{"text_format":"3","workbook":"xls","n_sheets":15,"sheets":["DEF","AP","PECAS","OUTROS NEGOCIOS","OFICINA","NOVOS","SUMARIO ADM","SERVICOS","SEMI NOVOS","PEÇAS","SERVIÇOS","OUTROS NEGÓCIOS","SUMÁRIO ADM","PESSOAL","CONTROLE"],"not_rendered":{"images":3,"macros":1,"external_links":2,"defined_names":13},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"DEF","index":0,"n_rows":231,"n_cols":49,"rows_kept":231,"merged":[[3,12,3,15],[3,18,4,23],[3,25,4,30],[3,34,3,40],[3,41,3,48],[4,3,4,4],[4,5,4,6],[4,34,5,34],[4,35,4,37],[4,41,5,41],[4,42,5,42],[4,43,5,43],[4,44,4,45],[4,46,5,46],[4,47,5,47],[4,48,5,48],[5,1,6,7],[5,9,6,11],[5,12,6,12],[5,13,6,13],[5,14,6,14],[5,15,6,15],[5,25,5,26],[6,18,7,18],[7,5,7,7],[8,9,8,15],[8,18,9,18],[10,18,11,18],[11,1,13,1],[11,25,14,30],[12,18,13,18],[15,1,16,1],[17,1,20,1],[17,18,17,23],[17,25,17,30],[19,35,19,36],[19,38,19,39],[20,5,22,7],[21,34,21,36],[21,43,21,48],[22,43,23,47],[22,48,23,48],[24,43,25,47],[24,48,25,48],[25,37,31,39],[26,34,31,34],[26,43,27,47],[26,48,27,48],[27,5,27,7],[28,9,28,15],[28,43,29,47],[28,48,29,48],[30,18,30,23],[30,25,30,30],[30,43,32,48],[31,18,32,19],[31,20,32,20],[31,21,32,21],[31,22,32,22],[31,23,32,23],[31,25,33,26],[31,27,33,27],[31,28,33,28],[31,29,33,29],[31,30,33,30],[32,5,32,7],[33,43,34,47],[33,48,34,48],[35,34,35,38],[35,40,36,48],[36,34,36,38],[38,34,39,41],[38,42,45,48],[40,1,41,7],[42,1,43,6],[42,7,43,7],[43,18,44,23],[43,25,43,30],[48,9,49,15],[50,9,51,11],[50,12,51,12],[50,13,51,13],[50,14,51,14],[50,15,51,15]],"flags":["formulas_cached_only"]}
[]
[{"$nulls":13},"            MMC                      ",{"$nulls":14},"            MMC                      ",{"$nulls":17},"MMC                      "]
[null,null,"DEMONSTRATIVO  ECONÔMICO E FINANCEIRO",{"$nulls":10},"                            AUTOMOTORES DO BRASIL LTDA",{"$nulls":4},"                             DEMONSTRATIVO  ECONÔMICO E FINANCEIRO",{"$nulls":6},"30190  -   ITATIAIA","(BARUERI - SP)",null,null,"AUTOMOTORES DO BRASIL LTDA",{"$nulls":5},"           DEMONSTRATIVO  ECONÔMICO E FINANCEIRO",{"$nulls":4},"30190  -   ITATIAIA",null,null,"(BARUERI - SP)",null,null," AUTOMOTORES DO BRASIL LTDA"]
[null,"REGIÃO","LOCALIDADE","ESTADO",null,"CONCESSIONÁRIA",null,"CÓDIGO",null,"2007-06-30",null,null,"PERÍODO ",{"$nulls":5},"DEPARTAMENTO DE VEÍCULOS NOVOS",{"$nulls":6},"DEPARTAMENTO DE VEÍCULOS SEMI-NOVOS",{"$nulls":8},"UNIDADES VENDIDAS E EM ESTOQUE",{"$nulls":6},"CONTROLE OFICINA"]
[null,"SUDESTE","BARUERI","SP",null,"ITATIAIA",null,30190,null,90,null,null,"DE:","2007-01-01","ATÉ:","2007-06-30",null,6,{"$nulls":16},"MÊS","VEÍCULOS NOVOS",null,null,"VEÍCULOS SEMI-NOVOS",null,null,"Passagens totais de serviços","Qtde. de OS's funilaria e pintura","Horas Disponíveis","Horas Trabalhadas",null,"% Produtividade","Horas Vendidas Clientes","%       EFICIÊNCIA"]
[null,"BALANÇO PATRIMONIAL",{"$nulls":7},"RESUMO ADMINISTRATIVO",null,null,"MÊS           CORRENTE","%  sobre vendas liquídas","ACUMULADO ANO","%  sobre vendas liquídas",{"$nulls":4},"MÊS         CORRENTE","%   s/      vendas","ACUMULADO      ANO","%   s/      vendas",{"$nulls":3},"MÊS                        CORRENTE","%   s/      vendas","ACUMULADO      ANO","%   s/      vendas",{"$nulls":4},"venda de estoque","venda faturamento direto","Estoque","venda Mitsubishi","venda         Outras Marcas","Estoque",{"$nulls":3},"Internas","Clientes"]
[{"$nulls":18},"automóveis de passageiros","VL",{"v":0,"d":"0 "},null,{"v":113000,"d":"113,000 "},null,null,"mitsubishi","VL",{"v":946926.5,"d":"946,927 "},null,{"v":1668027.6,"d":"1,668,028 "},{"$nulls":4},"2007-01-01",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0.00"},{"v":0,"d":"0 "},{"v":0,"d":"0.00"}]
[null,"ATIVO",{"$nulls":3},"PASSIVO",{"$nulls":3},"LUCRO LÍQUIDO TODOS DEPTOS.",null,null,{"v":484126.93000000017,"d":"484,127 "},{"v":7.490666137266999,"d":"7.49"},{"v":1034615.5100000006,"d":"1,034,616 "},{"v":7.315491099165203,"d":"7.32"},{"$nulls":3},"LB",{"v":-8236.75,"d":"(8,237)"},"0,00",{"v":-16832.380000000005,"d":"(16,832)"},{"v":-14.895911504424783,"d":"(14.90)"},null,null,"LB",{"v":63429.34999999998,"d":"63,429 "},{"v":6.6984449162632975,"d":"6.70"},{"v":86962.21999999997,"d":"86,962 "},{"v":5.213476083968873,"d":"5.21"},{"$nulls":3},"2007-02-01",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0.00"},{"v":0,"d":"0 "},{"v":0,"d":"0.00"}]
[null,"caixa e bancos",null,{"v":104844.13,"d":"104,844 "},null,"fornecedores MMC-veículos",null,{"v":991370.65,"d":"991,371 "},null,"DESPESAS ADMINISTRATIVAS / FINANCEIRAS",{"$nulls":8},"utilitários - Pajero","VL",{"v":4525162,"d":"4,525,162 "},null,{"v":9645158,"d":"9,645,158 "},null,null,"outras marcas","VL",{"v":742074.9,"d":"742,075 "},null,{"v":1669090.85,"d":"1,669,091 "},{"$nulls":4},"2007-03-01",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0.00"},{"v":0,"d":"0 "},{"v":0,"d":"0.00"}]
