]
[null,null,"Forn. (Veíc. Novos e Usados de Outras Marcas)",{"$nulls":3},{"v":4131557,"d":"4,131,557"}]
[null,null,"Floor Plan de Outras Marcas"]
[null,null,"Salários, Enc. Sociais e Provisões",{"$nulls":3},{"v":450305.87,"d":"450,306"},null,{"v":454198.65,"d":"454,199"},{"v":333365.96,"d":"333,366"},{"v":364410.61,"d":"364,411"},{"v":409082.23,"d":"409,082"},{"v":415797.2,"d":"415,797"},{"v":453365.4,"d":"453,365"}]
[null,null,"Obrigações Fiscais",{"$nulls":3},{"v":198343.11,"d":"198,343"},null,{"v":181152.68,"d":"181,153"},{"v":230914.89,"d":"230,915"},{"v":214223.66999999998,"d":"214,224"},{"v":243733.83999999997,"d":"243,734"},{"v":198817.22,"d":"198,817"},{"v":110959.26,"d":"110,959"},0,0,0,0,0,0]
[{"$nulls":3},"ICMS",null,null,{"v":53183.38,"d":"53,183"},null,{"v":52544.53,"d":"52,545"},{"v":81546.73,"d":"81,547"},{"v":48189.69,"d":"48,190"},{"v":49921.59,"d":"49,922"},{"v":54523.46,"d":"54,523"},{"v":67309.2,"d":"67,309"}]
[{"$nulls":3},"PIS",null,null,{"v":4746.52,"d":"4,747"},null,{"v":4810.05,"d":"4,810"},{"v":4824.2,"d":"4,824"},{"v":4994.53,"d":"4,995"},{"v":4102,"d":"4,102"},{"v":3901.8,"d":"3,902"},{"v":6466.14,"d":"6,466"}]
[{"$nulls":3},"COFINS",null,null,{"v":21868.62,"d":"21,869"},null,{"v":22159.86,"d":"22,160"},{"v":22226.1,"d":"22,226"},{"v":23011.43,"d":"23,011"},{"v":18899.01,"d":"18,899"},{"v":17977.75,"d":"17,978"},{"v":29788.38,"d":"29,788"}]
[{"$nulls":3},"ISS",null,null,{"v":8571.39,"d":"8,571"},null,{"v":7717.67,"d":"7,718"},{"v":6203.19,"d":"6,203"},{"v":8642,"d":"8,642"},{"v":6985.65,"d":"6,986"},{"v":7462.33,"d":"7,462"},{"v":7395.54,"d":"7,396"}]
[{"$nulls":3},"CSLL",null,null,{"v":31151.14,"d":"31,151"},null,{"v":25390.74,"d":"25,391"},{"v":31265.65,"d":"31,266"},{"v":34778.65,"d":"34,779"},{"v":43895.01,"d":"43,895"},{"v":30957.85,"d":"30,958"}]
[{"$nulls":3},"IRPJ",null,null,{"v":78822.06,"d":"78,822"},null,{"v":68529.83,"d":"68,530"},{"v":84849.02,"d":"84,849"},{"v":94607.37,"d":"94,607"},{"v":119930.58,"d":"119,931"},{"v":83994.03,"d":"83,994"},0]
[null,null,"Parcelamento de Impostos"]
[null,null,"Adiantamento de Clientes",{"$nulls":3},{"v":1500241.66,"d":"1,500,242"},null,{"v":1100775.09,"d":"1,100,775"},{"v":885777.65,"d":"885,778"},{"v":962875.2,"d":"962,875"},{"v":1407242,"d":"1,407,242"},{"v":1207614.26,"d":"1,207,614"},{"v":1013711.2,"d":"1,013,711"}]
[null,null,"Empréstimo c/ Sócios / Coligadas"]
[null,null,"Outros",{"$nulls":3},{"v":32722.38,"d":"32,722"},null,{"v":14458.019999999999,"d":"14,458"},{"v":35356.73,"d":"35,357"},{"v":11669.47,"d":"11,669"},{"v":22028.92,"d":"22,029"},{"v":17693.33,"d":"17,693"},{"v":17497.26,"d":"17,497"}]
[null,null,"TOTAL DO PASSIVO CIRCULANTE",{"$nulls":3},{"v":13372779.559999999,"d":"13,372,780"},null,{"v":12924739.07,"d":"12,924,739"},{"v":10823776.610000003,"d":"10,823,777"},{"v":11392895.04,"d":"11,392,895"},{"v":13183434.15,"d":"13,183,434"},{"v":10608768.47,"d":"10,608,768"},{"v":9435744.28,"d":"9,435,744"},0,0,0,0,0,0]
[]
[]
[null,null,"E.L.P."]
[null,null,"Empréstimo c/ Sócios / Coligadas",{"$nulls":3},{"v":98844.62,"d":"98,845"},null,{"v":46344.62,"d":"46,345"}]
[null,null,"Instituições Financeiras"]
[null,null,"Imposto de Renda Diferido"]
[null,null,"Prov.  p/ Imp. Diretos/Indiretos"]
[null,null,"Outros",{"$nulls":5},{"v":1014331.17,"d":"1,014,331"},{"v":1014331.17,"d":"1,014,331"},{"v":1623899.12,"d":"1,623,899"},{"v":1623899.12,"d":"1,623,899"},{"v":1623899.12,"d":"1,623,899"},{"v":1959299.32,"d":"1,959,299"}]
[null,null,"Parcelamento de Impostos"]
[null,null,"TOTAL DO EXIG. LONGO PRAZO",{"$nulls":3},{"v":98844.62,"d":"98,845"},null,{"v":1060675.79,"d":"1,060,676"},{"v":1014331.17,"d":"1,014,331"},{"v":1623899.12,"d":"1,623,899"},{"v":1623899.12,"d":"1,623,899"},{"v":1623899.12,"d":"1,623,899"},{"v":1959299.32,"d":"1,959,299"},0,0,0,0,0,0]
[]
[null,null,"R E S.    E X E R C.   F U T U R O S "]
[]
[]
[null,null,"P A T R I M O N I O   L I Q U I D O "]
[null,null,"Capital Social",{"$nulls":3},{"v":1000000,"d":"1,000,000"},null,{"v":1000000,"d":"1,000,000"},{"v":1000000,"d":"1,000,000"},{"v":1000000,"d":"1,000,000"},{"v":1000000,"d":"1,000,000"},{"v":1000000,"d":"1,000,000"},{"v":1000000,"d":"1,000,000"}]
[null,null,"Reservas de Capital"]
[null,null,"Reservas de Avaliação"]
[null,null,"Outras Reservas"]
[null,null,"Result. Acum.  de Períodos Anteriores",{"$nulls":3},{"v":-665273.11,"d":"(665,273)"},null,{"v":1332075.85,"d":"1,332,076"},{"v":1171809.47,"d":"1,171,809"},{"v":1116314.31,"d":"1,116,314"},{"v":1060716.19,"d":"1,060,716"},{"v":932129.46,"d":"932,129"},{"v":891139.46,"d":"891,139"}]
[null,null,"Resultado do Período",{"$nulls":3},{"v":1997348.96,"d":"1,997,349"},null,0,0]
[null,null,"TOTAL DO PATRIMÔNIO LÍQUIDO",{"$nulls":3},{"v":2332075.85,"d":"2,332,076"},null,{"v":2332075.85,"d":"2,332,076"},{"v":2171809.4699999997,"d":"2,171,809"},{"v":2116314.31,"d":"2,116,314"},{"v":2060716.19,"d":"2,060,716"},{"v":1932129.46,"d":"1,932,129"},{"v":1891139.46,"d":"1,891,139"},0,0,0,0,0,0]
[]
[{"$nulls":3},"PASSIVO TOTAL",null,null,{"v":15803700.029999997,"d":"15,803,700"},null,{"v":16317490.709999999,"d":"16,317,491"},{"v":14009917.250000004,"d":"14,009,917"},{"v":15133108.47,"d":"15,133,108"},{"v":16868049.46,"d":"16,868,049"},{"v":14164797.05,"d":"14,164,797"},{"v":13286183.059999999,"d":"13,286,183"},0,0,0,0,0,0]
[]
[]
[{"$nulls":3},"DIFERENÇA (ATIVO E PASSIVO)",null,null,{"v":-0.04999999701976776,"d":"(0.05)"},null,{"v":282120.0000000056,"d":"282120.00"},{"v":1982396.0299999975,"d":"1982396.03"},{"v":2123046.369999999,"d":"2123046.37"},{"v":2641533.343000002,"d":"2641533.34"},{"v":2744453.259999998,"d":"2744453.26"},{"v":2902956.1300000027,"d":"2902956.13"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"DRE - Operação BMW","index":2,"n_rows":242,"n_cols":22,"rows_kept":242,"merged":[[6,6,6,17],[7,8,7,19]],"flags":["formulas_cached_only"]}
[]
[]
[null,null,"Business Report 2006"]
[]
[null,null,"*** Obs: Usar o sinal de \"-\" nas contas redutoras e despesas"]
[{"$nulls":5}," >>> Valores em R$"]
[{"$nulls":6},"DEMONSTRAÇÃO DE RESULTADO DO EXERCÍCIO - OPERAÇÃO BMW"]
[{"$nulls":8},2006]
[null,null,"D. R. E.",{"$nulls":3},2005,null,"2006-01-31","2006-02-28","2006-03-31","2006-04-30","2006-05-31","2006-06-30","2006-07-31","2006-08-31","2006-09-30","2006-10-31","2006-11-30","2006-12-31",null,"TOTAL"]
[]
[null,null,"RECEITA BRUTA ",{"$nulls":3},{"v":80628891.97000001,"d":"80,628,892"},null,{"v":8043718.140000001,"d":"8,043,718"},{"v":5960147.42,"d":"5,960,147"},{"v":7623275.970000001,"d":"7,623,276"},{"v":8257453.86,"d":"8,257,454"},{"v":6699695.249999999,"d":"6,699,695"},{"v":7905240.510000001,"d":"7,905,241"},0,0,0,0,0,0,null,{"v":44489531.15,"d":"44,489,531"}]
[{"$nulls":3},"VEÍCULOS NOVOS",null,null,{"v":34319500,"d":"34,319,500"},null,{"v":3489500,"d":"3,489,500"},{"v":1977158,"d":"1,977,158"},{"v":2554500,"d":"2,554,500"},{"v":4386500,"d":"4,386,500"},{"v":1185000,"d":"1,185,000"},{"v":2503000,"d":"2,503,000"},0,0,0,0,0,0,null,{"v":16095658,"d":"16,095,658"}]
[{"$nulls":4},"Carros BMW ",null,{"v":34319500,"d":"34,319,500"},null,{"v":3489500,"d":"3,489,500"},{"v":1977158,"d":"1,977,158"},{"v":2554500,"d":"2,554,500"},{"v":4386500,"d":"4,386,500"},{"v":1185000,"d":"1,185,000"},{"v":2503000,"d":"2,503,000"},0,0,0,0,0,0,null,{"v":16095658,"d":"16,095,658"}]
[{"$nulls":5},"Série 1",{"v":34319500,"d":"34,319,500"},null,{"v":485000,"d":"485,000"},{"v":219000,"d":"219,000"},0,{"v":1203000,"d":"1,203,000"},0,{"v":593000,"d":"593,000"},{"$nulls":7},{"v":2500000,"d":"2,500,000"}]
[{"$nulls":5},"Série 3",null,null,{"v":1495500,"d":"1,495,500"},{"v":1076000,"d":"1,076,000"},{"v":1269500,"d":"1,269,500"},{"v":2245500,"d":"2,245,500"},{"v":845000,"d":"845,000"},{"v":385000,"d":"385,000"},{"$nulls":7},{"v":7316500,"d":"7,316,500"}]
[{"$nulls":5},"Série 5",null,null,{"v":1024000,"d":"1,024,000"},0,0,{"v":670000,"d":"670,000"},{"v":340000,"d":"340,000"},{"v":305000,"d":"305,000"},{"$nulls":7},{"v":2339000,"d":"2,339,000"}]
[{"$nulls":5},"Série 6",null,null,0,0,0,0,0,0,{"$nulls":7},0]
[{"$nulls":5},"Série 7",null,null,0,0,0,0,0,0,{"$nulls":7},0]
[{"$nulls":5},"Série M",null,null,0,0,0,0,0,0,{"$nulls":7},0]
[{"$nulls":5},"Série Z",null,null,0,0,0,0,0,0,{"$nulls":7},0]
[{"$nulls":5},"X3",null,null,{"v":485000,"d":"485,000"},{"v":473800,"d":"473,800"},{"v":265000,"d":"265,000"},{"v":268000,"d":"268,000"},0,{"v":485000,"d":"485,000"},{"$nulls":7},{"v":1976800,"d":"1,976,800"}]
[{"$nulls":5},"X5",null,null,0,{"v":208358,"d":"208,358"},{"v":1020000,"d":"1,020,000"},0,0,{"v":735000,"d":"735,000"},{"$nulls":7},{"v":1963358,"d":"1,963,358"}]
[{"$nulls":8},0,0,0,0,0,0,{"$nulls":7},0]
[{"$nulls":8},0,0,0,0,0,0,{"$nulls":7},0]
[{"$nulls":8},0,0,0,0,0,0,{"$nulls":7},0]
[{"$nulls":4},"Motos BMW ",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[{"$nulls":5},"Série F",null,null,0,0,0,0,0,0,{"$nulls":7},0]
[{"$nulls":5},"Série R",null,null,0,0,0,0,0,0,{"$nulls":7},0]
[{"$nulls":5},"Série K",null,null,0,0,0,0,0,0,{"$nulls":7},0]
[{"$nulls":5},"Outros Modelos BMW",null,null,0,0,0,0,0,0,{"$nulls":7},0]
[]
[{"$nulls":3},"VEÍCULOS USADOS",null,null,{"v":38856875.99,"d":"38,856,876"},null,{"v":3878346.31,"d":"3,878,346"},{"v":3360004.12,"d":"3,360,004"},{"v":4321954.93,"d":"4,321,955"},{"v":3210945.75,"d":"3,210,946"},{"v":4902659.55,"d":"4,902,660"},{"v":4635067.66,"d":"4,635,068"},0,0,0,0,0,0,null,{"v":24308978.32,"d":"24,308,978"}]
[{"$nulls":4},"Carros BMW ",null,{"v":11474616.92,"d":"11,474,617"},null,{"v":401000,"d":"401,000"},{"v":987500,"d":"987,500"},{"v":834500,"d":"834,500"},{"v":1057000,"d":"1,057,000"},{"v":1573500,"d":"1,573,500"},{"v":1066000,"d":"1,066,000"},0,0,0,0,0,0,null,{"v":5919500,"d":"5,919,500"}]
[{"$nulls":5},"Série 1",{"v":11474616.92,"d":"11,474,617"},null,0,0,0,0,0,0,{"$nulls":7},0]
[{"$nulls":5},"Série 3",null,null,{"v":221000,"d":"221,000"},{"v":743500,"d":"743,500"},{"v":292500,"d":"292,500"},{"v":257000,"d":"257,000"},{"v":963500,"d":"963,500"},{"v":436500,"d":"436,500"},{"$nulls":7},{"v":2914000,"d":"2,914,000"}]
[{"$nulls":5},"Série 5",null,null,0,{"v":67000,"d":"67,000"},{"v":330000,"d":"330,000"},{"v":210000,"d":"210,000"},{"v":210000,"d":"210,000"},{"v":82500,"d":"82,500"},{"$nulls":7},{"v":899500,"d":"899,500"}]
[{"$nulls":5},"Série 6",null,null,0,0,0,0,0,0,{"$nulls":7},0]
[{"$nulls":5},"Série 7",null,null,0,0,0,{"v":250000,"d":"250,000"},0,{"v":98500,"d":"98,500"},{"$nulls":7},{"v":348500,"d":"348,500"}]
[{"$nulls":5},"Série M",null,null,0,0,0,0,0,{"v":267000,"d":"267,000"},{"$nulls":7},{"v":267000,"d":"267,000"}]
[{"$nulls":5},"Série Z",null,null,{"v":180000,"d":"180,000"},0,{"v":212000,"d":"212,000"},0,{"v":210000,"d":"210,000"},0,{"$nulls":7},{"v":602000,"d":"602,000"}]
[{"$nulls":5},"X3",null,null,0,0,0,{"v":200000,"d":"200,000"},{"v":190000,"d":"190,000"},0,{"$nulls":7},{"v":390000,"d":"390,000"}]
[{"$nulls":5},"X5",null,null,0,{"v":177000,"d":"177,000"},0,{"v":140000,"d":"140,000"},0,{"v":181500,"d":"181,500"},{"$nulls":7},{"v":498500,"d":"498,500"}]
[{"$nulls":8},0,0,0,0,0,0,{"$nulls":7},0]
[{"$nulls":8},0,0,0,0,0,0,{"$nulls":7},0]
[{"$nulls":8},0,0,0,0,0,0,{"$nulls":7},0]
[{"$nulls":4},"Motos BMW ",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[{"$nulls":5},"Série F",null,null,0,0,0,0,0,0,{"$nulls":7},0]
[{"$nulls":5},"Série R",null,null,0,0,0,0,0,0,{"$nulls":7},0]
[{"$nulls":5},"Série K",null,null,0,0,0,0,0,0,{"$nulls":7},0]
[{"$nulls":5},"Outros Modelos BMW",null,null,0,0,0,0,0,0,{"$nulls":7},0]
[{"$nulls":4},"Carros de Outras Marcas",null,{"v":27382259.07,"d":"27,382,259"},null,{"v":3477346.31,"d":"3,477,346"},{"v":2372504.12,"d":"2,372,504"},{"v":3487454.93,"d":"3,487,455"},{"v":2153945.75,"d":"2,153,946"},{"v":3329159.55,"d":"3,329,160"},{"v":3569067.66,"d":"3,569,068"},{"$nulls":7},{"v":18389478.32,"d":"18,389,478"}]
[{"$nulls":4},"Motos de Outras Marcas",{"$nulls":3},0,0,0,0,0,0,{"$nulls":7},0]
[]
[{"$nulls":3},"PEÇAS / SERVIÇOS",null,null,{"v":5088623.340000001,"d":"5,088,623"},null,{"v":475092.19999999995,"d":"475,092"},{"v":438287.92,"d":"438,288"},{"v":585575.56,"d":"585,576"},{"v":472834.86999999994,"d":"472,835"},{"v":415350.60000000003,"d":"415,351"},{"v":595519.12,"d":"595,519"},0,0,0,0,0,0,null,{"v":2982660.27,"d":"2,982,660"}]
[{"$nulls":5},"Peças - Balcão",{"v":860262,"d":"860,262"},null,{"v":79544.25,"d":"79,544"},{"v":64651.45,"d":"64,651"},{"v":77605.15,"d":"77,605"},{"v":53920.46,"d":"53,920"},{"v":58937.39,"d":"58,937"},{"v":60451.17,"d":"60,451"},{"$nulls":7},{"v":395109.87,"d":"395,110"}]
[{"$nulls":5},"Peças - Aplicadas Oficina",{"v":2274474.02,"d":"2,274,474"},null,{"v":201422.95,"d":"201,423"},{"v":202047.58,"d":"202,048"},{"v":295961.13,"d":"295,961"},{"v":182645.41,"d":"182,645"},{"v":135066.96,"d":"135,067"},{"v":177562.86,"d":"177,563"},{"$nulls":7},{"v":1194706.8900000001,"d":"1,194,707"}]
[{"$nulls":5},"Mão-de-Obra Aplicada",{"v":834970.3300000001,"d":"834,970"},null,{"v":67022.61,"d":"67,023"},{"v":67043,"d":"67,043"},{"v":74963.04,"d":"74,963"},{"v":61535.61,"d":"61,536"},{"v":64058.81,"d":"64,059"},{"v":59831.24,"d":"59,831"},{"$nulls":7},{"v":394454.30999999994,"d":"394,454"}]
[{"$nulls":5},"Peças - Garantia",{"v":783197.65,"d":"783,198"},null,{"v":94884.48,"d":"94,884"},{"v":78702.45,"d":"78,702"},{"v":96401.84,"d":"96,402"},{"v":140395.08,"d":"140,395"},{"v":124555.6,"d":"124,556"},{"v":257286.76,"d":"257,287"},{"$nulls":7},{"v":792226.21,"d":"792,226"}]
[{"$nulls":5},"Peças - Seguradoras",{"$nulls":15},0]
[{"$nulls":5},"Venda de Sucatas",{"v":6667,"d":"6,667"},null,150,{"v":1417.5,"d":"1,418"},175,100,500,410,{"$nulls":7},{"v":2752.5,"d":"2,753"}]
[{"$nulls":5},"Mão-de-Obra Garantia",{"v":146088.15,"d":"146,088"},null,{"v":17823.91,"d":"17,824"},{"v":7037.1,"d":"7,037"},{"v":14331.4,"d":"14,331"},{"v":23734.31,"d":"23,734"},{"v":14017.84,"d":"14,018"},{"v":22027.09,"d":"22,027"},{"$nulls":7},{"v":98971.65,"d":"98,972"}]
[{"$nulls":5},"Mão-de-Obra alocada Interna",{"v":167316,"d":"167,316"},null,{"v":13521,"d":"13,521"},{"v":16795,"d":"16,795"},{"v":26034,"d":"26,034"},{"v":10252,"d":"10,252"},{"v":18089,"d":"18,089"},{"v":17719,"d":"17,719"},{"$nulls":7},{"v":102410,"d":"102,410"}]
[{"$nulls":5},"Mão-de-Obra faturada a Seguradoras",{"$nulls":15},0]
[{"$nulls":5},"Lifestyle",{"v":15648.19,"d":"15,648"},null,723,{"v":593.84,"d":"594"},104,252,125,231,{"$nulls":7},{"v":2028.8400000000001,"d":"2,029"}]
[{"$nulls":5},"Riders",{"$nulls":15},0]
[]
[{"$nulls":3},"FUNILARIA & PINTURA",null,null,{"v":2363892.6399999997,"d":"2,363,893"},null,{"v":200779.63,"d":"200,780"},{"v":184697.38,"d":"184,697"},{"v":161245.48,"d":"161,245"},{"v":187173.24,"d":"187,173"},{"v":196685.1,"d":"196,685"},{"v":171653.73,"d":"171,654"},0,0,0,0,0,0,null,{"v":1102234.56,"d":"1,102,235"}]
[{"$nulls":5},"Peças - Balcão",0,null,0,0,0,0,0,{"$nulls":8},0]
[{"$nulls":5},"Peças - Aplicadas Oficina",{"v":1695712.43,"d":"1,695,712"},null,{"v":138288.2,"d":"138,288"},{"v":151619.67,"d":"151,620"},{"v":80607.88,"d":"80,608"},{"v":143441.08,"d":"143,441"},{"v":151733.12,"d":"151,733"},{"v":123342.11,"d":"123,342"},{"$nulls":7},{"v":789032.0599999999,"d":"789,032"}]
[{"$nulls":5},"Mão-de-Obra Aplicada",{"v":633284.21,"d":"633,284"},null,{"v":56541.43,"d":"56,541"},{"v":33077.71,"d":"33,078"},{"v":70087.6,"d":"70,088"},{"v":41492.16,"d":"41,492"},{"v":41991.98,"d":"41,992"},{"v":45471.62,"d":"45,472"},{"$nulls":7},{"v":288662.5,"d":"288,663"}]
[{"$nulls":5},"Receitas Internas",{"v":34896,"d":"34,896"},null,{"v":5950,"d":"5,950"},0,{"v":10550,"d":"10,550"},{"v":2240,"d":"2,240"},{"v":2960,"d":"2,960"},{"v":2840,"d":"2,840"},{"$nulls":7},{"v":24540,"d":"24,540"}]
[]
[{"$nulls":3},"RECEITA DE BÔNUS - BMW",null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[{"$nulls":5},"Bônus BMW - carros novos",{"$nulls":15},0]
[{"$nulls":5},"Bônus BMW - motos novas",{"$nulls":15},0]
[{"$nulls":5},"Bônus BMW - peças p/ carros",{"$nulls":15},0]
[{"$nulls":5},"Bônus BMW - peças de motos",{"$nulls":15},0]
[{"$nulls":5},"Outros Bônus e Comissões ",{"$nulls":15},0]
[]
[{"$nulls":3},"DEVOLUÇÕES, ABATIMENTOS E DESC.",null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[{"$nulls":5},"Carros ",{"$nulls":15},0]
[{"$nulls":5},"Motos  ",{"$nulls":15},0]
[{"$nulls":5},"Peças",{"$nulls":15},0]
[{"$nulls":5},"Outras Devoluções e Cancelamentos",{"$nulls":15},0]
[]
[{"$nulls":3},"IMPOSTOS SOBRE VENDAS",null,null,{"v":-1668332.79,"d":"(1,668,333)"},null,{"v":-147298.83,"d":"(147,299)"},{"v":-143808.58,"d":"(143,809)"},{"v":-164822.37,"d":"(164,822)"},{"v":-146944.73,"d":"(146,945)"},{"v":-146853.49,"d":"(146,853)"},{"v":-172994.57,"d":"(172,995)"},0,0,0,0,0,0,null,{"v":-922722.5700000001,"d":"(922,723)"}]
[{"$nulls":5},"Carros Novos - BMW ",{"$nulls":15},0]
[{"$nulls":5},"Motos Novas - BMW ",{"$nulls":15},0]
[{"$nulls":5},"Carros e Motos Usadas (PIS, Cofins, ICMS)",{"v":-206769.1,"d":"(206,769)"},null,{"v":-11926.51,"d":"(11,927)"},{"v":-17504.23,"d":"(17,504)"},{"v":-22658.91,"d":"(22,659)"},{"v":-15155.19,"d":"(15,155)"},{"v":-26841.39,"d":"(26,841)"},{"v":-17831.36,"d":"(17,831)"},{"$nulls":7},{"v":-111917.59,"d":"(111,918)"}]
[{"$nulls":5},"Peças (PIS, Cofins, ICMS)",{"v":-1231519.96,"d":"(1,231,520)"},null,{"v":-115224.53,"d":"(115,225)"},{"v":-111034.37,"d":"(111,034)"},{"v":-119451.44,"d":"(119,451)"},{"v":-113725.95,"d":"(113,726)"},{"v":-102902.33,"d":"(102,902)"},{"v":-137018.7,"d":"(137,019)"},{"$nulls":7},{"v":-699357.3200000001,"d":"(699,357)"}]
[{"$nulls":5},"Serviços  (ISS, PIS, Cofins)",{"v":-230043.73,"d":"(230,044)"},null,{"v":-20147.79,"d":"(20,148)"},{"v":-15269.98,"d":"(15,270)"},{"v":-22712.02,"d":"(22,712)"},{"v":-18063.59,"d":"(18,064)"},{"v":-17109.77,"d":"(17,110)"},{"v":-18144.51,"d":"(18,145)"},{"$nulls":7},{"v":-111447.66,"d":"(111,448)"}]
[]
[null,null,"RECEITA OPERACIONAL LÍQUIDA",{"$nulls":3},{"v":78960559.18,"d":"78,960,559 "},null,{"v":7896419.3100000005,"d":"7,896,419 "},{"v":5816338.84,"d":"5,816,339 "},{"v":7458453.600000001,"d":"7,458,454 "},{"v":8110509.13,"d":"8,110,509 "},{"v":6552841.759999999,"d":"6,552,842 "},{"v":7732245.94,"d":"7,732,246 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":43566808.58,"d":"43,566,809 "}]
[]
[null,null,"C U S T O ",{"$nulls":3},{"v":-69132111.15,"d":"(69,132,111)"},null,{"v":-7078228.310000001,"d":"(7,078,228)"},{"v":-3628861.25,"d":"(3,628,861)"},{"v":-6643994.699999999,"d":"(6,643,995)"},{"v":-7085839.51,"d":"(7,085,840)"},{"v":-5959376.989999999,"d":"(5,959,377)"},{"v":-6955024.28,"d":"(6,955,024)"},0,0,0,0,0,0,null,{"v":-37351325.04,"d":"(37,351,325)"}]
[{"$nulls":3},"VEÍCULOS NOVOS - BMW",null,null,{"v":-31096761.5,"d":"(31,096,762)"},null,{"v":-3238796.64,"d":"(3,238,797)"},{"v":-366525.4500000002,"d":"(366,525)"},{"v":-2400117,"d":"(2,400,117)"},{"v":-4051607,"d":"(4,051,607)"},{"v":-1099438,"d":"(1,099,438)"},{"v":-2196172,"d":"(2,196,172)"},0,0,0,0,0,0,null,{"v":-13352656.09,"d":"(13,352,656)"}]
[{"$nulls":4},"Carros BMW ",null,{"v":-31096761.5,"d":"(31,096,762)"},null,{"v":-3238796.64,"d":"(3,238,797)"},{"v":-366525.4500000002,"d":"(366,525)"},{"v":-2400117,"d":"(2,400,117)"},{"v":-4051607,"d":"(4,051,607)"},{"v":-1099438,"d":"(1,099,438)"},{"v":-2196172,"d":"(2,196,172)"},0,0,0,0,0,0,null,{"v":-13352656.09,"d":"(13,352,656)"}]
[{"$nulls":5},"Série 1",{"v":-31096761.5,"d":"(31,096,762)"},null,{"v":-442892.84,"d":"(442,893)"},{"v":-198215.8,"d":"(198,216)"},0,{"v":-1096701.6,"d":"(1,096,702)"},0,{"v":-603597.38,"d":"(603,597)"},{"$nulls":7},{"v":-2341407.62,"d":"(2,341,408)"}]
[{"$nulls":5},"Série 3",null,null,{"v":-1373694.8,"d":"(1,373,695)"},{"v":-999319.8,"d":"(999,320)"},{"v":-1179278.59,"d":"(1,179,279)"},{"v":-2085058,"d":"(2,085,058)"},{"v":-811332.19,"d":"(811,332)"},{"v":-359305.62,"d":"(359,306)"},{"$nulls":7},{"v":-6807989.000000001,"d":"(6,807,989)"}]
[{"$nulls":5},"Série 5",null,null,{"v":-961327.4,"d":"(961,327)"},0,0,{"v":-624031.6,"d":"(624,032)"},{"v":-328105.81,"d":"(328,106)"},{"v":-289505.8,"d":"(289,506)"},{"$nulls":7},{"v":-2202970.61,"d":"(2,202,971)"}]
[{"$nulls":5},"Série 6",null,null,0,0,0,0,0,0,{"$nulls":7},0]
[{"$nulls":5},"Série 7",null,null,0,0,0,0,0,0,{"$nulls":7},0]
[{"$nulls":5},"Série M",null,null,0,0,0,0,0,0,{"$nulls":7},0]
[{"$nulls":5},"Série Z",null,null,0,0,0,0,0,0,{"$nulls":7},0]
[{"$nulls":5},"X3",null,null,{"v":-460881.6,"d":"(460,882)"},{"v":-454641.6,"d":"(454,642)"},{"v":-230815.81,"d":"(230,816)"},{"v":-245815.8,"d":"(245,816)"},0,{"v":-437391.61,"d":"(437,392)"},{"$nulls":7},{"v":-1829546.42,"d":"(1,829,546)"}]
[{"$nulls":5},"X5",null,null,0,{"v":-200487.57,"d":"(200,488)"},{"v":-990022.6,"d":"(990,023)"},0,0,{"v":-683371.59,"d":"(683,372)"},{"$nulls":7},{"v":-1873881.7599999998,"d":"(1,873,882)"}]
[{"$nulls":8},0,0,0,0,0,{"$nulls":8},0]
[{"$nulls":8},0,0,0,0,0,{"$nulls":8},0]
[{"$nulls":8},0,{"v":1486139.32,"d":"1,486,139"},0,0,{"v":40000,"d":"40,000"},{"v":177000,"d":"177,000"},{"$nulls":7},{"v":1703139.32,"d":"1,703,139"}]
[{"$nulls":4},"Motos BMW",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[{"$nulls":5},"Série F",null,null,0,0,0,0,{"$nulls":9},0]
[{"$nulls":5},"Série R",null,null,0,0,0,0,{"$nulls":9},0]
[{"$nulls":5},"Série K",null,null,0,0,0,0,{"$nulls":9},0]
[{"$nulls":5},"Outros Modelos BMW",null,null,0,0,0,0,{"$nulls":9},0]
[]
[{"$nulls":3},"VEÍCULOS USADOS",null,null,{"v":-35134903.99,"d":"(35,134,904)"},null,{"v":-3587516.49,"d":"(3,587,516)"},{"v":-3001552.65,"d":"(3,001,553)"},{"v":-3955973.69,"d":"(3,955,974)"},{"v":-2733884.8899999997,"d":"(2,733,885)"},{"v":-4626213.83,"d":"(4,626,214)"},{"v":-4399740.46,"d":"(4,399,740)"},0,0,0,0,0,0,null,{"v":-22304882.009999998,"d":"(22,304,882)"}]
[{"$nulls":4},"Carros BMW ",null,{"v":-10733865,"d":"(10,733,865)"},null,{"v":-377000,"d":"(377,000)"},{"v":-908900,"d":"(908,900)"},{"v":-775000,"d":"(775,000)"},{"v":-979000,"d":"(979,000)"},{"v":-1483000,"d":"(1,483,000)"},{"v":-1014000,"d":"(1,014,000)"},0,0,0,0,0,0,null,{"v":-5536900,"d":"(5,536,900)"}]
[{"$nulls":5},"Série 1",{"v":-10733865,"d":"(10,733,865)"},null,0,0,0,0,0,0,{"$nulls":7},0]
[{"$nulls":5},"Série 3",null,null,{"v":-190000,"d":"(190,000)"},{"v":-693900,"d":"(693,900)"},{"v":-255000,"d":"(255,000)"},{"v":-221000,"d":"(221,000)"},{"v":-906000,"d":"(906,000)"},{"v":-406000,"d":"(406,000)"},{"$nulls":7},{"v":-2671900,"d":"(2,671,900)"}]
[{"$nulls":5},"Série 5",null,null,0,{"v":-50000,"d":"(50,000)"},{"v":-305000,"d":"(305,000)"},{"v":-195000,"d":"(195,000)"},{"v":-202000,"d":"(202,000)"},{"v":-78000,"d":"(78,000)"},{"$nulls":7},{"v":-830000,"d":"(830,000)"}]
[{"$nulls":5},"Série 6",null,null,0,0,0,0,0,0,{"$nulls":7},0]
[{"$nulls":5},"Série 7",null,null,0,0,0,{"v":-238000,"d":"(238,000)"},0,{"v":-90000,"d":"(90,000)"},{"$nulls":7},{"v":-328000,"d":"(328,000)"}]
[{"$nulls":5},"Série M",null,null,0,0,0,0,0,{"v":-280000,"d":"(280,000)"},{"$nulls":7},{"v":-280000,"d":"(280,000)"}]
[{"$nulls":5},"Série Z",null,null,{"v":-187000,"d":"(187,000)"},0,{"v":-215000,"d":"(215,000)"},0,{"v":-200000,"d":"(200,000)"},0,{"$nulls":7},{"v":-602000,"d":"(602,000)"}]
[{"$nulls":5},"X3",null,null,0,0,0,{"v":-185000,"d":"(185,000)"},0,0,{"$nulls":7},{"v":-185000,"d":"(185,000)"}]
[{"$nulls":5},"X5",null,null,0,{"v":-165000,"d":"(165,000)"},0,{"v":-140000,"d":"(140,000)"},{"v":-175000,"d":"(175,000)"},{"v":-160000,"d":"(160,000)"},{"$nulls":7},{"v":-640000,"d":"(640,000)"}]
[{"$nulls":8},0,0,0,null,0,0,{"$nulls":7},0]
[{"$nulls":8},0,0,0,null,0,0,{"$nulls":7},0]
[{"$nulls":8},0,0,0,null,0,0,{"$nulls":7},0]
[{"$nulls":4},"Motos BMW ",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[{"$nulls":5},"Série F",null,null,0,0,0,null,0,0,{"$nulls":7},0]
[{"$nulls":5},"Série R",null,null,0,0,0,null,0,0,{"$nulls":7},0]
[{"$nulls":5},"Série K",null,null,0,0,0,null,0,0,{"$nulls":7},0]
[{"$nulls":5},"Outros Modelos BMW",null,null,0,0,0,null,0,0,{"$nulls":7},0]
[{"$nulls":4},"Carros de Outras Marcas",null,{"v":-24401038.990000002,"d":"(24,401,039)"},null,{"v":-3210516.49,"d":"(3,210,516)"},{"v":-2092652.65,"d":"(2,092,653)"},{"v":-3180973.69,"d":"(3,180,974)"},{"v":-1754884.89,"d":"(1,754,885)"},{"v":-3143213.83,"d":"(3,143,214)"},{"v":-3385740.46,"d":"(3,385,740)"},{"$nulls":7},{"v":-16767982.010000002,"d":"(16,767,982)"}]
[{"$nulls":4},"Motos de Outras Marcas",{"$nulls":3},0,0,{"$nulls":11},0]
[]
[{"$nulls":3},"PEÇAS / SERVIÇOS",null,null,{"v":-2131558.12,"d":"(2,131,558)"},null,{"v":-179835.36000000002,"d":"(179,835)"},{"v":-182335.54000000004,"d":"(182,336)"},{"v":-247387.43000000002,"d":"(247,387)"},{"v":-215705.42,"d":"(215,705)"},{"v":-186425.06,"d":"(186,425)"},{"v":-302719.92,"d":"(302,720)"},0,0,0,0,0,0,null,{"v":-1314408.73,"d":"(1,314,409)"}]
[{"$nulls":5},"Custo das Peças e Insumos  - Oficina",{"v":-1432597.3,"d":"(1,432,597)"},null,{"v":-98192.53,"d":"(98,193)"},{"v":-118453.16,"d":"(118,453)"},{"v":-170498.37,"d":"(170,498)"},{"v":-106950.57,"d":"(106,951)"},{"v":-89127.54,"d":"(89,128)"},{"v":-109796.39,"d":"(109,796)"},{"$nulls":7},{"v":-693018.56,"d":"(693,019)"}]
[{"$nulls":5},"Custo das Peças - Garantia",{"v":-553638.72,"d":"(553,639)"},null,{"v":-63249.61,"d":"(63,250)"},{"v":-53887.92,"d":"(53,888)"},{"v":-66180.76,"d":"(66,181)"},{"v":-91964.57,"d":"(91,965)"},{"v":-85505.79,"d":"(85,506)"},{"v":-174147.27,"d":"(174,147)"},{"$nulls":7},{"v":-534935.9199999999,"d":"(534,936)"}]
[{"$nulls":5},"Custo dos Serviços de Terceiros",{"v":-139093.17,"d":"(139,093)"},null,{"v":-18045.51,"d":"(18,046)"},{"v":-9807.29,"d":"(9,807)"},{"v":-10660.66,"d":"(10,661)"},{"v":-16680.1,"d":"(16,680)"},{"v":-11724.85,"d":"(11,725)"},{"v":-18672,"d":"(18,672)"},{"$nulls":7},{"v":-85590.41,"d":"(85,590)"}]
[{"$nulls":5},"Outros Custos",{"v":-6228.93,"d":"(6,229)"},null,{"v":-347.71,"d":"(348)"},{"v":-187.17,"d":"(187)"},{"v":-47.64,"d":"(48)"},{"v":-110.18,"d":"(110)"},{"v":-66.88,"d":"(67)"},{"v":-104.26,"d":"(104)"},{"$nulls":7},{"v":-863.84,"d":"(864)"}]
[]
[{"$nulls":3},"FUNILARIA & PINTURA",null,null,{"v":-768887.54,"d":"(768,888)"},null,{"v":-72079.81999999999,"d":"(72,080)"},{"v":-78447.61,"d":"(78,448)"},{"v":-40516.58,"d":"(40,517)"},{"v":-84642.2,"d":"(84,642)"},{"v":-47300.1,"d":"(47,300)"},{"v":-56391.9,"d":"(56,392)"},0,0,0,0,0,0,null,{"v":-379378.21,"d":"(379,378)"}]