[null,"aplicações financeiras",null,{"v":0,"d":"0 "},null,"fornecedores MMC-peças",null,{"v":331402.86,"d":"331,403 "},null,"honorários/pró-labore",null,null,{"v":0,"d":"0 "},{"v":0,"d":"0.00"},{"v":0,"d":"0 "},{"v":0,"d":"0.00"},{"$nulls":3},"LB",{"v":343226.66000000015,"d":"343,227 "},{"v":7.5848480120711725,"d":"7.58"},{"v":728851.1400000006,"d":"728,851 "},{"v":7.556653193239557,"d":"7.56"},null,null,"LB",{"v":42574.90000000002,"d":"42,575 "},{"v":5.737278002530475,"d":"5.74"},{"v":95090.84999999998,"d":"95,091 "},{"v":5.69716441738327,"d":"5.70"},{"$nulls":3},"2007-04-01",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0.00"},{"v":0,"d":"0 "},{"v":0,"d":"0.00"}]
[null,"títulos a receber",null,{"v":343190.76,"d":"343,191 "},null,"fornecedores diversos",null,{"v":1153193.02,"d":"1,153,193 "},null,"salários - pessoal administrativo",null,null,{"v":0,"d":"0 "},{"v":0,"d":"0.00"},{"v":0,"d":"0 "},{"v":0,"d":"0.00"},null,null,"comerciais - L200","VL",{"v":167979,"d":"167,979 "},null,{"v":871310,"d":"871,310 "},null,null,"comissões ","VL/LB",{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"$nulls":4},"2007-05-01",{"v":57,"d":"57 "},{"v":4,"d":"4 "},{"v":9,"d":"9 "},{"v":7,"d":"7 "},{"v":20,"d":"20 "},{"v":11,"d":"11 "},{"v":472,"d":"472 "},{"v":1887.9,"d":"1,888 "},{"v":245.35,"d":"245 "},{"v":997.73,"d":"998 "},{"v":0,"d":"0 "},{"v":406.65579783982065,"d":"406.66"},{"v":0,"d":"0 "},{"v":0,"d":"0.00"}]
[null,"CONTAS              A                  RECEBER","veículos",{"v":2368541.87,"d":"2,368,542 "},null,"empréstimos e financ. a pagar",null,{"v":2887415.07,"d":"2,887,415 "},null,"encargos sociais",null,null,{"v":0,"d":"0 "},{"v":0,"d":"0.00"},{"v":0,"d":"0 "},{"v":0,"d":"0.00"},{"$nulls":3},"LB",{"v":9310.920000000013,"d":"9,311 "},{"v":5.542907149107932,"d":"5.54"},{"v":56308.30000000002,"d":"56,308 "},{"v":6.462487518793543,"d":"6.46"},{"$nulls":10},"2007-06-01",{"v":41,"d":"41 "},{"v":0,"d":"0 "},{"v":18,"d":"18 "},{"v":9,"d":"9 "},{"v":16,"d":"16 "},{"v":15,"d":"15 "},{"v":532,"d":"532 "},{"v":1909,"d":"1,909 "},{"v":318.06,"d":"318 "},{"v":1098.54,"d":"1,099 "},{"v":0,"d":"0 "},{"v":345.38766270515,"d":"345.39"},{"v":0,"d":"0 "},{"v":0,"d":"0.00"}]
[null,null,"peças e serviços",{"v":473462.58,"d":"473,463 "},null,"outras contas a pagar",null,{"v":124436.56,"d":"124,437 "},null,"aluguéis de imóveis",null,null,{"v":0,"d":"0 "},{"v":0,"d":"0.00"},{"v":0,"d":"0 "},{"v":0,"d":"0.00"},null,null,"veículos esportivos","VL",{"v":22212.12,"d":"22,212 "},null,{"v":64244.740000000005,"d":"64,245 "},{"$nulls":11},"2007-07-01"," ",""," "," "," "," "," "," "," "," ",""," "," ",""]
[null,null,"outras",{"v":34693.8,"d":"34,694 "},null,"impostos a pagar",null,{"v":95961.27,"d":"95,961 "},null,"arrendamento mercantil - leasing",null,null,{"v":0,"d":"0 "},{"v":0,"d":"0.00"},{"v":0,"d":"0 "},{"v":0,"d":"0.00"},{"$nulls":3},"LB",{"v":22212.12,"d":"22,212 "},{"v":100,"d":"100.00"},{"v":64244.740000000005,"d":"64,245 "},{"v":100,"d":"100.00"},{"$nulls":10},"2007-08-01"," ",""," "," "," "," "," "," "," "," ",""," "," ",""]
[null,"(-) duplicatas descontadas",null,{"v":0,"d":"0 "},null,"salários a pagar",null,{"v":67394.04,"d":"67,394 "},null,"telefone / energia elétrica / água",null,null,{"v":0,"d":"0 "},{"v":0,"d":"0.00"},{"v":0,"d":"0 "},{"v":0,"d":"0.00"},null,null,"comissões ","VL/LB",{"v":58714.6,"d":"58,715 "},null,{"v":111972.01999999999,"d":"111,972 "},{"$nulls":11},"2007-09-01"," ",""," "," "," "," "," "," "," "," ",""," "," ",""]
[null,"MMC","conta corrente ",{"v":0,"d":"0 "},null,"encargos sociais a pagar",null,{"v":57335.16,"d":"57,335 "},null,"processamento de dados / sistemas",null,null,{"v":0,"d":"0 "},{"v":0,"d":"0.00"},{"v":0,"d":"0 "},{"v":0,"d":"0.00"},null,null,"TOTAL VENDAS LÍQUIDAS","VL",{"v":4774067.72,"d":"4,774,068 "},null,{"v":10805684.76,"d":"10,805,685 "},null,null,"TOTAL VENDAS LÍQUIDAS","VL",{"v":1689001.4,"d":"1,689,001 "},null,{"v":3337118.45,"d":"3,337,118 "},{"$nulls":4},"2007-10-01"," ",""," "," "," "," "," "," "," "," ",""," "," ",""]
[null,null,"conta garantia ",{"v":0,"d":"0 "},null,"adiantamentos de clientes",null,{"v":478766.94,"d":"478,767 "},null,"depreciação / amortização",null,null,{"v":0,"d":"0 "},{"v":0,"d":"0.00"},{"v":0,"d":"0 "},{"v":0,"d":"0.00"},null,null,"TOTAL LUCRO BRUTO","LB",{"v":425227.55000000016,"d":"425,228 "},{"v":8.907028030176335,"d":"8.91"},{"v":944543.8200000006,"d":"944,544 "},{"v":8.741175047938384,"d":"8.74"},null,"TOTAL LUCRO BRUTO","LB",{"v":106004.25,"d":"106,004 "},{"v":6.276149327052067,"d":"6.28"},{"v":182053.06999999995,"d":"182,053 "},{"v":5.455397305420787,"d":"5.46"},{"$nulls":3},"2007-11-01"," ",""," "," "," "," "," "," "," "," ",""," "," ",""]
[null,"ESTOQUES","veículos novos",{"v":1684683.79,"d":"1,684,684 "},null,"outras obrigações",null,{"v":0,"d":"0 "},null,"seguros sobre o patrimônio",null,null,{"v":0,"d":"0 "},{"v":0,"d":"0.00"},{"v":0,"d":"0 "},{"v":0,"d":"0.00"},null,null,"DESPESAS DE VENDA",{"$nulls":6},"DESPESAS DE VENDA",{"$nulls":8},"2007-12-01"," ",""," "," "," "," "," "," "," "," ",""," "," ",""]
[null,null,"veícs.semi-novos",{"v":1167577.69,"d":"1,167,578 "},null,"provisões diversas",null,{"v":386813.34,"d":"386,813 "},null,"despesas diversas",null,null,{"v":0,"d":"0 "},{"v":0,"d":"0.00"},{"v":0,"d":"0 "},{"v":0,"d":"0.00"},null,null,"salários e comissões",null,{"v":0,"d":"0 "},{"v":0,"d":"0.00"},{"v":0,"d":"0 "},{"v":0,"d":"0.00"},null,"salários e comissões",null,{"v":2804.81,"d":"2,805 "},{"v":0.16606321344671474,"d":"0.17"},{"v":5424.26,"d":"5,424 "},{"v":0.16254322647732208,"d":"0.16"},{"$nulls":3},"Totais",{"v":98,"d":"98 "},{"v":4,"d":"4 "},null,{"v":16,"d":"16 "},{"v":36,"d":"36 "},null,{"v":1004,"d":"1,004 "},{"v":3796.9,"d":"3,797 "},{"v":563.41,"d":"563 "},{"v":2096.27,"d":"2,096 "},{"v":0,"d":"0 "},{"v":372.0682983972595,"d":"372.07"},{"v":0,"d":"0 "},{"v":0,"d":"0.00"}]
[null,null,"peças/acessórios",{"v":381620.87,"d":"381,621 "},null,"TOT. PASSIVO CIRCULANTE",null,{"v":6574088.909999999,"d":"6,574,089 "},null,"TOTAL DESPESAS ADMINISTRATIVA",null,null,{"v":0,"d":"0 "},{"v":0,"d":"0.00"},{"v":0,"d":"0 "},{"v":0,"d":"0.00"},null,null,"encargos sociais",null,{"v":0,"d":"0 "},{"v":0,"d":"0.00"},{"v":0,"d":"0 "},{"v":0,"d":"0.00"},null,"encargos sociais",null,{"v":1004.12,"d":"1,004 "},{"v":0.059450513184891376,"d":"0.06"},{"v":1941.8899999999999,"d":"1,942 "},{"v":0.05819062251146643,"d":"0.06"},{"$nulls":3},"Total Geral",{"v":102,"d":"102 "},null,null,{"v":52,"d":"52 "},null,"Porcentual sobre horas disponíveis",{"$nulls":3},{"v":3.7206829839725954,"d":"372.07%"},{"v":0,"d":"0.00%"}]
[null,null,"outros",{"v":55534.28,"d":"55,534 "},{"$nulls":5},"receitas financeiras",null,null,{"v":0,"d":"0 "},{"v":0,"d":"0.00"},{"v":0,"d":"0 "},{"v":0,"d":"0.00"},null,null,"preparação de entrega / revisão  gratuíta",null,{"v":0,"d":"0 "},{"v":0,"d":"0.00"},{"v":0,"d":"0 "},{"v":0,"d":"0.00"},null,"revisão de entrega",null,{"v":1133,"d":"1,133 "},{"v":0.0670810574816575,"d":"0.07"},{"v":4965.76,"d":"4,966 "},{"v":0.14880382804512077,"d":"0.15"}]
[null,"outros créditos ",null,{"v":967700.35,"d":"967,700 "},{"$nulls":5},"(-) despesas financeiras",null,null,{"v":0,"d":"0 "},{"v":0,"d":"0.00"},{"v":0,"d":"0 "},{"v":0,"d":"0.00"},null,null,"propaganda e publicidade",null,{"v":0,"d":"0 "},{"v":0,"d":"0.00"},{"v":0,"d":"0 "},{"v":0,"d":"0.00"},null,"despesas diversas",null,{"v":42162.94,"d":"42,163 "},{"v":2.496323567286564,"d":"2.50"},{"v":79649.47,"d":"79,649 "},{"v":2.38677383477353,"d":"2.39"},{"$nulls":3},"QUADRO DE PESSOAL",null,null,"Novos","Semi Novos","Peças","Serviços","Administração","Total","FOLHA DE PAGAMENTO"]
[null,"despesas antecipadas",null,{"v":298796.05,"d":"298,796 "},{"$nulls":5},"LUCRO OPERACIONAL",null,null,{"v":484126.93000000017,"d":"484,127 "},{"v":7.490666137266999,"d":"7.49"},{"v":1034615.5100000006,"d":"1,034,616 "},{"v":7.315491099165203,"d":"7.32"},null,null,"despesas diversas",null,{"v":0,"d":"0 "},{"v":0,"d":"0.00"},{"v":0,"d":"0 "},{"v":0,"d":"0.00"},null,"despesas / receitas financeiras",null,{"v":0,"d":"0 "},{"v":0,"d":"0.00"},{"v":0,"d":"0 "},{"v":0,"d":"0.00"},{"$nulls":3},"diretor / gerente geral",null,null,0,0,0,0,0,0,"TOTAL GERAL DA FOLHA DE PGTO.",{"$nulls":4},0]
[null,"TOTAL DO ATIVO CIRCULANTE",null,{"v":7880646.169999999,"d":"7,880,646 "},null,"CAPITAL","ATUAL",{"v":1306557.2599999998,"d":"1,306,557 "},null,"resultado outros negócios",null,null,{"v":0,"d":"0 "},{"v":0,"d":"0.00"},{"v":0,"d":"0 "},{"v":0,"d":"0.00"},null,null,"despesas / receitas financeiras",null,{"v":0,"d":"0 "},{"v":0,"d":"0.00"},{"v":0,"d":"0 "},{"v":0,"d":"0.00"},{"$nulls":10},"gerente",null,null,1,0,0,0,0,1]
[null,"coligadas/controladas",null,{"v":0,"d":"0 "},null,"DE","PREVISTO",{"v":0,"d":"0 "},null,"outras receitas/despesas",null,null,{"v":0,"d":"0 "},{"v":0,"d":"0.00"},{"v":0,"d":"0 "},{"v":0,"d":"0.00"},null,null,"(-) receita fundo garantidor",null,{"v":0,"d":"0 "},{"v":0,"d":"0.00"},{"v":0,"d":"0 "},{"v":0,"d":"0.00"},{"$nulls":10},"vendedor",null,null,6,0,1,null,null,7,"TOTAL DE ENCARGOS SOCIAIS",{"$nulls":4},0]
[null,"fundo garantidor",null,{"v":0,"d":"0 "},null,"GIRO","VARIAÇÃO",{"v":1306557.2599999998,"d":"1,306,557 "},null,"LUCRO ANTES CSLL. / I.R.",null,null,{"v":484126.93000000017,"d":"484,127 "},{"v":7.490666137266999,"d":"7.49"},{"v":1034615.5100000006,"d":"1,034,616 "},{"v":7.315491099165203,"d":"7.32"},null,null,"TOTAL DESPESAS DE VENDA",null,{"v":0,"d":"0 "},{"v":0,"d":"0.00"},{"v":0,"d":"0 "},{"v":0,"d":"0.00"},null,"TOTAL DESPESAS DE VENDA",null,{"v":47104.87,"d":"47,105 "},{"v":2.7889183513998277,"d":"2.79"},{"v":91981.38,"d":"91,981 "},{"v":2.7563115118074397,"d":"2.76"},{"$nulls":3},"consultor técnico",{"$nulls":5},3,null,3]