[{"$nulls":5},"Custo das Peças - Balcão",0,null,0,0,0,0,0,0,{"$nulls":7},0]
[{"$nulls":5},"Custo das Peças  - Oficina",{"v":-740707.64,"d":"(740,708)"},null,{"v":-71530.78,"d":"(71,531)"},{"v":-74001.72,"d":"(74,002)"},{"v":-37078.48,"d":"(37,078)"},{"v":-81751.7,"d":"(81,752)"},{"v":-45462.1,"d":"(45,462)"},{"v":-54099.9,"d":"(54,100)"},{"$nulls":7},{"v":-363924.68,"d":"(363,925)"}]
[{"$nulls":5},"Custo dos Serviços de Terceiros",{"v":-28179.9,"d":"(28,180)"},null,{"v":-549.04,"d":"(549)"},{"v":-4445.89,"d":"(4,446)"},{"v":-3438.1,"d":"(3,438)"},{"v":-2890.5,"d":"(2,891)"},{"v":-1838,"d":"(1,838)"},{"v":-2292,"d":"(2,292)"},{"$nulls":7},{"v":-15453.53,"d":"(15,454)"}]
[{"$nulls":5},"Manutenções e Garantias",0,null,0,0,0,0,0,{"$nulls":8},0]
[]
[{"$nulls":3},"JUROS DO FLOOR PLAN (BMW Financ.)",null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[{"$nulls":4},"Juros do Floor Plan Sobre Estoque de Novos",{"$nulls":16},0]
[{"$nulls":4},"Juros do Floor Plan Sobre Estoque de Usados",{"$nulls":16},0]
[]
[null,null,"LUCRO BRUTO",{"$nulls":3},{"v":9828448.030000001,"d":"9,828,448 "},null,{"v":818190.9999999991,"d":"818,191 "},{"v":2187477.59,"d":"2,187,478 "},{"v":814458.9000000013,"d":"814,459 "},{"v":1024669.6200000001,"d":"1,024,670 "},{"v":593464.7699999996,"d":"593,465 "},{"v":777221.6600000001,"d":"777,222 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":6215483.54,"d":"6,215,484 "}]
[]
[null,null,"DESPESAS OPERACIONAIS",{"$nulls":3},{"v":-5469972.36,"d":"(5,469,972)"},null,{"v":-408205.42,"d":"(408,205)"},{"v":-450024.71,"d":"(450,025)"},{"v":-520473.75,"d":"(520,474)"},{"v":-502363.39,"d":"(502,363)"},{"v":-477044.87000000005,"d":"(477,045)"},{"v":-556741.3,"d":"(556,741)"},0,0,0,0,0,0,null,{"v":-2914853.4400000004,"d":"(2,914,853)"}]
[{"$nulls":3},"ADMINISTRAÇÃO",null,null,{"v":-909534.53,"d":"(909,535)"},null,{"v":-83784.31000000001,"d":"(83,784)"},{"v":-79810.09000000001,"d":"(79,810)"},{"v":-88323.8,"d":"(88,324)"},{"v":-94187.03,"d":"(94,187)"},{"v":-90347.49,"d":"(90,347)"},{"v":-127204.54000000001,"d":"(127,205)"},0,0,0,0,0,0,null,{"v":-563657.26,"d":"(563,657)"}]
[{"$nulls":5},"Água, Luz e Comunicações",{"v":-14802.95,"d":"(14,803)"},null,{"v":-2784.42,"d":"(2,784)"},{"v":-1413.86,"d":"(1,414)"},{"v":-2646.72,"d":"(2,647)"},{"v":-2292.81,"d":"(2,293)"},{"v":-1449.1,"d":"(1,449)"},{"v":-1316.12,"d":"(1,316)"},{"$nulls":7},{"v":-11903.029999999999,"d":"(11,903)"}]
[{"$nulls":5},"Aluguel e IPTU",0,null,0,0,0,0,0,0,{"$nulls":7},0]
[{"$nulls":5},"Arrendamento Mercantil",{"v":-3474,"d":"(3,474)"},null,{"v":-376.43,"d":"(376)"},0,{"v":-752.86,"d":"(753)"},0,{"v":-752.86,"d":"(753)"},{"v":-376.43,"d":"(376)"},{"$nulls":7},{"v":-2258.58,"d":"(2,259)"}]
[{"$nulls":5},"Comissões",0,null,0,0,0,0,0,0,{"$nulls":7},0]
[{"$nulls":5},"Manut.Diversas (inóveis, inst., máq., veículos)",{"v":-2241.19,"d":"(2,241)"},null,0,0,0,0,0,0,{"$nulls":7},0]
[{"$nulls":5},"Material de Escritório",{"v":-4628.96,"d":"(4,629)"},null,{"v":-1535,"d":"(1,535)"},{"v":-2022.66,"d":"(2,023)"},{"v":-710.35,"d":"(710)"},{"v":-1701,"d":"(1,701)"},{"v":-698.2,"d":"(698)"},{"v":-728.7,"d":"(729)"},{"$nulls":7},{"v":-7395.91,"d":"(7,396)"}]
[{"$nulls":5},"Outras Despesas",{"v":-178379.55,"d":"(178,380)"},null,{"v":-17845.89,"d":"(17,846)"},{"v":-11514.32,"d":"(11,514)"},{"v":-13459.78,"d":"(13,460)"},{"v":-15544.13,"d":"(15,544)"},{"v":-20431.08,"d":"(20,431)"},{"v":-66130.08,"d":"(66,130)"},{"$nulls":7},{"v":-144925.28,"d":"(144,925)"}]
[{"$nulls":5},"Pessoal (Ord., Encargos, Benefícios e Trein. )",{"v":-445532.54,"d":"(445,533)"},null,{"v":-41775.05,"d":"(41,775)"},{"v":-45790.38,"d":"(45,790)"},{"v":-47208.23,"d":"(47,208)"},{"v":-46006.99,"d":"(46,007)"},{"v":-47531.11,"d":"(47,531)"},{"v":-45923.37,"d":"(45,923)"},{"$nulls":7},{"v":-274235.13,"d":"(274,235)"}]
[{"$nulls":5},"Pró-Labore",{"v":-91584,"d":"(91,584)"},null,{"v":-7632,"d":"(7,632)"},{"v":-7632,"d":"(7,632)"},{"v":-7632,"d":"(7,632)"},{"v":-7632,"d":"(7,632)"},{"v":-7632,"d":"(7,632)"},{"v":-7632,"d":"(7,632)"},{"$nulls":7},{"v":-45792,"d":"(45,792)"}]
[{"$nulls":5},"Seguros",0,null,null,0,0,0,0,0,{"$nulls":7},0]
[{"$nulls":5},"Serviços Prestados - PJ",{"v":-65254.93,"d":"(65,255)"},null,{"v":-2975.16,"d":"(2,975)"},{"v":-3533.41,"d":"(3,533)"},{"v":-6944.06,"d":"(6,944)"},{"v":-4403.63,"d":"(4,404)"},{"v":-4474.59,"d":"(4,475)"},{"v":-3726.31,"d":"(3,726)"},{"$nulls":7},{"v":-26057.160000000003,"d":"(26,057)"}]
[{"$nulls":5},"Serviços Profissionais Contratados",{"v":-65691.4,"d":"(65,691)"},null,{"v":-5172.64,"d":"(5,173)"},{"v":-5470,"d":"(5,470)"},{"v":-5470,"d":"(5,470)"},{"v":-5470,"d":"(5,470)"},{"v":-5470,"d":"(5,470)"},{"v":-5470,"d":"(5,470)"},{"$nulls":7},{"v":-32522.64,"d":"(32,523)"}]
[{"$nulls":5},"Veículos",{"v":-11303.67,"d":"(11,304)"},null,{"v":-2582.02,"d":"(2,582)"},{"v":-902.5,"d":"(903)"},{"v":-1414.61,"d":"(1,415)"},{"v":-492.24,"d":"(492)"},{"v":-940.31,"d":"(940)"},{"v":-1621.53,"d":"(1,622)"},{"$nulls":7},{"v":-7953.21,"d":"(7,953)"}]
[{"$nulls":5},"Viagens",{"v":-26641.34,"d":"(26,641)"},null,{"v":-1105.7,"d":"(1,106)"},{"v":-1530.96,"d":"(1,531)"},{"v":-2085.19,"d":"(2,085)"},{"v":-10644.23,"d":"(10,644)"},{"v":-968.24,"d":"(968)"},{"v":5720,"d":"5,720"},{"$nulls":7},{"v":-10614.32,"d":"(10,614)"}]
[{"$nulls":5},"( + ) Recuperação de Despesas",0,null,0,0,0,0,0,0,{"$nulls":7},0]
[{"$nulls":6},0,null,0,0,0,0,0,0]
[]
[{"$nulls":3},"COMERCIAL",null,null,{"v":-2614047.0800000005,"d":"(2,614,047)"},null,{"v":-165887.93,"d":"(165,888)"},{"v":-196571.72,"d":"(196,572)"},{"v":-252798.21999999997,"d":"(252,798)"},{"v":-215183.73,"d":"(215,184)"},{"v":-192097.58000000005,"d":"(192,098)"},{"v":-242294.59000000003,"d":"(242,295)"},0,0,0,0,0,0,null,{"v":-1264833.77,"d":"(1,264,834)"}]
[{"$nulls":5},"Água, Luz e Comunicações",{"v":-122682.72,"d":"(122,683)"},null,{"v":-11944.98,"d":"(11,945)"},{"v":-8793.09,"d":"(8,793)"},{"v":-12992.86,"d":"(12,993)"},{"v":-6506.2,"d":"(6,506)"},{"v":-9809.64,"d":"(9,810)"},{"v":-9476,"d":"(9,476)"},{"$nulls":7},{"v":-59522.77,"d":"(59,523)"}]
[{"$nulls":5},"Aluguel e IPTU",{"v":-198249.41,"d":"(198,249)"},null,{"v":-17387.29,"d":"(17,387)"},{"v":-21329.54,"d":"(21,330)"},{"v":-21565.72,"d":"(21,566)"},{"v":-21565.72,"d":"(21,566)"},{"v":-21565.92,"d":"(21,566)"},{"v":-21565.72,"d":"(21,566)"},{"$nulls":7},{"v":-124979.91,"d":"(124,980)"}]
[{"$nulls":5},"Arrendamento Mercantil",{"v":-26301,"d":"(26,301)"},null,{"v":-1002.54,"d":"(1,003)"},{"v":-1002.54,"d":"(1,003)"},{"v":-5507.38,"d":"(5,507)"},{"v":-5507.38,"d":"(5,507)"},{"v":-5507.38,"d":"(5,507)"},{"v":-1002.54,"d":"(1,003)"},{"$nulls":7},{"v":-19529.760000000002,"d":"(19,530)"}]
[{"$nulls":5},"Comissões S/ Venda de Veíc. Novos",{"v":-367231.02,"d":"(367,231)"},null,{"v":-27021.96,"d":"(27,022)"},{"v":-34919.15,"d":"(34,919)"},{"v":-13551.77,"d":"(13,552)"},{"v":-44370.75,"d":"(44,371)"},{"v":-25991.29,"d":"(25,991)"},{"v":-37680.94,"d":"(37,681)"},{"$nulls":7},{"v":-183535.86000000002,"d":"(183,536)"}]
[{"$nulls":5},"Comissões S/ Venda de Veíc. Usados",{"v":-177326.72,"d":"(177,327)"},null,{"v":-19524.3,"d":"(19,524)"},{"v":-19543.28,"d":"(19,543)"},{"v":-12885.52,"d":"(12,886)"},{"v":-20359.9,"d":"(20,360)"},{"v":-24168.46,"d":"(24,168)"},{"v":-24479.04,"d":"(24,479)"},{"$nulls":7},{"v":-120960.5,"d":"(120,961)"}]
[{"$nulls":5},"Comissão S/ Venda de Motos Novas",0,null,0,0,0,0,0,{"$nulls":8},0]
[{"$nulls":5},"Comissão S/ Venda de Motos Usadas",0,null,0,0,0,0,0,{"$nulls":8},0]
[{"$nulls":5},"Fretes e Carretos",{"v":-64650.97,"d":"(64,651)"},null,{"v":-5198.52,"d":"(5,199)"},{"v":-1960.8,"d":"(1,961)"},{"v":-2212.87,"d":"(2,213)"},{"v":-771.02,"d":"(771)"},{"v":-9179.79,"d":"(9,180)"},{"v":-1583.52,"d":"(1,584)"},{"$nulls":7},{"v":-20906.52,"d":"(20,907)"}]
[{"$nulls":5},"Manut. Diversas (imóveis, inst., máq., veículos)",{"v":-172715.7,"d":"(172,716)"},null,{"v":-13361.77,"d":"(13,362)"},{"v":-8930.22,"d":"(8,930)"},{"v":-12354.69,"d":"(12,355)"},{"v":-6327.28,"d":"(6,327)"},{"v":-3851.38,"d":"(3,851)"},{"v":-10841.35,"d":"(10,841)"},{"$nulls":7},{"v":-55666.689999999995,"d":"(55,667)"}]
[{"$nulls":5},"Marketing - Propaganda e Publicidade",{"v":-204539.42,"d":"(204,539)"},null,{"v":42098.75,"d":"42,099"},{"v":3457.42,"d":"3,457"},{"v":-2171.36,"d":"(2,171)"},{"v":-5194.54,"d":"(5,195)"},{"v":-9443.64,"d":"(9,444)"},{"v":-20105.48,"d":"(20,105)"},{"$nulls":7},{"v":8641.149999999998,"d":"8,641"}]
[{"$nulls":5},"Material de Escritório",{"v":-19059.35,"d":"(19,059)"},null,{"v":-4097.93,"d":"(4,098)"},{"v":-1475.83,"d":"(1,476)"},{"v":-1156.12,"d":"(1,156)"},{"v":-1198.71,"d":"(1,199)"},{"v":-2384.17,"d":"(2,384)"},{"v":-1483.16,"d":"(1,483)"},{"$nulls":7},{"v":-11795.92,"d":"(11,796)"}]
[{"$nulls":5},"Outros Despesas ",{"v":-506761.31,"d":"(506,761)"},null,{"v":-37855.96,"d":"(37,856)"},{"v":-27476,"d":"(27,476)"},{"v":-63924.94,"d":"(63,925)"},{"v":-12512.34,"d":"(12,512)"},{"v":-9468.08,"d":"(9,468)"},{"v":-25288.9,"d":"(25,289)"},{"$nulls":7},{"v":-176526.21999999997,"d":"(176,526)"}]
[{"$nulls":5},"Pessoal (Ordenados, Enc., Benefícios e Trein.)",{"v":-444505.91,"d":"(444,506)"},null,{"v":-41012.94,"d":"(41,013)"},{"v":-41936.68,"d":"(41,937)"},{"v":-44371.49,"d":"(44,371)"},{"v":-42673.86,"d":"(42,674)"},{"v":-33732.72,"d":"(33,733)"},{"v":-43789.45,"d":"(43,789)"},{"$nulls":7},{"v":-247517.13999999996,"d":"(247,517)"}]
[{"$nulls":5},"Seguros",{"v":-94856.99,"d":"(94,857)"},null,{"v":-10028.83,"d":"(10,029)"},{"v":-9642.74,"d":"(9,643)"},{"v":-8275.86,"d":"(8,276)"},{"v":-8305.5,"d":"(8,306)"},{"v":-6461.35,"d":"(6,461)"},{"v":-6922.54,"d":"(6,923)"},{"$nulls":7},{"v":-49636.82,"d":"(49,637)"}]
[{"$nulls":5},"Treinamento",{"v":-4916.31,"d":"(4,916)"},null,0,0,{"$nulls":3},0,{"$nulls":7},0]
[{"$nulls":5},"Veículos",{"v":-210250.25,"d":"(210,250)"},null,{"v":-19549.66,"d":"(19,550)"},{"v":-23019.27,"d":"(23,019)"},{"v":-51827.64,"d":"(51,828)"},{"v":-39890.53,"d":"(39,891)"},{"v":-30533.76,"d":"(30,534)"},{"v":-38075.95,"d":"(38,076)"},{"$nulls":7},{"v":-202896.81,"d":"(202,897)"}]
[{"$nulls":5},"( + ) Recuperação de Despesas",0,null,0,0,0,0,0,0,{"$nulls":7},0]
[{"$nulls":6},0,null,0,0,0,0,0,0,{"$nulls":7},0]
[]
[{"$nulls":3},"PEÇAS / SERVIÇOS",null,null,{"v":-1390422.5,"d":"(1,390,423)"},null,{"v":-110367.63,"d":"(110,368)"},{"v":-111372,"d":"(111,372)"},{"v":-126880.36000000002,"d":"(126,880)"},{"v":-127757.03,"d":"(127,757)"},{"v":-126491.44,"d":"(126,491)"},{"v":-130610.31,"d":"(130,610)"},0,0,0,0,0,0,null,{"v":-733478.77,"d":"(733,479)"}]
[{"$nulls":5},"Água, Luz, Telefone e Comunicação",{"v":-72069.24,"d":"(72,069)"},null,{"v":-7598.89,"d":"(7,599)"},{"v":-5905.63,"d":"(5,906)"},{"v":-8828.19,"d":"(8,828)"},{"v":-5578.96,"d":"(5,579)"},{"v":-7083.75,"d":"(7,084)"},{"v":-7652.32,"d":"(7,652)"},{"$nulls":7},{"v":-42647.74,"d":"(42,648)"}]
[{"$nulls":5},"Aluguel e IPTU",{"v":-178590.31,"d":"(178,590)"},null,{"v":-17387.29,"d":"(17,387)"},{"v":-16745.02,"d":"(16,745)"},{"v":-16902.47,"d":"(16,902)"},{"v":-16902.47,"d":"(16,902)"},{"v":-16902.47,"d":"(16,902)"},{"v":-16902.47,"d":"(16,902)"},{"$nulls":7},{"v":-101742.19,"d":"(101,742)"}]
[{"$nulls":5},"Comissões",{"v":-13264.49,"d":"(13,264)"},null,{"v":-3404.65,"d":"(3,405)"},{"v":-2982.41,"d":"(2,982)"},{"v":-3092.49,"d":"(3,092)"},{"v":-5255.79,"d":"(5,256)"},{"v":-2684.99,"d":"(2,685)"},{"v":-4291.8,"d":"(4,292)"},{"$nulls":7},{"v":-21712.13,"d":"(21,712)"}]
[{"$nulls":5},"Manut. Diversas (imóveis, inst., máq., veículos)",{"v":-73154.53,"d":"(73,155)"},null,{"v":-560,"d":"(560)"},{"v":-539.8,"d":"(540)"},{"v":-2065.56,"d":"(2,066)"},{"v":-4368.6,"d":"(4,369)"},{"v":-7000.28,"d":"(7,000)"},{"v":-3338.86,"d":"(3,339)"},{"$nulls":7},{"v":-17873.1,"d":"(17,873)"}]
[{"$nulls":5},"Material de Escritório",{"v":-9557.23,"d":"(9,557)"},null,{"v":-1261.18,"d":"(1,261)"},{"v":-331.09,"d":"(331)"},{"v":-709.26,"d":"(709)"},{"v":-562.96,"d":"(563)"},{"v":-980.26,"d":"(980)"},{"v":-875.98,"d":"(876)"},{"$nulls":7},{"v":-4720.73,"d":"(4,721)"}]
[{"$nulls":5},"Outras Despesas",{"v":-192621.72,"d":"(192,622)"},null,{"v":-15064.33,"d":"(15,064)"},{"v":-16491.36,"d":"(16,491)"},{"v":-24096.82,"d":"(24,097)"},{"v":-16611.76,"d":"(16,612)"},{"v":-15528.34,"d":"(15,528)"},{"v":-23624.77,"d":"(23,625)"},{"$nulls":7},{"v":-111417.38,"d":"(111,417)"}]
[{"$nulls":5},"Pessoal (Ordenados, Enc., Benefícios e Trein.)",{"v":-851164.98,"d":"(851,165)"},null,{"v":-65091.29,"d":"(65,091)"},{"v":-68376.69,"d":"(68,377)"},{"v":-71185.57,"d":"(71,186)"},{"v":-78476.49,"d":"(78,476)"},{"v":-76311.35,"d":"(76,311)"},{"v":-73924.11,"d":"(73,924)"}]
[{"$nulls":5},"( + ) Recuperação de Despesas",0,null,0,0,0,0,0,0,{"$nulls":7},0]
[{"$nulls":6},0,null,0,0,0,0,0,0,{"$nulls":7},0]
[]
[{"$nulls":3},"FUNILARIA & PINTURA",null,null,{"v":-555968.25,"d":"(555,968)"},null,{"v":-48165.55,"d":"(48,166)"},{"v":-62270.9,"d":"(62,271)"},{"v":-52471.369999999995,"d":"(52,471)"},{"v":-65235.59999999999,"d":"(65,236)"},{"v":-68108.35999999999,"d":"(68,108)"},{"v":-56631.85999999999,"d":"(56,632)"},0,0,0,0,0,0,null,{"v":-352883.63999999996,"d":"(352,884)"}]
[{"$nulls":5},"Água, Luz e Comunicações",{"v":-14561.48,"d":"(14,561)"},null,{"v":-1335.18,"d":"(1,335)"},{"v":-1766.22,"d":"(1,766)"},{"v":-1558.53,"d":"(1,559)"},{"v":-1743.55,"d":"(1,744)"},{"v":-2829.95,"d":"(2,830)"},{"v":-3016.32,"d":"(3,016)"},{"$nulls":7},{"v":-12249.75,"d":"(12,250)"}]
[{"$nulls":5},"Aluguel e IPTU",{"v":-78553.64,"d":"(78,554)"},null,{"v":-6180.34,"d":"(6,180)"},{"v":-6884.45,"d":"(6,884)"},{"v":-7087.55,"d":"(7,088)"},{"v":-7087.55,"d":"(7,088)"},{"v":-7087.55,"d":"(7,088)"},{"v":-7087.55,"d":"(7,088)"},{"$nulls":7},{"v":-41414.990000000005,"d":"(41,415)"}]
[{"$nulls":5},"Arrendamento Mercantil",{"v":-23142.24,"d":"(23,142)"},null,{"v":-1928.52,"d":"(1,929)"},0,0,0,0,0,{"$nulls":7},{"v":-1928.52,"d":"(1,929)"}]
[{"$nulls":5},"Comissões",0,null,0,0,0,0,0,0,{"$nulls":7},0]
[{"$nulls":5},"Manut. Diversas (imóveis, inst., máq., veículos)",{"v":-10569.88,"d":"(10,570)"},null,{"v":-216,"d":"(216)"},{"v":-2136.53,"d":"(2,137)"},{"v":-2699.21,"d":"(2,699)"},{"v":-3274.68,"d":"(3,275)"},{"v":-2196.41,"d":"(2,196)"},{"v":-132,"d":"(132)"},{"$nulls":7},{"v":-10654.83,"d":"(10,655)"}]
[{"$nulls":5},"Outros Despesas ",{"v":-16840.91,"d":"(16,841)"},null,{"v":-1511.51,"d":"(1,512)"},{"v":-469.31,"d":"(469)"},{"v":-925.44,"d":"(925)"},{"v":-361.23,"d":"(361)"},{"v":-699.15,"d":"(699)"},{"v":-3313.52,"d":"(3,314)"},{"$nulls":7},{"v":-7280.16,"d":"(7,280)"}]
[{"$nulls":5},"Pessoal (Ordenados, Enc., Benefícios e Trein.)",{"v":-305081.57,"d":"(305,082)"},null,{"v":-29104.18,"d":"(29,104)"},{"v":-29434.65,"d":"(29,435)"},{"v":-32629.85,"d":"(32,630)"},{"v":-34408.74,"d":"(34,409)"},{"v":-41082.71,"d":"(41,083)"},{"v":-34845.17,"d":"(34,845)"},{"$nulls":7},{"v":-201505.3,"d":"(201,505)"}]
[{"$nulls":5},"Seguros - Incêndio / Veículos",{"v":-10796.39,"d":"(10,796)"},null,{"v":-484.59,"d":"(485)"},{"v":-1007.45,"d":"(1,007)"},{"v":-484.59,"d":"(485)"},{"v":-484.59,"d":"(485)"},{"v":-484.59,"d":"(485)"},{"v":-484.59,"d":"(485)"},{"$nulls":7},{"v":-3430.4,"d":"(3,430)"}]
[{"$nulls":5},"Serviços Prestados - PJ",0,null,0,0,0,0,0,0,{"$nulls":7},0]
[{"$nulls":5},"Material de Consumo (Oficina)",{"v":-96422.14,"d":"(96,422)"},null,{"v":-7405.23,"d":"(7,405)"},{"v":-20572.29,"d":"(20,572)"},{"v":-7086.2,"d":"(7,086)"},{"v":-17875.26,"d":"(17,875)"},{"v":-13728,"d":"(13,728)"},{"v":-7752.71,"d":"(7,753)"},{"$nulls":7},{"v":-74419.69,"d":"(74,420)"}]
[{"$nulls":5},"( + ) Recuperação de Despesas",0,null,null,0,0,0,0,0,{"$nulls":7},0]
[{"$nulls":6},0,null,null,0,0,0,0,0,{"$nulls":7},0]
[]
[{"$nulls":3},"TRIBUTOS",{"$nulls":17},0]
[{"$nulls":3},"OUTRAS REC/DESP. OPERACIONAIS",null,null,{"v":-153080.17,"d":"(153,080)"},{"$nulls":3},{"v":-107,"d":"(107)"},900,{"v":-30313.19,"d":"(30,313)"},{"v":-8400,"d":"(8,400)"},{"$nulls":7},{"v":-37920.19,"d":"(37,920)"}]
[]
[null,null,"LUCRO / PREJUIZO OPERACIONAL",{"$nulls":3},{"v":4205395.500000001,"d":"4,205,396 "},null,{"v":409985.5799999991,"d":"409,986 "},{"v":1737452.88,"d":"1,737,453 "},{"v":293878.1500000013,"d":"293,878 "},{"v":523206.2300000001,"d":"523,206 "},{"v":86106.7099999995,"d":"86,107 "},{"v":212080.3600000001,"d":"212,080 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":3262709.91,"d":"3,262,710 "}]
[]
[{"$nulls":3},"DEPRECIAÇÃO / AMORTIZAÇÕES",null,null,{"v":-593282.4,"d":"(593,282)"},null,{"v":-52539.48,"d":"(52,539)"},{"v":-47142.1,"d":"(47,142)"},{"v":-57235.5,"d":"(57,236)"},{"v":-42425.4,"d":"(42,425)"},{"v":-32759.16,"d":"(32,759)"},{"v":-34399.2,"d":"(34,399)"},{"$nulls":7},{"v":-266500.84,"d":"(266,501)"}]
[]
[{"$nulls":3},"RESULTADO FINANCEIRO LÍQUIDO",null,null,{"v":-945006.58,"d":"(945,007)"},null,{"v":-75326.59999999998,"d":"(75,327)"},{"v":-18608.480000000003,"d":"(18,608)"},{"v":-32609.89,"d":"(32,610)"},{"v":-68482.65999999999,"d":"(68,483)"},{"v":-72980.65,"d":"(72,981)"},{"v":-44256.009999999995,"d":"(44,256)"},0,0,0,0,0,null,null,{"v":-312264.29,"d":"(312,264)"}]
[{"$nulls":4},"Juros Pagos ou Incorridos",null,{"v":-702077.14,"d":"(702,077)"},null,{"v":-67420.68,"d":"(67,421)"},{"v":-42699.09,"d":"(42,699)"},{"v":-47124.4,"d":"(47,124)"},{"v":-48255.71,"d":"(48,256)"},{"v":-72478.98,"d":"(72,479)"},{"v":-53245,"d":"(53,245)"},{"$nulls":7},{"v":-331223.86,"d":"(331,224)"}]
[{"$nulls":4},"Despesas Financeiras",null,{"v":-49111.74,"d":"(49,112)"},null,{"v":-7538.73,"d":"(7,539)"},{"v":-4382.61,"d":"(4,383)"},{"v":-6392.03,"d":"(6,392)"},{"v":-3291.53,"d":"(3,292)"},{"v":-5768.08,"d":"(5,768)"},{"v":-3409.66,"d":"(3,410)"},{"$nulls":7},{"v":-30782.639999999996,"d":"(30,783)"}]
[{"$nulls":4},"CPMF",null,{"v":-267379.31,"d":"(267,379)"},null,{"v":-16407.26,"d":"(16,407)"},{"v":-26708.65,"d":"(26,709)"},{"v":-17730.26,"d":"(17,730)"},{"v":-23711.22,"d":"(23,711)"},{"v":-24544.53,"d":"(24,545)"},{"v":-24667.68,"d":"(24,668)"},{"$nulls":7},{"v":-133769.6,"d":"(133,770)"}]
[{"$nulls":4},"Receitas Financeiras",null,{"v":73561.61,"d":"73,562"},null,{"v":16040.07,"d":"16,040"},{"v":55181.87,"d":"55,182"},{"v":38636.8,"d":"38,637"},{"v":6775.8,"d":"6,776"},{"v":29810.94,"d":"29,811"},{"v":37066.33,"d":"37,066"},{"$nulls":7},{"v":183511.81,"d":"183,512"}]
[]
[{"$nulls":3},"OUTROS RESULT. Ñ  OPERACIONAIS",null,null,{"v":320557.08,"d":"320,557"},null,0,{"v":28574.55,"d":"28,575"},0,{"v":104939.32,"d":"104,939"},{"v":63608.38,"d":"63,608"},{"v":25084.7,"d":"25,085"},0,0,0,0,0,0,null,{"v":222206.95,"d":"222,207"}]
[{"$nulls":4},"Receita Não Operacional",null,{"v":320557.08,"d":"320,557"},null,0,{"v":28574.55,"d":"28,575"},null,{"v":104939.32,"d":"104,939"},{"v":63608.38,"d":"63,608"},{"v":25084.7,"d":"25,085"},{"$nulls":7},{"v":222206.95,"d":"222,207"}]
[{"$nulls":4},"Despesa Não Operacional",{"$nulls":6},0,{"$nulls":9},0]
[]
[null,null,"LUCRO ANTES DO IR",{"$nulls":3},{"v":2987663.600000001,"d":"2,987,664 "},null,{"v":282119.4999999991,"d":"282,119 "},{"v":1700276.8499999999,"d":"1,700,277 "},{"v":204032.7600000013,"d":"204,033 "},{"v":517237.4900000001,"d":"517,237 "},{"v":43975.2799999995,"d":"43,975 "},{"v":158509.8500000001,"d":"158,510 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":2906151.73,"d":"2,906,152 "}]
[]
[{"$nulls":3},"PROV.  IR / CONSTRIBUIÇÃO SOCIAL",null,null,{"v":-990314.39,"d":"(990,314)"},{"$nulls":12},0,null,0]
[]
[]
[null,null,"LUCRO / PREJUÍZO LÍQUIDO",{"$nulls":3},{"v":1997349.210000001,"d":"1,997,349 "},null,{"v":282119.4999999991,"d":"282,119 "},{"v":1700276.8499999999,"d":"1,700,277 "},{"v":204032.7600000013,"d":"204,033 "},{"v":517237.4900000001,"d":"517,237 "},{"v":43975.2799999995,"d":"43,975 "},{"v":158509.8500000001,"d":"158,510 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":2906151.73,"d":"2,906,152 "}]

{"sheet":"Estoque_Veíc_Próprios","index":3,"n_rows":38,"n_cols":21,"rows_kept":38,"merged":[[6,6,6,20],[7,8,7,19]],"flags":["formulas_cached_only"]}
[]
[{"$nulls":9},""]
[]
[null,null,"Business Report 2006"]
[]
[{"$nulls":5}," >>> Em Unidades"]
[{"$nulls":6},"ESTOQUE DE VEÍCULOS PRÓPRIOS"]
[{"$nulls":8},2006]
[{"$nulls":6},2005,null,"2006-01-31","2006-02-28","2006-03-31","2006-04-30","2006-05-31","2006-06-30","2006-07-31","2006-08-31","2006-09-30","2006-10-31","2006-11-30","2006-12-31","Total"]
[]
[null,null,"ESTOQUES (próprios, ñ em consignação)",{"$nulls":3},46,null,41,40,43,49,53,43,0,0,0,0,0,0,171]
[{"$nulls":3},"ESTOQUE DE VEÍCULOS NOVOS",null,null,21,null,13,16,21,21,24,14,0,0,0,0,0,0,109]
[{"$nulls":4},"Carros BMW",null,4,null,6,5,5,5,5,5,0,0,0,0,0,0,31]
[{"$nulls":5},"Série 1",1,null,1,0,1,0,1,0,{"$nulls":6},3]
[{"$nulls":5},"Série 3",1,null,2,1,1,2,1,0,{"$nulls":6},7]
[{"$nulls":5},"Série 5",0,null,0,0,2,1,1,1,{"$nulls":6},5]
[{"$nulls":5},"Série 6",0,null,0,0,0,0,0,0,{"$nulls":6},0]
[{"$nulls":5},"Série 7",1,null,1,1,1,1,1,1,{"$nulls":6},6]
[{"$nulls":5},"Série M",0,null,0,0,0,0,0,1,{"$nulls":6},1]
[{"$nulls":5},"Série Z",0,null,0,0,0,0,0,0,{"$nulls":6},0]
[{"$nulls":5},"X3,",1,null,0,1,0,1,1,0,{"$nulls":6},3]
[{"$nulls":5},"X5",0,null,2,2,0,0,0,2,{"$nulls":6},6]
[{"$nulls":6},0,null,0,0,0,0,0,0,{"$nulls":6},0]
[{"$nulls":6},0,null,0,0,0,0,0,0,{"$nulls":6},0]
[{"$nulls":6},0,null,0,0,0,0,0,0,{"$nulls":6},0]
[{"$nulls":4},"Motos BMW",null,1,null,1,0,0,0,0,0,0,0,0,0,0,0,1]
[{"$nulls":5},"Série F",0,null,0,0,0,0,0,0,{"$nulls":6},0]
[{"$nulls":5},"Série R",1,null,1,0,0,0,0,0,{"$nulls":6},1]
[{"$nulls":5},"Série K",0,null,0,0,0,0,0,0,{"$nulls":6},0]
[{"$nulls":5},"Outros Modelos BMW",null,null,0,0,0,0,0,0,{"$nulls":6},0]
[{"$nulls":4},"Carros novos de outras marcas ",null,16,null,6,11,16,16,19,9,{"$nulls":6},77]
[{"$nulls":4},"Motos novas de outras marcas",null,0,null,0,0,0,0,0,0,{"$nulls":6},0]
[]
[{"$nulls":3},"DE VEÍCULOS USADOS",null,null,25,null,28,24,22,28,29,29,0,0,0,0,0,0,160]
[{"$nulls":4},"Carros BMW ",null,21,null,21,18,18,21,21,20,{"$nulls":6},119]
[{"$nulls":4},"Motos BMW ",null,0,null,0,0,0,0,0,0,{"$nulls":6},0]
[{"$nulls":4},"Carros usados de outras marcas",null,4,null,7,6,4,7,8,9,{"$nulls":6},41]
[{"$nulls":4},"Motos usadas de outras marcas ",null,0,null,0,0,0,0,0,0,{"$nulls":6},0]

{"sheet":"Estoque Veíc_Consignação","index":4,"n_rows":48,"n_cols":18,"rows_kept":48,"merged":[[4,3,4,17],[5,5,5,16]],"flags":["formulas_cached_only"]}
[]
[]
[null,"Business Report 2006"]
[]
[null,null,">>>Preench. Obrigatório","ESTOQUE DE VEÍCULOS CONSIGNADOS"]
[{"$nulls":5},2006]
[{"$nulls":3},2005,null,"2006-01-31","2006-02-28","2006-03-31","2006-04-30","2006-05-31","2006-06-30","2006-07-31","2006-08-31","2006-09-30","2006-10-31","2006-11-30","2006-12-31","Total"]
[null,null,">> Em Valores"]
[null,"CARROS BMW",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Série 1",{"$nulls":14},0]
[null,null,"Série 3",{"$nulls":14},0]
[null,null,"Série 5",{"$nulls":14},0]
[null,null,"Série 6",{"$nulls":14},0]
[null,null,"Série 7",{"$nulls":14},0]
[null,null,"Série M",{"$nulls":14},0]
[null,null,"Série Z",{"$nulls":14},0]
[null,null,"X3",{"$nulls":14},0]
[null,null,"X5",{"$nulls":14},0]
[{"$nulls":17},0]
[{"$nulls":17},0]
[{"$nulls":17},0]
[null,"MOTOS BMW ",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Série F",{"$nulls":14},0]
[null,null,"Série R",{"$nulls":14},0]
[null,null,"Série K",{"$nulls":14},0]
[null,null,"Outros Modelos BMW",{"$nulls":14},0]
[null,null,">> Em Unidades"]
[null,"CARROS BMW ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Série 1",{"$nulls":14},0]
[null,null,"Série 3",{"$nulls":14},0]
[null,null,"Série 5",{"$nulls":14},0]
[null,null,"Série 6",{"$nulls":14},0]
[null,null,"Série 7",{"$nulls":14},0]
[null,null,"Série M",{"$nulls":14},0]
[null,null,"Série Z",{"$nulls":14},0]
[null,null,"X3",{"$nulls":14},0]
[null,null,"X5",{"$nulls":14},0]
[{"$nulls":17},0]
[{"$nulls":17},0]
[{"$nulls":17},0]
[null,"MOTOS BMW ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Série F",{"$nulls":14},0]
[null,null,"Série R",{"$nulls":14},0]
[null,null,"Série K",{"$nulls":14},0]
[null,null,"Outros Modelos BMW",{"$nulls":14},0]
[]
[null,"OUTRAS MARCAS (Valores)",{"$nulls":15},{"v":0,"d":"0 "}]
[null,"OUTRAS MARCAS (Unidades)",{"$nulls":15},{"v":0,"d":"0 "}]

{"sheet":"Nº Veíc. Vendidos BMW","index":5,"n_rows":49,"n_cols":21,"rows_kept":49,"merged":[[3,6,3,19],[4,8,4,19]],"flags":["formulas_cached_only"]}
[]
[]
[null,null,"Business Report 2006"]
[{"$nulls":5},">>>Preench. Obrigatório","Nº DE VEÍCULOS VENDIDOS - OPERAÇÃO BMW"]
[{"$nulls":8},2006]
[{"$nulls":6},2005,null,"2006-01-31","2006-02-28","2006-03-31","2006-04-30","2006-05-31","2006-06-30","2006-07-31","2006-08-31","2006-09-30","2006-10-31","2006-11-30","2006-12-31","Total"]
[{"$nulls":3},">> Em Unidades"]
[null,null,"NÚMERO DE VEÍCULOS VENDIDOS",{"$nulls":3},0,null,35,36,39,37,37,40,0,0,0,0,0,0,224]
[{"$nulls":3},"VEÍCULOS NOVOS",null,null,0,null,14,10,11,20,5,10,0,0,0,0,0,0,70]
[{"$nulls":4},"Carros BMW ",null,0,null,14,10,11,20,5,10,0,0,0,0,0,0,70]
[{"$nulls":5},"Série 1",null,null,3,1,0,7,0,3,{"$nulls":6},14]
[{"$nulls":5},"Série 3",null,null,6,6,7,10,4,2,{"$nulls":6},35]
[{"$nulls":5},"Série 5",null,null,3,0,0,2,1,1,{"$nulls":6},7]
[{"$nulls":5},"Série 6",null,null,0,0,0,0,0,0,{"$nulls":6},0]
[{"$nulls":5},"Série 7",null,null,0,0,0,0,0,0,{"$nulls":6},0]
[{"$nulls":5},"Série M",null,null,0,0,0,0,0,0,{"$nulls":6},0]
[{"$nulls":5},"Série Z",null,null,0,0,0,0,0,0,{"$nulls":6},0]
[{"$nulls":5},"X3",null,null,2,2,1,1,0,2,{"$nulls":6},8]
[{"$nulls":5},"X5",null,null,0,1,3,0,0,2,{"$nulls":6},6]
[{"$nulls":8},0,0,0,0,0,0,{"$nulls":6},0]
[{"$nulls":8},0,0,0,0,0,0,{"$nulls":6},0]
[{"$nulls":8},0,0,0,0,0,0,{"$nulls":6},0]
[{"$nulls":4},"Motos BMW ",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":5},"Série F",null,null,0,0,0,0,0,0,{"$nulls":6},0]
[{"$nulls":5},"Série R",null,null,0,0,0,0,0,0,{"$nulls":6},0]
[{"$nulls":5},"Série K",null,null,0,0,0,0,0,0,{"$nulls":6},0]
[{"$nulls":5},"Outros",null,null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$nulls":6},0]
[]
[{"$nulls":3},"VEÍCULOS USADOS",null,null,0,null,21,26,28,17,32,30,0,0,0,0,0,0,154]
[{"$nulls":4},"BMW","Carros BMW ",0,null,3,9,6,7,11,8,0,0,0,0,0,0,44]