[null,"outros valores e bens",null,{"v":22542.82,"d":"22,543 "},null,"% ATUAL S/ PREVISTO",null," ",null,"CSLL. / I.R. sobre o lucro",null,null,{"v":0,"d":"0 "},{"v":0,"d":"0.00"},{"v":0,"d":"0 "},{"v":0,"d":"0.00"},null,null,"LUCRO LÍQUIDO DEPTO.",null,{"v":425227.55000000016,"d":"425,228 "},{"v":8.907028030176335,"d":"8.91"},{"v":944543.8200000006,"d":"944,544 "},{"v":8.741175047938384,"d":"8.74"},null,"LUCRO LÍQUIDO DEPTO.",null,{"v":58899.38,"d":"58,899 "},{"v":3.4872309756522406,"d":"3.49"},{"v":90071.68999999994,"d":"90,072 "},{"v":2.699085793613347,"d":"2.70"},{"$nulls":3},"OFICINA","mecânico",{"$nulls":4},7,null,7,"TOTAL FOLHA DE PGTO. - DEPTO. SERVIÇOS",{"$nulls":4},0]
[null,"TOT. REALIZ. A LONGO PRAZO",null,{"v":22542.82,"d":"22,543 "},{"$nulls":5},"LUCRO DEPOIS CSLL. / I.R.",null,null,{"v":484126.93000000017,"d":"484,127 "},{"v":7.490666137266999,"d":"7.49"},{"v":1034615.5100000006,"d":"1,034,616 "},{"v":7.315491099165203,"d":"7.32"},null,null,"rateio despesas adm./financ.",null,{"v":0,"d":"0 "},{"v":0,"d":"0.00"},{"v":0,"d":"0 "},{"v":0,"d":"0.00"},null,"rateio despesas adm./financ.",null,{"v":0,"d":"0 "},{"v":0,"d":"0.00"},{"v":0,"d":"0 "},{"v":0,"d":"0.00"},{"$nulls":4},"eletricista",{"$nulls":4},1,null,1]
[null,"coligadas/controladas",null,{"v":0,"d":"0 "},null,"coligadas/controladas",null,{"v":0,"d":"0 "},null,"RESUMO DAS OPERAÇÕES",{"$nulls":8},"LUCRO OPERACIONAL DEPTO.",null,{"v":425227.55000000016,"d":"425,228 "},{"v":8.907028030176335,"d":"8.91"},{"v":944543.8200000006,"d":"944,544 "},{"v":8.741175047938384,"d":"8.74"},null,"LUCRO OPERACIONAL DEPTO.",null,{"v":58899.38,"d":"58,899 "},{"v":3.4872309756522406,"d":"3.49"},{"v":90071.68999999994,"d":"90,072 "},{"v":2.699085793613347,"d":"2.70"},{"$nulls":4},"funileiro",{"$nulls":4},2,null,2,"ENCARGOS SOCIAIS - DEPTO. SERVIÇOS",{"$nulls":4},0]
[null,"investimentos diversos",null,{"v":0,"d":"0 "},null,"empréstimos e financiamentos",null,{"v":0,"d":"0 "},null,"vendas brutas totais",null,null,{"v":1729579.82,"d":"1,729,580 "},{"v":100,"d":"100.00"},{"v":3419022.85,"d":"3,419,023 "},{"v":100,"d":"100.00"},{"$nulls":19},"montador / tapeceiro",{"$nulls":4},1,null,1]
[null,"TOTAL DO INVESTIMENTO",null,{"v":0,"d":"0 "},null,"outras exigibilidades",null,{"v":193040.68,"d":"193,041 "},null,"impostos sobre vendas",null,null,{"v":42910.72,"d":"42,911 "},{"v":2.480991018963207,"d":"2.48"},{"v":39481.549999999996,"d":"39,482 "},{"v":1.1547612207388434,"d":"1.15"},null,null,"DEPARTAMENTO DE PEÇAS E ACESSÓRIOS",{"$nulls":6},"DEPARTAMENTO DE SERVIÇOS",{"$nulls":9},"pintor",{"$nulls":4},3,null,3]
[null,"terrenos e edifícios",null,{"v":0,"d":"0 "},null,"TOT. EXIG. A LONGO PRAZO",null,{"v":193040.68,"d":"193,041 "},null,"PARTICIPAÇÃO VENDAS LÍQUIDAS TOTAIS",null,null,{"v":6463069.119999999,"d":"6,463,069 "},{"v":100,"d":"100.00"},{"v":14142803.21,"d":"14,142,803 "},{"v":100,"d":"100.00"},{"$nulls":4},"MÊS         CORRENTE","%   s/      vendas","ACUMULADO      ANO","%   s/      vendas",{"$nulls":3},"MÊS                        CORRENTE","%   s/      vendas","ACUMULADO      ANO","%   s/      vendas",{"$nulls":4},"auxiliares",{"$nulls":4},1,null,1]
[null,"imobilizações técnicas",null,{"v":859719.6,"d":"859,720 "},{"$nulls":5},"veículos novos",null,null,{"v":4774067.72,"d":"4,774,068 "},{"v":73.86688323085735,"d":"73.87"},{"v":10805684.76,"d":"10,805,685 "},{"v":76.40412299847024,"d":"76.40"},{"$nulls":18},"administrativos",null,null,1,2,2,3,9,17]
[null,"(-) depreciação acumulada",null,{"v":-340404.58,"d":"(340,405)"},null,"capital social integralizado",null,{"v":1712320,"d":"1,712,320 "},null,"veículos semi-novos",null,null,{"v":1689001.4,"d":"1,689,001 "},{"v":26.133116769142646,"d":"26.13"},{"v":3337118.45,"d":"3,337,118 "},{"v":23.595877001529743,"d":"23.60"},null,null,"peças - balcão","VB",{"v":0,"d":"0 "},"0,00",{"v":0,"d":"0 "},"0,00",{"$nulls":10},"outros",null,null,0,0,0,1,1,2,"PREÇO PÚBLICO MÉDIO - MÃO DE OBRA",{"$nulls":4},0]
[null,"TOTAL DO IMOBILIZADO",null,{"v":519315.01999999996,"d":"519,315 "},null,"reservas",null,{"v":0,"d":"0 "},null,"peças e acessórios",null,null,{"v":0,"d":"0 "},{"v":0,"d":"0.00"},{"v":0,"d":"0 "},{"v":0,"d":"0.00"},null,null,"acessórios","VB",{"v":0,"d":"0 "},"0,00",{"v":0,"d":"0 "},"0,00",null,"mecânica e elétrica","VB",{"v":0,"d":"0 "},"0,00",{"v":0,"d":"0 "},"0,00",{"$nulls":3},"TOTAL",null,null,8,2,3,22,10,45]
[null,"TOTAL DO ATIVO PERMANENTE",null,{"v":519315.01999999996,"d":"519,315 "},null,"lucros/prejuízos acumulados",null,{"v":-387238.82,"d":"(387,239)"},null,"serviços",null,null,{"v":0,"d":"0 "},{"v":0,"d":"0.00"},{"v":0,"d":"0 "},{"v":0,"d":"0.00"},null,null,"mecânica e elétrica","VB",{"v":0,"d":"0 "},"0,00",{"v":0,"d":"0 "},"0,00",null,"funilaria e pintura","VB",{"v":0,"d":"0 "},"0,00",{"v":0,"d":"0 "},"0,00",{"$nulls":3},"TOTAL DE BOX DA OFICINA",{"$nulls":4},0]
[null,"valores diferidos",null,{"v":677863.95,"d":"677,864 "},null,"TOTAL INVESTIM. LÍQUIDO",null,{"v":1325081.18,"d":"1,325,081 "},null,"PARTICIPAÇÃO LUCRO BRUTO POR DEPTO.",null,null,{"v":531231.8000000002,"d":"531,232 "},{"v":8.219497426634364,"d":"8.22"},{"v":1126596.8900000006,"d":"1,126,597 "},{"v":7.965866973270291,"d":"7.97"},null,null,"funilaria e pintura","VB",{"v":0,"d":"0 "},"0,00",{"v":0,"d":"0 "},"0,00",null,"garantia","VB",{"v":0,"d":"0 "},"0,00",{"v":0,"d":"0 "},"0,00",{"$nulls":3},"TOTAL DE ELEVADORES",{"$nulls":4},0]
[null,"(-) amortização acumulada",null,{"v":-268321.04,"d":"(268,321)"},null,"lucro do exercício corrente",null,{"v":1034615.5100000006,"d":"1,034,616 "},null,"veículos novos",null,null,{"v":425227.55000000016,"d":"425,228 "},{"v":80.04557520841186,"d":"80.05"},{"v":944543.8200000006,"d":"944,544 "},{"v":83.84044269818641,"d":"83.84"},null,null,"garantia","VB",{"v":0,"d":"0 "},"0,00",{"v":0,"d":"0 "},"0,00",null,"serviços de terceiros","VB",{"v":0,"d":"0 "},"0,00",{"v":0,"d":"0 "},"0,00"]
[null,"TOTAL DO DIFERIDO",null,{"v":409542.91,"d":"409,543 "},null,"TOT. PATRIMÔNIO LÍQUIDO",null,{"v":2359696.6900000004,"d":"2,359,697 "},null,"veículos semi-novos",null,null,{"v":106004.25,"d":"106,004 "},{"v":19.95442479158815,"d":"19.95"},{"v":182053.06999999995,"d":"182,053 "},{"v":16.159557301813592,"d":"16.16"},null,null,"outras vendas","VB",{"v":0,"d":"0 "},"0,00",{"v":0,"d":"0 "},"0,00",null,"outras vendas","VB",{"v":0,"d":"0 "},"0,00",{"v":0,"d":"0 "},"0,00",{"$nulls":3},"RATEIO DAS DESPESAS  ADMINISTRATIVAS E FINANCEIRAS"]
[null,"TOTAL DO ATIVO",null,{"v":8832046.92,"d":"8,832,047 "},null,"TOTAL DO PASSIVO",null,{"v":9126826.28,"d":"9,126,826 "},null,"peças e acessórios",null,null,{"v":0,"d":"0 "},{"v":0,"d":"0.00"},{"v":0,"d":"0 "},{"v":0,"d":"0.00"},null,null,"TOTAL VENDAS BRUTAS","VB",{"v":0,"d":"0 "},"0,00",{"v":0,"d":"0 "},"0,00",null,"TOTAL VENDAS BRUTAS","VB",{"v":0,"d":"0 "},"0,00",{"v":0,"d":"0 "},"0,00"]
[{"$nulls":9},"serviços",null,null,{"v":0,"d":"0 "},{"v":0,"d":"0.00"},{"v":0,"d":"0 "},{"v":0,"d":"0.00"},null,null,"IMPOSTOS SOBRE VENDAS","ISV",{"v":0,"d":"0 "},"0,00",{"v":0,"d":"0 "},"0,00",null,"IMPOSTOS SOBRE VENDAS","ISV",{"v":0,"d":"0 "},"0,00",{"v":0,"d":"0 "},"0,00",{"$nulls":3},"VENDAS LÍQUIDAS",null,"mês","% part.","valor rateado","ano","% part.","valor rateado"]
[{"$nulls":9},"PARTICIPAÇÃO DESPESAS POR DEPTO.",null,null,{"v":47104.87,"d":"47,105 "},{"v":0.728831289367365,"d":"0.73"},{"v":91981.38,"d":"91,981 "},{"v":0.6503758741050883,"d":"0.65"},null,null,"TOTAL VENDAS LÍQUIDAS","VL",{"v":0,"d":"0 "},"0,00",{"v":0,"d":"0 "},"0,00",null,"TOTAL VENDAS LÍQUIDAS","VL",{"v":0,"d":"0 "},"0,00",{"v":0,"d":"0 "},"0,00",{"$nulls":3},"veículos novos",null,{"v":4774067.72,"d":"4,774,068 "},{"v":73.86688323085735,"d":"73.87"},{"v":0,"d":"0 "},{"v":10805684.76,"d":"10,805,685 "},{"v":76.40412299847024,"d":"76.40"},{"v":0,"d":"0 "}]
[null,"ÍNDICES OPERACIONAIS",{"$nulls":5},"%",null,"veículos novos",null,null,{"v":0,"d":"0 "},{"v":0,"d":"0.00"},{"v":0,"d":"0 "},{"v":0,"d":"0.00"},null,null,"TOTAL LUCRO BRUTO","LB",{"v":0,"d":"0 "},"0,00",{"v":0,"d":"0 "},"0,00",null,"TOTAL LUCRO BRUTO","LB",{"v":0,"d":"0 "},"0,00",{"v":0,"d":"0 "},"0,00",{"$nulls":3},"veículos semi-novos",null,{"v":1689001.4,"d":"1,689,001 "},{"v":26.133116769142646,"d":"26.13"},{"v":0,"d":"0 "},{"v":3337118.45,"d":"3,337,118 "},{"v":23.595877001529743,"d":"23.60"},{"v":0,"d":"0 "}]
[{"$nulls":9},"veículos semi-novos",null,null,{"v":47104.87,"d":"47,105 "},{"v":100,"d":"100.00"},{"v":91981.38,"d":"91,981 "},{"v":100,"d":"100.00"},null,null,"DESPESAS DE VENDA",{"$nulls":6},"DESPESAS INDIRETAS DE SERVIÇOS",{"$nulls":8},"peças e acessórios",null,{"v":0,"d":"0 "},{"v":0,"d":"0.00"},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0.00"},{"v":0,"d":"0 "}]
[null,"liquidez corrente",{"$nulls":5},{"v":119.87434727286035,"d":"119.87"},null,"peças e acessórios",null,null,{"v":0,"d":"0 "},{"v":0,"d":"0.00"},{"v":0,"d":"0 "},{"v":0,"d":"0.00"},{"$nulls":9},"salários e comissões",null,{"v":0,"d":"0 "},"0,00",{"v":0,"d":"0 "},"0,00",{"$nulls":3},"serviços",null,{"v":0,"d":"0 "},{"v":0,"d":"0.00"},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0.00"},{"v":0,"d":"0 "}]
[null,"participação do capital próprio",{"$nulls":5},{"v":34.86997882554251,"d":"34.87"},null,"serviços",null,null,{"v":0,"d":"0 "},{"v":0,"d":"0.00"},{"v":0,"d":"0 "},{"v":0,"d":"0.00"},null,null,"salários e comissões",null,{"v":0,"d":"0 "},"0,00",{"v":0,"d":"0 "},"0,00",null,"encargos sociais",null,{"v":0,"d":"0 "},"0,00",{"v":0,"d":"0 "},"0,00",{"$nulls":3},"TOTAL",null,{"v":6463069.119999999,"d":"6,463,069 "},{"v":100,"d":"100.00"},{"v":0,"d":"0 "},{"v":14142803.21,"d":"14,142,803 "},{"v":100,"d":"100.00"},{"v":0,"d":"0 "}]
[null,"retorno do investimento",{"$nulls":5},{"v":78.07940567082846,"d":"78.08"},null,"administrativas",null,null,{"v":0,"d":"0 "},{"v":0,"d":"0.00"},{"v":0,"d":"0 "},{"v":0,"d":"0.00"},null,null,"encargos sociais",null,{"v":0,"d":"0 "},"0,00",{"v":0,"d":"0 "},"0,00",null,"mat.de consumo - mecânica e ferram.",null,{"v":0,"d":"0 "},"0,00",{"v":0,"d":"0 "},"0,00"]