[{"$nulls":5},"Série 1",0,null,0,0,0,0,0,0,{"$nulls":6},0]
[{"$nulls":5},"Série 3",0,null,2,7,3,3,8,4,{"$nulls":6},27]
[{"$nulls":5},"Série 5",0,null,0,1,2,1,1,1,{"$nulls":6},6]
[{"$nulls":5},"Série 6",0,null,0,0,0,0,0,0,{"$nulls":6},0]
[{"$nulls":5},"Série 7",0,null,0,0,0,1,0,1,{"$nulls":6},2]
[{"$nulls":5},"Série M",0,null,0,0,0,0,0,1,{"$nulls":6},1]
[{"$nulls":5},"Série Z",0,null,1,0,1,0,1,0,{"$nulls":6},3]
[{"$nulls":5},"X3",0,null,0,0,0,1,0,0,{"$nulls":6},1]
[{"$nulls":5},"X5",0,null,0,1,0,1,1,1,{"$nulls":6},4]
[{"$nulls":6},0,null,0,0,0,0,0,0,{"$nulls":6},0]
[{"$nulls":6},0,null,0,0,0,0,0,0,{"$nulls":6},0]
[{"$nulls":6},0,null,0,0,0,0,0,0,{"$nulls":6},0]
[{"$nulls":4},"Motos BMW",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":5},"Série F",0,null,0,0,0,0,0,0,{"$nulls":6},0]
[{"$nulls":5},"Série R",0,null,0,0,0,0,0,0,{"$nulls":6},0]
[{"$nulls":5},"Série K",0,null,0,0,0,0,0,0,{"$nulls":6},0]
[{"$nulls":5},"Outros"]
[{"$nulls":4},"Carros Outras Marcas",null,0,null,18,17,22,10,21,22,{"$nulls":6},110]
[{"$nulls":4},"Motos Outras Marcas",null,0,null,0,0,0,0,0,0,{"$nulls":6},0]

{"sheet":"Informações Gerais","index":6,"n_rows":97,"n_cols":8,"rows_kept":97,"merged":[[3,1,3,7],[9,3,9,4],[9,6,9,7],[22,6,22,7],[33,5,33,6],[94,5,94,7]],"flags":["formulas_cached_only"]}
[]
[]
[]
[null,"INFORMAÇÕES GERAIS"]
[]
[null,null,2004,2005,"2006-01-31"]
[null,"Nr. De Funcionáros =============>"]
[]
[null,"Controle Societário:"]
[null,"Acionista / Sócio",null,"CPF / CNPJ",null,"% Participação","Observação"]
[null,"ADEODATO ARNALDO VOLPI JUNIOR",null,"160.358.019-00",null,{"v":0.5,"d":"50%"}]
[null,"JANP ADMINISTRAÇÃO PARTIC E COMÉRCIO LTDA",null,"78.467.750/0001-65",null,{"v":0.5,"d":"50%"}]
{"$rows_empty":7}
[{"$nulls":5},{"v":1,"d":"100%"}]
[]
[null,"Administração"]
[null,"Nome",null,"CPF / CNPJ",null,"Entrada","Observação"]
[null,"CLÁUDIO MOREIRA",null,"588.190.889-91",null,"2000-02-11"]
{"$rows_empty":8}
[null,"Nome e CNPJ de empresas controladas e coligadas:"]
[null,"Nome",null,"CPF / CNPJ",null,"Localização"]
[null," "]
[]
[]
[]
[]
[]
[]
[null,"Imóveis Declarados em Nome da Concessionária"]
[null,"Localização","Espécie","Área Ter.(m2)","Área Const.(m2)","Valor","Ônus (S/N)","Hipoteca (S/N)"]
{"$rows_empty":9}
[{"$nulls":5},0]
[]
[null,"Passivo Bancário:"]
[null,"Informar as dívidas bancárias existentes, conforme abaixo:"]
[null,"Nome da Instituição Financeira","Tipo de operação","Valor","Prazo Pgto","Vencimento","Garantia Oferecida"]
{"$rows_empty":10}
[null,"Situação dos Impostos:"]
[null,"Informar a situação dos impostos da empresa, valores, se em dia, atrasados ou parcelados. Nos 2 últimos casos, comentar e justificar."]
[]
[]
[null,"Investimentos:"]
[null,"Informar se a empresa vem efetuando investimentos. Em caso positivo, citar os valores, programação, especificações, justificativas,"]
[null,"formas de pagamento e origem dos recursos."]
[]
[]
[null,"Existência de Atrasos (Clientes / Fornecedores):","."]
[null,"Comentar e citar a existência de eventuais atrasos, seja nas contas a receber de clientes ou a liquidar junto aos fornecedores, "]
[null,"especificando os valores envolvidos e as espectativas de normalização."]
[]
[]
[null,"Instalações:"]
[null,"Comentar sobre as instalações, quantidade de filiais, se os imóveis são próprios ou alugados, custo mensal de locação, valor "]
[null,"estimado das instalações da empresa."]
[null,"Endereço show-room, oficina, outros",null,"próprio / alugado","Desp. Aluguél","Vl. Instalações (estimado)"]
[null,"AVENIDA MARECHAL FLORIANO PEIXOTO. 2610",null,"ALUGADO",{"v":24686.83,"d":"24,686.83"}]
[null,"RUA GENTAL MARIO TOURINHO, 590",null,"ALUGADO",{"v":25433.75,"d":"25,433.75"}]
[]
[]
[]
[]
[]
[]
[null,"Seguro das Instalações:"]
[null,"Localidade de cobertura do seguro:","Modalidade","Vl. Apólice","Vencimento","Observação"]
[null,"AV MARECHAL FLORIANO PEIXOTO","INCÊNCIO",{"v":7500000,"d":"7,500,000.00"},"2006-09-26"]
[null,"RUA GENERAL MARIO TOURINHO","INCÊNCIO",{"v":3500000,"d":"3,500,000.00"},"2006-09-26"]

{"sheet":"DRE - Outras Marcas","index":7,"n_rows":133,"n_cols":22,"rows_kept":133,"merged":[[0,6,0,20],[4,6,4,17],[5,8,5,19]],"flags":["formulas_cached_only"]}
[]
[null,null,"Business Report 2006"]
[null,null,"*** Obs: Usar o sinal de \"-\" nas contas redutoras e despesas"]
[]
[{"$nulls":5}," >>> Valores em R$","DEMONSTRAÇÃO DE RESULTADO DO EXERCÍCIO - OUTRAS MARCAS"]
[{"$nulls":8},2006,{"$nulls":12},"Total"]
[{"$nulls":6},2005,null,"2006-01-31","2006-02-28","2006-03-31","2006-04-30","2006-05-31","2006-06-30","2006-07-31","2006-08-31","2006-09-30","2006-10-31","2006-11-30","2006-12-31"]
[]
[null,null,"RECEITA BRUTA ",{"$nulls":3},0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[{"$nulls":3},"VEÍCULOS NOVOS",null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[{"$nulls":4},"Carros",{"$nulls":16},0]
[{"$nulls":4},"Motos",{"$nulls":16},0]
[]
[{"$nulls":3},"VEÍCULOS USADOS",null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[{"$nulls":4},"Carros ",{"$nulls":16},0]
[{"$nulls":4},"Motos",{"$nulls":16},0]
[{"$nulls":5},""]
[{"$nulls":3},"PEÇAS E ACESSÓRIOS",null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[{"$nulls":4},"Carros",{"$nulls":16},0]
[{"$nulls":4},"Motos",{"$nulls":16},0]
[]
[{"$nulls":3},"OFICINA (Funilaria e Pintura)",null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[{"$nulls":4},"Carros",{"$nulls":16},0]
[{"$nulls":4},"Motos",{"$nulls":16},0]
[]
[{"$nulls":3},"DEVOLUÇÕES, ABAT. E DESCONTOS",{"$nulls":17},0]
[]
[{"$nulls":3},"IMPOSTOS SOBRE VENDAS",{"$nulls":17},0]
[]
[null,null,"RECEITA OPERACIONAL LÍQUIDA",{"$nulls":3},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,0]
[]
[null,null,"C U S T O ",{"$nulls":3},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,0]
[{"$nulls":3},"VEÍCULOS NOVOS ",null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[{"$nulls":4},"Carros",{"$nulls":16},0]
[{"$nulls":4},"Motos ",{"$nulls":16},0]
[]
[{"$nulls":3},"VEÍCULOS USADOS",null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[{"$nulls":4},"Carros",{"$nulls":16},0]
[{"$nulls":4},"Motos",{"$nulls":16},0]
[]
[{"$nulls":3},"PEÇAS E ACESSÓRIOS",null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[{"$nulls":4},"Carros",{"$nulls":16},0]
[{"$nulls":4},"Motos",{"$nulls":16},0]
[]
[{"$nulls":3},"OFICINA (Funilaria e Pintura)",null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[{"$nulls":4},"Carros",{"$nulls":14},0,null,0]
[{"$nulls":4},"Motos",{"$nulls":14},0,null,0]
[]
[null,null,"LUCRO BRUTO",{"$nulls":3},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,0]
[]
[null,null,"DESPESAS OPERACIONAIS",{"$nulls":3},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,0]
[{"$nulls":3},"ADMINISTRAÇÃO",null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[{"$nulls":5},"Água, Luz e Comunicações",{"$nulls":15},0]
[{"$nulls":5},"Aluguel e IPTU",{"$nulls":15},0]
[{"$nulls":5},"Arrendamento Mercantil",{"$nulls":15},0]
[{"$nulls":5},"Comissões",{"$nulls":15},0]
[{"$nulls":5},"Manut. Diversas (imóveis, inst.,máq. veículos)",{"$nulls":15},0]
[{"$nulls":5},"Material de Escritório",{"$nulls":15},0]
[{"$nulls":5},"Outras Despesas",{"$nulls":15},0]
[{"$nulls":5},"Pessoal (Ordenados, Encargos e Benefícios)",{"$nulls":15},0]
[{"$nulls":5},"Pró-Labore",{"$nulls":15},0]
[{"$nulls":5},"Seguros",{"$nulls":15},0]
[{"$nulls":5},"Serviços Prestados - PJ",{"$nulls":15},0]
[{"$nulls":5},"Serviços Profissionais Contratados",{"$nulls":15},0]
[{"$nulls":5},"Veículos",{"$nulls":15},0]
[{"$nulls":5},"Viagens",{"$nulls":15},0]
[{"$nulls":5},"( + ) Recuperação de Despesas",{"$nulls":15},0]
[]
[{"$nulls":3},"COMERCIAL",null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[{"$nulls":5},"Água, Luz e Comunicações",{"$nulls":15},0]
[{"$nulls":5},"Aluguel e IPTU",{"$nulls":15},0]
[{"$nulls":5},"Arrendamento Mercantil",{"$nulls":15},0]
[{"$nulls":5},"Comissões",{"$nulls":15},0]
[{"$nulls":5},"Depreciação e Amortização",{"$nulls":15},0]
[{"$nulls":5},"Fretes e Carretos",{"$nulls":15},0]
[{"$nulls":5},"Manut. Diversas (imóveis, inst.,máq. veículos)",{"$nulls":15},0]
[{"$nulls":5},"Marketing - Propaganda e Publicidade",{"$nulls":15},0]
[{"$nulls":5},"Material de Escritório",{"$nulls":15},0]
[{"$nulls":5},"Outros Despesas ",{"$nulls":15},0]
[{"$nulls":5},"Pessoal (Ordenados, Encargos e Benefícios)",{"$nulls":15},0]
[{"$nulls":5},"Seguros",{"$nulls":15},0]
[{"$nulls":5},"Treinamento",{"$nulls":15},0]
[{"$nulls":5},"Veículos",{"$nulls":15},0]
[{"$nulls":5},"( + ) Recuperação de Despesas",{"$nulls":15},0]
[]
[{"$nulls":3},"PEÇAS / SERVIÇOS",null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[{"$nulls":5},"Água, Luz, Telefone e Comunicação",{"$nulls":15},0]
[{"$nulls":5},"Aluguel e IPTU",{"$nulls":15},0]
[{"$nulls":5},"Comissões",{"$nulls":15},0]
[{"$nulls":5},"Depreciação e Amortização",{"$nulls":15},0]
[{"$nulls":5},"Manut. Diversas (imóveis, inst.,máq. veículos)",{"$nulls":15},0]
[{"$nulls":5},"Material de Escritório",{"$nulls":15},0]
[{"$nulls":5},"Outras Despesas",{"$nulls":15},0]
[{"$nulls":5},"Pessoal (Ordenados, Encargos e Benefícios)",{"$nulls":15},0]
[{"$nulls":5},"( + ) Recuperação de Despesas",{"$nulls":15},0]
[]
[{"$nulls":3},"FUNILARIA & PINTURA",null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[{"$nulls":5},"Água, Luz e Comunicações",{"$nulls":15},0]
[{"$nulls":5},"Aluguel e IPTU",{"$nulls":15},0]
[{"$nulls":5},"Arrendamento Mercantil",{"$nulls":15},0]
[{"$nulls":5},"Comissões",{"$nulls":15},0]
[{"$nulls":5},"Depreciação e Amortização",{"$nulls":15},0]
[{"$nulls":5},"Manut. Diversas (imóveis, inst.,máq. veículos)",{"$nulls":15},0]
[{"$nulls":5},"Outros Despesas ",{"$nulls":15},0]
[{"$nulls":5},"Pessoal (Ordenados, Encargos e Benefícios)",{"$nulls":15},0]
[{"$nulls":5},"Seguros - Incêndio / Veículos",{"$nulls":15},0]
[{"$nulls":5},"Serviços Prestados - PJ",{"$nulls":15},0]
[{"$nulls":5},"Material de Consumo (Oficina)",{"$nulls":15},0]
[{"$nulls":5},"( + ) Recuperação de Despesas",{"$nulls":15},0]
[]
[{"$nulls":3},"TRIBUTOS",{"$nulls":17},0]
[{"$nulls":3},"OUTRAS REC/DESP. OPERACIONAIS",{"$nulls":17},0]
[]
[null,null,"LUCRO / PREZUÍZO OPERACIONAL",{"$nulls":3},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,0]
[]
[{"$nulls":3},"DEPRECIAÇÃO / AMORTIZAÇÕES",{"$nulls":17},0]
[]
[{"$nulls":3},"RESULTADO FINANCEIRO LÍQUIDO",null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[{"$nulls":4},"Juros Pagos ou Incorridos",{"$nulls":16},0]
[{"$nulls":4},"Despesas Financeiras",{"$nulls":16},0]
[{"$nulls":4},"CPMF",{"$nulls":16},0]
[{"$nulls":4},"Receitas Financeiras",{"$nulls":16},0]
[]
[{"$nulls":3},"OUTROS RESULT. Ñ OPERACIONAIS",null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[{"$nulls":4},"Receita Não Operacional",{"$nulls":16},0]
[{"$nulls":4},"Despesa Não Operacional",{"$nulls":16},0]
[]
[null,null,"LUCRO ANTES DO IR",{"$nulls":3},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,0]
[]
[{"$nulls":3},"PROVISÃO IR / CONSTRIBUIÇÃO SOCIAL",{"$nulls":17},0]
[]
[]
[null,null,"LUCRO / PREJUÍZO LÍQUIDO",{"$nulls":3},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,0]

{"sheet":"Nr Veíc. Vendidos Outras Marcas","index":8,"n_rows":14,"n_cols":21,"rows_kept":14,"merged":[[2,2,2,18],[3,6,3,19],[4,6,4,19],[5,8,5,19]],"flags":["formulas_cached_only"]}
[]
[]
[]
[{"$nulls":3},"Business Report 2006"]
[{"$nulls":5}," >>> Em Unidades","Nº DE VEÍCULOS VENDIDOS - OUTRAS MARCAS"]
[{"$nulls":8},2006]
[{"$nulls":6},2005,null,"2006-01-31","2006-02-28","2006-03-31","2006-04-30","2006-05-31","2006-06-30","2006-07-31","2006-08-31","2006-09-30","2006-10-31","2006-11-30","2006-12-31","Total"]
[]
[{"$nulls":3},"VEÍCULOS NOVOS",null,null,0,null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},0]
[{"$nulls":4},"Carros",{"$nulls":15},0]
[{"$nulls":4},"Motos",{"$nulls":15},0]
[{"$nulls":3},"VEÍCULOS USADOS",null,null,0,null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},0]
[{"$nulls":4},"Carros ",{"$nulls":15},0]
[{"$nulls":4},"Motos",{"$nulls":15},0]

{"sheet":"Balanço Consolidado","index":9,"n_rows":133,"n_cols":27,"rows_kept":133,"merged":[[5,1,5,10]],"flags":["formulas_cached_only"]}
[]
[]
[]
[]
[]
[null,"B A L A N Ç O    C O N S O L I D A D O"]
[null,null,"BALANÇO",{"$nulls":3},"%","2005-12-31","%","2006-01-31","%"]
[{"$nulls":3},"Contas a Receber",null,0,{"$error":"#DIV/0!"},{"v":3339056.44,"d":"3,339,056"},{"v":0.2112832086299831,"d":"21.1%"},{"v":4916141.09,"d":"4,916,141"},{"v":0.29616002302020245,"d":"29.6%"}]
[{"$nulls":4},"duplicatas a receber",null,{"$error":"#DIV/0!"}," ",{"$error":"#VALUE!"},0,{"v":0,"d":"0.0%"}]
[{"$nulls":4},"cheques em cobrança",null,{"$error":"#DIV/0!"}," ",{"$error":"#VALUE!"},0,{"v":0,"d":"0.0%"}]
[{"$nulls":4},"clientes diversos",null,{"$error":"#DIV/0!"},{"v":3339056.44,"d":"3,339,056"},{"v":0.2112832086299831,"d":"21.1%"},{"v":4916141.09,"d":"4,916,141"},{"v":0.29616002302020245,"d":"29.6%"}]
[{"$nulls":4},"cartões de crédito",null,{"$error":"#DIV/0!"},0,{"v":0,"d":"0.0%"},0,{"v":0,"d":"0.0%"}]
[null,"A",null,null,"cheques pré-datados",null,{"$error":"#DIV/0!"},0,{"v":0,"d":"0.0%"},0,{"v":0,"d":"0.0%"}]
[{"$nulls":4},"Prov. p/ deved. duvidosos (conta redutora)",null,{"$error":"#DIV/0!"},0,{"v":0,"d":"0.0%"},0,{"v":0,"d":"0.0%"}]
[{"$nulls":4},"Duplic. Desc. / Cheques desc. (cta redutora)",null,{"$error":"#DIV/0!"},0,{"v":0,"d":"0.0%"},0,{"v":0,"d":"0.0%"}]
[{"$nulls":6},{"$error":"#DIV/0!"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"}]
[{"$nulls":3},"Estoque",null,0,{"$error":"#DIV/0!"},{"v":7470501.28,"d":"7,470,501"},{"v":0.47270584036992075,"d":"47.3%"},{"v":6779015.94,"d":"6,779,016"},{"v":0.4083840313144307,"d":"40.8%"}]
[null,"T",null,null,"BMW (carros novos)",null,{"$error":"#DIV/0!"},{"v":1044401.6200000001,"d":"1,044,402"},{"v":0.0660858926277845,"d":"6.6%"},{"v":1679093.42,"d":"1,679,093"},{"v":0.10115257817392512,"d":"10.1%"}]
[{"$nulls":4},"BMW (motos novas)",null,{"$error":"#DIV/0!"},{"v":75689.4,"d":"75,689"},{"v":0.0047893468045955645,"d":"0.5%"},{"v":75689.4,"d":"75,689"},{"v":0.00455970934031621,"d":"0.5%"}]
[{"$nulls":4},"carros novos de outras marcas",null,{"$error":"#DIV/0!"},{"v":3099092.22,"d":"3,099,092"},{"v":0.19609915550927842,"d":"19.6%"},{"v":1236166.5,"d":"1,236,167"},{"v":0.07446960784780957,"d":"7.4%"}]
[{"$nulls":4},"motos novas de outras marcas",null,{"$error":"#DIV/0!"},0,{"v":0,"d":"0.0%"},0,{"v":0,"d":"0.0%"}]
[{"$nulls":4},"carros e motos usadas de outras marcas",null,{"$error":"#DIV/0!"},{"v":2952057,"d":"2,952,057"},{"v":0.18679530766440175,"d":"18.7%"},{"v":3465865,"d":"3,465,865"},{"v":0.20879194461542885,"d":"20.9%"}]
[{"$nulls":4},"Outros Estoques",null,{"$error":"#DIV/0!"},0,{"v":0,"d":"0.0%"},0]
[null,"I",null,null,"peças e acessórios",null,{"$error":"#DIV/0!"},{"v":299261.04,"d":"299,261"},{"v":0.018936137763860533,"d":"1.9%"},{"v":322201.62,"d":"322,202"},{"v":0.019410191336950933,"d":"1.9%"}]
[{"$nulls":3},"Adiantamento Fornecedores",null,null,{"$error":"#DIV/0!"},{"v":419695.65,"d":"419,696"},{"v":0.02655679685966805,"d":"2.7%"},{"v":185006.42,"d":"185,006"},{"v":0.011145226429228711,"d":"1.1%"}]
[{"$nulls":3},"Desp. Antecipadas",null,null,{"$error":"#DIV/0!"},{"v":35341.93,"d":"35,342"},{"v":0.002236307323267725,"d":"0.2%"},{"v":39293.57,"d":"39,294"},{"v":0.0023671380423595486,"d":"0.2%"}]
[{"$nulls":4},"Aplicações de Capital de Giro",0,{"$error":"#DIV/0!"},{"v":11264595.3,"d":"11,264,595"},{"v":0.7127821531828397,"d":"71.3%"},{"v":11919457.020000001,"d":"11,919,457"},{"v":0.7180564188062215,"d":"71.8%"}]
[{"$nulls":3},"Caixa",null,null,{"$error":"#DIV/0!"},{"v":62217.76,"d":"62,218"},{"v":0.003936910981525732,"d":"0.4%"},{"v":62217.76,"d":"62,218"},{"v":0.003748145729858504,"d":"0.4%"}]
[null,"V",null,"Bancos",null,null,{"$error":"#DIV/0!"},{"v":408333.04,"d":"408,333"},{"v":0.02583781269682139,"d":"2.6%"},{"v":310149.56,"d":"310,150"},{"v":0.018684146599483715,"d":"1.9%"}]
[{"$nulls":3},"Impostos a Recuperar",null,null,{"$error":"#DIV/0!"},{"v":2321,"d":"2,321"},{"v":0.0001468643420804803,"d":"0.0%"},{"v":96443.96,"d":"96,444"},{"v":0.0058100133602470485,"d":"0.6%"}]
[{"$nulls":3},"Outras Contas a Receber",null,null,{"$error":"#DIV/0!"},{"v":258509.13,"d":"258,509"},{"v":0.016357506807086322,"d":"1.6%"},{"v":201658.38,"d":"201,658"},{"v":0.012148380074872248,"d":"1.2%"}]
[{"$nulls":4},"Outras Contas do Ativo Circulante",0,{"$error":"#DIV/0!"},{"v":731380.9299999999,"d":"731,381"},{"v":0.046279094827513925,"d":"4.6%"},{"v":670469.66,"d":"670,470"},{"v":0.04039068576446152,"d":"4.0%"}]
[null,null,"ATIVO CIRCULANTE",null,null,0,{"$error":"#DIV/0!"},{"v":11995976.23,"d":"11,995,976"},{"v":0.7590612480103536,"d":"75.9%"},{"v":12589926.680000002,"d":"12,589,927"},{"v":0.758447104570683,"d":"75.8%"}]
[{"$nulls":6},{"$error":"#DIV/0!"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"}]
[null,"O",null,"Empréstimos / Mútuos com Sócios",null,null,{"$error":"#DIV/0!"},0,{"v":0,"d":"0.0%"},0,{"v":0,"d":"0.0%"}]
[{"$nulls":3},"Contas a Receber de Coligadas",null,null,{"$error":"#DIV/0!"},0,{"v":0,"d":"0.0%"},0,{"v":0,"d":"0.0%"}]
[{"$nulls":3},"Depósitos Judiciais",null,null,{"$error":"#DIV/0!"},0,{"v":0,"d":"0.0%"},0,{"v":0,"d":"0.0%"}]
[{"$nulls":3},"Outros Valores a Receber",null,null,{"$error":"#DIV/0!"},{"v":157459.06,"d":"157,459"},{"v":0.009963430095437688,"d":"1.0%"},{"v":156898.88,"d":"156,899"},{"v":0.009451961418919323,"d":"0.9%"}]
[null,null,"REALIZÁVEL A LONGO PRAZO",null,null,0,{"$error":"#DIV/0!"},{"v":157459.06,"d":"157,459"},{"v":0.009963430095437688,"d":"1.0%"},{"v":156898.88,"d":"156,899"},{"v":0.009451961418919323,"d":"0.9%"}]
[{"$nulls":6},{"$error":"#DIV/0!"},null,{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"}]
[null,null,"Investimentos",{"$nulls":3},{"$error":"#DIV/0!"},0,{"v":0,"d":"0.0%"},0,{"v":0,"d":"0.0%"}]
[null,null,"Imobilizado",{"$nulls":3},{"$error":"#DIV/0!"},{"v":3650264.6899999995,"d":"3,650,265"},{"v":0.2309753218942087,"d":"23.1%"},{"v":3852785.1500000004,"d":"3,852,785"},{"v":0.23210093401039764,"d":"23.2%"}]
[null,null,"Diferido",{"$nulls":3},{"$error":"#DIV/0!"},0,{"v":0,"d":"0.0%"},0,{"v":0,"d":"0.0%"}]
[null,null,"ATIVO PERMANENTE",null,null,0,{"$error":"#DIV/0!"},{"v":3650264.6899999995,"d":"3,650,265"},{"v":0.2309753218942087,"d":"23.1%"},{"v":3852785.1500000004,"d":"3,852,785"},{"v":0.23210093401039764,"d":"23.2%"}]
[null,null,"ATIVO TOTAL",null,null,0,{"$error":"#DIV/0!"},{"v":15803699.98,"d":"15,803,700"},{"v":1,"d":"100.0%"},{"v":16599610.710000003,"d":"16,599,611"},{"v":1,"d":"100.0%"}]
[]
[null,null,"Contas a Pagar",{"$nulls":3},{"$error":"#DIV/0!"},{"v":728075.59,"d":"728,076"},{"v":0.04606994492542263,"d":"4.6%"},{"v":8997172.91,"d":"8,997,173"},{"v":0.5513821377257583,"d":"55.1%"}]
[null,null,"Fornecedores (BMW)",{"$nulls":3},{"$error":"#DIV/0!"},{"v":2080384.14,"d":"2,080,384"},{"v":0.13163905516118554,"d":"13.2%"},0,{"v":0,"d":"0.0%"}]
[null,null,"Outros Débitos c/ BMW do Brasil",{"$nulls":3},{"$error":"#DIV/0!"},0,{"v":0,"d":"0.0%"},0,{"v":0,"d":"0.0%"}]
[null,"P","Forn. (Veíc. Novos e Usados de Outras Marcas)",{"$nulls":3},{"$error":"#DIV/0!"},{"v":4131557,"d":"4,131,557"},{"v":0.26142972798503566,"d":"26.1%"},0,{"v":0,"d":"0.0%"}]
[null,null,"Salários, Enc. Sociais e Provisões",{"$nulls":3},{"$error":"#DIV/0!"},{"v":450305.87,"d":"450,306"},{"v":0.0284936988898289,"d":"2.8%"},{"v":454198.65,"d":"454,199"},{"v":0.02783507942931748,"d":"2.8%"}]
[null,null,"Obrigações Fiscais",{"$nulls":3},{"$error":"#DIV/0!"},{"v":198343.11,"d":"198,343"},{"v":0.012550422345620791,"d":"1.3%"},{"v":181152.68,"d":"181,153"},{"v":0.011101748621740138,"d":"1.1%"}]
[null,null,"Parcelamento de Impostos",{"$nulls":3},{"$error":"#DIV/0!"},0,{"v":0,"d":"0.0%"},0,{"v":0,"d":"0.0%"}]
[null,"A","Adiantamento de Clientes",{"$nulls":3},{"$error":"#DIV/0!"},{"v":1500241.66,"d":"1,500,242"},{"v":0.09492977322728896,"d":"9.5%"},{"v":1100775.09,"d":"1,100,775"},{"v":0.0674598263644423,"d":"6.7%"}]
[{"$nulls":4},"Fontes de Capital de Giro",0,{"$error":"#DIV/0!"},{"v":9088907.370000001,"d":"9,088,907"},{"v":0.5751126225343826,"d":"57.5%"},{"v":10733299.33,"d":"10,733,299"},{"v":0.6577787921412581,"d":"65.8%"}]
[null,null,"Floor Plan - BMW Financeira",{"$nulls":3},{"$error":"#DIV/0!"},{"v":2650240,"d":"2,650,240"},{"v":0.1676974376234095,"d":"16.8%"},0,{"v":0,"d":"0.0%"}]
[null,null,"Instituições Financeiras",{"$nulls":3},{"$error":"#DIV/0!"},{"v":1600909.81,"d":"1,600,910"},{"v":0.10129968342609702,"d":"10.1%"},{"v":2176981.72,"d":"2,176,982"},{"v":0.13341400088347286,"d":"13.3%"}]
[null,"S","CDC BMW Financeira",{"$nulls":3},{"$error":"#DIV/0!"},0,{"v":0,"d":"0.0%"},0,{"v":0,"d":"0.0%"}]
[null,null,"CDC Outros Bancos",{"$nulls":3},{"$error":"#DIV/0!"},0,{"v":0,"d":"0.0%"},0,{"v":0,"d":"0.0%"}]
[null,null,"Floor Plan Outros Marcas",{"$nulls":3},{"$error":"#DIV/0!"},0,{"v":0,"d":"0.0%"},0,{"v":0,"d":"0.0%"}]
[null,null,"Empréstimo de Sócios / Coligadas",{"$nulls":3},{"$error":"#DIV/0!"},0,{"v":0,"d":"0.0%"},0,{"v":0,"d":"0.0%"}]
[null,null,"Outros  ",{"$nulls":3},{"$error":"#DIV/0!"},{"v":32722.38,"d":"32,722"},{"v":0.002070551828868141,"d":"0.2%"},{"v":14458.019999999999,"d":"14,458"},{"v":0.0008860443224361425,"d":"0.1%"}]
[null,"I",null,null,"Outras Contas do Passivo Circulante",0,{"$error":"#DIV/0!"},{"v":4283872.19,"d":"4,283,872"},{"v":0.2710676728783747,"d":"27.1%"},{"v":2191439.74,"d":"2,191,440"},{"v":0.13430004520590902,"d":"13.4%"}]
[null,null,"PASSIVO CIRCULANTE",null,null,0,{"$error":"#DIV/0!"},{"v":13372779.560000002,"d":"13,372,780"},{"v":0.8461802954127573,"d":"84.6%"},{"v":12924739.07,"d":"12,924,739"},{"v":0.7920788373471671,"d":"79.2%"}]
[null,null,"Empréstimo de Sócios / Coligadas",{"$nulls":3},{"$error":"#DIV/0!"},{"v":98844.62,"d":"98,845"},{"v":0.006254523928723291,"d":"0.6%"},{"v":46344.62,"d":"46,345"},{"v":0.002840180565973799,"d":"0.3%"}]
[null,null,"Instituições Financeiras",{"$nulls":3},{"$error":"#DIV/0!"},0,{"v":0,"d":"0.0%"},0,{"v":0,"d":"0.0%"}]
[null,"V","Imposto de Renda Diferido",{"$nulls":3},{"$error":"#DIV/0!"},0,{"v":0,"d":"0.0%"},0,{"v":0,"d":"0.0%"}]
[null,null,"Prov.  p/ Imp. Diretos/Indiretos",{"$nulls":3},{"$error":"#DIV/0!"},0,{"v":0,"d":"0.0%"},0,{"v":0,"d":"0.0%"}]
[null,null,"Outros",{"$nulls":3},{"$error":"#DIV/0!"},0,{"v":0,"d":"0.0%"},{"v":1014331.17,"d":"1,014,331"},{"v":0.062162203002106085,"d":"6.2%"}]
[null,null,"Parcelamento de Impostos",{"$nulls":3},{"$error":"#DIV/0!"},0,{"v":0,"d":"0.0%"},0,{"v":0,"d":"0.0%"}]
[null,"O","EXIGÍVEL DE LONGO PRAZO",null,null,0,{"$error":"#DIV/0!"},{"v":98844.62,"d":"98,845"},{"v":0.006254523928723291,"d":"0.6%"},{"v":1060675.79,"d":"1,060,676"},{"v":0.06500238356807989,"d":"6.5%"}]
[null,null,"RESULTADO DE EXERCÍCIOS FUTUROS",{"$nulls":3},{"$error":"#DIV/0!"},0,{"v":0,"d":"0.0%"},0,{"v":0,"d":"0.0%"}]
[null,null,"Capital Social",{"$nulls":3},{"$error":"#DIV/0!"},{"v":1000000,"d":"1,000,000"},{"v":0.06327632124766418,"d":"6.3%"},{"v":1000000,"d":"1,000,000"},{"v":0.06128393254651346,"d":"6.1%"},{"$nulls":4},"2006-01-31","2006-02-28","2006-03-31","2006-04-30","2006-05-31","2006-06-30","2006-07-31","2006-08-31","2006-09-30","2006-10-31","2006-11-30","2006-12-31"]
[null,null,"Reservas",{"$nulls":3},{"$error":"#DIV/0!"},0,{"v":0,"d":"0.0%"},0,{"v":0,"d":"0.0%"},null,null,"Reservas",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,"Lucros Acumulados",{"$nulls":3},{"$error":"#DIV/0!"},{"v":1332075.85,"d":"1,332,076"},{"v":0.08428885941085532,"d":"8.4%"},{"v":1332075.85,"d":"1,332,076"},{"v":0.08163484653823959,"d":"8.2%"},null,null,"Lucros Acumulados",null,{"v":1332075.85,"d":"1,332,076 "},{"v":1171809.47,"d":"1,171,809 "},{"v":1116314.31,"d":"1,116,314 "},{"v":1060716.19,"d":"1,060,716 "},{"v":932129.46,"d":"932,129 "},{"v":891139.46,"d":"891,139 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,"PATRIMÔNIO LÍQUIDO",null,null,0,{"$error":"#DIV/0!"},{"v":2332075.85,"d":"2,332,076"},{"v":0.14756518065851948,"d":"14.8%"},{"v":2332075.85,"d":"2,332,076"},{"v":0.14291877908475306,"d":"14.3%"}]
[null,null,"PASSIVO TOTAL + PATRIMÔNIO LÍQUIDO",null,null,0,{"$error":"#DIV/0!"},{"v":15803700.030000001,"d":"15,803,700"},{"v":1,"d":"100.0%"},{"v":16317490.709999999,"d":"16,317,491"},{"v":1,"d":"100.0%"}]
[]
[{"$nulls":4},"DIFERENÇA ATIVO / PASSIVO =>",0,null,{"v":-0.05000000074505806,"d":"-0"},null,{"v":282120.0000000037,"d":"282,120"}]
[]
[{"$nulls":15},2006]
[null,null,"DATA",{"$nulls":4},"2005-12-31","%","2006-01-31","%",{"$nulls":4},"2006-01-31","2006-02-28","2006-03-31","2006-04-30","2006-05-31","2006-06-30","2006-07-31","2006-08-31","2006-09-30","2006-10-31","2006-11-30","2006-12-31"]
[null,null,"Vendas Líquidas",{"$nulls":3},{"$error":"#DIV/0!"},{"v":80628891.97000001,"d":"80,628,892"},{"v":1,"d":"100.0%"},{"v":8043718.140000001,"d":"8,043,718"},{"v":1,"d":"100.0%"},null,null,"Vendas Líquidas",null,{"v":8043718.140000001,"d":"8,043,718.14"},{"v":14003865.559999999,"d":"14,003,865.56"},{"v":21627141.529999997,"d":"21,627,141.53"},{"v":29884595.39,"d":"29,884,595.39"},{"v":36584290.64,"d":"36,584,290.64"},{"v":44489531.150000006,"d":"44,489,531.15"},{"v":44489531.150000006,"d":"44,489,531.15"},{"v":44489531.150000006,"d":"44,489,531.15"},{"v":44489531.150000006,"d":"44,489,531.15"},{"v":44489531.150000006,"d":"44,489,531.15"},{"v":44489531.150000006,"d":"44,489,531.15"},{"v":44489531.150000006,"d":"44,489,531.15"}]
[{"$nulls":3},"carros novos (BMW)",null,null,{"$error":"#DIV/0!"},{"v":34319500,"d":"34,319,500 "},{"v":0.42564766997876424,"d":"42.6%"},{"v":3489500,"d":"3,489,500 "},{"v":0.043278530992319174,"d":"4.3%"},{"$nulls":3},"carros novos (BMW)",{"v":3489500,"d":"3,489,500.00"},{"v":5466658,"d":"5,466,658.00"},{"v":8021158,"d":"8,021,158.00"},{"v":12407658,"d":"12,407,658.00"},{"v":13592658,"d":"13,592,658.00"},{"v":16095658,"d":"16,095,658.00"},{"v":16095658,"d":"16,095,658.00"},{"v":16095658,"d":"16,095,658.00"},{"v":16095658,"d":"16,095,658.00"},{"v":16095658,"d":"16,095,658.00"},{"v":16095658,"d":"16,095,658.00"},{"v":16095658,"d":"16,095,658.00"}]
[{"$nulls":3},"motos novas (BMW)",null,null,{"$error":"#DIV/0!"},{"v":0,"d":"0 "},{"v":0,"d":"0.0%"},{"v":0,"d":"0 "},{"v":0,"d":"0.0%"},{"$nulls":3},"motos novas (BMW)",0,0,0,0,0,0,0,0,0,0,0,0]