[null,"lucratividade",{"$nulls":5},{"v":7.315491099165203,"d":"7.32"},null,"receitas / despesas financeiras liquídas",null,null,{"v":0,"d":"0 "},{"v":0,"d":"0.00"},{"v":0,"d":"0 "},{"v":0,"d":"0.00"},null,null,"materiais de consumo",null,{"v":0,"d":"0 "},"0,00",{"v":0,"d":"0 "},"0,00",null,"mat.de consumo - funilaria e pintura",null,{"v":0,"d":"0 "},"0,00",{"v":0,"d":"0 "},"0,00"]
[null,"endividamento",{"$nulls":5},{"v":76.62017255225359,"d":"76.62"},{"$nulls":10},"despesas diversas",null,{"v":0,"d":"0 "},"0,00",{"v":0,"d":"0 "},"0,00",null,"despesas diversas",null,{"v":0,"d":"0 "},"0,00",{"v":0,"d":"0 "},"0,00"]
[null,"imobilização do investimento",{"$nulls":5},{"v":70.09819051237298,"d":"70.10"},{"$nulls":10},"TOTAL DESPESAS DE VENDA",null,{"v":0,"d":"0 "},"0,00",{"v":0,"d":"0 "},"0,00",null,"TOTAL DESP.INDIR.SERVIÇOS",null,{"v":0,"d":"0 "},"0,00",{"v":0,"d":"0 "},"0,00"]
[null,"dias de estoque - peças / acessórios",{"$nulls":5},"0",null,"PONTO DE EQUILIBRIO OPERACIONAL",null,null,{"v":0,"d":"0 "},"mês",{"v":0,"d":"0 "},"média ano",null,null,"LUCRO LÍQUIDO DEPTO.",null,{"v":0,"d":"0 "},"0,00",{"v":0,"d":"0 "},"0,00",null,"LUCRO LÍQUIDO DEPTO.",null,{"v":0,"d":"0 "},"0,00",{"v":0,"d":"0 "},"0,00"]
[null,"índice de absorção - Lucro bruto peças e serviços sobre despesas totais",{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":10},"transferências internas",null,{"v":0,"d":"0 "},"0,00",{"v":0,"d":"0 "},"0,00",null,"transferências internas",null,{"v":0,"d":"0 "},"0,00",{"v":0,"d":"0 "},"0,00"]
[{"$nulls":18},"LUCRO LÍQUIDO AJUSTADO",null,{"v":0,"d":"0 "},"0,00",{"v":0,"d":"0 "},"0,00",null,"LUCRO LÍQUIDO AJUSTADO",null,{"v":0,"d":"0 "},"0,00",{"v":0,"d":"0 "},"0,00"]
[{"$nulls":18},"rateio despesas adm./financ.",null,{"v":0,"d":"0 "},"0,00",{"v":0,"d":"0 "},"0,00",null,"rateio despesas adm./financ.",null,{"v":0,"d":"0 "},"0,00",{"v":0,"d":"0 "},"0,00"]
[{"$nulls":18},"LUCRO OPERACIONAL DEPTO.",null,{"v":0,"d":"0 "},"0,00",{"v":0,"d":"0 "},"0,00",null,"LUCRO OPERACIONAL DEPTO.",null,{"v":0,"d":"0 "},"0,00",{"v":0,"d":"0 "},"0,00"]
{"$rows_empty":44}
[1,"2000-01-01",1,null,null,1,"2000-01-31",1]
[2,"2000-02-01",2,null,null,2,"2000-02-28",2]
[3,"2000-03-01",3,null,null,3,"2000-03-31",3]
[4,"2000-04-01",4,null,null,4,"2000-04-30",4]
[5,"2000-05-01",5,null,null,5,"2000-05-31",5]
[6,"2000-06-01",6,null,null,6,"2000-06-30",6]
[7,"2000-07-01",7,null,null,7,"2000-07-31",7]
[8,"2000-08-01",8,null,null,8,"2000-08-31",8]
[9,"2000-09-01",9,null,null,9,"2000-09-30",9]
[10,"2000-10-01",10,null,null,10,"2000-10-31",10]
[11,"2000-11-01",11,null,null,11,"2000-11-30",11]
[12,"2000-12-01",12,null,null,12,"2000-12-31",12]
[13,"2001-01-01",1,null,null,13,"2001-01-31",1]
[14,"2001-02-01",2,null,null,14,"2001-02-28",2]
[15,"2001-03-01",3,null,null,15,"2001-03-31",3]
[16,"2001-04-01",4,null,null,16,"2001-04-30",4]
[17,"2001-05-01",5,null,null,17,"2001-05-31",5]
[18,"2001-06-01",6,null,null,18,"2001-06-30",6]
[19,"2001-07-01",7,null,null,19,"2001-07-31",7]
[20,"2001-08-01",8,null,null,20,"2001-08-31",8]
[21,"2001-09-01",9,null,null,21,"2001-09-30",9]
[22,"2001-10-01",10,null,null,22,"2001-10-31",10]
[23,"2001-11-01",11,null,null,23,"2001-11-30",11]
[24,"2001-12-01",12,null,null,24,"2001-12-31",12]
[25,"2002-01-01",1,null,null,25,"2002-01-31",1]
[26,"2002-02-01",2,null,null,26,"2002-02-28",2]
[27,"2002-03-01",3,null,null,27,"2002-03-31",3]
[28,"2002-04-01",4,null,null,28,"2002-04-30",4]
[29,"2002-05-01",5,null,null,29,"2002-05-31",5]
[30,"2002-06-01",6,null,null,30,"2002-06-30",6]
[31,"2002-07-01",7,null,null,31,"2002-07-31",7]
[32,"2002-08-01",8,null,null,32,"2002-08-31",8]
[33,"2002-09-01",9,null,null,33,"2002-09-30",9]
[34,"2002-10-01",10,null,null,34,"2002-10-31",10]
[35,"2002-11-01",11,null,null,35,"2002-11-30",11]
[36,"2002-12-01",12,null,null,36,"2002-12-31",12]
[37,"2003-01-01",1,null,null,37,"2003-01-31",1]
[38,"2003-02-01",2,null,null,38,"2003-02-28",2]
[39,"2003-03-01",3,null,null,39,"2003-03-31",3]
[40,"2003-04-01",4,null,null,40,"2003-04-30",4]
[41,"2003-05-01",5,null,null,41,"2003-05-31",5]
[42,"2003-06-01",6,null,null,42,"2003-06-30",6]
[43,"2003-07-01",7,null,null,43,"2003-07-31",7]
[44,"2003-08-01",8,null,null,44,"2003-08-31",8]
[45,"2003-09-01",9,null,null,45,"2003-09-30",9]
[46,"2003-10-01",10,null,null,46,"2003-10-31",10]
[47,"2003-11-01",11,null,null,47,"2003-11-30",11]
[48,"2003-12-01",12,null,null,48,"2003-12-31",12]
[49,"2004-01-01",1,null,null,49,"2004-01-31",1]
[50,"2004-02-01",2,null,null,50,"2004-02-28",2]
[51,"2004-03-01",3,null,null,51,"2004-03-31",3]
[52,"2004-04-01",4,null,null,52,"2004-04-30",4]
[53,"2004-05-01",5,null,null,53,"2004-05-31",5]
[54,"2004-06-01",6,null,null,54,"2004-06-30",6]
[55,"2004-07-01",7,null,null,55,"2004-07-31",7]