[null,"D",null,"carros e motos usadas (BMW)",null,null,{"$error":"#DIV/0!"},{"v":11474616.92,"d":"11,474,617 "},{"v":0.14231396016541337,"d":"14.2%"},{"v":401000,"d":"401,000 "},{"v":0.0049734033322596325,"d":"0.5%"},{"$nulls":3},"carros e motos usadas (BMW)",{"v":401000,"d":"401,000.00"},{"v":1388500,"d":"1,388,500.00"},{"v":2223000,"d":"2,223,000.00"},{"v":3280000,"d":"3,280,000.00"},{"v":4853500,"d":"4,853,500.00"},{"v":5919500,"d":"5,919,500.00"},{"v":5919500,"d":"5,919,500.00"},{"v":5919500,"d":"5,919,500.00"},{"v":5919500,"d":"5,919,500.00"},{"v":5919500,"d":"5,919,500.00"},{"v":5919500,"d":"5,919,500.00"},{"v":5919500,"d":"5,919,500.00"}]
[null,"E",null,"carros novos (outras marcas)",null,null,{"$error":"#DIV/0!"},{"v":0,"d":"0 "},{"v":0,"d":"0.0%"},{"v":0,"d":"0 "},{"v":0,"d":"0.0%"},{"$nulls":3},"carros novos (outras marcas)",0,0,0,0,0,0,0,0,0,0,0,0]
[null,"M",null,"carros e motos usadas (outras marcas)",null,null,{"$error":"#DIV/0!"},{"v":27382259.07,"d":"27,382,259 "},{"v":0.3396085249464702,"d":"34.0%"},{"v":3477346.31,"d":"3,477,346 "},{"v":0.04312779482686967,"d":"4.3%"},{"$nulls":3},"carros e motos usadas (outras marcas)",{"v":3477346.31,"d":"3,477,346.31"},{"v":5849850.43,"d":"5,849,850.43"},{"v":9337305.36,"d":"9,337,305.36"},{"v":11491251.11,"d":"11,491,251.11"},{"v":14820410.66,"d":"14,820,410.66"},{"v":18389478.32,"d":"18,389,478.32"},{"v":18389478.32,"d":"18,389,478.32"},{"v":18389478.32,"d":"18,389,478.32"},{"v":18389478.32,"d":"18,389,478.32"},{"v":18389478.32,"d":"18,389,478.32"},{"v":18389478.32,"d":"18,389,478.32"},{"v":18389478.32,"d":"18,389,478.32"}]
[null,"O",null,"peças e serviços",null,null,{"$error":"#DIV/0!"},{"v":5088623.340000001,"d":"5,088,623 "},{"v":0.0631116615355864,"d":"6.3%"},{"v":475092.19999999995,"d":"475,092 "},{"v":0.005892331996535062,"d":"0.6%"},{"$nulls":3},"peças e serviços",{"v":475092.19999999995,"d":"475,092.20"},{"v":913380.1199999999,"d":"913,380.12"},{"v":1498955.68,"d":"1,498,955.68"},{"v":1971790.5499999998,"d":"1,971,790.55"},{"v":2387141.15,"d":"2,387,141.15"},{"v":2982660.27,"d":"2,982,660.27"},{"v":2982660.27,"d":"2,982,660.27"},{"v":2982660.27,"d":"2,982,660.27"},{"v":2982660.27,"d":"2,982,660.27"},{"v":2982660.27,"d":"2,982,660.27"},{"v":2982660.27,"d":"2,982,660.27"},{"v":2982660.27,"d":"2,982,660.27"}]
[null,"N",null,"funilaria e pintura",null,null,{"$error":"#DIV/0!"},{"v":2363892.6399999997,"d":"2,363,893 "},{"v":0.02931818337376563,"d":"2.9%"},{"v":200779.63,"d":"200,780 "},{"v":0.0024901697777851774,"d":"0.2%"},{"$nulls":3},"funilaria e pintura",{"v":200779.63,"d":"200,779.63"},{"v":385477.01,"d":"385,477.01"},{"v":546722.49,"d":"546,722.49"},{"v":733895.73,"d":"733,895.73"},{"v":930580.83,"d":"930,580.83"},{"v":1102234.56,"d":"1,102,234.56"},{"v":1102234.56,"d":"1,102,234.56"},{"v":1102234.56,"d":"1,102,234.56"},{"v":1102234.56,"d":"1,102,234.56"},{"v":1102234.56,"d":"1,102,234.56"},{"v":1102234.56,"d":"1,102,234.56"},{"v":1102234.56,"d":"1,102,234.56"}]
[null,"S"]
[null,"T","Devoluções e Abatimentos",{"$nulls":3},{"$error":"#DIV/0!"},{"v":0,"d":"0 "},{"v":0,"d":"0.0%"},{"v":0,"d":"0 "},{"v":0,"d":"0.0%"},null,null,"Devoluções e Abatimentos",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"R","Impostos s/ Vendas",{"$nulls":3},{"$error":"#DIV/0!"},{"v":-1668332.79,"d":"(1,668,333)"},{"v":-0.02069150089053369,"d":"-2.1%"},{"v":-147298.83,"d":"(147,299)"},{"v":-0.001826874044787893,"d":"-0.2%"},null,null,"Impostos s/ Vendas",null,{"v":-147298.83,"d":"(147,299)"},{"v":-291107.41,"d":"(291,107)"},{"v":-455929.77999999997,"d":"(455,930)"},{"v":-602874.51,"d":"(602,875)"},{"v":-749728,"d":"(749,728)"},{"v":-922722.5700000001,"d":"(922,723)"},{"v":-922722.5700000001,"d":"(922,723)"},{"v":-922722.5700000001,"d":"(922,723)"},{"v":-922722.5700000001,"d":"(922,723)"},{"v":-922722.5700000001,"d":"(922,723)"},{"v":-922722.5700000001,"d":"(922,723)"},{"v":-922722.5700000001,"d":"(922,723)"}]
[null,"A"]
[null,"Ç","Receita de Bônus BMW",{"$nulls":3},{"$error":"#DIV/0!"},{"v":0,"d":"0 "},{"v":0,"d":"0.0%"},{"v":0,"d":"0 "},{"v":0,"d":"0.0%"},null,null,"Outras Receitas Operacionais",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"Ã"]
[null,"O","RECEITA OPERACIONAL LÍQUIDA",null,null,{"v":0,"d":"0 "},{"$error":"#DIV/0!"},{"v":78960559.18,"d":"78,960,559 "},{"v":0.9793084991094663,"d":"97.9%"},{"v":7896419.3100000005,"d":"7,896,419 "},{"v":0.09793535688098083,"d":"9.8%"}]
[]
[null,null,"Custo",{"$nulls":3},{"$error":"#DIV/0!"},{"v":-69132111.15,"d":"(69,132,111)"},{"v":0.8574111520188362,"d":"85.7%"},{"v":-7078228.310000001,"d":"(7,078,228)"},{"v":0.0877877413053578,"d":"8.8%"},null,null,"Custo",null,{"v":-7078228.310000001,"d":"(7,078,228)"},{"v":-10707089.56,"d":"(10,707,090)"},{"v":-17351084.26,"d":"(17,351,084)"},{"v":-24436923.770000003,"d":"(24,436,924)"},{"v":-30396300.759999998,"d":"(30,396,301)"},{"v":-37351325.04,"d":"(37,351,325)"},{"v":-37351325.04,"d":"(37,351,325)"},{"v":-37351325.04,"d":"(37,351,325)"},{"v":-37351325.04,"d":"(37,351,325)"},{"v":-37351325.04,"d":"(37,351,325)"},{"v":-37351325.04,"d":"(37,351,325)"},{"v":-37351325.04,"d":"(37,351,325)"}]
[null,"R",null,"carros novos (BMW)",null,null,{"$error":"#DIV/0!"},{"v":-31096761.5,"d":"(31,096,762)"},{"v":0.385677649043848,"d":"38.6%"},{"v":-3238796.64,"d":"(3,238,797)"},{"v":0.04016918204959427,"d":"4.0%"},{"$nulls":3},"carros novos (BMW)",{"v":-3238796.64,"d":"(3,238,797)"},{"v":-3605322.0900000003,"d":"(3,605,322)"},{"v":-6005439.09,"d":"(6,005,439)"},{"v":-10057046.09,"d":"(10,057,046)"},{"v":-11156484.09,"d":"(11,156,484)"},{"v":-13352656.09,"d":"(13,352,656)"},{"v":-13352656.09,"d":"(13,352,656)"},{"v":-13352656.09,"d":"(13,352,656)"},{"v":-13352656.09,"d":"(13,352,656)"},{"v":-13352656.09,"d":"(13,352,656)"},{"v":-13352656.09,"d":"(13,352,656)"},{"v":-13352656.09,"d":"(13,352,656)"}]
[null,"E",null,"motos novas (BMW)",null,null,{"$error":"#DIV/0!"},{"v":0,"d":"0 "},{"v":0,"d":"0.0%"},{"v":0,"d":"0 "},{"v":0,"d":"0.0%"},{"$nulls":3},"motos novas (BMW)",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"S",null,"carros e motos usadas (BMW)",null,null,{"$error":"#DIV/0!"},{"v":-10733865,"d":"(10,733,865)"},{"v":0.13312678294021207,"d":"13.3%"},{"v":-377000,"d":"(377,000)"},{"v":0.004675743282448582,"d":"0.5%"},{"$nulls":3},"carros e motos usadas (BMW)",{"v":-377000,"d":"(377,000)"},{"v":-1285900,"d":"(1,285,900)"},{"v":-2060900,"d":"(2,060,900)"},{"v":-3039900,"d":"(3,039,900)"},{"v":-4522900,"d":"(4,522,900)"},{"v":-5536900,"d":"(5,536,900)"},{"v":-5536900,"d":"(5,536,900)"},{"v":-5536900,"d":"(5,536,900)"},{"v":-5536900,"d":"(5,536,900)"},{"v":-5536900,"d":"(5,536,900)"},{"v":-5536900,"d":"(5,536,900)"},{"v":-5536900,"d":"(5,536,900)"}]
[null,"U",null,"carros novos (outras marcas)",null,null,{"$error":"#DIV/0!"},{"v":0,"d":"0 "},{"v":0,"d":"0.0%"},{"v":0,"d":"0 "},{"v":0,"d":"0.0%"},{"$nulls":3},"carros novos (outras marcas)",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"L",null,"carros e motos usadas (outras marcas)",null,null,{"$error":"#DIV/0!"},{"v":-24401038.990000002,"d":"(24,401,039)"},{"v":0.3026339367168659,"d":"30.3%"},{"v":-3210516.49,"d":"(3,210,516)"},{"v":0.03981843743052494,"d":"4.0%"},{"$nulls":3},"carros e motos usadas (outras marcas)",{"v":-3210516.49,"d":"(3,210,516)"},{"v":-5303169.140000001,"d":"(5,303,169)"},{"v":-8484142.83,"d":"(8,484,143)"},{"v":-10239027.72,"d":"(10,239,028)"},{"v":-13382241.55,"d":"(13,382,242)"},{"v":-16767982.010000002,"d":"(16,767,982)"},{"v":-16767982.010000002,"d":"(16,767,982)"},{"v":-16767982.010000002,"d":"(16,767,982)"},{"v":-16767982.010000002,"d":"(16,767,982)"},{"v":-16767982.010000002,"d":"(16,767,982)"},{"v":-16767982.010000002,"d":"(16,767,982)"},{"v":-16767982.010000002,"d":"(16,767,982)"}]
[null,"T",null,"peças e serviços",null,null,{"$error":"#DIV/0!"},{"v":-2131558.12,"d":"(2,131,558)"},{"v":0.026436654007264533,"d":"2.6%"},{"v":-179835.36000000002,"d":"(179,835)"},{"v":0.002230408425641174,"d":"0.2%"},{"$nulls":3},"peças e serviços",{"v":-179835.36000000002,"d":"(179,835)"},{"v":-362170.9,"d":"(362,171)"},{"v":-609558.3300000001,"d":"(609,558)"},{"v":-825263.7500000001,"d":"(825,264)"},{"v":-1011688.81,"d":"(1,011,689)"},{"v":-1314408.73,"d":"(1,314,409)"},{"v":-1314408.73,"d":"(1,314,409)"},{"v":-1314408.73,"d":"(1,314,409)"},{"v":-1314408.73,"d":"(1,314,409)"},{"v":-1314408.73,"d":"(1,314,409)"},{"v":-1314408.73,"d":"(1,314,409)"},{"v":-1314408.73,"d":"(1,314,409)"}]
[null,"A",null,"funilaria e pintura",null,null,{"$error":"#DIV/0!"},{"v":-768887.54,"d":"(768,888)"},{"v":0.009536129310645665,"d":"1.0%"},{"v":-72079.81999999999,"d":"(72,080)"},{"v":0.0008939701171488141,"d":"0.1%"},{"$nulls":3},"funilaria e pintura",{"v":-72079.81999999999,"d":"(72,080)"},{"v":-150527.43,"d":"(150,527)"},{"v":-191044.01,"d":"(191,044)"},{"v":-275686.21,"d":"(275,686)"},{"v":-322986.31,"d":"(322,986)"},{"v":-379378.21,"d":"(379,378)"},{"v":-379378.21,"d":"(379,378)"},{"v":-379378.21,"d":"(379,378)"},{"v":-379378.21,"d":"(379,378)"},{"v":-379378.21,"d":"(379,378)"},{"v":-379378.21,"d":"(379,378)"},{"v":-379378.21,"d":"(379,378)"}]
[null,"D"]
[null,"O","Juros do Floor Plan (BMW Financeira)",{"$nulls":3},{"$error":"#DIV/0!"},{"v":0,"d":"0 "},{"v":0,"d":"0.0%"},{"v":0,"d":"0 "},{"v":0,"d":"0.0%"},null,null,"Juros do Floor Plan (BMW Financeira)",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[]
[null,null,"LUCRO BRUTO",null,null,0,{"$error":"#DIV/0!"},{"v":9828448.030000001,"d":"9,828,448"},{"v":0.12189734709062999,"d":"12.2%"},{"v":818190.9999999991,"d":"818,191"},{"v":0.101718009726283,"d":"10.2%"},null,null,"LUCRO BRUTO",null,{"v":818190.9999999991,"d":"818,191"},{"v":3005668.589999998,"d":"3,005,669"},{"v":3820127.4899999946,"d":"3,820,127"},{"v":4844797.109999996,"d":"4,844,797"},{"v":5438261.880000003,"d":"5,438,262"},{"v":6215483.540000007,"d":"6,215,484"},{"v":6215483.540000007,"d":"6,215,484"},{"v":6215483.540000007,"d":"6,215,484"},{"v":6215483.540000007,"d":"6,215,484"},{"v":6215483.540000007,"d":"6,215,484"},{"v":6215483.540000007,"d":"6,215,484"},{"v":6215483.540000007,"d":"6,215,484"}]
[{"$nulls":3},"carros novos (BMW)",null,0,{"$error":"#DIV/0!"},{"v":3222738.5,"d":"3,222,739 "},{"v":0.03997002093491624,"d":"4.0%"},{"v":250703.35999999987,"d":"250,703 "},{"v":0.031167596332508967,"d":"3.1%"},{"$nulls":3},"carros novos (BMW)"]
[{"$nulls":3},"motos novas (BMW)",{"$nulls":3},{"v":0,"d":"0 "},{"v":0,"d":"0.0%"},{"v":0,"d":"0 "},{"v":0,"d":"0.0%"},{"$nulls":3},"motos novas (BMW)"]
[{"$nulls":3},"carros e motos usadas (BMW)",{"$nulls":3},{"v":740751.9199999999,"d":"740,752 "},{"v":0.009187177225201298,"d":"0.9%"},{"v":24000,"d":"24,000 "},{"v":0.00029766004981105035,"d":"0.0%"},{"$nulls":3},"carros e motos usadas (BMW)"]
[{"$nulls":3},"carros novos (outras marcas)",{"$nulls":3},{"v":0,"d":"0 "},{"v":0,"d":"0.0%"},{"v":0,"d":"0 "},{"v":0,"d":"0.0%"},{"$nulls":3},"carros novos (outras marcas)"]
[{"$nulls":3},"carros e motos usadas (outras marcas)",{"$nulls":3},{"v":2981220.079999998,"d":"2,981,220 "},{"v":0.03697458822960429,"d":"3.7%"},{"v":266829.81999999983,"d":"266,830 "},{"v":0.003309357396344731,"d":"0.3%"},{"$nulls":3},"carros e motos usadas (outras marcas)"]
[{"$nulls":3},"peças e serviços",{"$nulls":3},{"v":2957065.2200000007,"d":"2,957,065 "},{"v":0.03667500752832186,"d":"3.7%"},{"v":295256.83999999997,"d":"295,257 "},{"v":0.003661923570893888,"d":"0.4%"},{"$nulls":3},"peças e serviços"]
[{"$nulls":3},"funilaria e pintura",{"$nulls":3},{"v":1595005.0999999996,"d":"1,595,005 "},{"v":0.019782054063119968,"d":"2.0%"},{"v":128699.81000000001,"d":"128,700 "},{"v":0.0015961996606363633,"d":"0.2%"},{"$nulls":3},"funilaria e pintura"]
[null,"D"]
[null,"O","Despesas Operacionais",{"$nulls":3},{"$error":"#DIV/0!"},{"v":-5469972.36,"d":"(5,469,972)"},{"v":0.06784134354761119,"d":"6.8%"},{"v":-408205.42,"d":"(408,205)"},{"v":0.005062768568764197,"d":"0.5%"},null,null,"Despesas Operacionais",null,{"v":-408205.42,"d":"(408,205)"},{"v":-858230.1300000001,"d":"(858,230)"},{"v":-1378703.8800000001,"d":"(1,378,704)"},{"v":-1881067.27,"d":"(1,881,067)"},{"v":-2358112.1399999997,"d":"(2,358,112)"},{"v":-2914853.44,"d":"(2,914,853)"},{"v":-2914853.44,"d":"(2,914,853)"},{"v":-2914853.44,"d":"(2,914,853)"},{"v":-2914853.44,"d":"(2,914,853)"},{"v":-2914853.44,"d":"(2,914,853)"},{"v":-2914853.44,"d":"(2,914,853)"},{"v":-2914853.44,"d":"(2,914,853)"}]
[{"$nulls":3},"Administração",null,null,{"$error":"#DIV/0!"},{"v":-909534.53,"d":"(909,535)"},{"v":0.011280503896027928,"d":"1.1%"},{"v":-83784.31000000001,"d":"(83,784)"},{"v":0.0010391350786660202,"d":"0.1%"},{"$nulls":3},"Administração",{"v":-83784.31000000001,"d":"(83,784)"},{"v":-163594.40000000002,"d":"(163,594)"},{"v":-251918.2,"d":"(251,918)"},{"v":-346105.23,"d":"(346,105)"},{"v":-436452.72,"d":"(436,453)"},{"v":-563657.26,"d":"(563,657)"},{"v":-563657.26,"d":"(563,657)"},{"v":-563657.26,"d":"(563,657)"},{"v":-563657.26,"d":"(563,657)"},{"v":-563657.26,"d":"(563,657)"},{"v":-563657.26,"d":"(563,657)"},{"v":-563657.26,"d":"(563,657)"}]
[{"$nulls":3},"Comercial",null,null,{"$error":"#DIV/0!"},{"v":-2614047.0800000005,"d":"(2,614,047)"},{"v":0.03242072433505128,"d":"3.2%"},{"v":-165887.93,"d":"(165,888)"},{"v":0.0020574253961188347,"d":"0.2%"},{"$nulls":3},"Comercial",{"v":-165887.93,"d":"(165,888)"},{"v":-362459.65,"d":"(362,460)"},{"v":-615257.87,"d":"(615,258)"},{"v":-830441.6,"d":"(830,442)"},{"v":-1022539.18,"d":"(1,022,539)"},{"v":-1264833.77,"d":"(1,264,834)"},{"v":-1264833.77,"d":"(1,264,834)"},{"v":-1264833.77,"d":"(1,264,834)"},{"v":-1264833.77,"d":"(1,264,834)"},{"v":-1264833.77,"d":"(1,264,834)"},{"v":-1264833.77,"d":"(1,264,834)"},{"v":-1264833.77,"d":"(1,264,834)"}]
[null,"E",null,"peças e serviços",null,null,{"$error":"#DIV/0!"},{"v":-1390422.5,"d":"(1,390,423)"},{"v":0.01724471794201688,"d":"1.7%"},{"v":-110367.63,"d":"(110,368)"},{"v":0.0013688347601386488,"d":"0.1%"},{"$nulls":3},"peças e serviços",{"v":-110367.63,"d":"(110,368)"},{"v":-221739.63,"d":"(221,740)"},{"v":-348619.99,"d":"(348,620)"},{"v":-476377.02,"d":"(476,377)"},{"v":-602868.46,"d":"(602,868)"},{"v":-733478.77,"d":"(733,479)"},{"v":-733478.77,"d":"(733,479)"},{"v":-733478.77,"d":"(733,479)"},{"v":-733478.77,"d":"(733,479)"},{"v":-733478.77,"d":"(733,479)"},{"v":-733478.77,"d":"(733,479)"},{"v":-733478.77,"d":"(733,479)"}]
[null,"X",null,"funilaria e pintura",null,null,{"$error":"#DIV/0!"},{"v":-555968.25,"d":"(555,968)"},{"v":0.006895397374515103,"d":"0.7%"},{"v":-48165.55,"d":"(48,166)"},{"v":0.0005973733338406932,"d":"0.1%"},{"$nulls":3},"funilaria e pintura",{"v":-48165.55,"d":"(48,166)"},{"v":-110436.45000000001,"d":"(110,436)"},{"v":-162907.82,"d":"(162,908)"},{"v":-228143.41999999998,"d":"(228,143)"},{"v":-296251.77999999997,"d":"(296,252)"},{"v":-352883.63999999996,"d":"(352,884)"},{"v":-352883.63999999996,"d":"(352,884)"},{"v":-352883.63999999996,"d":"(352,884)"},{"v":-352883.63999999996,"d":"(352,884)"},{"v":-352883.63999999996,"d":"(352,884)"},{"v":-352883.63999999996,"d":"(352,884)"},{"v":-352883.63999999996,"d":"(352,884)"}]
[null,"E","Tributos Operacionais",{"$nulls":3},{"$error":"#DIV/0!"},0,{"v":0,"d":"0.0%"},{"v":0,"d":"0 "},{"v":0,"d":"0.0%"},null,null,"Tributos Operacionais",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"R","Outras Receitas / (Desp.) Operacionais",{"$nulls":3},{"$error":"#DIV/0!"},{"v":-153080.17,"d":"(153,080)"},{"v":-0.0018985771261368356,"d":"-0.2%"},{"v":0,"d":"0 "},{"v":0,"d":"0.0%"},null,null,"Outras Receitas / (Desp.) Operacionais",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":-107,"d":"(107)"},{"v":793,"d":"793 "},{"v":-29520.19,"d":"(29,520)"},{"v":-37920.19,"d":"(37,920)"},{"v":-37920.19,"d":"(37,920)"},{"v":-37920.19,"d":"(37,920)"},{"v":-37920.19,"d":"(37,920)"},{"v":-37920.19,"d":"(37,920)"},{"v":-37920.19,"d":"(37,920)"},{"v":-37920.19,"d":"(37,920)"}]
[null,"C","LUCRO OPERACIONAL",null,null,0,{"$error":"#DIV/0!"},{"v":4205395.500000001,"d":"4,205,396"},{"v":0.052157426416881966,"d":"5.2%"},{"v":409985.5799999991,"d":"409,986"},{"v":0.05096966015768412,"d":"5.1%"},null,null,"LUCRO OPERACIONAL",null,{"v":409985.5799999991,"d":"409,986 "},{"v":2147438.459999998,"d":"2,147,438 "},{"v":2441316.6099999947,"d":"2,441,317 "},{"v":2964522.8399999957,"d":"2,964,523 "},{"v":3050629.550000003,"d":"3,050,630 "},{"v":3262709.9100000067,"d":"3,262,710 "},{"v":3262709.9100000067,"d":"3,262,710 "},{"v":3262709.9100000067,"d":"3,262,710 "},{"v":3262709.9100000067,"d":"3,262,710 "},{"v":3262709.9100000067,"d":"3,262,710 "},{"v":3262709.9100000067,"d":"3,262,710 "},{"v":3262709.9100000067,"d":"3,262,710 "}]
[null,"Í","Resultado Financeiro Líquido",{"$nulls":3},{"$error":"#DIV/0!"},{"v":-945006.58,"d":"(945,007)"},{"v":-0.011720446069773762,"d":"-1.2%"},{"v":-75326.59999999998,"d":"(75,327)"},{"v":-0.0009342383128373774,"d":"-0.1%"},null,null,"Resultado Financeiro Líquido",null,{"v":-75326.59999999998,"d":"(75,327)"},{"v":-93935.07999999999,"d":"(93,935)"},{"v":-126544.96999999999,"d":"(126,545)"},{"v":-195027.62999999998,"d":"(195,028)"},{"v":-268008.27999999997,"d":"(268,008)"},{"v":-312264.29,"d":"(312,264)"},{"v":-312264.29,"d":"(312,264)"},{"v":-312264.29,"d":"(312,264)"},{"v":-312264.29,"d":"(312,264)"},{"v":-312264.29,"d":"(312,264)"},{"v":-312264.29,"d":"(312,264)"},{"v":-312264.29,"d":"(312,264)"}]
[]
[null,"C","LUCRO (PREJUÍZO) DEPOIS DO RES.FINANC.",null,null,{"v":0,"d":"0 "},{"$error":"#DIV/0!"},{"v":3260388.920000001,"d":"3,260,389 "},{"v":0.0404369803471082,"d":"4.0%"},{"v":334658.9799999991,"d":"334,659 "},{"v":0.0416050107892019,"d":"4.2%"},null,null,"LUCRO (PREJUÍZO) DEPOIS DO RESULT. FINANCEIRO",null,{"v":334658.9799999991,"d":"334,659 "},{"v":2053503.379999998,"d":"2,053,503 "},{"v":2314771.6399999945,"d":"2,314,772 "},{"v":2769495.209999996,"d":"2,769,495 "},{"v":2782621.2700000033,"d":"2,782,621 "},{"v":2950445.6200000066,"d":"2,950,446 "},{"v":2950445.6200000066,"d":"2,950,446 "},{"v":2950445.6200000066,"d":"2,950,446 "},{"v":2950445.6200000066,"d":"2,950,446 "},{"v":2950445.6200000066,"d":"2,950,446 "},{"v":2950445.6200000066,"d":"2,950,446 "},{"v":2950445.6200000066,"d":"2,950,446 "}]
[null,"I","Depreciação / Amortização",{"$nulls":3},{"$error":"#DIV/0!"},{"v":-593282.4,"d":"(593,282)"},{"v":0.007358186197334146,"d":"0.7%"},{"v":-52539.48,"d":"(52,539)"},{"v":0.00653174055648847,"d":"0.7%"},null,null,"Depreciação / Amortização",null,{"v":-52539.48,"d":"(52,539)"},{"v":-99681.58,"d":"(99,682)"},{"v":-156917.08000000002,"d":"(156,917)"},{"v":-199342.48,"d":"(199,342)"},{"v":-232101.64,"d":"(232,102)"},{"v":-266500.84,"d":"(266,501)"},{"v":-266500.84,"d":"(266,501)"},{"v":-266500.84,"d":"(266,501)"},{"v":-266500.84,"d":"(266,501)"},{"v":-266500.84,"d":"(266,501)"},{"v":-266500.84,"d":"(266,501)"},{"v":-266500.84,"d":"(266,501)"}]
[null,"O","Outras Receitas / (Desp.) Não Operacionais",{"$nulls":3},{"$error":"#DIV/0!"},{"v":320557.08,"d":"320,557"},{"v":0.0039757098500035355,"d":"0.4%"},{"v":0,"d":"0 "},{"v":0,"d":"0.0%"},null,null,"Outras Receitas / (Desp.) Não Operacionais",null,{"v":0,"d":"0 "},{"v":28574.55,"d":"28,575 "},{"v":28574.55,"d":"28,575 "},{"v":133513.87,"d":"133,514 "},{"v":197122.25,"d":"197,122 "},{"v":222206.95,"d":"222,207 "},{"v":222206.95,"d":"222,207 "},{"v":222206.95,"d":"222,207 "},{"v":222206.95,"d":"222,207 "},{"v":222206.95,"d":"222,207 "},{"v":222206.95,"d":"222,207 "},{"v":222206.95,"d":"222,207 "}]
[null,null,"Imposto de Renda e Contr. Social",{"$nulls":3},{"$error":"#DIV/0!"},{"v":-990314.39,"d":"(990,314)"},{"v":-0.012282376277333331,"d":"-1.2%"},{"v":0,"d":"0 "},{"v":0,"d":"0.0%"},null,null,"Imposto de Renda e Contr. Social",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,"LUCRO (PREJUÍZO) LÍQUIDO",null,null,{"v":0,"d":"0 "},{"$error":"#DIV/0!"},{"v":1997349.210000001,"d":"1,997,349 "},{"v":0.024772127722444262,"d":"2.5%"},{"v":282119.4999999991,"d":"282,119 "},{"v":0.035073270232713435,"d":"3.5%"},null,null,"LUCRO LÍQUIDO",null,{"v":282119.4999999991,"d":"282,119 "},{"v":1982396.349999998,"d":"1,982,396 "},{"v":2186429.1099999943,"d":"2,186,429 "},{"v":2703666.599999996,"d":"2,703,667 "},{"v":2747641.880000003,"d":"2,747,642 "},{"v":2906151.730000007,"d":"2,906,152 "},{"v":2906151.730000007,"d":"2,906,152 "},{"v":2906151.730000007,"d":"2,906,152 "},{"v":2906151.730000007,"d":"2,906,152 "},{"v":2906151.730000007,"d":"2,906,152 "},{"v":2906151.730000007,"d":"2,906,152 "},{"v":2906151.730000007,"d":"2,906,152 "}]

{"sheet":"Indicadores Financeiros","index":10,"n_rows":68,"n_cols":5,"rows_kept":68,"flags":["formulas_cached_only"]}
[]
[]
[]
[]
[]
[null,"INDICADORES ECONÔMICO-FINANCEIROS",null,"2005","2006-01-31"]
[]
[null,"INDICES DE LIQUIDEZ"]
[null,"Liquidez Geral",null,{"v":0.9021507078591915,"d":"90.2%"},{"v":0.9114370712346536,"d":"91.1%"}]
[null,"Liquidez Corrente",null,{"v":0.8970443411691144,"d":"89.7%"},{"v":0.9740952302257968,"d":"97.4%"}]
[null,"Liquidez Seca",null,{"v":0.2848777416024346,"d":"28.5%"},{"v":0.4091771896792343,"d":"40.9%"}]
[null,"Prazo Médio de Recebimento das Vendas - PMRV",null,{"v":15.223553770177338,"d":"15"},{"v":224.12826914582882,"d":"224"}]
[null,"Prazo Médio de Pagamento das Compras - PMPC",null,{"v":32.34819208034557,"d":"32"},0]
[null,"Prazo Médio de Renovação de Estoques - PMRE",null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Ciclo Financeiro (base no prazo médio)",null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,"ESTRUTURA DE CAPITAIS"]
[null,"Endividamento (Capital de Terceiros / Capital Próprio)",null,{"v":5.776666389302904,"d":"577.7%"},{"v":5.996981127350553,"d":"599.7%"}]
[null,"Bancos / Total do Passivo",null,{"v":0.3155632723418209,"d":"31.6%"},{"v":0.15566086110369415,"d":"15.6%"}]
[null,"Imobilização do Patrimônio Líquido",null,{"v":1.565242695686763,"d":"156.5%"},{"v":1.6520839791724613,"d":"165.2%"}]
[null,"Participação de Financiamento no Ativo",null,{"v":0.26899712190056396,"d":"26.9%"},{"v":0.13114655265310132,"d":"13.1%"}]
[null,"Endividamento Oneroso",null,{"v":1.8229037490354356,"d":"182.3%"},{"v":0.9334952463059897,"d":"93.3%"}]
[]
[null,"RESULTADOS"]
[null,"Giro do Ativo",null,{"v":4.99633372437636,"d":"5.0"},{"v":0.4756990659571919,"d":"0.5"}]
[null,"Rentabilidade do Ativo",null,{"v":25.276982131117386,"d":"2527.7%"},{"v":1.756594282469611,"d":"175.7%"}]
[null,"Rentabilidade do Patrimônio Líquido Médio",null,{"v":171.29367468901157,"d":"17129.4%"},{"v":12.097355238252613,"d":"1209.7%"}]
[null,"Rentabilidade das Vendas",null,{"v":2.529553020827531,"d":"253.0%"},{"v":3.572752268141636,"d":"357.3%"}]
[]
[]
[null,"Informar Período da Desmonstração de Resultado   (expresso em dias) ==>",null,360,360]
[]
[]
[null,"NECESSIDADE DE CAPITAL DE GIRO",null,"2005","2006-01-31"]
[]
[null,"Faturamento Líquido + Impostos",null,{"v":78960559.18,"d":"78,960,559"},{"v":7896419.3100000005,"d":"7,896,419"}]
[null,"Ativo Operacional",null,{"v":11264595.3,"d":"11,264,595"},{"v":11919457.020000001,"d":"11,919,457"}]
[null,"Passivo Operacional",null,{"v":9088907.370000001,"d":"9,088,907"},{"v":10733299.33,"d":"10,733,299"}]
[null,"NECESSIDADE DE CAPITAL DE GIRO",null,{"v":2175687.9299999997,"d":"2,175,688"},{"v":1186157.6900000013,"d":"1,186,158"}]
[null,"Ativo Financeiro",null,{"v":731380.9299999999,"d":"731,381"},{"v":670469.66,"d":"670,470"}]
[null,"Passivo Financeiro",null,{"v":4283872.19,"d":"4,283,872"},{"v":2191439.74,"d":"2,191,440"}]
[null,"SALDO DE TESOURARIA",null,{"v":-3552491.2600000007,"d":"(3,552,491)"},{"v":-1520970.08,"d":"(1,520,970)"}]
[null,"Passivo Permanente (ELP + PL)",null,{"v":2430920.47,"d":"2,430,920"},{"v":3392751.64,"d":"3,392,752"}]
[null,"Ativo Permanente (RLP + AP)",null,{"v":3807723.7499999995,"d":"3,807,724"},{"v":4009684.0300000003,"d":"4,009,684"}]
[null,"CAPITAL DE GIRO",null,{"v":-1376803.2799999993,"d":"(1,376,803)"},{"v":-616932.3900000001,"d":"(616,932)"}]
[]
[]
[null,"GERAÇÃO INTERNA DE RECURSOS",null,"2005","2006-01-31"]
[]
[null,"Resultado do Exercício",null,{"v":1997349.210000001,"d":"1,997,349 "},{"v":282119.4999999991,"d":"282,119 "}]
[null,"Depreciação / Amortização",null,{"v":593282.4,"d":"593,282 "},{"v":52539.48,"d":"52,539 "}]
[null,"Provisão p/ Imposto de Renda e Contr. Social",null,{"v":990314.39,"d":"990,314 "},{"v":0,"d":"0 "}]
[null,"GERAÇÃO INTERNA DE RECURSOS",null,{"v":3580946.000000001,"d":"3,580,946 "},{"v":334658.9799999991,"d":"334,659 "}]
[]
[]
[null,"FLUXO DE CAIXA",null,"2005","2006-01-31"]
[null,"Faturamento Líquido",null,{"v":78960559.18,"d":"78,960,559 "},{"v":7896419.3100000005,"d":"7,896,419 "}]
[null,"Geração de Recursos da Atividade",null,{"v":1997349.210000001,"d":"1,997,349 "},{"v":282119.4999999991,"d":"282,119 "}]
[null,"Depreciação / Amortização",null,{"v":593282.4,"d":"593,282 "},{"v":52539.48,"d":"52,539 "}]
[null,"Provisão p/ Imposto de Renda e Contr. Social",null,{"v":990314.39,"d":"990,314 "},{"v":0,"d":"0 "}]
[null,"GERAÇÃO INTERNA DE RECURSOS",null,{"v":3580946.000000001,"d":"3,580,946 "},{"v":334658.9799999991,"d":"334,659 "}]
[null,"Variação Financiamentos Concedidos CP",null,{"v":11264595.3,"d":"11,264,595 "},{"v":654861.7200000007,"d":"654,862 "}]
[null,"Variação Financiamentos Obtidos CP",null,{"v":9088907.370000001,"d":"9,088,907 "},{"v":1644391.959999999,"d":"1,644,392 "}]
[null,"Variação Necessidade de Capital de Giro",null,{"v":2175687.9299999997,"d":"2,175,688 "},{"v":-989530.2399999984,"d":"(989,530)"}]
[null,"FLUXO OPERACIONAL DE CAIXA",null,{"v":1405258.0700000012,"d":"1,405,258 "},{"v":1324189.2199999974,"d":"1,324,189 "}]
[null,"Despesas Financeiras Líquidas",null,{"v":-945006.58,"d":"(945,007)"},{"v":-75326.59999999998,"d":"(75,327)"}]
[null,"Imposto de Renda no Exercício",null,{"v":-990314.39,"d":"(990,314)"},{"v":0,"d":"0 "}]
[null,"FLUXO DE CAIXA APÓS RESULT. FINANCEIRO E IR",null,{"v":-530062.8999999987,"d":"(530,063)"},{"v":1248862.6199999973,"d":"1,248,863 "}]

{"sheet":"Comercial BMW","index":11,"n_rows":111,"n_cols":18,"rows_kept":111,"merged":[[2,3,2,14],[2,15,2,16],[3,5,3,16]],"flags":["formulas_cached_only"]}