[56,"2004-08-01",8,null,null,56,"2004-08-31",8]
[57,"2004-09-01",9,null,null,57,"2004-09-30",9]
[58,"2004-10-01",10,null,null,58,"2004-10-31",10]
[59,"2004-11-01",11,null,null,59,"2004-11-30",11]
[60,"2004-12-01",12,null,null,60,"2004-12-31",12]
[61,"2005-01-01",1,null,null,61,"2005-01-31",1]
[62,"2005-02-01",2,null,null,62,"2005-02-28",2]
[63,"2005-03-01",3,null,null,63,"2005-03-31",3]
[64,"2005-04-01",4,null,null,64,"2005-04-30",4]
[65,"2005-05-01",5,null,null,65,"2005-05-31",5]
[66,"2005-06-01",6,null,null,66,"2005-06-30",6]
[67,"2005-07-01",7,null,null,67,"2005-07-31",7]
[68,"2005-08-01",8,null,null,68,"2005-08-31",8]
[69,"2005-09-01",9,null,null,69,"2005-09-30",9]
[70,"2005-10-01",10,null,null,70,"2005-10-31",10]
[71,"2005-11-01",11,null,null,71,"2005-11-30",11]
[72,"2005-12-01",12,null,null,72,"2005-12-31",12]
[73,"2006-01-01",1,null,null,73,"2006-01-31",1]
[74,"2006-02-01",2,null,null,74,"2006-02-28",2]
[75,"2006-03-01",3,null,null,75,"2006-03-31",3]
[76,"2006-04-01",4,null,null,76,"2006-04-30",4]
[77,"2006-05-01",5,null,null,77,"2006-05-31",5]
[78,"2006-06-01",6,null,null,78,"2006-06-30",6]
[79,"2006-07-01",7,null,null,79,"2006-07-31",7]
[80,"2006-08-01",8,null,null,80,"2006-08-31",8]
[81,"2006-09-01",9,null,null,81,"2006-09-30",9]
[82,"2006-10-01",10,null,null,82,"2006-10-31",10]
[83,"2006-11-01",11,null,null,83,"2006-11-30",11]
[84,"2006-12-01",12,null,null,84,"2006-12-31",12]
[85,"2007-01-01",1,null,null,85,"2007-01-31",1]
[86,"2007-02-01",2,null,null,86,"2007-02-28",2]
[87,"2007-03-01",3,null,null,87,"2007-03-31",3]
[88,"2007-04-01",4,null,null,88,"2007-04-30",4]
[89,"2007-05-01",5,null,null,89,"2007-05-31",5]
[90,"2007-06-01",6,null,null,90,"2007-06-30",6]
[91,"2007-07-01",7,null,null,91,"2007-07-31",7]
[92,"2007-08-01",8,null,null,92,"2007-08-31",8]
[93,"2007-09-01",9,null,null,93,"2007-09-30",9]
[94,"2007-10-01",10,null,null,94,"2007-10-31",10]
[95,"2007-11-01",11,null,null,95,"2007-11-30",11]
[96,"2007-12-01",12,null,null,96,"2007-12-31",12]
[97,"2008-01-01",1,null,null,97,"2008-01-31",1]
[98,"2008-02-01",2,null,null,98,"2008-02-28",2]
[99,"2008-03-01",3,null,null,99,"2008-03-31",3]
[100,"2008-04-01",4,null,null,100,"2008-04-30",4]
[101,"2008-05-01",5,null,null,101,"2008-05-31",5]
[102,"2008-06-01",6,null,null,102,"2008-06-30",6]
[103,"2008-07-01",7,null,null,103,"2008-07-31",7]
[104,"2008-08-01",8,null,null,104,"2008-08-31",8]
[105,"2008-09-01",9,null,null,105,"2008-09-30",9]
[106,"2008-10-01",10,null,null,106,"2008-10-31",10]
[107,"2008-11-01",11,null,null,107,"2008-11-30",11]
[108,"2008-12-01",12,null,null,108,"2008-12-31",12]
[109,"2009-01-01",1,null,null,109,"2009-01-31",1]
[110,"2009-02-01",2,null,null,110,"2009-02-28",2]
[111,"2009-03-01",3,null,null,111,"2009-03-31",3]
[112,"2009-04-01",4,null,null,112,"2009-04-30",4]
[113,"2009-05-01",5,null,null,113,"2009-05-31",5]
[114,"2009-06-01",6,null,null,114,"2009-06-30",6]
[115,"2009-07-01",7,null,null,115,"2009-07-31",7]
[116,"2009-08-01",8,null,null,116,"2009-08-31",8]
[117,"2009-09-01",9,null,null,117,"2009-09-30",9]
[118,"2009-10-01",10,null,null,118,"2009-10-31",10]
[119,"2009-11-01",11,null,null,119,"2009-11-30",11]
[120,"2009-12-01",12,null,null,120,"2009-12-31",12]
[121,"2010-01-01",1,null,null,121,"2010-01-31",1]
[122,"2010-02-01",2,null,null,122,"2010-02-28",2]
[123,"2010-03-01",3,null,null,123,"2010-03-31",3]
[124,"2010-04-01",4,null,null,124,"2010-04-30",4]
[125,"2010-05-01",5,null,null,125,"2010-05-31",5]
[126,"2010-06-01",6,null,null,126,"2010-06-30",6]
[127,"2010-07-01",7,null,null,127,"2010-07-31",7]
[128,"2010-08-01",8,null,null,128,"2010-08-31",8]
[129,"2010-09-01",9,null,null,129,"2010-09-30",9]
[130,"2010-10-01",10,null,null,130,"2010-10-31",10]
[131,"2010-11-01",11,null,null,131,"2010-11-30",11]
[132,"2010-12-01",12,null,null,132,"2010-12-31",12]

{"sheet":"AP","index":1,"n_rows":63,"n_cols":23,"rows_kept":63,"merged":[[2,1,2,15],[3,1,3,2],[3,3,3,4],[3,5,3,8],[3,10,3,14],[8,1,10,1],[12,1,13,1],[14,1,17,1],[37,1,37,15],[38,3,38,4],[38,5,38,8],[38,10,38,14]],"flags":["formulas_cached_only"]}
[{"$nulls":3},1,1,1,1,1,1,0,0,0,0,0,0]
[{"$nulls":3},"","","","","",1,"","","","","",""]
[0,"CONTROLE MENSAL DAS OPERAÇÕES"]
[null,"ATIVO",null,"CONCESSIONÁRIA:                                                ",null,"ITATIAIA",{"$nulls":3},"CIDADE:","BARUERI",{"$nulls":4},"Acumulado até"]
[null,"ANO ",2007,"2007-01-31","2007-02-28","2007-03-31","2007-04-30","2007-05-31","2007-06-30","2007-07-31","2007-08-30","2007-09-30","2007-10-31","2007-11-30","2007-12-31","2007-06-30"]
[null,"caixa e bancos",{"$nulls":5},{"v":918066.54,"d":"918,066.54"},{"v":104844.13,"d":"104,844.13"},null,{"v":535441.86,"d":"535,441.86"},{"$nulls":4},{"v":104844.13,"d":"104,844.13"}]
[null,"aplicações financeiras",{"$nulls":5},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"}]