[]
[]
[{"$nulls":3},"DESEMPENHO DA ÁREA COMERCIAL - BMW"]
[{"$nulls":5},2006]
[{"$nulls":3},2005,null,"2006-01-31","2006-02-28","2006-03-31","2006-04-30","2006-05-31","2006-06-30","2006-07-31","2006-08-31","2006-09-30","2006-10-31","2006-11-30","2006-12-31","Realizado"]
[]
[null,"Carros Novos - BMW",null,{"v":34319500,"d":"34,319,500 "},null,{"v":3489500,"d":"3,489,500 "},{"v":1977158,"d":"1,977,158 "},{"v":2554500,"d":"2,554,500 "},{"v":4386500,"d":"4,386,500 "},{"v":1185000,"d":"1,185,000 "},{"v":2503000,"d":"2,503,000 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":16095658,"d":"16,095,658 "}]
[null,null,"Quantidade",{"v":0,"d":"0 "},null,{"v":14,"d":"14 "},{"v":10,"d":"10 "},{"v":11,"d":"11 "},{"v":20,"d":"20 "},{"v":5,"d":"5 "},{"v":10,"d":"10 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":70,"d":"70 "}]
[null,"Motos Novas - BMW",null,{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,"Quantidade",{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"Carros Usados - BMW",null,{"v":11474616.92,"d":"11,474,617 "},null,{"v":401000,"d":"401,000 "},{"v":987500,"d":"987,500 "},{"v":834500,"d":"834,500 "},{"v":1057000,"d":"1,057,000 "},{"v":1573500,"d":"1,573,500 "},{"v":1066000,"d":"1,066,000 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":5919500,"d":"5,919,500 "}]
[null,null,"Quantidade",0,null,3,9,6,7,11,8,0,0,0,0,0,0,{"v":44,"d":"44 "}]
[null,"Motos Usadas - BMW",null,{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,"Quantidade",{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"Carros Usados - Outras Marcas",null,{"v":27382259.07,"d":"27,382,259 "},null,{"v":3477346.31,"d":"3,477,346 "},{"v":2372504.12,"d":"2,372,504 "},{"v":3487454.93,"d":"3,487,455 "},{"v":2153945.75,"d":"2,153,946 "},{"v":3329159.55,"d":"3,329,160 "},{"v":3569067.66,"d":"3,569,068 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":18389478.32,"d":"18,389,478 "}]
[null,null,"Quantidade",0,null,18,17,22,10,21,22,0,0,0,0,0,0,{"v":110,"d":"110 "}]
[null,"Motos Usadas - Outras Marcas",null,{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,"Quantidade",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Receita Operacional Bruta",null,{"v":73176375.99000001,"d":"73,176,376 "},null,{"v":7367846.3100000005,"d":"7,367,846 "},{"v":5337162.12,"d":"5,337,162 "},{"v":6876454.93,"d":"6,876,455 "},{"v":7597445.75,"d":"7,597,446 "},{"v":6087659.55,"d":"6,087,660 "},{"v":7138067.66,"d":"7,138,068 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":40404636.32,"d":"40,404,636 "}]
[]
[null,"Devoluções, Abat., Descontos",null,{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,"Carros",{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,"Motos",{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,"Outras Devoluções",{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[]
[null,"Impostos Sobre Vendas",null,{"v":-206769.1,"d":"(206,769)"},null,{"v":-11926.51,"d":"(11,927)"},{"v":-17504.23,"d":"(17,504)"},{"v":-22658.91,"d":"(22,659)"},{"v":-15155.19,"d":"(15,155)"},{"v":-26841.39,"d":"(26,841)"},{"v":-17831.36,"d":"(17,831)"},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":-111917.59,"d":"(111,918)"}]
[null,null,"Carros Novos - BMW (PIS, Confins, ICMS)",{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,"Motos Novas - BMW (PIS, Confins, ICMS)",{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,"Carros e Motos Usadas (PIS, Cofins, ICMS)",{"v":-206769.1,"d":"(206,769)"},null,{"v":-11926.51,"d":"(11,927)"},{"v":-17504.23,"d":"(17,504)"},{"v":-22658.91,"d":"(22,659)"},{"v":-15155.19,"d":"(15,155)"},{"v":-26841.39,"d":"(26,841)"},{"v":-17831.36,"d":"(17,831)"},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":-99991.08,"d":"-99991"}]
[]
[null,"Outras Receitas Operacionais",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Bônus BMW - carros novos",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Bônus BMW - motos novas",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Outros Bônus e Comissões ",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Receita Operacional Líquida",null,{"v":72969606.89000002,"d":"72,969,607 "},null,{"v":7355919.800000001,"d":"7,355,920 "},{"v":5319657.89,"d":"5,319,658 "},{"v":6853796.02,"d":"6,853,796 "},{"v":7582290.56,"d":"7,582,291 "},{"v":6060818.16,"d":"6,060,818 "},{"v":7120236.3,"d":"7,120,236 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":40292718.73,"d":"40,292,719 "}]
[]
[null,"Custo das Vendas",null,{"v":-66231665.49,"d":"(66,231,665)"},null,{"v":-6826313.130000001,"d":"(6,826,313)"},{"v":-3368078.1,"d":"(3,368,078)"},{"v":-6356090.6899999995,"d":"(6,356,091)"},{"v":-6785491.89,"d":"(6,785,492)"},{"v":-5725651.83,"d":"(5,725,652)"},{"v":-6595912.46,"d":"(6,595,912)"},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":-35657538.1,"d":"(35,657,538)"}]
[null,null,"Custo de Carros Novos - BMW",{"v":-31096761.5,"d":"(31,096,762)"},null,{"v":-3238796.64,"d":"(3,238,797)"},{"v":-366525.4500000002,"d":"(366,525)"},{"v":-2400117,"d":"(2,400,117)"},{"v":-4051607,"d":"(4,051,607)"},{"v":-1099438,"d":"(1,099,438)"},{"v":-2196172,"d":"(2,196,172)"},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":-13352656.09,"d":"(13,352,656)"}]
[null,null,"Custo de Motos Novas - BMW",{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,"Custo de Carros Usados - BMW",{"v":-10733865,"d":"(10,733,865)"},null,{"v":-377000,"d":"(377,000)"},{"v":-908900,"d":"(908,900)"},{"v":-775000,"d":"(775,000)"},{"v":-979000,"d":"(979,000)"},{"v":-1483000,"d":"(1,483,000)"},{"v":-1014000,"d":"(1,014,000)"},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":-5536900,"d":"(5,536,900)"}]
[null,null,"Custo de Motos Usadas - BMW",{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,"Custo de Carros Usados - Outras Marcas",{"v":-24401038.990000002,"d":"(24,401,039)"},null,{"v":-3210516.49,"d":"(3,210,516)"},{"v":-2092652.65,"d":"(2,092,653)"},{"v":-3180973.69,"d":"(3,180,974)"},{"v":-1754884.89,"d":"(1,754,885)"},{"v":-3143213.83,"d":"(3,143,214)"},{"v":-3385740.46,"d":"(3,385,740)"},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":-16767982.010000002,"d":"(16,767,982)"}]
[null,null,"Custo de Motos Usadas - Outras Marcas",{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[]
[null,"Juros do Floor Plan",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"LUCRO BRUTO",null,{"v":6737941.400000013,"d":"6,737,941 "},null,{"v":529606.6699999999,"d":"529,607 "},{"v":1951579.7899999996,"d":"1,951,580 "},{"v":497705.3300000001,"d":"497,705 "},{"v":796798.6699999999,"d":"796,799 "},{"v":335166.3300000001,"d":"335,166 "},{"v":524323.8399999999,"d":"524,324 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":4635180.629999999,"d":"4,635,181 "}]
[null,"Margem Bruta",null,{"v":0.09233901191433447,"d":"9.2%"},null,{"v":0.07199734151533298,"d":"7.2%"},{"v":0.3668618979556221,"d":"36.7%"},{"v":0.07261747045690457,"d":"7.3%"},{"v":0.1050868024239894,"d":"10.5%"},{"v":0.05530050913126225,"d":"5.5%"},{"v":0.07363854483312582,"d":"7.4%"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"v":0.11503767370626368,"d":"11.5%"}]
[]
[null,"Pessoal (Ord., Enc., Benef. e Trein.)",null,{"v":-444505.91,"d":"(444,506)"},null,{"v":-41012.94,"d":"(41,013)"},{"v":-41936.68,"d":"(41,937)"},{"v":-44371.49,"d":"(44,371)"},{"v":-42673.86,"d":"(42,674)"},{"v":-33732.72,"d":"(33,733)"},{"v":-43789.45,"d":"(43,789)"},0,0,0,0,0,0,{"v":-247517.13999999996,"d":"(247,517)"}]
[]
[null,"Despesas Departamentais",null,{"v":-2169541.17,"d":"(2,169,541)"},null,{"v":-124874.99,"d":"(124,875)"},{"v":-154635.04,"d":"(154,635)"},{"v":-208426.72999999998,"d":"(208,427)"},{"v":-172509.87000000002,"d":"(172,510)"},{"v":-158364.86000000002,"d":"(158,365)"},{"v":-198505.14,"d":"(198,505)"},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":-1017316.63,"d":"(1,017,317)"}]
[null,null,"Água, Luz e Comunicações",{"v":-122682.72,"d":"(122,683)"},null,{"v":-11944.98,"d":"(11,945)"},{"v":-8793.09,"d":"(8,793)"},{"v":-12992.86,"d":"(12,993)"},{"v":-6506.2,"d":"(6,506)"},{"v":-9809.64,"d":"(9,810)"},{"v":-9476,"d":"(9,476)"},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":-59522.77,"d":"(59,523)"}]
[null,null,"Aluguel e IPTU",{"v":-198249.41,"d":"(198,249)"},null,{"v":-17387.29,"d":"(17,387)"},{"v":-21329.54,"d":"(21,330)"},{"v":-21565.72,"d":"(21,566)"},{"v":-21565.72,"d":"(21,566)"},{"v":-21565.92,"d":"(21,566)"},{"v":-21565.72,"d":"(21,566)"},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":-124979.91,"d":"(124,980)"}]
[null,null,"Arrendamento Mercantil",{"v":-26301,"d":"(26,301)"},null,{"v":-1002.54,"d":"(1,003)"},{"v":-1002.54,"d":"(1,003)"},{"v":-5507.38,"d":"(5,507)"},{"v":-5507.38,"d":"(5,507)"},{"v":-5507.38,"d":"(5,507)"},{"v":-1002.54,"d":"(1,003)"},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":-19529.760000000002,"d":"(19,530)"}]
[null,null,"Comissões",{"v":-544557.74,"d":"(544,558)"},null,{"v":-46546.259999999995,"d":"(46,546)"},{"v":-54462.43,"d":"(54,462)"},{"v":-26437.29,"d":"(26,437)"},{"v":-64730.65,"d":"(64,731)"},{"v":-50159.75,"d":"(50,160)"},{"v":-62159.98,"d":"(62,160)"},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":-304496.36,"d":"(304,496)"}]
[{"$nulls":17},{"v":0,"d":"0 "}]
[null,null,"Fretes e Carretos",{"v":-64650.97,"d":"(64,651)"},null,{"v":-5198.52,"d":"(5,199)"},{"v":-1960.8,"d":"(1,961)"},{"v":-2212.87,"d":"(2,213)"},{"v":-771.02,"d":"(771)"},{"v":-9179.79,"d":"(9,180)"},{"v":-1583.52,"d":"(1,584)"},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":-20906.52,"d":"(20,907)"}]
[null,null,"Manut. Div. (inóveis, inst., máq. veículos)",{"v":-172715.7,"d":"(172,716)"},null,{"v":-13361.77,"d":"(13,362)"},{"v":-8930.22,"d":"(8,930)"},{"v":-12354.69,"d":"(12,355)"},{"v":-6327.28,"d":"(6,327)"},{"v":-3851.38,"d":"(3,851)"},{"v":-10841.35,"d":"(10,841)"},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":-55666.689999999995,"d":"(55,667)"}]
[null,null,"Marketing - Propaganda e Publicidade",{"v":-204539.42,"d":"(204,539)"},null,{"v":42098.75,"d":"42,099 "},{"v":3457.42,"d":"3,457 "},{"v":-2171.36,"d":"(2,171)"},{"v":-5194.54,"d":"(5,195)"},{"v":-9443.64,"d":"(9,444)"},{"v":-20105.48,"d":"(20,105)"},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":8641.149999999998,"d":"8,641 "}]
[null,null,"Material de Escritório",{"v":-19059.35,"d":"(19,059)"},null,{"v":-4097.93,"d":"(4,098)"},{"v":-1475.83,"d":"(1,476)"},{"v":-1156.12,"d":"(1,156)"},{"v":-1198.71,"d":"(1,199)"},{"v":-2384.17,"d":"(2,384)"},{"v":-1483.16,"d":"(1,483)"},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":-11795.92,"d":"(11,796)"}]
[null,null,"Outros Despesas ",{"v":-506761.31,"d":"(506,761)"},null,{"v":-37855.96,"d":"(37,856)"},{"v":-27476,"d":"(27,476)"},{"v":-63924.94,"d":"(63,925)"},{"v":-12512.34,"d":"(12,512)"},{"v":-9468.08,"d":"(9,468)"},{"v":-25288.9,"d":"(25,289)"},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":-176526.21999999997,"d":"(176,526)"}]
[null,null,"Seguros",{"v":-94856.99,"d":"(94,857)"},null,{"v":-10028.83,"d":"(10,029)"},{"v":-9642.74,"d":"(9,643)"},{"v":-8275.86,"d":"(8,276)"},{"v":-8305.5,"d":"(8,306)"},{"v":-6461.35,"d":"(6,461)"},{"v":-6922.54,"d":"(6,923)"},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":-49636.82,"d":"(49,637)"}]
[null,null,"Treinamento",{"v":-4916.31,"d":"(4,916)"},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,"Veículos",{"v":-210250.25,"d":"(210,250)"},null,{"v":-19549.66,"d":"(19,550)"},{"v":-23019.27,"d":"(23,019)"},{"v":-51827.64,"d":"(51,828)"},{"v":-39890.53,"d":"(39,891)"},{"v":-30533.76,"d":"(30,534)"},{"v":-38075.95,"d":"(38,076)"},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":-202896.81,"d":"(202,897)"}]
[null,null,"( + ) Recuperação de Despesas",{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[]
[null,"Tributos Operacionais",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Outras Receitas / Despesas Operacionais",null,{"v":-107156.119,"d":"(107,156)"},null,0,0,{"v":-74.89999999999999,"d":"(75)"},630,{"v":-21219.232999999997,"d":"(21,219)"},{"v":-5880,"d":"(5,880)"},0,0,0,0,0,0,{"v":-26544.132999999998,"d":"(26,544)"}]
[]
[null,"Depreciação / Amortização",null,{"v":-415297.68,"d":"(415,298)"},null,{"v":-36777.636,"d":"(36,778)"},{"v":-32999.469999999994,"d":"(32,999)"},{"v":-40064.85,"d":"(40,065)"},{"v":-29697.78,"d":"(29,698)"},{"v":-22931.411999999997,"d":"(22,931)"},{"v":-24079.439999999995,"d":"(24,079)"},0,0,0,0,0,0,{"v":-186550.588,"d":"(186,551)"}]
[]
[null,"Lucro / Prejuízo Antes do Result. Financ.",null,{"v":3601440.521000013,"d":"3,601,441"},null,{"v":326941.10399999993,"d":"326,941"},{"v":1722008.5999999996,"d":"1,722,009"},{"v":204767.3600000001,"d":"204,767"},{"v":552547.1599999999,"d":"552,547"},{"v":98918.1050000001,"d":"98,918"},{"v":252069.80999999982,"d":"252,070"},0,0,0,0,0,0,{"v":3157252.1389999995,"d":"3,157,252"}]
[]
[null,"Resultado Financeiro Líquido",null,{"v":-661504.606,"d":"(661,505)"},null,{"v":-52728.619999999995,"d":"(52,729)"},{"v":-13025.935999999994,"d":"(13,026)"},{"v":-22826.923000000003,"d":"(22,827)"},{"v":-47937.862,"d":"(47,938)"},{"v":-51086.455,"d":"(51,086)"},{"v":-30979.207000000006,"d":"(30,979)"},0,0,0,0,0,0,{"v":-218585.00299999997,"d":"(218,585)"}]
[null,null,"Juros Pagos ou Incorridos",{"v":-491453.99799999996,"d":"(491,454)"},null,{"v":-47194.475999999995,"d":"(47,194)"},{"v":-29889.362999999994,"d":"(29,889)"},{"v":-32987.08,"d":"(32,987)"},{"v":-33778.996999999996,"d":"(33,779)"},{"v":-50735.28599999999,"d":"(50,735)"},{"v":-37271.5,"d":"(37,272)"},0,0,0,0,0,0,{"v":-231856.702,"d":"(231,857)"}]
[null,null,"Despesas Financeiras",{"v":-34378.21799999999,"d":"(34,378)"},null,{"v":-5277.110999999999,"d":"(5,277)"},{"v":-3067.8269999999998,"d":"(3,068)"},{"v":-4474.420999999999,"d":"(4,474)"},{"v":-2304.071,"d":"(2,304)"},{"v":-4037.6559999999995,"d":"(4,038)"},{"v":-2386.7619999999997,"d":"(2,387)"},0,0,0,0,0,0,{"v":-21547.847999999994,"d":"(21,548)"}]
[null,null,"CPMF",{"v":-187165.517,"d":"(187,166)"},null,{"v":-11485.081999999999,"d":"(11,485)"},{"v":-18696.055,"d":"(18,696)"},{"v":-12411.181999999999,"d":"(12,411)"},{"v":-16597.854,"d":"(16,598)"},{"v":-17181.171,"d":"(17,181)"},{"v":-17267.376,"d":"(17,267)"},0,0,0,0,0,0,{"v":-93638.72,"d":"(93,639)"}]
[null,null,"Receitas Financeiras",{"v":51493.127,"d":"51,493"},null,{"v":11228.048999999999,"d":"11,228"},{"v":38627.309,"d":"38,627"},{"v":27045.760000000002,"d":"27,046"},{"v":4743.0599999999995,"d":"4,743"},{"v":20867.658,"d":"20,868"},{"v":25946.431,"d":"25,946"},0,0,0,0,0,0,{"v":128458.26699999999,"d":"128,458"}]
[]
[null,"Outros Resultados Não Operacionais",null,{"v":224389.956,"d":"224,390"},null,0,{"v":20002.184999999998,"d":"20,002"},0,{"v":73457.524,"d":"73,458"},{"v":44525.865999999995,"d":"44,526"},{"v":17559.29,"d":"17,559"},0,0,0,0,0,0,{"v":155544.86500000002,"d":"155,545"}]
[null,null,"Receita Não Operacional",{"v":224389.956,"d":"224,390"},null,0,{"v":20002.184999999998,"d":"20,002"},0,{"v":73457.524,"d":"73,458"},{"v":44525.865999999995,"d":"44,526"},{"v":17559.29,"d":"17,559"},0,0,0,0,0,0,{"v":155544.86500000002,"d":"155,545"}]
[null,null,"Despesa Não Operacional",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Lucro / Prejuízo antes do IR",null,{"v":3164325.8710000133,"d":"3,164,326"},null,{"v":274212.48399999994,"d":"274,212"},{"v":1728984.8489999997,"d":"1,728,985"},{"v":181940.4370000001,"d":"181,940"},{"v":578066.8219999999,"d":"578,067"},{"v":92357.51600000009,"d":"92,358"},{"v":238649.89299999984,"d":"238,650"},0,0,0,0,0,0,{"v":3094212.0009999997,"d":"3,094,212"}]
[]
[null,"Provisão IR / Contribuição Social",null,{"v":-693220.073,"d":"(693,220)"},null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Resultado do Período",null,{"v":2471105.7980000135,"d":"2,471,106"},null,{"v":274212.48399999994,"d":"274,212"},{"v":1728984.8489999997,"d":"1,728,985"},{"v":181940.4370000001,"d":"181,940"},{"v":578066.8219999999,"d":"578,067"},{"v":92357.51600000009,"d":"92,358"},{"v":238649.89299999984,"d":"238,650"},0,0,0,0,0,0,{"v":3094212.0009999997,"d":"3,094,212"}]
[null,"Resultado do Período em %",null,{"v":0.033864863788085744,"d":"3.4%"},null,{"v":0.0372777968568934,"d":"3.7%"},{"v":0.3250180528056476,"d":"32.5%"},{"v":0.026545936947799637,"d":"2.7%"},{"v":0.07623907543843848,"d":"7.6%"},{"v":0.015238456848868749,"d":"1.5%"},{"v":0.03351713102555316,"d":"3.4%"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"v":0.0767933288824266,"d":"7.7%"}]
[]
[]
[]
[null,"RATEIO"]
[null,"Tributos Operacionais",null,{"v":0.7,"d":"70%"},null,{"v":0.7,"d":"70%"},{"v":0.7,"d":"70%"},{"v":0.7,"d":"70%"},{"v":0.7,"d":"70%"},{"v":0.7,"d":"70%"},{"v":0.7,"d":"70%"},{"v":0.7,"d":"70%"},{"v":0.7,"d":"70%"},{"v":0.7,"d":"70%"},{"v":0.7,"d":"70%"},{"v":0.7,"d":"70%"},{"v":0.7,"d":"70%"},{"v":0.7,"d":"70%"}]
[null,"Outras Receitas / Despesas Operacionais",null,{"v":0.7,"d":"70%"},null,{"v":0.7,"d":"70%"},{"v":0.7,"d":"70%"},{"v":0.7,"d":"70%"},{"v":0.7,"d":"70%"},{"v":0.7,"d":"70%"},{"v":0.7,"d":"70%"},{"v":0.7,"d":"70%"},{"v":0.7,"d":"70%"},{"v":0.7,"d":"70%"},{"v":0.7,"d":"70%"},{"v":0.7,"d":"70%"},{"v":0.7,"d":"70%"},{"v":0.7,"d":"70%"}]
[]
[null,"Depreciação / Amortização",null,{"v":0.7,"d":"70%"},null,{"v":0.7,"d":"70%"},{"v":0.7,"d":"70%"},{"v":0.7,"d":"70%"},{"v":0.7,"d":"70%"},{"v":0.7,"d":"70%"},{"v":0.7,"d":"70%"},{"v":0.7,"d":"70%"},{"v":0.7,"d":"70%"},{"v":0.7,"d":"70%"},{"v":0.7,"d":"70%"},{"v":0.7,"d":"70%"},{"v":0.7,"d":"70%"},{"v":0.7,"d":"70%"}]
[]
[null,"Resultado Financeiro Líquido"]
[null,null,"Juros Pagos ou Incorridos",{"v":0.7,"d":"70%"},null,{"v":0.7,"d":"70%"},{"v":0.7,"d":"70%"},{"v":0.7,"d":"70%"},{"v":0.7,"d":"70%"},{"v":0.7,"d":"70%"},{"v":0.7,"d":"70%"},{"v":0.7,"d":"70%"},{"v":0.7,"d":"70%"},{"v":0.7,"d":"70%"},{"v":0.7,"d":"70%"},{"v":0.7,"d":"70%"},{"v":0.7,"d":"70%"},{"v":0.7,"d":"70%"}]
[null,null,"Despesas Financeiras",{"v":0.7,"d":"70%"},null,{"v":0.7,"d":"70%"},{"v":0.7,"d":"70%"},{"v":0.7,"d":"70%"},{"v":0.7,"d":"70%"},{"v":0.7,"d":"70%"},{"v":0.7,"d":"70%"},{"v":0.7,"d":"70%"},{"v":0.7,"d":"70%"},{"v":0.7,"d":"70%"},{"v":0.7,"d":"70%"},{"v":0.7,"d":"70%"},{"v":0.7,"d":"70%"},{"v":0.7,"d":"70%"}]
[null,null,"CPMF",{"v":0.7,"d":"70%"},null,{"v":0.7,"d":"70%"},{"v":0.7,"d":"70%"},{"v":0.7,"d":"70%"},{"v":0.7,"d":"70%"},{"v":0.7,"d":"70%"},{"v":0.7,"d":"70%"},{"v":0.7,"d":"70%"},{"v":0.7,"d":"70%"},{"v":0.7,"d":"70%"},{"v":0.7,"d":"70%"},{"v":0.7,"d":"70%"},{"v":0.7,"d":"70%"},{"v":0.7,"d":"70%"}]
[null,null,"Receitas Financeiras",{"v":0.7,"d":"70%"},null,{"v":0.7,"d":"70%"},{"v":0.7,"d":"70%"},{"v":0.7,"d":"70%"},{"v":0.7,"d":"70%"},{"v":0.7,"d":"70%"},{"v":0.7,"d":"70%"},{"v":0.7,"d":"70%"},{"v":0.7,"d":"70%"},{"v":0.7,"d":"70%"},{"v":0.7,"d":"70%"},{"v":0.7,"d":"70%"},{"v":0.7,"d":"70%"},{"v":0.7,"d":"70%"}]
[]
[null,"Outros Resultados Não Operacionais"]
[null,null,"Receita Não Operacional",{"v":0.7,"d":"70%"},null,{"v":0.7,"d":"70%"},{"v":0.7,"d":"70%"},{"v":0.7,"d":"70%"},{"v":0.7,"d":"70%"},{"v":0.7,"d":"70%"},{"v":0.7,"d":"70%"},{"v":0.7,"d":"70%"},{"v":0.7,"d":"70%"},{"v":0.7,"d":"70%"},{"v":0.7,"d":"70%"},{"v":0.7,"d":"70%"},{"v":0.7,"d":"70%"},{"v":0.7,"d":"70%"}]
[null,null,"Despesa Não Operacional",{"v":0.7,"d":"70%"},null,{"v":0.7,"d":"70%"},{"v":0.7,"d":"70%"},{"v":0.7,"d":"70%"},{"v":0.7,"d":"70%"},{"v":0.7,"d":"70%"},{"v":0.7,"d":"70%"},{"v":0.7,"d":"70%"},{"v":0.7,"d":"70%"},{"v":0.7,"d":"70%"},{"v":0.7,"d":"70%"},{"v":0.7,"d":"70%"},{"v":0.7,"d":"70%"},{"v":0.7,"d":"70%"}]
[]
[null,"Provisão IR / Contribuição Social",null,{"v":0.7,"d":"70%"},null,{"v":0.7,"d":"70%"},{"v":0.7,"d":"70%"},{"v":0.7,"d":"70%"},{"v":0.7,"d":"70%"},{"v":0.7,"d":"70%"},{"v":0.7,"d":"70%"},{"v":0.7,"d":"70%"},{"v":0.7,"d":"70%"},{"v":0.7,"d":"70%"},{"v":0.7,"d":"70%"},{"v":0.7,"d":"70%"},{"v":0.7,"d":"70%"},{"v":0.7,"d":"70%"}]

{"sheet":"Peças & Serviços","index":12,"n_rows":90,"n_cols":18,"rows_kept":90,"merged":[[3,3,3,16],[4,5,4,16]],"flags":["formulas_cached_only"]}
[]
[]
[]
[{"$nulls":3},"DESEMPENHO DA ÁREA DE PEÇAS & SERVIÇOS"]
[{"$nulls":5},2006]
[{"$nulls":3},2005,null,"2006-01-31","2006-02-28","2006-03-31","2006-04-30","2006-05-31","2006-06-30","2006-07-31","2006-08-31","2006-09-30","2006-10-31","2006-11-30","2006-12-31","Realizado"]
[]
[null,"VENDA DE PEÇAS E SERVIÇOS",null,null,{"$error":"#REF!"}]
[null,null,"Peças - Balcão",{"v":860262,"d":"860,262 "},null,{"v":79544.25,"d":"79,544 "},{"v":64651.45,"d":"64,651 "},{"v":77605.15,"d":"77,605 "},{"v":53920.46,"d":"53,920 "},{"v":58937.39,"d":"58,937 "},{"v":60451.17,"d":"60,451 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":395109.87,"d":"395,110 "}]
[null,null,"Peças - Aplicadas Oficina",{"v":2274474.02,"d":"2,274,474 "},null,{"v":201422.95,"d":"201,423 "},{"v":202047.58,"d":"202,048 "},{"v":295961.13,"d":"295,961 "},{"v":182645.41,"d":"182,645 "},{"v":135066.96,"d":"135,067 "},{"v":177562.86,"d":"177,563 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":1194706.8900000001,"d":"1,194,707 "}]
[null,null,"Mão-de-Obra Aplicada",{"v":834970.3300000001,"d":"834,970 "},null,{"v":67022.61,"d":"67,023 "},{"v":67043,"d":"67,043 "},{"v":74963.04,"d":"74,963 "},{"v":61535.61,"d":"61,536 "},{"v":64058.81,"d":"64,059 "},{"v":59831.24,"d":"59,831 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":394454.30999999994,"d":"394,454 "}]
[null,null,"Peças - Garantia",{"v":783197.65,"d":"783,198 "},null,{"v":94884.48,"d":"94,884 "},{"v":78702.45,"d":"78,702 "},{"v":96401.84,"d":"96,402 "},{"v":140395.08,"d":"140,395 "},{"v":124555.6,"d":"124,556 "},{"v":257286.76,"d":"257,287 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":792226.21,"d":"792,226 "}]
[null,null,"Peças - Seguradoras",{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,"Venda de Sucatas",{"v":6667,"d":"6,667 "},null,{"v":150,"d":"150 "},{"v":1417.5,"d":"1,418 "},{"v":175,"d":"175 "},{"v":100,"d":"100 "},{"v":500,"d":"500 "},{"v":410,"d":"410 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":2752.5,"d":"2,753 "}]
[null,null,"Mão-de-Obra Garantia",{"v":146088.15,"d":"146,088 "},null,{"v":17823.91,"d":"17,824 "},{"v":7037.1,"d":"7,037 "},{"v":14331.4,"d":"14,331 "},{"v":23734.31,"d":"23,734 "},{"v":14017.84,"d":"14,018 "},{"v":22027.09,"d":"22,027 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":98971.65,"d":"98,972 "}]
[null,null,"Mão-de-Obra alocada Interna",{"v":167316,"d":"167,316 "},null,{"v":13521,"d":"13,521 "},{"v":16795,"d":"16,795 "},{"v":26034,"d":"26,034 "},{"v":10252,"d":"10,252 "},{"v":18089,"d":"18,089 "},{"v":17719,"d":"17,719 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":102410,"d":"102,410 "}]
[null,null,"Mão-de-Obra faturada a Seguradoras",{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,"Lifestyle",{"v":15648.19,"d":"15,648 "},null,{"v":723,"d":"723 "},{"v":593.84,"d":"594 "},{"v":104,"d":"104 "},{"v":252,"d":"252 "},{"v":125,"d":"125 "},{"v":231,"d":"231 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":2028.8400000000001,"d":"2,029 "}]
[null,null,"Riders",{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"Receita Operacional Bruta",null,{"v":5088623.340000001,"d":"5,088,623 "},null,{"v":475092.19999999995,"d":"475,092 "},{"v":438287.92,"d":"438,288 "},{"v":585575.56,"d":"585,576 "},{"v":472834.86999999994,"d":"472,835 "},{"v":415350.60000000003,"d":"415,351 "},{"v":595519.12,"d":"595,519 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":2982660.27,"d":"2,982,660 "}]
[]
[null,"Devoluções, Abat., Descontos",null,{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"Impostos Sobre Vendas",null,{"v":-1461563.69,"d":"(1,461,564)"},null,{"v":-135372.32,"d":"(135,372)"},{"v":-126304.34999999999,"d":"(126,304)"},{"v":-142163.46,"d":"(142,163)"},{"v":-131789.54,"d":"(131,790)"},{"v":-120012.1,"d":"(120,012)"},{"v":-155163.21000000002,"d":"(155,163)"},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":-810804.98,"d":"(810,805)"}]
[]
[null,"Outras Receitas Operacionais",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Bônus BMW - peças p/ carros",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Bônus BMW - peças de motos",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Receita Operacional Líquida",null,{"v":3627059.650000001,"d":"3,627,060 "},null,{"v":339719.87999999995,"d":"339,720 "},{"v":311983.57,"d":"311,984 "},{"v":443412.1000000001,"d":"443,412 "},{"v":341045.32999999996,"d":"341,045 "},{"v":295338.5,"d":"295,339 "},{"v":440355.91,"d":"440,356 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":2171855.29,"d":"2,171,855 "}]
[]
[null,"Custo das Vendas de Peças",null,{"v":-2131558.12,"d":"(2,131,558)"},null,{"v":-179835.36000000002,"d":"(179,835)"},{"v":-182335.54000000004,"d":"(182,336)"},{"v":-247387.43000000002,"d":"(247,387)"},{"v":-215705.42,"d":"(215,705)"},{"v":-186425.06,"d":"(186,425)"},{"v":-302719.92,"d":"(302,720)"},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":-1314408.73,"d":"(1,314,409)"}]
[null,null,"Custo das Peças e Insumos  - Oficina",{"v":-1432597.3,"d":"(1,432,597)"},null,{"v":-98192.53,"d":"(98,193)"},{"v":-118453.16,"d":"(118,453)"},{"v":-170498.37,"d":"(170,498)"},{"v":-106950.57,"d":"(106,951)"},{"v":-89127.54,"d":"(89,128)"},{"v":-109796.39,"d":"(109,796)"},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":-693018.56,"d":"(693,019)"}]
[null,null,"Custo das Peças - Garantia",{"v":-553638.72,"d":"(553,639)"},null,{"v":-63249.61,"d":"(63,250)"},{"v":-53887.92,"d":"(53,888)"},{"v":-66180.76,"d":"(66,181)"},{"v":-91964.57,"d":"(91,965)"},{"v":-85505.79,"d":"(85,506)"},{"v":-174147.27,"d":"(174,147)"},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":-534935.9199999999,"d":"(534,936)"}]
[null,null,"Custo dos Serviços de Terceiros",{"v":-139093.17,"d":"(139,093)"},null,{"v":-18045.51,"d":"(18,046)"},{"v":-9807.29,"d":"(9,807)"},{"v":-10660.66,"d":"(10,661)"},{"v":-16680.1,"d":"(16,680)"},{"v":-11724.85,"d":"(11,725)"},{"v":-18672,"d":"(18,672)"},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":-85590.41,"d":"(85,590)"}]
[null,null,"Outros Custos",{"v":-6228.93,"d":"(6,229)"},null,{"v":-347.71,"d":"(348)"},{"v":-187.17,"d":"(187)"},{"v":-47.64,"d":"(48)"},{"v":-110.18,"d":"(110)"},{"v":-66.88,"d":"(67)"},{"v":-104.26,"d":"(104)"},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":-863.84,"d":"(864)"}]
[]
[null,"LUCRO BRUTO",null,{"v":1495501.5300000007,"d":"1,495,502 "},null,{"v":159884.51999999993,"d":"159,885 "},{"v":129648.02999999997,"d":"129,648 "},{"v":196024.67000000007,"d":"196,025 "},{"v":125339.90999999995,"d":"125,340 "},{"v":108913.44,"d":"108,913 "},{"v":137635.99,"d":"137,636 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":857446.5599999998,"d":"857,447 "}]
[null,"Margem Bruta",null,{"v":0.4123178757206269,"d":"41%"},null,{"v":0.47063633720817266,"d":"47%"},{"v":0.4155604412116958,"d":"42%"},{"v":0.4420823653662136,"d":"44%"},{"v":0.3675168635207524,"d":"37%"},{"v":0.36877494806806427,"d":"37%"},{"v":0.3125562456968047,"d":"31%"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"v":0.39479912126189576,"d":"39%"}]
[]
[null,"Pessoal (Ord., Enc., Benef. e Trein.)",null,{"v":-851164.98,"d":"-851165"},null,{"v":-65091.29,"d":"-65091"},{"v":-68376.69,"d":"-68377"},{"v":-71185.57,"d":"-71186"},{"v":-78476.49,"d":"-78476"},{"v":-76311.35,"d":"-76311"},{"v":-73924.11,"d":"-73924"},0,0,0,0,0,0,{"v":-433365.5,"d":"-433366"}]
[]
[null,"Despesas Departamentais",null,{"v":-539257.5199999999,"d":"(539,258)"},null,{"v":-45276.340000000004,"d":"(45,276)"},{"v":-42995.31,"d":"(42,995)"},{"v":-55694.79,"d":"(55,695)"},{"v":-49280.53999999999,"d":"(49,281)"},{"v":-50180.09,"d":"(50,180)"},{"v":-56686.2,"d":"(56,686)"},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":-300113.26999999996,"d":"(300,113)"}]
[null,null,"Água, Luz, Telefone e Comunicação",{"v":-72069.24,"d":"(72,069)"},null,{"v":-7598.89,"d":"(7,599)"},{"v":-5905.63,"d":"(5,906)"},{"v":-8828.19,"d":"(8,828)"},{"v":-5578.96,"d":"(5,579)"},{"v":-7083.75,"d":"(7,084)"},{"v":-7652.32,"d":"(7,652)"},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":-42647.74,"d":"(42,648)"}]
[null,null,"Aluguel e IPTU",{"v":-178590.31,"d":"(178,590)"},null,{"v":-17387.29,"d":"(17,387)"},{"v":-16745.02,"d":"(16,745)"},{"v":-16902.47,"d":"(16,902)"},{"v":-16902.47,"d":"(16,902)"},{"v":-16902.47,"d":"(16,902)"},{"v":-16902.47,"d":"(16,902)"},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":-101742.19,"d":"(101,742)"}]
[null,null,"Comissões",{"v":-13264.49,"d":"(13,264)"},null,{"v":-3404.65,"d":"(3,405)"},{"v":-2982.41,"d":"(2,982)"},{"v":-3092.49,"d":"(3,092)"},{"v":-5255.79,"d":"(5,256)"},{"v":-2684.99,"d":"(2,685)"},{"v":-4291.8,"d":"(4,292)"},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":-21712.13,"d":"(21,712)"}]
[null,null,"Manutenções Diversas (inóveis, inst., máq., veículos)",{"v":-73154.53,"d":"(73,155)"},null,{"v":-560,"d":"(560)"},{"v":-539.8,"d":"(540)"},{"v":-2065.56,"d":"(2,066)"},{"v":-4368.6,"d":"(4,369)"},{"v":-7000.28,"d":"(7,000)"},{"v":-3338.86,"d":"(3,339)"},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":-17873.1,"d":"(17,873)"}]
[null,null,"Material de Escritório",{"v":-9557.23,"d":"(9,557)"},null,{"v":-1261.18,"d":"(1,261)"},{"v":-331.09,"d":"(331)"},{"v":-709.26,"d":"(709)"},{"v":-562.96,"d":"(563)"},{"v":-980.26,"d":"(980)"},{"v":-875.98,"d":"(876)"},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":-4720.73,"d":"(4,721)"}]
[null,null,"Outras Despesas",{"v":-192621.72,"d":"(192,622)"},null,{"v":-15064.33,"d":"(15,064)"},{"v":-16491.36,"d":"(16,491)"},{"v":-24096.82,"d":"(24,097)"},{"v":-16611.76,"d":"(16,612)"},{"v":-15528.34,"d":"(15,528)"},{"v":-23624.77,"d":"(23,625)"},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":-111417.38,"d":"(111,417)"}]
[null,null,"( + ) Recuperação de Despesas",{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[]
[null,"Tributos Operacionais",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Outras Receitas / Despesas Operacionais",null,{"v":-15308.017000000002,"d":"(15,308)"},null,0,0,{"v":-10.700000000000001,"d":"(11)"},90,{"v":-3031.319,"d":"(3,031)"},{"v":-840,"d":"(840)"},0,0,0,0,0,0,{"v":-3792.019,"d":"(3,792)"}]
[]
[null,"Depreciação / Amortização",null,{"v":-59328.240000000005,"d":"(59,328)"},null,{"v":-5253.948,"d":"(5,254)"},{"v":-4714.21,"d":"(4,714)"},{"v":-5723.55,"d":"(5,724)"},{"v":-4242.54,"d":"(4,243)"},{"v":-3275.916,"d":"(3,276)"},{"v":-3439.92,"d":"(3,440)"},0,0,0,0,0,0,{"v":-26650.084000000003,"d":"(26,650)"}]
[]
[null,"Lucro / Prejuízo Antes do Result. Financeiro",null,{"v":30442.77300000083,"d":"30,443"},null,{"v":44262.94199999992,"d":"44,263"},{"v":13561.81999999997,"d":"13,562"},{"v":63410.060000000056,"d":"63,410"},{"v":-6569.6600000000535,"d":"(6,570)"},{"v":-23885.235,"d":"(23,885)"},{"v":2745.759999999993,"d":"2,746"},0,0,0,0,0,0,{"v":93525.6869999999,"d":"93,526"}]
[]
[null,"Resultado Financeiro Líquido",null,{"v":-94500.658,"d":"(94,501)"},null,{"v":-7532.66,"d":"(7,533)"},{"v":-1860.847999999999,"d":"(1,861)"},{"v":-3260.9889999999996,"d":"(3,261)"},{"v":-6848.2660000000005,"d":"(6,848)"},{"v":-7298.065,"d":"(7,298)"},{"v":-4425.601000000001,"d":"(4,426)"},0,0,0,0,0,0,{"v":-31226.428999999996,"d":"(31,226)"}]
[null,null,"Juros Pagos ou Incorridos",{"v":-70207.714,"d":"(70,208)"},null,{"v":-6742.067999999999,"d":"(6,742)"},{"v":-4269.909,"d":"(4,270)"},{"v":-4712.4400000000005,"d":"(4,712)"},{"v":-4825.571,"d":"(4,826)"},{"v":-7247.898,"d":"(7,248)"},{"v":-5324.5,"d":"(5,325)"},0,0,0,0,0,0,{"v":-33122.386,"d":"(33,122)"}]
[null,null,"Despesas Financeiras",{"v":-4911.174,"d":"(4,911)"},null,{"v":-753.873,"d":"(754)"},{"v":-438.26099999999997,"d":"(438)"},{"v":-639.203,"d":"(639)"},{"v":-329.153,"d":"(329)"},{"v":-576.808,"d":"(577)"},{"v":-340.966,"d":"(341)"},0,0,0,0,0,0,{"v":-3078.2639999999997,"d":"(3,078)"}]
[null,null,"CPMF",{"v":-26737.931,"d":"(26,738)"},null,{"v":-1640.7259999999999,"d":"(1,641)"},{"v":-2670.8650000000002,"d":"(2,671)"},{"v":-1773.0259999999998,"d":"(1,773)"},{"v":-2371.1220000000003,"d":"(2,371)"},{"v":-2454.453,"d":"(2,454)"},{"v":-2466.768,"d":"(2,467)"},0,0,0,0,0,0,{"v":-13376.960000000001,"d":"(13,377)"}]
[null,null,"Receitas Financeiras",{"v":7356.161,"d":"7,356"},null,{"v":1604.007,"d":"1,604"},{"v":5518.187000000001,"d":"5,518"},{"v":3863.6800000000003,"d":"3,864"},{"v":677.58,"d":"678"},{"v":2981.094,"d":"2,981"},{"v":3706.6330000000003,"d":"3,707"},0,0,0,0,0,0,{"v":18351.181000000004,"d":"18,351 "}]
[]
[null,"Outros Resultados Não Operacionais",null,{"v":32055.708000000002,"d":"32,056"},null,0,{"v":2857.455,"d":"2,857"},0,{"v":10493.932,"d":"10,494"},{"v":6360.838,"d":"6,361"},{"v":2508.4700000000003,"d":"2,508"},0,0,0,0,0,0,{"v":22220.695,"d":"22,221"}]
[null,null,"Receita Não Operacional",{"v":32055.708000000002,"d":"32,056"},null,0,{"v":2857.455,"d":"2,857"},0,{"v":10493.932,"d":"10,494"},{"v":6360.838,"d":"6,361"},{"v":2508.4700000000003,"d":"2,508"},0,0,0,0,0,0,{"v":22220.695,"d":"22,221 "}]
[null,null,"Despesa Não Operacional",0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"v":0,"d":"0 "}]
[]
[null,"Provisão IR / Contribuição Social",null,{"v":-99031.43900000001,"d":"(99,031)"},null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Resultado do Período",null,{"v":-131033.61599999918,"d":"(131,034)"},null,{"v":36730.28199999992,"d":"36,730"},{"v":14558.426999999972,"d":"14,558"},{"v":60149.071000000054,"d":"60,149"},{"v":-2923.9940000000533,"d":"(2,924)"},{"v":-24822.462,"d":"(24,822)"},{"v":828.6289999999926,"d":"829"},0,0,0,0,0,0,{"v":84519.95299999988,"d":"84,520"}]
[null,"Resultado do Período em %",null,{"v":-0.03612667798281154,"d":"-4%"},null,{"v":0.1081193187752213,"d":"11%"},{"v":0.04666408234254122,"d":"5%"},{"v":0.13565049532928858,"d":"14%"},{"v":-0.008573622749797083,"d":"-1%"},{"v":-0.08404749804038417,"d":"-8%"},{"v":0.0018817256250744827,"d":"0%"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"v":0.0389160149799851,"d":"4%"}]
[]
[]
[]
[null,"RATEIO"]
[null,"Tributos Operacionais",null,{"v":0.1,"d":"10%"},null,{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"}]
[null,"Outras Receitas / Despesas Operacionais",null,{"v":0.1,"d":"10%"},null,{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"}]
[]
[null,"Depreciação / Amortização",null,{"v":0.1,"d":"10%"},null,{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"}]
[]
[null,"Resultado Financeiro Líquido"]
[null,null,"Juros Pagos ou Incorridos",{"v":0.1,"d":"10%"},null,{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"}]
[null,null,"Despesas Financeiras",{"v":0.1,"d":"10%"},null,{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"}]
[null,null,"CPMF",{"v":0.1,"d":"10%"},null,{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"}]
[null,null,"Receitas Financeiras",{"v":0.1,"d":"10%"},null,{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"}]
[]
[null,"Outros Resultados Não Operacionais"]
[null,null,"Receita Não Operacional",{"v":0.1,"d":"10%"},null,{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"}]
[null,null,"Despesa Não Operacional",{"v":0.1,"d":"10%"},null,{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"}]
[]
[null,"Provisão IR / Constribuição Social","Despesa Não Operacional",{"v":0.1,"d":"10%"},null,{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"}]

{"sheet":"Funilaria & Pintura","index":13,"n_rows":79,"n_cols":18,"rows_kept":79,"merged":[[4,3,4,16],[5,5,5,16]],"flags":["formulas_cached_only"]}
[]
[]
[]
[]
[{"$nulls":3},"DESEMPENHO DA ÁREA DE FUNILARIA & PINTURA"]
[{"$nulls":5},2006]
[{"$nulls":3},2005,null,"2006-01-31","2006-02-28","2006-03-31","2006-04-30","2006-05-31","2006-06-30","2006-07-31","2006-08-31","2006-09-30","2006-10-31","2006-11-30","2006-12-31","Realizado"]
[]
[null,"RECEITA DE FUNILARIA & PINTURA",null,null,{"$error":"#REF!"}]
[null,null,"Peças - Balcão",{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,"Peças - Aplicadas Oficina",{"v":1695712.43,"d":"1,695,712 "},null,{"v":138288.2,"d":"138,288 "},{"v":151619.67,"d":"151,620 "},{"v":80607.88,"d":"80,608 "},{"v":143441.08,"d":"143,441 "},{"v":151733.12,"d":"151,733 "},{"v":123342.11,"d":"123,342 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":789032.0599999999,"d":"789,032 "}]
[null,null,"Mão-de-Obra Aplicada",{"v":633284.21,"d":"633,284 "},null,{"v":56541.43,"d":"56,541 "},{"v":33077.71,"d":"33,078 "},{"v":70087.6,"d":"70,088 "},{"v":41492.16,"d":"41,492 "},{"v":41991.98,"d":"41,992 "},{"v":45471.62,"d":"45,472 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":288662.5,"d":"288,663 "}]
[null,null,"Receitas Internas",{"v":34896,"d":"34,896 "},null,{"v":5950,"d":"5,950 "},{"v":0,"d":"0 "},{"v":10550,"d":"10,550 "},{"v":2240,"d":"2,240 "},{"v":2960,"d":"2,960 "},{"v":2840,"d":"2,840 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":24540,"d":"24,540 "}]
[null,"Receita Operacional Bruta",null,{"v":2363892.6399999997,"d":"2,363,893 "},null,{"v":200779.63,"d":"200,780 "},{"v":184697.38,"d":"184,697 "},{"v":161245.48,"d":"161,245 "},{"v":187173.24,"d":"187,173 "},{"v":196685.1,"d":"196,685 "},{"v":171653.73,"d":"171,654 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":1102234.56,"d":"1,102,235 "}]
[]
[null,"Custo de Funilaria & Pintura",null,{"v":-768887.54,"d":"(768,888)"},null,{"v":-72079.81999999999,"d":"(72,080)"},{"v":-78447.61,"d":"(78,448)"},{"v":-40516.58,"d":"(40,517)"},{"v":-84642.2,"d":"(84,642)"},{"v":-47300.1,"d":"(47,300)"},{"v":-56391.9,"d":"(56,392)"},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":-379378.21,"d":"(379,378)"}]
[null,null,"Custo das Peças - Balcão",{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,"Custo das Peças  - Oficina",{"v":-740707.64,"d":"(740,708)"},null,{"v":-71530.78,"d":"(71,531)"},{"v":-74001.72,"d":"(74,002)"},{"v":-37078.48,"d":"(37,078)"},{"v":-81751.7,"d":"(81,752)"},{"v":-45462.1,"d":"(45,462)"},{"v":-54099.9,"d":"(54,100)"},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":-363924.68,"d":"(363,925)"}]
[null,null,"Custo dos Serviços de Terceiros",{"v":-28179.9,"d":"(28,180)"},null,{"v":-549.04,"d":"(549)"},{"v":-4445.89,"d":"(4,446)"},{"v":-3438.1,"d":"(3,438)"},{"v":-2890.5,"d":"(2,891)"},{"v":-1838,"d":"(1,838)"},{"v":-2292,"d":"(2,292)"},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":-15453.53,"d":"(15,454)"}]
[null,null,"Manutenções e Garantias",{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[]
[null,"LUCRO BRUTO",null,{"v":1595005.0999999996,"d":"1,595,005 "},null,{"v":128699.81000000001,"d":"128,700 "},{"v":106249.77,"d":"106,250 "},{"v":120728.90000000001,"d":"120,729 "},{"v":102531.04,"d":"102,531 "},{"v":149385,"d":"149,385 "},{"v":115261.83000000002,"d":"115,262 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":722856.3500000001,"d":"722,856 "}]
[null,"Margem Bruta",null,{"v":0.6747366919336911,"d":"67%"},null,{"v":0.64100033454589,"d":"64%"},{"v":0.5752640887488496,"d":"58%"},{"v":0.7487273441711358,"d":"75%"},{"v":0.547786852436812,"d":"55%"},{"v":0.7595135574580891,"d":"76%"},{"v":0.6714787380384919,"d":"67%"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"v":0.6558099121842088,"d":"66%"}]
[]
[null,"Pessoal (Ord., Enc., Benef. e Trein.)",null,{"v":-305081.57,"d":"(305,082)"},null,{"v":-29104.18,"d":"(29,104)"},{"v":-29434.65,"d":"(29,435)"},{"v":-32629.85,"d":"(32,630)"},{"v":-34408.74,"d":"(34,409)"},{"v":-41082.71,"d":"(41,083)"},{"v":-34845.17,"d":"(34,845)"},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":-3430.4,"d":"(3,430)"}]
[]
[null,"Despesas Departamentais",null,{"v":-250886.68,"d":"(250,887)"},null,{"v":-19061.370000000003,"d":"(19,061)"},{"v":-32836.25,"d":"(32,836)"},{"v":-19841.52,"d":"(19,842)"},{"v":-30826.86,"d":"(30,827)"},{"v":-27025.65,"d":"(27,026)"},{"v":-21786.690000000002,"d":"(21,787)"},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":-151378.34,"d":"(151,378)"}]
[null,null,"Água, Luz e Comunicações",{"v":-14561.48,"d":"(14,561)"},null,{"v":-1335.18,"d":"(1,335)"},{"v":-1766.22,"d":"(1,766)"},{"v":-1558.53,"d":"(1,559)"},{"v":-1743.55,"d":"(1,744)"},{"v":-2829.95,"d":"(2,830)"},{"v":-3016.32,"d":"(3,016)"},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":-12249.75,"d":"(12,250)"}]
[null,null,"Aluguel e IPTU",{"v":-78553.64,"d":"(78,554)"},null,{"v":-6180.34,"d":"(6,180)"},{"v":-6884.45,"d":"(6,884)"},{"v":-7087.55,"d":"(7,088)"},{"v":-7087.55,"d":"(7,088)"},{"v":-7087.55,"d":"(7,088)"},{"v":-7087.55,"d":"(7,088)"},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":-41414.990000000005,"d":"(41,415)"}]
[null,null,"Arrendamento Mercantil",{"v":-23142.24,"d":"(23,142)"},null,{"v":-1928.52,"d":"(1,929)"},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":-1928.52,"d":"(1,929)"}]
[null,null,"Comissões",{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,"Manut. Diversas (imóveis, inst., máq., veículos)",{"v":-10569.88,"d":"(10,570)"},null,{"v":-216,"d":"(216)"},{"v":-2136.53,"d":"(2,137)"},{"v":-2699.21,"d":"(2,699)"},{"v":-3274.68,"d":"(3,275)"},{"v":-2196.41,"d":"(2,196)"},{"v":-132,"d":"(132)"},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":-10654.83,"d":"(10,655)"}]
[null,null,"Outros Despesas ",{"v":-16840.91,"d":"(16,841)"},null,{"v":-1511.51,"d":"(1,512)"},{"v":-469.31,"d":"(469)"},{"v":-925.44,"d":"(925)"},{"v":-361.23,"d":"(361)"},{"v":-699.15,"d":"(699)"},{"v":-3313.52,"d":"(3,314)"},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":-7280.16,"d":"(7,280)"}]
[null,null,"Seguros - Incêndio / Veículos",{"v":-10796.39,"d":"(10,796)"},null,{"v":-484.59,"d":"(485)"},{"v":-1007.45,"d":"(1,007)"},{"v":-484.59,"d":"(485)"},{"v":-484.59,"d":"(485)"},{"v":-484.59,"d":"(485)"},{"v":-484.59,"d":"(485)"},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":-3430.4,"d":"(3,430)"}]
[null,null,"Serviços Prestados - PJ",{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,"Material de Consumo (Oficina)",{"v":-96422.14,"d":"(96,422)"},null,{"v":-7405.23,"d":"(7,405)"},{"v":-20572.29,"d":"(20,572)"},{"v":-7086.2,"d":"(7,086)"},{"v":-17875.26,"d":"(17,875)"},{"v":-13728,"d":"(13,728)"},{"v":-7752.71,"d":"(7,753)"},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":-74419.69,"d":"(74,420)"}]
[null,null,"( + ) Recuperação de Despesas",{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[]
[null,"Tributos Operacionais",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Outras Receitas / Despesas Operacionais",null,{"v":-15308.017000000002,"d":"(15,308)"},null,0,0,{"v":-10.700000000000001,"d":"(11)"},90,{"v":-3031.319,"d":"(3,031)"},{"v":-840,"d":"(840)"},0,0,0,0,0,0,{"v":-3792.019,"d":"(3,792)"}]
[]
[null,"Depreciação / Amortização",null,{"v":-59328.240000000005,"d":"(59,328)"},null,{"v":-5253.948,"d":"(5,254)"},{"v":-4714.21,"d":"(4,714)"},{"v":-5723.55,"d":"(5,724)"},{"v":-4242.54,"d":"(4,243)"},{"v":-3275.916,"d":"(3,276)"},{"v":-3439.92,"d":"(3,440)"},0,0,0,0,0,0,{"v":-26650.084000000003,"d":"(26,650)"}]
[]
[null,"Lucro / Prejuízo Antes do Result. Financeiro",null,{"v":964400.5929999996,"d":"964,401"},null,{"v":75280.312,"d":"75,280"},{"v":39264.659999999996,"d":"39,265"},{"v":62523.28000000001,"d":"62,523"},{"v":33142.89999999999,"d":"33,143"},{"v":74969.40500000001,"d":"74,969"},{"v":54350.05000000002,"d":"54,350"},0,0,0,0,0,0,{"v":537605.5070000001,"d":"537,606"}]
[]
[null,"Resultado Financeiro Líquido",null,{"v":-94500.658,"d":"(94,501)"},null,{"v":-7532.66,"d":"(7,533)"},{"v":-1860.847999999999,"d":"(1,861)"},{"v":-3260.9889999999996,"d":"(3,261)"},{"v":-6848.2660000000005,"d":"(6,848)"},{"v":-7298.065,"d":"(7,298)"},{"v":-4425.601000000001,"d":"(4,426)"},0,0,0,0,0,0,{"v":-31226.428999999996,"d":"(31,226)"}]
[null,null,"Juros Pagos ou Incorridos",{"v":-70207.714,"d":"(70,208)"},null,{"v":-6742.067999999999,"d":"(6,742)"},{"v":-4269.909,"d":"(4,270)"},{"v":-4712.4400000000005,"d":"(4,712)"},{"v":-4825.571,"d":"(4,826)"},{"v":-7247.898,"d":"(7,248)"},{"v":-5324.5,"d":"(5,325)"},0,0,0,0,0,0,{"v":-33122.386,"d":"(33,122)"}]
[null,null,"Despesas Financeiras",{"v":-4911.174,"d":"(4,911)"},null,{"v":-753.873,"d":"(754)"},{"v":-438.26099999999997,"d":"(438)"},{"v":-639.203,"d":"(639)"},{"v":-329.153,"d":"(329)"},{"v":-576.808,"d":"(577)"},{"v":-340.966,"d":"(341)"},0,0,0,0,0,0,{"v":-3078.2639999999997,"d":"(3,078)"}]
[null,null,"CPMF",{"v":-26737.931,"d":"(26,738)"},null,{"v":-1640.7259999999999,"d":"(1,641)"},{"v":-2670.8650000000002,"d":"(2,671)"},{"v":-1773.0259999999998,"d":"(1,773)"},{"v":-2371.1220000000003,"d":"(2,371)"},{"v":-2454.453,"d":"(2,454)"},{"v":-2466.768,"d":"(2,467)"},0,0,0,0,0,0,{"v":-13376.960000000001,"d":"(13,377)"}]
[null,null,"Receitas Financeiras",{"v":7356.161,"d":"7,356"},null,{"v":1604.007,"d":"1,604"},{"v":5518.187000000001,"d":"5,518"},{"v":3863.6800000000003,"d":"3,864"},{"v":677.58,"d":"678"},{"v":2981.094,"d":"2,981"},{"v":3706.6330000000003,"d":"3,707"},0,0,0,0,0,0,{"v":18351.181000000004,"d":"18,351 "}]
[]
[null,"Outros Resultados Não Operacionais",null,{"v":32055.708000000002,"d":"32,056"},null,0,{"v":2857.455,"d":"2,857"},0,{"v":10493.932,"d":"10,494"},{"v":6360.838,"d":"6,361"},{"v":2508.4700000000003,"d":"2,508"},0,0,0,0,0,0,{"v":22220.695,"d":"22,221"}]
[null,null,"Receita Não Operacional",{"v":32055.708000000002,"d":"32,056"},null,0,{"v":2857.455,"d":"2,857"},0,{"v":10493.932,"d":"10,494"},{"v":6360.838,"d":"6,361"},{"v":2508.4700000000003,"d":"2,508"},0,0,0,0,0,0,{"v":22220.695,"d":"22,221 "}]
[null,null,"Despesa Não Operacional",0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"v":0,"d":"0 "}]
[]
[null,"Provisão IR / Contribuição Social",null,{"v":-99031.43900000001,"d":"(99,031)"},null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Resultado do Período",null,{"v":802924.2039999996,"d":"802,924"},null,{"v":67747.652,"d":"67,748"},{"v":40261.267,"d":"40,261"},{"v":59262.29100000001,"d":"59,262"},{"v":36788.56599999999,"d":"36,789"},{"v":74032.17800000001,"d":"74,032"},{"v":52432.919000000016,"d":"52,433"},0,0,0,0,0,0,{"v":528599.773,"d":"528,600"}]
[null,"Resultado do Período em %",null,{"v":0.33966187398426,"d":"34%"},null,{"v":0.337422934786761,"d":"34%"},{"v":0.21798504667472812,"d":"22%"},{"v":0.36752838591196485,"d":"37%"},{"v":0.19654821383655052,"d":"20%"},{"v":0.3763995239090303,"d":"38%"},{"v":0.3054574986515004,"d":"31%"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"v":0.7312653101823066,"d":"73%"}]
[]
[]
[]
[null,"RATEIO"]
[null,"Tributos Operacionais",null,{"v":0.1,"d":"10%"},null,{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"}]
[null,"Outras Receitas / Despesas Operacionais",null,{"v":0.1,"d":"10%"},null,{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"}]
[]
[null,"Depreciação / Amortização",null,{"v":0.1,"d":"10%"},null,{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"}]
[]
[null,"Resultado Financeiro Líquido"]
[null,null,"Juros Pagos ou Incorridos",{"v":0.1,"d":"10%"},null,{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"}]
[null,null,"Despesas Financeiras",{"v":0.1,"d":"10%"},null,{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"}]
[null,null,"CPMF",{"v":0.1,"d":"10%"},null,{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"}]
[null,null,"Receitas Financeiras",{"v":0.1,"d":"10%"},null,{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"}]
[]
[null,"Outros Resultados Não Operacionais"]
[null,null,"Receita Não Operacional",{"v":0.1,"d":"10%"},null,{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"}]
[null,null,"Despesa Não Operacional",{"v":0.1,"d":"10%"},null,{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"}]
[]
[null,null,"Despesa Não Operacional",{"v":0.1,"d":"10%"},null,{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"}]

{"sheet":"Administração","index":14,"n_rows":65,"n_cols":18,"rows_kept":65,"merged":[[4,3,4,16],[5,5,5,16]],"flags":["formulas_cached_only"]}
[{"$nulls":5},""]
[]
[]
[]
[{"$nulls":3},"ADMINISTRAÇÃO"]
[{"$nulls":5},2006]
[{"$nulls":3},2005,null,"2006-01-31","2006-02-28","2006-03-31","2006-04-30","2006-05-31","2006-06-30","2006-07-31","2006-08-31","2006-09-30","2006-10-31","2006-11-30","2006-12-31","Realizado"]
[]
[null,"Pessoal (Ord., Enc., Benef. e Trein.)",null,{"v":-537116.54,"d":"(537,117)"},null,{"v":-49407.05,"d":"(49,407)"},{"v":-53422.38,"d":"(53,422)"},{"v":-54840.23,"d":"(54,840)"},{"v":-53638.99,"d":"(53,639)"},{"v":-55163.11,"d":"(55,163)"},{"v":-53555.37,"d":"(53,555)"},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":-320027.13,"d":"(320,027)"}]
[]
[null,"Despesas Departamentais",null,{"v":-372417.99,"d":"(372,418)"},null,{"v":-34377.259999999995,"d":"(34,377)"},{"v":-26387.71,"d":"(26,388)"},{"v":-33483.57,"d":"(33,484)"},{"v":-40548.04,"d":"(40,548)"},{"v":-35184.38,"d":"(35,184)"},{"v":-73649.17,"d":"(73,649)"},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":-243630.13,"d":"(243,630)"}]
[null,null,"Água, Luz e Comunicações",{"v":-14802.95,"d":"(14,803)"},null,{"v":-2784.42,"d":"(2,784)"},{"v":-1413.86,"d":"(1,414)"},{"v":-2646.72,"d":"(2,647)"},{"v":-2292.81,"d":"(2,293)"},{"v":-1449.1,"d":"(1,449)"},{"v":-1316.12,"d":"(1,316)"},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":-11903.029999999999,"d":"(11,903)"}]
[null,null,"Aluguel e IPTU",{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,"Arrendamento Mercantil",{"v":-3474,"d":"(3,474)"},null,{"v":-376.43,"d":"(376)"},{"v":0,"d":"0 "},{"v":-752.86,"d":"(753)"},{"v":0,"d":"0 "},{"v":-752.86,"d":"(753)"},{"v":-376.43,"d":"(376)"},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":-2258.58,"d":"(2,259)"}]
[null,null,"Comissões",{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,"Manut. Diversas (imóveis, inst., máq., veículos)",{"v":-2241.19,"d":"(2,241)"},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,"Outros Despesas ",{"v":-183008.50999999998,"d":"(183,009)"},null,{"v":-19380.89,"d":"(19,381)"},{"v":-13536.98,"d":"(13,537)"},{"v":-14170.130000000001,"d":"(14,170)"},{"v":-17245.129999999997,"d":"(17,245)"},{"v":-21129.280000000002,"d":"(21,129)"},{"v":-66858.78,"d":"(66,859)"},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":-152321.19,"d":"(152,321)"}]
[null,null,"Seguros - Incêndio / Veículos",{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,"Serviços Prestados - PJ e Contratados",{"v":-130946.32999999999,"d":"(130,946)"},null,{"v":-8147.8,"d":"(8,148)"},{"v":-9003.41,"d":"(9,003)"},{"v":-12414.060000000001,"d":"(12,414)"},{"v":-9873.630000000001,"d":"(9,874)"},{"v":-9944.59,"d":"(9,945)"},{"v":-9196.31,"d":"(9,196)"},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":-58579.8,"d":"(58,580)"}]
[null,null,"Veículos",{"v":-11303.67,"d":"(11,304)"},null,{"v":-2582.02,"d":"(2,582)"},{"v":-902.5,"d":"(903)"},{"v":-1414.61,"d":"(1,415)"},{"v":-492.24,"d":"(492)"},{"v":-940.31,"d":"(940)"},{"v":-1621.53,"d":"(1,622)"},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":-7953.21,"d":"(7,953)"}]
[null,null,"Viagens",{"v":-26641.34,"d":"(26,641)"},null,{"v":-1105.7,"d":"(1,106)"},{"v":-1530.96,"d":"(1,531)"},{"v":-2085.19,"d":"(2,085)"},{"v":-10644.23,"d":"(10,644)"},{"v":-968.24,"d":"(968)"},{"v":5720,"d":"5,720 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":-10614.32,"d":"(10,614)"}]
[null,null,"( + ) Recuperação de Despesas",{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[]
[]
[null,"Tributos Operacionais",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Outras Receitas / Despesas Operacionais",null,{"v":-15308.017000000002,"d":"(15,308)"},null,0,0,{"v":-10.700000000000001,"d":"(11)"},90,{"v":-3031.319,"d":"(3,031)"},{"v":-840,"d":"(840)"},0,0,0,0,0,0,{"v":-3792.019,"d":"(3,792.02)"}]
[]
[null,"Depreciação / Amortização",null,{"v":-59328.240000000005,"d":"(59,328)"},null,{"v":-5253.948,"d":"(5,254)"},{"v":-4714.21,"d":"(4,714)"},{"v":-5723.55,"d":"(5,724)"},{"v":-4242.54,"d":"(4,243)"},{"v":-3275.916,"d":"(3,276)"},{"v":-3439.92,"d":"(3,440)"},0,0,0,0,0,0,{"v":-26650.084000000003,"d":"(26,650.08)"}]
[]
[null,"Lucro / Prejuízo Antes do Result. Financeiro",null,{"v":-984170.787,"d":"(984,171)"},null,{"v":-89038.258,"d":"(89,038)"},{"v":-84524.3,"d":"(84,524)"},{"v":-94058.05,"d":"(94,058)"},{"v":-98339.56999999999,"d":"(98,340)"},{"v":-96654.72499999999,"d":"(96,655)"},{"v":-131484.46000000002,"d":"(131,484)"},0,0,0,0,0,0,{"v":-594099.363,"d":"(594,099)"}]
[]
[null,"Resultado Financeiro Líquido",null,{"v":-94500.658,"d":"(94,501)"},null,{"v":-7532.66,"d":"(7,533)"},{"v":-1860.847999999999,"d":"(1,861)"},{"v":-3260.9889999999996,"d":"(3,261)"},{"v":-6848.2660000000005,"d":"(6,848)"},{"v":-7298.065,"d":"(7,298)"},{"v":-4425.601000000001,"d":"(4,426)"},0,0,0,0,0,0,{"v":-31226.428999999996,"d":"(31,226)"}]
[null,null,"Juros Pagos ou Incorridos",{"v":-70207.714,"d":"(70,208)"},null,{"v":-6742.067999999999,"d":"(6,742)"},{"v":-4269.909,"d":"(4,270)"},{"v":-4712.4400000000005,"d":"(4,712)"},{"v":-4825.571,"d":"(4,826)"},{"v":-7247.898,"d":"(7,248)"},{"v":-5324.5,"d":"(5,325)"},0,0,0,0,0,0,{"v":-33122.386,"d":"(33,122.39)"}]
[null,null,"Despesas Financeiras",{"v":-4911.174,"d":"(4,911)"},null,{"v":-753.873,"d":"(754)"},{"v":-438.26099999999997,"d":"(438)"},{"v":-639.203,"d":"(639)"},{"v":-329.153,"d":"(329)"},{"v":-576.808,"d":"(577)"},{"v":-340.966,"d":"(341)"},0,0,0,0,0,0,{"v":-3078.2639999999997,"d":"(3,078.26)"}]
[null,null,"CPMF",{"v":-26737.931,"d":"(26,738)"},null,{"v":-1640.7259999999999,"d":"(1,641)"},{"v":-2670.8650000000002,"d":"(2,671)"},{"v":-1773.0259999999998,"d":"(1,773)"},{"v":-2371.1220000000003,"d":"(2,371)"},{"v":-2454.453,"d":"(2,454)"},{"v":-2466.768,"d":"(2,467)"},0,0,0,0,0,0,{"v":-13376.960000000001,"d":"(13,376.96)"}]
[null,null,"Receitas Financeiras",{"v":7356.161,"d":"7,356"},null,{"v":1604.007,"d":"1,604"},{"v":5518.187000000001,"d":"5,518"},{"v":3863.6800000000003,"d":"3,864"},{"v":677.58,"d":"678"},{"v":2981.094,"d":"2,981"},{"v":3706.6330000000003,"d":"3,707"},0,0,0,0,0,0,{"v":18351.181000000004,"d":"18,351.18"}]
[]
[null,"Outros Resultados Não Operacionais",null,{"v":32055.708000000002,"d":"32,056"},null,0,{"v":2857.455,"d":"2,857"},0,{"v":10493.932,"d":"10,494"},{"v":6360.838,"d":"6,361"},{"v":2508.4700000000003,"d":"2,508"},0,0,0,0,0,0,{"v":22220.695,"d":"22,221"}]
[null,null,"Receita Não Operacional",{"v":32055.708000000002,"d":"32,056"},null,0,{"v":2857.455,"d":"2,857"},0,{"v":10493.932,"d":"10,494"},{"v":6360.838,"d":"6,361"},{"v":2508.4700000000003,"d":"2,508"},0,0,0,0,0,0,{"v":22220.695,"d":"22,220.70"}]
[null,null,"Despesa Não Operacional",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Provisão IR / Contribuição Social",null,{"v":-99031.43900000001,"d":"(99,031)"},null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Resultado do Período",null,{"v":-1145647.176,"d":"(1,145,647)"},null,{"v":-96570.918,"d":"(96,571)"},{"v":-83527.693,"d":"(83,528)"},{"v":-97319.039,"d":"(97,319)"},{"v":-94693.904,"d":"(94,694)"},{"v":-97591.95199999999,"d":"(97,592)"},{"v":-133401.59100000001,"d":"(133,402)"},0,0,0,0,0,0,{"v":-603105.0970000001,"d":"(603,105)"}]
[]
[]
[]
[]
[null,"RATEIO"]
[null,"Tributos Operacionais",null,{"v":0.1,"d":"10%"},null,{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"}]
[null,"Outras Receitas / Despesas Operacionais",null,{"v":0.1,"d":"10%"},null,{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"}]
[]
[null,"Depreciação / Amortização",null,{"v":0.1,"d":"10%"},null,{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"}]
[]
[null,"Resultado Financeiro Líquido"]
[null,null,"Juros Pagos ou Incorridos",{"v":0.1,"d":"10%"},null,{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"}]
[null,null,"Despesas Financeiras",{"v":0.1,"d":"10%"},null,{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"}]
[null,null,"CPMF",{"v":0.1,"d":"10%"},null,{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"}]
[null,null,"Receitas Financeiras",{"v":0.1,"d":"10%"},null,{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"}]
[]
[null,"Outros Resultados Não Operacionais"]
[null,null,"Receita Não Operacional",{"v":0.1,"d":"10%"},null,{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"}]
[null,null,"Despesa Não Operacional",{"v":0.1,"d":"10%"},null,{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"}]
[]
[null,null,"Provisão IR / Contribuição Social",{"v":0.1,"d":"10%"},null,{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"}]

{"sheet":"Margem Contrib.","index":15,"n_rows":458,"n_cols":21,"rows_kept":458,"merged":[[4,7,4,18],[6,7,6,18]],"flags":["formulas_cached_only"]}
[]
[]
[]
[]
[{"$nulls":7},"MARGENS"]
[]
[{"$nulls":7},2006]
[{"$nulls":5},2005,null,"jan.","fev.","mar","abr","mai","jun","jul","ago","set","out","nov","dez",null,"Total"]
[]
[null,"VEÍCULOS NOVOS"]
[null,"Carros BMW - Novos"]
[null,null,"SÉRIE 1"]
[{"$nulls":4},"Receita",{"v":34319500,"d":"34,319,500"},null,{"v":485000,"d":"485,000"},{"v":219000,"d":"219,000"},0,{"v":1203000,"d":"1,203,000"},0,{"v":593000,"d":"593,000"},0,0,0,0,0,0,null,{"v":2500000,"d":"2,500,000"}]
[{"$nulls":4},"Custo",{"v":-31096761.5,"d":"(31,096,762)"},null,{"v":-442892.84,"d":"(442,893)"},{"v":-198215.8,"d":"(198,216)"},0,{"v":-1096701.6,"d":"(1,096,702)"},0,{"v":-603597.38,"d":"(603,597)"},0,0,0,0,0,0,null,{"v":-2341407.62,"d":"(2,341,408)"}]
[{"$nulls":4},"Impostos (aprox.)",0,null,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[{"$nulls":4},"Comissão (aprox.)",{"v":-367231.02,"d":"(367,231.0)"},null,{"v":-3755.7388164493477,"d":"(3,755.7)"},{"v":-3867.821312206713,"d":"(3,867.8)"},0,{"v":-12168.702211330217,"d":"(12,168.7)"},0,{"v":-8927.206320415502,"d":"(8,927.2)"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[{"$nulls":4},"Margem Líquida (aprox.)",{"v":2855507.48,"d":"2,855,507"},null,{"v":38351.42118355063,"d":"38,351"},{"v":16916.378687793298,"d":"16,916"},0,{"v":94129.69778866968,"d":"94,130"},0,{"v":-19524.586320415507,"d":"(19,525)"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[{"$nulls":4},"%",{"v":0.08320364457524149,"d":"8.3%"},null,{"v":0.07907509522381573,"d":"7.9%"},{"v":0.07724373830042602,"d":"7.7%"},{"$error":"#DIV/0!"},{"v":0.07824580032308369,"d":"7.8%"},{"$error":"#DIV/0!"},{"v":-0.03292510340710878,"d":"-3.3%"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[]
[null,null,"SÉRIE 3"]
[{"$nulls":4},"Receita",0,null,{"v":1495500,"d":"1,495,500"},{"v":1076000,"d":"1,076,000"},{"v":1269500,"d":"1,269,500"},{"v":2245500,"d":"2,245,500"},{"v":845000,"d":"845,000"},{"v":385000,"d":"385,000"},0,0,0,0,0,0,null,{"v":7316500,"d":"7,316,500"}]
[{"$nulls":4},"Custo",0,null,{"v":-1373694.8,"d":"(1,373,695)"},{"v":-999319.8,"d":"(999,320)"},{"v":-1179278.59,"d":"(1,179,279)"},{"v":-2085058,"d":"(2,085,058)"},{"v":-811332.19,"d":"(811,332)"},{"v":-359305.62,"d":"(359,306)"},0,0,0,0,0,0,null,{"v":-6807989.000000001,"d":"(6,807,989)"}]
[{"$nulls":4},"Impostos (aprox.)",0,null,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[{"$nulls":4},"Comissão (aprox.)",0,null,{"v":-11580.839999999998,"d":"(11,581)"},{"v":-19003.542154951705,"d":"(19,004)"},{"v":-6734.770802505383,"d":"(6,735)"},{"v":-22713.899264789696,"d":"(22,714)"},{"v":-18533.873459915612,"d":"(18,534)"},{"v":-5795.909668397923,"d":"(5,796)"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[{"$nulls":4},"Margem Líquida (aprox.)",0,{"$nulls":14},0]
[{"$nulls":4},"%",{"$error":"#DIV/0!"},null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[]
[]
[null,null,"SÉRIE 5",{"$nulls":17},0]
[{"$nulls":4},"Receita",0,null,{"v":1024000,"d":"1,024,000"},0,0,{"v":670000,"d":"670,000"},{"v":340000,"d":"340,000"},{"v":305000,"d":"305,000"},0,0,0,0,0,0,null,{"v":2339000,"d":"2,339,000"}]
[{"$nulls":4},"Custo",0,null,{"v":-961327.4,"d":"(961,327)"},0,0,{"v":-624031.6,"d":"(624,032)"},{"v":-328105.81,"d":"(328,106)"},{"v":-289505.8,"d":"(289,506)"},0,0,0,0,0,0,null,{"v":-2202970.61,"d":"(2,202,971)"}]
[{"$nulls":4},"Impostos (aprox.)",0,null,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[{"$nulls":4},"Comissão (aprox.)",0,null,{"v":-7929.6423671013035,"d":"(7,930)"},0,0,{"v":-6777.248945628633,"d":"(6,777)"},{"v":-7457.4165400843885,"d":"(7,457)"},{"v":-4591.564802237316,"d":"(4,592)"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[{"$nulls":4},"Margem Líquida (aprox.)",0,null,{"v":54742.95763289867,"d":"54,743"},0,0,{"v":39191.15105437139,"d":"39,191"},{"v":4436.773459915614,"d":"4,437"},{"v":10902.635197762695,"d":"10,903"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[{"$nulls":4},"%",{"$error":"#DIV/0!"},null,{"v":0.05345991956337761,"d":"5.3%"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"v":0.058494255305031925,"d":"5.8%"},{"v":0.013049333705634159,"d":"1.3%"},{"v":0.03574634491069736,"d":"3.6%"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[]
[]
[null,null,"SÉRIE 6"]
[{"$nulls":4},"Receita",0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[{"$nulls":4},"Custo",0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[{"$nulls":4},"Impostos (aprox.)",0,null,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[{"$nulls":4},"Comissão (aprox.)",0,null,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[{"$nulls":4},"Margem Líquida (aprox.)",0,null,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[{"$nulls":4},"%",{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[]
[]
[null,null,"SÉRIE 7"]
[{"$nulls":4},"Receita",0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[{"$nulls":4},"Custo",0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[{"$nulls":4},"Impostos (aprox.)",0,null,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[{"$nulls":4},"Comissão (aprox.)",0,null,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[{"$nulls":4},"Margem Líquida (aprox.)",0,null,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[{"$nulls":4},"%",{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[]
[]
[null,null,"SÉRIE M"]
[{"$nulls":4},"Receita",0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[{"$nulls":4},"Custo",0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[{"$nulls":4},"Impostos (aprox.)",0,null,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[{"$nulls":4},"Comissão (aprox.)",0,null,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[{"$nulls":4},"Margem Líquida (aprox.)",0,null,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[{"$nulls":4},"%",{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[]
[]
[null,null,"SÉRIE Z"]
[{"$nulls":4},"Receita",0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[{"$nulls":4},"Custo",0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[{"$nulls":4},"Impostos (aprox.)",0,null,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[{"$nulls":4},"Comissão (aprox.)",0,null,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[{"$nulls":4},"Margem Líquida (aprox.)",0,null,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[{"$nulls":4},"%",{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[]
[]
[null,null,"X3"]
[{"$nulls":4},"Receita",0,null,{"v":485000,"d":"485,000"},{"v":473800,"d":"473,800"},{"v":265000,"d":"265,000"},{"v":268000,"d":"268,000"},0,{"v":485000,"d":"485,000"},0,0,0,0,0,0,null,{"v":1976800,"d":"1,976,800"}]
[{"$nulls":4},"Custo",0,null,{"v":-460881.6,"d":"(460,882)"},{"v":-454641.6,"d":"(454,642)"},{"v":-230815.81,"d":"(230,816)"},{"v":-245815.8,"d":"(245,816)"},0,{"v":-437391.61,"d":"(437,392)"},0,0,0,0,0,0,null,{"v":-1829546.42,"d":"(1,829,546)"}]
[{"$nulls":4},"Impostos (aprox.)",0,null,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[{"$nulls":4},"Comissão (aprox.)",0,null,{"v":-3755.7388164493477,"d":"(3,756)"},{"v":-8367.916610609775,"d":"(8,368)"},{"v":-1405.840301428851,"d":"(1,406)"},{"v":-2710.8995782514535,"d":"(2,711)"},0,{"v":-7301.340751098683,"d":"(7,301)"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[{"$nulls":4},"Margem Líquida (aprox.)",0,null,{"v":20362.661183550677,"d":"20,363"},{"v":10790.483389390249,"d":"10,790"},{"v":32778.34969857115,"d":"32,778"},{"v":19473.300421748558,"d":"19,473"},0,{"v":40307.049248901334,"d":"40,307"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[{"$nulls":4},"%",{"$error":"#DIV/0!"},null,{"v":0.041984868419692116,"d":"4.2%"},{"v":0.022774342316146577,"d":"2.3%"},{"v":0.12369188565498548,"d":"12.4%"},{"v":0.07266156873786775,"d":"7.3%"},{"$error":"#DIV/0!"},{"v":0.08310731803897183,"d":"8.3%"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[]
[]
[null,null,"X5"]
[{"$nulls":4},"Receita",0,null,0,{"v":208358,"d":"208,358"},{"v":1020000,"d":"1,020,000"},0,0,{"v":735000,"d":"735,000"},0,0,0,0,0,0,null,{"v":1963358,"d":"1,963,358"}]
[{"$nulls":4},"Custo",0,null,0,{"v":-200487.57,"d":"(200,488)"},{"v":-990022.6,"d":"(990,023)"},0,0,{"v":-683371.59,"d":"(683,372)"},0,0,0,0,0,0,null,{"v":-1873881.7599999998,"d":"(1,873,882)"}]
[{"$nulls":4},"Impostos (aprox.)",0,null,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[{"$nulls":4},"Comissão (aprox.)",0,null,0,{"v":-3679.86992223181,"d":"(3,680)"},{"v":-5411.158896065766,"d":"(5,411)"},0,0,{"v":-11064.91845785058,"d":"(11,065)"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[{"$nulls":4},"Margem Líquida (aprox.)",0,null,0,{"v":4190.560077768183,"d":"4,191"},{"v":24566.241103934255,"d":"24,566"},0,0,{"v":40563.49154214945,"d":"40,563"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[{"$nulls":4},"%",{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"v":0.020112307076129463,"d":"2.0%"},{"v":0.024084550101896328,"d":"2.4%"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"v":0.05518842386687,"d":"5.5%"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[]
[]
[null,null,"Outros Modedos"]
[{"$nulls":4},"Receita",0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[{"$nulls":4},"Custo",0,null,0,{"v":1486139.32,"d":"1,486,139"},0,0,{"v":40000,"d":"40,000"},{"v":177000,"d":"177,000"},0,0,0,0,0,0,null,{"v":1703139.32,"d":"1,703,139"}]
[{"$nulls":4},"Impostos (aprox.)",0,null,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[{"$nulls":4},"Comissão (aprox.)",0,null,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[{"$nulls":4},"Margem Líquida (aprox.)",0,null,0,{"v":1486139.32,"d":"1,486,139"},0,0,{"v":40000,"d":"40,000"},{"v":177000,"d":"177,000"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[{"$nulls":4},"%",{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[]
[]
[]
[null,"Motos BMW - Novas"]
[null,null,"Série F"]
[{"$nulls":4},"Receita",0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[{"$nulls":4},"Custo",0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[{"$nulls":4},"Impostos (aprox.)",{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[{"$nulls":4},"Comissão (aprox.)",{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[{"$nulls":4},"Margem Líquida (aprox.)",{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[{"$nulls":4},"%",{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[]
[]
[null,null,"Série R"]
[{"$nulls":4},"Receita",0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[{"$nulls":4},"Custo",0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[{"$nulls":4},"Impostos (aprox.)",{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[{"$nulls":4},"Comissão (aprox.)",{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[{"$nulls":4},"Margem Líquida (aprox.)",{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[{"$nulls":4},"%",{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[]
[]
[null,null,"Série K"]
[{"$nulls":4},"Receita",0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[{"$nulls":4},"Custo",0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[{"$nulls":4},"Impostos (aprox.)",{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[{"$nulls":4},"Comissão (aprox.)",{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[{"$nulls":4},"Margem Líquida (aprox.)",{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[{"$nulls":4},"%",{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[]
[]
[null,null,"Outros Modelos BMW"]
[{"$nulls":4},"Receita",0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[{"$nulls":4},"Custo",0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[{"$nulls":4},"Impostos (aprox.)",{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[{"$nulls":4},"Comissão (aprox.)",{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[{"$nulls":4},"Margem Líquida (aprox.)",{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[{"$nulls":4},"%",{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[]
[]
[]
[]
[null,"VEÍCULOS USADOS"]
[null,"Veículos BMW - Usados"]
[null,null,"SÉRIE 1"]
[{"$nulls":4},"Receita",{"v":11474616.92,"d":"11,474,617"},null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[{"$nulls":4},"Custo",{"v":-10733865,"d":"(10,733,865)"},null,{"v":-442892.84,"d":"(442,893)"},{"v":-198215.8,"d":"(198,216)"},0,{"v":-1096701.6,"d":"(1,096,702)"},0,{"v":-603597.38,"d":"(603,597)"},0,0,0,0,0,0,null,{"v":-2341407.62,"d":"(2,341,408)"}]
[{"$nulls":4},"Impostos (aprox.)",{"v":-61059.88072751321,"d":"(61,059.88)"},null,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[{"$nulls":4},"Comissão (aprox.)",{"v":-52365.408433857534,"d":"(52,365.4)"},null,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[{"$nulls":4},"Margem Líquida (aprox.)",{"v":627326.6308386292,"d":"627,327"},null,{"v":-442892.84,"d":"(442,893)"},{"v":-198215.8,"d":"(198,216)"},0,{"v":-1096701.6,"d":"(1,096,702)"},0,{"v":-603597.38,"d":"(603,597)"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[{"$nulls":4},"%",{"v":0.05467081256065403,"d":"5.5%"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[]
[null,null,"SÉRIE 3"]
[{"$nulls":4},"Receita",0,null,{"v":221000,"d":"221,000"},{"v":743500,"d":"743,500"},{"v":292500,"d":"292,500"},{"v":257000,"d":"257,000"},{"v":963500,"d":"963,500"},{"v":436500,"d":"436,500"},0,0,0,0,0,0,null,{"v":2914000,"d":"2,914,000"}]
[{"$nulls":4},"Custo",0,null,{"v":-1373694.8,"d":"(1,373,695)"},{"v":-999319.8,"d":"(999,320)"},{"v":-1179278.59,"d":"(1,179,279)"},{"v":-2085058,"d":"(2,085,058)"},{"v":-811332.19,"d":"(811,332)"},{"v":-359305.62,"d":"(359,306)"},0,0,0,0,0,0,null,{"v":-6807989.000000001,"d":"(6,807,989)"}]
[{"$nulls":4},"Impostos (aprox.)",0,null,{"v":-679.6089104275992,"d":"(680)"},{"v":-3873.3270972893924,"d":"(3,873)"},{"v":-1533.5030749614966,"d":"(1,534)"},{"v":-1213.0020664472454,"d":"(1,213)"},{"v":-5275.030623939612,"d":"(5,275)"},{"v":-1679.2394870887385,"d":"(1,679)"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[{"$nulls":4},"Comissão (aprox.)",0,null,{"v":-1112.554154556662,"d":"(1,113)"},{"v":-4324.527042544221,"d":"(4,325)"},{"v":-872.0624488326166,"d":"(872)"},{"v":-1629.580412562249,"d":"(1,630)"},{"v":-4749.730421317956,"d":"(4,750)"},{"v":-2305.273998956037,"d":"(2,305)"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[{"$nulls":4},"Margem Líquida (aprox.)",0,{"$nulls":14},0]
[{"$nulls":4},"%",{"$error":"#DIV/0!"},null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[]
[]
[null,null,"SÉRIE 5"]
[{"$nulls":4},"Receita",0,null,0,{"v":67000,"d":"67,000"},{"v":330000,"d":"330,000"},{"v":210000,"d":"210,000"},{"v":210000,"d":"210,000"},{"v":82500,"d":"82,500"},0,0,0,0,0,0,null,{"v":899500,"d":"899,500"}]
[{"$nulls":4},"Custo",0,null,0,{"v":-50000,"d":"(50,000)"},{"v":-305000,"d":"(305,000)"},{"v":-195000,"d":"(195,000)"},{"v":-202000,"d":"(202,000)"},{"v":-78000,"d":"(78,000)"},0,0,0,0,0,0,null,{"v":-830000,"d":"(830,000)"}]
[{"$nulls":4},"Impostos (aprox.)",0,null,0,{"v":-349.04225355533197,"d":"(349)"},{"v":-1730.1060332898937,"d":"(1,730)"},{"v":-991.1690037117569,"d":"(991)"},{"v":-1149.7212569043268,"d":"(1,150)"},{"v":-317.38203364220146,"d":"(317)"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[{"$nulls":4},"Comissão (aprox.)",0,null,0,{"v":-389.70183167513494,"d":"(390)"},{"v":-983.8653268880804,"d":"(984)"},{"v":-1331.5637612376354,"d":"(1,332)"},{"v":-1035.2292563329224,"d":"(1,035)"},{"v":-435.70470770646745,"d":"(436)"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[{"$nulls":4},"Margem Líquida (aprox.)",0,null,0,{"v":16261.255914769532,"d":"16,261"},{"v":22286.028639822027,"d":"22,286"},{"v":12677.267235050607,"d":"12,677"},{"v":5815.049486762751,"d":"5,815"},{"v":3746.913258651331,"d":"3,747"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[{"$nulls":4},"%",{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"v":0.2427053121607393,"d":"24.3%"},{"v":0.0675334201206728,"d":"6.8%"},{"v":0.060367939214526704,"d":"6.0%"},{"v":0.027690711841727386,"d":"2.8%"},{"v":0.04541713040789492,"d":"4.5%"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[]
[]
[null,null,"SÉRIE 6"]
[{"$nulls":4},"Receita",0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[{"$nulls":4},"Custo",0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[{"$nulls":4},"Impostos (aprox.)",0,null,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[{"$nulls":4},"Comissão (aprox.)",0,null,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[{"$nulls":4},"Margem Líquida (aprox.)",0,null,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[{"$nulls":4},"%",{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[]
[]
[null,null,"SÉRIE 7"]
[{"$nulls":4},"Receita",0,null,0,0,0,{"v":250000,"d":"250,000"},0,{"v":98500,"d":"98,500"},0,0,0,0,0,0,null,{"v":348500,"d":"348,500"}]
[{"$nulls":4},"Custo",0,null,0,0,0,{"v":-238000,"d":"(238,000)"},0,{"v":-90000,"d":"(90,000)"},0,0,0,0,0,0,null,{"v":-328000,"d":"(328,000)"}]
[{"$nulls":4},"Impostos (aprox.)",0,null,0,0,0,{"v":-1179.9630996568535,"d":"(1,180)"},0,{"v":-378.9349128940223,"d":"(379)"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[{"$nulls":4},"Comissão (aprox.)",0,null,0,0,0,{"v":-1585.1949538543279,"d":"(1,585)"},0,{"v":-520.2050146556005,"d":"(520)"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[{"$nulls":4},"Margem Líquida (aprox.)",0,null,0,0,0,{"v":9234.841946488817,"d":"9,235"},0,{"v":7600.860072450378,"d":"7,601"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[{"$nulls":4},"%",{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"v":0.03693936778595527,"d":"3.7%"},{"$error":"#DIV/0!"},{"v":0.07716609210609521,"d":"7.7%"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[]
[]
[null,null,"SÉRIE M"]
[{"$nulls":4},"Receita",0,null,0,0,0,0,0,{"v":267000,"d":"267,000"},0,0,0,0,0,0,null,{"v":267000,"d":"267,000"}]
[{"$nulls":4},"Custo",0,null,0,0,0,0,0,{"v":-280000,"d":"(280,000)"},0,0,0,0,0,0,null,{"v":-280000,"d":"(280,000)"}]
[{"$nulls":4},"Impostos (aprox.)",0,null,0,0,0,0,0,{"v":-1027.163672514761,"d":"(1,027)"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[{"$nulls":4},"Comissão (aprox.)",0,null,0,0,0,0,0,{"v":-1410.0988722136583,"d":"(1,410)"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[{"$nulls":4},"Margem Líquida (aprox.)",0,null,0,0,0,0,0,{"v":-15437.26254472842,"d":"(15,437)"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[{"$nulls":4},"%",{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"v":-0.05781746271433866,"d":"-5.8%"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[]
[]
[null,null,"SÉRIE Z"]
[{"$nulls":4},"Receita",0,null,{"v":180000,"d":"180,000"},0,{"v":212000,"d":"212,000"},0,{"v":210000,"d":"210,000"},0,0,0,0,0,0,0,null,{"v":602000,"d":"602,000"}]
[{"$nulls":4},"Custo",0,null,{"v":-187000,"d":"(187,000)"},0,{"v":-215000,"d":"(215,000)"},0,{"v":-200000,"d":"(200,000)"},0,0,0,0,0,0,0,null,{"v":-602000,"d":"(602,000)"}]
[{"$nulls":4},"Impostos (aprox.)",0,null,{"v":-553.5276193527958,"d":"(554)"},0,{"v":-1111.4620577498713,"d":"(1,111)"},0,{"v":-1149.7212569043268,"d":"(1,150)"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[{"$nulls":4},"Comissão (aprox.)",0,null,{"v":-906.1527050687745,"d":"(906)"},0,{"v":-632.0589372735546,"d":"(632)"},0,{"v":-1035.2292563329224,"d":"(1,035)"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[{"$nulls":4},"Margem Líquida (aprox.)",0,null,{"v":-8459.68032442157,"d":"(8,460)"},0,{"v":-4743.520995023427,"d":"(4,744)"},0,{"v":7815.049486762751,"d":"7,815"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[{"$nulls":4},"%",{"$error":"#DIV/0!"},null,{"v":-0.04699822402456428,"d":"-4.7%"},{"$error":"#DIV/0!"},{"v":-0.02237509903312937,"d":"-2.2%"},{"$error":"#DIV/0!"},{"v":0.037214521365536914,"d":"3.7%"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[]
[]
[null,null,"X3"]
[{"$nulls":4},"Receita",0,null,0,0,0,{"v":200000,"d":"200,000"},{"v":190000,"d":"190,000"},0,0,0,0,0,0,0,null,{"v":390000,"d":"390,000"}]
[{"$nulls":4},"Custo",0,null,0,0,0,{"v":-185000,"d":"(185,000)"},0,0,0,0,0,0,0,0,null,{"v":-185000,"d":"(185,000)"}]
[{"$nulls":4},"Impostos (aprox.)",0,null,0,0,0,{"v":-943.9704797254827,"d":"(944)"},{"v":-1040.2239943420097,"d":"(1,040)"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[{"$nulls":4},"Comissão (aprox.)",0,null,0,0,0,{"v":-1268.1559630834622,"d":"(1,268)"},{"v":-936.635993825025,"d":"(937)"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[{"$nulls":4},"Margem Líquida (aprox.)",0,null,0,0,0,{"v":12787.873557191055,"d":"12,788"},{"v":188023.14001183296,"d":"188,023"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[{"$nulls":4},"%",{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"v":0.06393936778595527,"d":"6.4%"},{"v":0.9895954737464893,"d":"99.0%"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[]
[]
[null,null,"X5"]
[{"$nulls":4},"Receita",0,null,0,{"v":177000,"d":"177,000"},0,{"v":140000,"d":"140,000"},0,{"v":181500,"d":"181,500"},0,0,0,0,0,0,null,{"v":498500,"d":"498,500"}]
[{"$nulls":4},"Custo",0,null,0,{"v":-165000,"d":"(165,000)"},0,{"v":-140000,"d":"(140,000)"},{"v":-175000,"d":"(175,000)"},{"v":-160000,"d":"(160,000)"},0,0,0,0,0,0,null,{"v":-640000,"d":"(640,000)"}]
[{"$nulls":4},"Impostos (aprox.)",0,null,0,{"v":-922.0966996909516,"d":"(922)"},0,{"v":-660.7793358078379,"d":"(661)"},0,{"v":-698.2404740128433,"d":"(698)"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[{"$nulls":4},"Comissão (aprox.)",0,null,0,{"v":-1029.5108090522222,"d":"(1,030)"},0,{"v":-887.7091741584236,"d":"(888)"},0,{"v":-958.5503569542284,"d":"(959)"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[{"$nulls":4},"Margem Líquida (aprox.)",0,null,0,{"v":10048.392491256825,"d":"10,048"},0,{"v":-1548.4885099662615,"d":"(1,548)"},{"v":-175000,"d":"(175,000)"},{"v":19843.20916903293,"d":"19,843"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[{"$nulls":4},"%",{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"v":0.05677057904664873,"d":"5.7%"},{"$error":"#DIV/0!"},{"v":-0.011060632214044725,"d":"-1.1%"},{"$error":"#DIV/0!"},{"v":0.10932897613792247,"d":"10.9%"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[]
[]
[null,null,"Outros Modedos"]
[{"$nulls":4},"Receita",0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[{"$nulls":4},"Custo",0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[{"$nulls":4},"Impostos (aprox.)",0,null,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[{"$nulls":4},"Comissão (aprox.)",0,null,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[{"$nulls":4},"Margem Líquida (aprox.)",0,null,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[{"$nulls":4},"%",{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[]
[]
[]
[]
[null,"Motos BMW - Usadas"]
[null,null,"Série F"]
[{"$nulls":4},"Receita",0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[{"$nulls":4},"Custo",0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[{"$nulls":4},"Impostos (aprox.)",0,null,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[{"$nulls":4},"Comissão (aprox.)",{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[{"$nulls":4},"Margem Líquida (aprox.)",{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[{"$nulls":4},"%",{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[]
[]
[null,null,"Série R"]
[{"$nulls":4},"Receita",0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[{"$nulls":4},"Custo",0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[{"$nulls":4},"Impostos (aprox.)",0,null,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[{"$nulls":4},"Comissão (aprox.)",{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[{"$nulls":4},"Margem Líquida (aprox.)",{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[{"$nulls":4},"%",{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[]
[]
[null,null,"Série K"]
[{"$nulls":4},"Receita",0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[{"$nulls":4},"Custo",0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[{"$nulls":4},"Impostos (aprox.)",0,null,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[{"$nulls":4},"Comissão (aprox.)",{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[{"$nulls":4},"Margem Líquida (aprox.)",{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[{"$nulls":4},"%",{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[]
[]
[null,null,"Motos de Outros Modelos - BMW"]
[{"$nulls":4},"Receita",0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[{"$nulls":4},"Custo",0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[{"$nulls":4},"Impostos (aprox.)",0,null,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[{"$nulls":4},"Comissão (aprox.)",{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[{"$nulls":4},"Margem Líquida (aprox.)",{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[{"$nulls":4},"%",{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[]
[]
[null,"Veículos Usados de Outras Marcas"]
[null,null,"Carros"]
[{"$nulls":4},"Receita",{"v":27382259.07,"d":"27,382,259"},null,{"v":3477346.31,"d":"3,477,346"},{"v":2372504.12,"d":"2,372,504"},{"v":3487454.93,"d":"3,487,455"},{"v":2153945.75,"d":"2,153,946"},{"v":3329159.55,"d":"3,329,160"},{"v":3569067.66,"d":"3,569,068"},0,0,0,0,0,0,null,{"v":18389478.32,"d":"18,389,478"}]
[{"$nulls":4},"Custo",{"v":-24401038.990000002,"d":"(24,401,039)"},null,{"v":-3210516.49,"d":"(3,210,516)"},{"v":-2092652.65,"d":"(2,092,653)"},{"v":-3180973.69,"d":"(3,180,974)"},{"v":-1754884.89,"d":"(1,754,885)"},{"v":-3143213.83,"d":"(3,143,214)"},{"v":-3385740.46,"d":"(3,385,740)"},0,0,0,0,0,0,null,{"v":-16767982.010000002,"d":"(16,767,982)"}]
[{"$nulls":4},"Impostos (aprox.)",{"v":-145709.21927248678,"d":"(145,709)"},null,{"v":-10693.373470219605,"d":"(10,693)"},{"v":-12359.763949464324,"d":"(12,360)"},{"v":-18283.83883399874,"d":"(18,284)"},{"v":-10166.306014650825,"d":"(10,166)"},{"v":-18226.692867909725,"d":"(18,227)"},{"v":-13730.399419847434,"d":"(13,730)"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[{"$nulls":4},"Comissão (aprox.)",{"v":-124961.31156614245,"d":"(124,961)"},null,{"v":-17505.593140374564,"d":"(17,506)"},{"v":-13799.54031672842,"d":"(13,800)"},{"v":-10397.53328700575,"d":"(10,398)"},{"v":-13657.695735103904,"d":"(13,658)"},{"v":-16411.635072191173,"d":"(16,412)"},{"v":-18849.20704951401,"d":"(18,849)"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[{"$nulls":4},"Margem Líquida (aprox.)",{"v":2710549.549161369,"d":"2,710,550"},null,{"v":238630.85338940565,"d":"238,631"},{"v":253692.1657338075,"d":"253,692"},{"v":277799.8678789958,"d":"277,800"},{"v":375236.85825024534,"d":"375,237"},{"v":151307.39205989882,"d":"151,307"},{"v":150747.59353063873,"d":"150,748"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[{"$nulls":4},"%",{"v":0.09898925951405692,"d":"9.9%"},null,{"v":0.06862441416984023,"d":"6.9%"},{"v":0.10693012652547364,"d":"10.7%"},{"v":0.07965690552422301,"d":"8.0%"},{"v":0.17420905714558751,"d":"17.4%"},{"v":0.04544912605942807,"d":"4.5%"},{"v":0.04223724734056701,"d":"4.2%"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[]
[]
[null,null,"Motos"]
[{"$nulls":4},"Receita",0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[{"$nulls":4},"Custo",0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[{"$nulls":4},"Impostos (aprox.)",0,null,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[{"$nulls":4},"Comissão (aprox.)",{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[{"$nulls":4},"Margem Líquida (aprox.)",{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[{"$nulls":4},"%",{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[]
[]
[]
[null,"PEÇAS E SERVIÇOS"]
[null,null,"Peças e Serviços"]
[{"$nulls":4},"Receita",{"v":5088623.340000001,"d":"5,088,623"},null,{"v":475092.19999999995,"d":"475,092"},{"v":438287.92,"d":"438,288"},{"v":585575.56,"d":"585,576"},{"v":472834.86999999994,"d":"472,835"},{"v":415350.60000000003,"d":"415,351"},{"v":595519.12,"d":"595,519"},0,0,0,0,0,0,null,{"v":2982660.27,"d":"2,982,660"}]
[{"$nulls":4},"Custo",{"v":-2131558.12,"d":"(2,131,558)"},null,{"v":-179835.36000000002,"d":"(179,835)"},{"v":-182335.54000000004,"d":"(182,336)"},{"v":-247387.43000000002,"d":"(247,387)"},{"v":-215705.42,"d":"(215,705)"},{"v":-186425.06,"d":"(186,425)"},{"v":-302719.92,"d":"(302,720)"},0,0,0,0,0,0,null,{"v":-1314408.73,"d":"(1,314,409)"}]
[{"$nulls":4},"Impostos (aprox.)",{"v":-1231519.96,"d":"(1,231,520)"},null,{"v":-115224.53,"d":"(115,225)"},{"v":-111034.37,"d":"(111,034)"},{"v":-119451.44,"d":"(119,451)"},{"v":-113725.95,"d":"(113,726)"},{"v":-102902.33,"d":"(102,902)"},{"v":-137018.7,"d":"(137,019)"},0,0,0,0,0,0,null,{"v":-699357.3200000001,"d":"(699,357)"}]
[{"$nulls":4},"Margem Líquida (aprox.)",{"v":1725545.2600000007,"d":"1,725,545"},null,{"v":180032.30999999997,"d":"180,032"},{"v":144918.00999999995,"d":"144,918"},{"v":218736.69,"d":"218,737"},{"v":143403.49999999994,"d":"143,404"},{"v":126023.21000000004,"d":"126,023"},{"v":155780.5,"d":"155,781"},0,0,0,0,0,0,null,{"v":968894.2200000001,"d":"968,894"}]
[{"$nulls":4},"%",{"v":0.3390986411660802,"d":"33.9%"},null,{"v":0.3789418348691054,"d":"37.9%"},{"v":0.3306456860595199,"d":"33.1%"},{"v":0.37354135818100054,"d":"37.4%"},{"v":0.3032845272177155,"d":"30.3%"},{"v":0.3034140554991374,"d":"30.3%"},{"v":0.26158773877822766,"d":"26.2%"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[]
[]
[null,"FUNILARIA E PINTURA"]
[{"$nulls":4},"Receita",{"v":2363892.6399999997,"d":"2,363,893"},null,{"v":200779.63,"d":"200,780"},{"v":184697.38,"d":"184,697"},{"v":161245.48,"d":"161,245"},{"v":187173.24,"d":"187,173"},{"v":196685.1,"d":"196,685"},{"v":171653.73,"d":"171,654"},0,0,0,0,0,0,null,{"v":1102234.56,"d":"1,102,235"}]
[{"$nulls":4},"Custo",{"v":-768887.54,"d":"(768,888)"},null,{"v":-72079.81999999999,"d":"(72,080)"},{"v":-78447.61,"d":"(78,448)"},{"v":-40516.58,"d":"(40,517)"},{"v":-84642.2,"d":"(84,642)"},{"v":-47300.1,"d":"(47,300)"},{"v":-56391.9,"d":"(56,392)"},0,0,0,0,0,0,null,{"v":-379378.21,"d":"(379,378)"}]
[{"$nulls":4},"Impostos (aprox.)",{"v":-230043.73,"d":"(230,044)"},null,{"v":-20147.79,"d":"(20,148)"},{"v":-15269.98,"d":"(15,270)"},{"v":-22712.02,"d":"(22,712)"},{"v":-18063.59,"d":"(18,064)"},{"v":-17109.77,"d":"(17,110)"},{"v":-18144.51,"d":"(18,145)"},0,0,0,0,0,0,null,{"v":-111447.66,"d":"(111,448)"}]
[{"$nulls":4},"Margem Líquida (aprox.)",{"v":1364961.3699999996,"d":"1,364,961"},null,{"v":108552.02000000002,"d":"108,552"},{"v":90979.79000000001,"d":"90,980"},{"v":98016.88,"d":"98,017"},{"v":84467.45,"d":"84,467"},{"v":132275.23,"d":"132,275"},{"v":97117.32000000002,"d":"97,117"},0,0,0,0,0,0,null,{"v":611408.6900000002,"d":"611,409"}]
[{"$nulls":4},"%",{"v":0.5774210498832129,"d":"57.7%"},null,{"v":0.5406525552417843,"d":"54.1%"},{"v":0.49258841679291826,"d":"49.3%"},{"v":0.6078736594662995,"d":"60.8%"},{"v":0.45127952051265446,"d":"45.1%"},{"v":0.6725228804825581,"d":"67.3%"},{"v":0.5657745974992796,"d":"56.6%"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
{"$rows_empty":19}
[{"$nulls":4},"NOVOS - Receita",2005,null,"jan.","fev.","mar","abr","mai","jun","jul","ago","set","out","nov","dez"]
[]
[{"$nulls":4},"Carros BMW ",{"v":34319500,"d":"34,319,500"},null,{"v":3489500,"d":"3,489,500"},{"v":1977158,"d":"1,977,158"},{"v":2554500,"d":"2,554,500"},{"v":4386500,"d":"4,386,500"},{"v":1185000,"d":"1,185,000"},{"v":2503000,"d":"2,503,000"},0,0,0,0,0,0]
[{"$nulls":4},"Série 1",{"v":34319500,"d":"34,319,500"},null,{"v":485000,"d":"485,000"},{"v":219000,"d":"219,000"},0,{"v":1203000,"d":"1,203,000"},0,{"v":593000,"d":"593,000"},0,0,0,0,0,0]
[{"$nulls":4},"Série 3",0,null,{"v":1495500,"d":"1,495,500"},{"v":1076000,"d":"1,076,000"},{"v":1269500,"d":"1,269,500"},{"v":2245500,"d":"2,245,500"},{"v":845000,"d":"845,000"},{"v":385000,"d":"385,000"},0,0,0,0,0,0]
[{"$nulls":4},"Série 5",0,null,{"v":1024000,"d":"1,024,000"},0,0,{"v":670000,"d":"670,000"},{"v":340000,"d":"340,000"},{"v":305000,"d":"305,000"},0,0,0,0,0,0]
[{"$nulls":4},"Série 6",0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Série 7",0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Série M",0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Série Z",0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"X3",0,null,{"v":485000,"d":"485,000"},{"v":473800,"d":"473,800"},{"v":265000,"d":"265,000"},{"v":268000,"d":"268,000"},0,{"v":485000,"d":"485,000"},0,0,0,0,0,0]
[{"$nulls":4},"X5",0,null,0,{"v":208358,"d":"208,358"},{"v":1020000,"d":"1,020,000"},0,0,{"v":735000,"d":"735,000"},0,0,0,0,0,0]
[{"$nulls":5},0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":5},0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":5},0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Carros BMW - %",{"v":1,"d":"100%"},null,{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":0.9999999999999999,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":4},"Série 1",{"v":1,"d":"100%"},null,{"v":0.13898839375268662,"d":"14%"},{"v":0.11076504760873941,"d":"11%"},{"v":0,"d":"0%"},{"v":0.27425054143394506,"d":"27%"},{"v":0,"d":"0%"},{"v":0.23691570115860966,"d":"24%"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":4},"Série 3",{"v":0,"d":"0%"},null,{"v":0.42857142857142855,"d":"43%"},{"v":0.544215485054811,"d":"54%"},{"v":0.49696613818751223,"d":"50%"},{"v":0.5119115467912915,"d":"51%"},{"v":0.7130801687763713,"d":"71%"},{"v":0.15381542149420696,"d":"15%"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":4},"Série 5",{"v":0,"d":"0%"},null,{"v":0.29345178392319815,"d":"29%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0.15274136555340248,"d":"15%"},{"v":0.2869198312236287,"d":"29%"},{"v":0.12185377546943668,"d":"12%"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":4},"Série 6",{"v":0,"d":"0%"},null,{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":4},"Série 7",{"v":0,"d":"0%"},null,{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":4},"Série M",{"v":0,"d":"0%"},null,{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":4},"Série Z",{"v":0,"d":"0%"},null,{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":4},"X3",{"v":0,"d":"0%"},null,{"v":0.13898839375268662,"d":"14%"},{"v":0.23963689295443258,"d":"24%"},{"v":0.10373850068506557,"d":"10%"},{"v":0.061096546221360994,"d":"6%"},{"v":0,"d":"0%"},{"v":0.1937674790251698,"d":"19%"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":4},"X5",{"v":0,"d":"0%"},null,{"v":0,"d":"0%"},{"v":0.10538257438201702,"d":"11%"},{"v":0.3992953611274222,"d":"40%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0.2936476228525769,"d":"29%"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":5},{"v":0,"d":"0%"},null,{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":5},{"v":0,"d":"0%"},null,{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":5},{"v":0,"d":"0%"},null,{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[{"$nulls":4},"IMPOSTOS SOBRE VENDAS",{"v":-1668332.79,"d":"(1,668,333)"},null,{"v":-147298.83,"d":"(147,299)"},{"v":-143808.58,"d":"(143,809)"},{"v":-164822.37,"d":"(164,822)"},{"v":-146944.73,"d":"(146,945)"},{"v":-146853.49,"d":"(146,853)"},{"v":-172994.57,"d":"(172,995)"},0,0,0,0,0,0]
[{"$nulls":4},"Carros Novos - BMW ",0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Motos Novas - BMW ",0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Carros e Motos Usadas (PIS, Cofins, ICMS)",{"v":-206769.1,"d":"(206,769.10)"},null,{"v":-11926.51,"d":"(11,926.51)"},{"v":-17504.23,"d":"(17,504.23)"},{"v":-22658.91,"d":"(22,658.91)"},{"v":-15155.19,"d":"(15,155.19)"},{"v":-26841.39,"d":"(26,841.39)"},{"v":-17831.36,"d":"(17,831.36)"},0,0,0,0,0,0]
[{"$nulls":4},"Peças (PIS, Cofins, ICMS)",{"v":-1231519.96,"d":"(1,231,519.96)"},null,{"v":-115224.53,"d":"(115,224.53)"},{"v":-111034.37,"d":"(111,034.37)"},{"v":-119451.44,"d":"(119,451.44)"},{"v":-113725.95,"d":"(113,725.95)"},{"v":-102902.33,"d":"(102,902.33)"},{"v":-137018.7,"d":"(137,018.70)"},0,0,0,0,0,0]
[{"$nulls":4},"Serviços  (ISS, PIS, Cofins)",{"v":-230043.73,"d":"(230,043.73)"},null,{"v":-20147.79,"d":"(20,147.79)"},{"v":-15269.98,"d":"(15,269.98)"},{"v":-22712.02,"d":"(22,712.02)"},{"v":-18063.59,"d":"(18,063.59)"},{"v":-17109.77,"d":"(17,109.77)"},{"v":-18144.51,"d":"(18,144.51)"},0,0,0,0,0,0]
[]
[{"$nulls":4},"Comissões S/ Venda de Veíc. Novos",{"v":-367231.02,"d":"(367,231.02)"},null,{"v":-27021.96,"d":"(27,021.96)"},{"v":-34919.15,"d":"(34,919.15)"},{"v":-13551.77,"d":"(13,551.77)"},{"v":-44370.75,"d":"(44,370.75)"},{"v":-25991.29,"d":"(25,991.29)"},{"v":-37680.94,"d":"(37,680.94)"},0,0,0,0,0,0]
[{"$nulls":4},"Comissões S/ Venda de Veíc. Usados",{"v":-177326.72,"d":"(177,326.72)"},null,{"v":-19524.3,"d":"(19,524.30)"},{"v":-19543.28,"d":"(19,543.28)"},{"v":-12885.52,"d":"(12,885.52)"},{"v":-20359.9,"d":"(20,359.90)"},{"v":-24168.46,"d":"(24,168.46)"},{"v":-24479.04,"d":"(24,479.04)"},0,0,0,0,0,0]
[{"$nulls":4},"Comissão S/ Venda de Motos Novas",0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Comissão S/ Venda de Motos Usadas",0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[{"$nulls":4},"Motos BMW - Novas",0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Série F",0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Série R",0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Série K",0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Outros Modelos BMW",0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Motos BMW - %",{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":4},"Série F",{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":4},"Série R",{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":4},"Série K",{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":4},"Outros Modelos BMW",{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[]
[]
[{"$nulls":4},"USADOS - RECEITAS"]
[{"$nulls":4},"Carros BMW ",{"v":11474616.92,"d":"11,474,617"},null,{"v":401000,"d":"401,000"},{"v":987500,"d":"987,500"},{"v":834500,"d":"834,500"},{"v":1057000,"d":"1,057,000"},{"v":1573500,"d":"1,573,500"},{"v":1066000,"d":"1,066,000"},0,0,0,0,0,0]
[{"$nulls":4},"Série 1",{"v":11474616.92,"d":"11,474,617"},null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Série 3",0,null,{"v":221000,"d":"221,000"},{"v":743500,"d":"743,500"},{"v":292500,"d":"292,500"},{"v":257000,"d":"257,000"},{"v":963500,"d":"963,500"},{"v":436500,"d":"436,500"},0,0,0,0,0,0]
[{"$nulls":4},"Série 5",0,null,0,{"v":67000,"d":"67,000"},{"v":330000,"d":"330,000"},{"v":210000,"d":"210,000"},{"v":210000,"d":"210,000"},{"v":82500,"d":"82,500"},0,0,0,0,0,0]
[{"$nulls":4},"Série 6",0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Série 7",0,null,0,0,0,{"v":250000,"d":"250,000"},0,{"v":98500,"d":"98,500"},0,0,0,0,0,0]
[{"$nulls":4},"Série M",0,null,0,0,0,0,0,{"v":267000,"d":"267,000"},0,0,0,0,0,0]
[{"$nulls":4},"Série Z",0,null,{"v":180000,"d":"180,000"},0,{"v":212000,"d":"212,000"},0,{"v":210000,"d":"210,000"},0,0,0,0,0,0,0]
[{"$nulls":4},"X3",0,null,0,0,0,{"v":200000,"d":"200,000"},{"v":190000,"d":"190,000"},0,0,0,0,0,0,0]
[{"$nulls":4},"X5",0,null,0,{"v":177000,"d":"177,000"},0,{"v":140000,"d":"140,000"},0,{"v":181500,"d":"181,500"},0,0,0,0,0,0]
[{"$nulls":5},0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":5},0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":5},0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Motos BMW",0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Série F",0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Série R",0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Série K",0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Outros Modelos BMW",0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Carros e Motos de OM",{"v":27382259.07,"d":"27,382,259"},null,{"v":3477346.31,"d":"3,477,346"},{"v":2372504.12,"d":"2,372,504"},{"v":3487454.93,"d":"3,487,455"},{"v":2153945.75,"d":"2,153,946"},{"v":3329159.55,"d":"3,329,160"},{"v":3569067.66,"d":"3,569,068"},0,0,0,0,0,0]
[{"$nulls":4},"Carros de Outras Marcas",{"v":27382259.07,"d":"27,382,259"},null,{"v":3477346.31,"d":"3,477,346"},{"v":2372504.12,"d":"2,372,504"},{"v":3487454.93,"d":"3,487,455"},{"v":2153945.75,"d":"2,153,946"},{"v":3329159.55,"d":"3,329,160"},{"v":3569067.66,"d":"3,569,068"},0,0,0,0,0,0]
[{"$nulls":4},"Motos de Outras Marcas",0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Total",{"v":38856875.99,"d":"38,856,876"},null,{"v":3878346.31,"d":"3,878,346"},{"v":3360004.12,"d":"3,360,004"},{"v":4321954.93,"d":"4,321,955"},{"v":3210945.75,"d":"3,210,946"},{"v":4902659.55,"d":"4,902,660"},{"v":4635067.66,"d":"4,635,068"},0,0,0,0,0,0]
[]
[{"$nulls":4},"p/ cálculo do impostos"]
[{"$nulls":4},"Carros BMW - %",{"v":0.2953046694477715,"d":"30%"},null,{"v":0.10339458314128736,"d":"10%"},{"v":0.2938984491483302,"d":"29%"},{"v":0.1930839200120951,"d":"19%"},{"v":0.32918650213881684,"d":"33%"},{"v":0.3209482494047542,"d":"32%"},{"v":0.22998585526581072,"d":"23%"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":4},"Série 1",{"v":0.2953046694477715,"d":"30%"},null,{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":4},"Série 3",{"v":0,"d":"0%"},null,{"v":0.05698304956165712,"d":"6%"},{"v":0.221279490573958,"d":"22%"},{"v":0.06767770713425741,"d":"7%"},{"v":0.08003872379344933,"d":"8%"},{"v":0.19652598557450313,"d":"20%"},{"v":0.09417338257366452,"d":"9%"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":4},"Série 5",{"v":0,"d":"0%"},null,{"v":0,"d":"0%"},{"v":0.019940451739684176,"d":"2%"},{"v":0.07635433625403401,"d":"8%"},{"v":0.06540129181565899,"d":"7%"},{"v":0.042833894105496276,"d":"4%"},{"v":0.01779909292629398,"d":"2%"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":4},"Série 6",{"v":0,"d":"0%"},null,{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":4},"Série 7",{"v":0,"d":"0%"},null,{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0.07785868073292736,"d":"8%"},{"v":0,"d":"0%"},{"v":0.02125103822109039,"d":"2%"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":4},"Série M",{"v":0,"d":"0%"},null,{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0.057604337106915066,"d":"6%"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":4},"Série Z",{"v":0,"d":"0%"},null,{"v":0.04641153357963023,"d":"5%"},{"v":0,"d":"0%"},{"v":0.04905187662380367,"d":"5%"},{"v":0,"d":"0%"},{"v":0.042833894105496276,"d":"4%"},{"v":0,"d":"0%"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":4},"X3",{"v":0,"d":"0%"},null,{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0.06228694458634189,"d":"6%"},{"v":0.03875447561925853,"d":"4%"},{"v":0,"d":"0%"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":4},"X5",{"v":0,"d":"0%"},null,{"v":0,"d":"0%"},{"v":0.05267850683468805,"d":"5%"},{"v":0,"d":"0%"},{"v":0.04360086121043932,"d":"4%"},{"v":0,"d":"0%"},{"v":0.03915800443784676,"d":"4%"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":5},{"v":0,"d":"0%"},null,{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":5},{"v":0,"d":"0%"},null,{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":5},{"v":0,"d":"0%"},null,{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":4},"Motos BMW",{"v":0,"d":"0%"},null,{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":4},"Série F",{"v":0,"d":"0%"},null,{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":4},"Série R",{"v":0,"d":"0%"},null,{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":4},"Série K",{"v":0,"d":"0%"},null,{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":4},"Outros Modelos BMW",{"v":0,"d":"0%"},null,{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":4},"Carros e Motos OM",{"v":0.7046953305522284,"d":"70%"},null,{"v":0.8966054168587126,"d":"90%"},{"v":0.7061015508516698,"d":"71%"},{"v":0.806916079987905,"d":"81%"},{"v":0.6708134978611832,"d":"67%"},{"v":0.6790517505952458,"d":"68%"},{"v":0.7700141447341893,"d":"77%"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":4},"Carros de Outras Marcas",{"v":0.7046953305522284,"d":"70%"},null,{"v":0.8966054168587126,"d":"90%"},{"v":0.7061015508516698,"d":"71%"},{"v":0.806916079987905,"d":"81%"},{"v":0.6708134978611832,"d":"67%"},{"v":0.6790517505952458,"d":"68%"},{"v":0.7700141447341893,"d":"77%"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":4},"Motos de Outras Marcas",{"v":0,"d":"0%"},null,{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[]
[{"$nulls":4},"p/ cálculo da comissão"]
[{"$nulls":4},"Carros BMW - %",{"v":0.2953046694477715,"d":"30%"},null,{"v":0.10339458314128736,"d":"10%"},{"v":0.2938984491483302,"d":"29%"},{"v":0.1930839200120951,"d":"19%"},{"v":0.32918650213881684,"d":"33%"},{"v":0.3209482494047542,"d":"32%"},{"v":0.22998585526581072,"d":"23%"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":4},"Série 1",{"v":0.2953046694477715,"d":"30%"},null,{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":4},"Série 3",{"v":0,"d":"0%"},null,{"v":0.05698304956165712,"d":"6%"},{"v":0.221279490573958,"d":"22%"},{"v":0.06767770713425741,"d":"7%"},{"v":0.08003872379344933,"d":"8%"},{"v":0.19652598557450313,"d":"20%"},{"v":0.09417338257366452,"d":"9%"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":4},"Série 5",{"v":0,"d":"0%"},null,{"v":0,"d":"0%"},{"v":0.019940451739684176,"d":"2%"},{"v":0.07635433625403401,"d":"8%"},{"v":0.06540129181565899,"d":"7%"},{"v":0.042833894105496276,"d":"4%"},{"v":0.01779909292629398,"d":"2%"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":4},"Série 6",{"v":0,"d":"0%"},null,{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":4},"Série 7",{"v":0,"d":"0%"},null,{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0.07785868073292736,"d":"8%"},{"v":0,"d":"0%"},{"v":0.02125103822109039,"d":"2%"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":4},"Série M",{"v":0,"d":"0%"},null,{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0.057604337106915066,"d":"6%"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":4},"Série Z",{"v":0,"d":"0%"},null,{"v":0.04641153357963023,"d":"5%"},{"v":0,"d":"0%"},{"v":0.04905187662380367,"d":"5%"},{"v":0,"d":"0%"},{"v":0.042833894105496276,"d":"4%"},{"v":0,"d":"0%"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":4},"X3",{"v":0,"d":"0%"},null,{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0.06228694458634189,"d":"6%"},{"v":0.03875447561925853,"d":"4%"},{"v":0,"d":"0%"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":4},"X5",{"v":0,"d":"0%"},null,{"v":0,"d":"0%"},{"v":0.05267850683468805,"d":"5%"},{"v":0,"d":"0%"},{"v":0.04360086121043932,"d":"4%"},{"v":0,"d":"0%"},{"v":0.03915800443784676,"d":"4%"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":5},{"v":0,"d":"0%"},null,{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":5},{"v":0,"d":"0%"},null,{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":5},{"v":0,"d":"0%"},null,{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":4},"Carros de Outras Marcas",{"v":0.7046953305522284,"d":"70%"},null,{"v":0.8966054168587126,"d":"90%"},{"v":0.7061015508516698,"d":"71%"},{"v":0.806916079987905,"d":"81%"},{"v":0.6708134978611832,"d":"67%"},{"v":0.6790517505952458,"d":"68%"},{"v":0.7700141447341893,"d":"77%"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":4},"Motos BMW",{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":4},"Série F",{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":4},"Série R",{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":4},"Série K",{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":4},"Outros Modelos BMW",{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":4},"Motos de Outras Marcas",{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[]
[]
[{"$nulls":4},"p/ cálculo de impostos sobre peças e serviços"]
[{"$nulls":4},"Peças - R$",{"v":-1461563.69,"d":"(1,461,564)"},null,{"v":-135372.32,"d":"(135,372)"},{"v":-126304.34999999999,"d":"(126,304)"},{"v":-142163.46,"d":"(142,163)"},{"v":-131789.54,"d":"(131,790)"},{"v":-120012.1,"d":"(120,012)"},{"v":-155163.21000000002,"d":"(155,163)"},0,0,0,0,0,0]
[]
[{"$nulls":4},"Serviços - R$",{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]