[null,"títulos a receber",{"$nulls":5},{"v":266928.19,"d":"266,928.19"},{"v":343190.76,"d":"343,190.76"},null,{"v":299232.39,"d":"299,232.39"},{"$nulls":4},{"v":343190.76,"d":"343,190.76"}]
[null,"CONTAS     A RECEBER","veículos",{"$nulls":4},{"v":1620826.72,"d":"1,620,826.72"},{"v":2368541.87,"d":"2,368,541.87"},null,{"v":2133871.74,"d":"2,133,871.74"},{"$nulls":4},{"v":2368541.87,"d":"2,368,541.87"}]
[null,null,"peças e serviços",{"$nulls":4},{"v":407742.01,"d":"407,742.01"},{"v":473462.58,"d":"473,462.58"},null,{"v":511899.11,"d":"511,899.11"},{"$nulls":4},{"v":473462.58,"d":"473,462.58"}]
[null,null,"outras",{"$nulls":4},{"v":40536.5,"d":"40,536.50"},{"v":34693.8,"d":"34,693.80"},null,{"v":21515.53,"d":"21,515.53"},{"$nulls":4},{"v":34693.8,"d":"34,693.80"},{"$nulls":6},{"v":871310,"d":"871,310.00"}]
[null,"(-) duplicatas descontadas",{"$nulls":5},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"}]
[null,"MMC","conta corrente ",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":94568.29,"d":"94,568.29"},{"$nulls":4},{"v":0,"d":"0.00"}]
[null,null,"conta garantia ",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"}]
[null,"ESTOQUES","veículos novos",{"$nulls":4},{"v":1075738.95,"d":"1,075,738.95"},{"v":1684683.79,"d":"1,684,683.79"},null,{"v":630766.02,"d":"630,766.02"},{"$nulls":4},{"v":1684683.79,"d":"1,684,683.79"}]
[null,null,"veícs.semi-novos",{"$nulls":4},{"v":617500,"d":"617,500.00"},{"v":1167577.69,"d":"1,167,577.69"},null,{"v":827000,"d":"827,000.00"},{"$nulls":4},{"v":1167577.69,"d":"1,167,577.69"}]
[null,null,"peças/acessórios",{"$nulls":4},{"v":343561.36,"d":"343,561.36"},{"v":381620.87,"d":"381,620.87"},null,{"v":325162.98,"d":"325,162.98"},{"$nulls":4},{"v":381620.87,"d":"381,620.87"}]
[null,null,"outros",{"$nulls":4},{"v":48778.17,"d":"48,778.17"},{"v":55534.28,"d":"55,534.28"},null,{"v":41480.77,"d":"41,480.77"},{"$nulls":4},{"v":55534.28,"d":"55,534.28"}]
[null,"outros créditos ",{"$nulls":5},{"v":847607.56,"d":"847,607.56"},{"v":967700.35,"d":"967,700.35"},null,{"v":812411.77,"d":"812,411.77"},{"$nulls":4},{"v":967700.35,"d":"967,700.35"}]
[null,"despesas antecipadas",{"$nulls":5},{"v":3317.97,"d":"3,317.97"},{"v":298796.05,"d":"298,796.05"},null,{"v":286365.97,"d":"286,365.97"},{"$nulls":4},{"v":298796.05,"d":"298,796.05"}]
[null,"TOT. DO ATIVO CIRCULANTE",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":6190603.97,"d":"6,190,603.97"},{"v":7880646.169999999,"d":"7,880,646.17"},{"v":0,"d":"0.00"},{"v":6519716.429999999,"d":"6,519,716.43"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":7880646.169999999,"d":"7,880,646.17"}]
[null,"coligadas/controladas",{"$nulls":5},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"}]
[null,"fundo garantidor",{"$nulls":13},{"v":0,"d":"0.00"}]
[null,"outros valores e bens",{"$nulls":5},{"v":21857.54,"d":"21,857.54"},{"v":22542.82,"d":"22,542.82"},null,{"v":22663.51,"d":"22,663.51"},{"$nulls":4},{"v":22542.82,"d":"22,542.82"}]
[null,"TOT. REALIZ. A LONGO PRAZO",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":21857.54,"d":"21,857.54"},{"v":22542.82,"d":"22,542.82"},{"v":0,"d":"0.00"},{"v":22663.51,"d":"22,663.51"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":22542.82,"d":"22,542.82"}]
[null,"coligadas/controladas",{"$nulls":13},{"v":0,"d":"0.00"}]
[null,"investimentos diversos",{"$nulls":13},{"v":0,"d":"0.00"}]
[null,"TOTAL DO INVESTIMENTO",null,{"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"},{"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"},{"v":0,"d":"0.00"}]
[null,"edifícios e terrenos",{"$nulls":5},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"}]
[null,"imobilizações técnicas",{"$nulls":5},{"v":913577.21,"d":"913,577.21"},{"v":859719.6,"d":"859,719.60"},null,{"v":860500.38,"d":"860,500.38"},{"$nulls":4},{"v":859719.6,"d":"859,719.60"}]
[null,"(-) depreciação acumulada",{"$nulls":5},{"v":-340174.41,"d":"(340,174.41)"},{"v":-340404.58,"d":"(340,404.58)"},null,{"v":-363276.87,"d":"(363,276.87)"},{"$nulls":4},{"v":-340404.58,"d":"(340,404.58)"}]
[null,"TOTAL DO IMOBILIZADO",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":573402.8,"d":"573,402.80"},{"v":519315.01999999996,"d":"519,315.02"},{"v":0,"d":"0.00"},{"v":497223.51,"d":"497,223.51"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":519315.01999999996,"d":"519,315.02"}]
[null,"TOTAL ATIVO PERMANENTE",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":573402.8,"d":"573,402.80"},{"v":519315.01999999996,"d":"519,315.02"},{"v":0,"d":"0.00"},{"v":497223.51,"d":"497,223.51"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":519315.01999999996,"d":"519,315.02"}]
[null,"valores diferidos",{"$nulls":5},{"v":677863.95,"d":"677,863.95"},{"v":677863.95,"d":"677,863.95"},null,{"v":742150.29,"d":"742,150.29"},{"$nulls":4},{"v":677863.95,"d":"677,863.95"}]
[null,"(-) amortização acumulada",{"$nulls":5},{"v":-261259.96,"d":"(261,259.96)"},{"v":-268321.04,"d":"(268,321.04)"},null,{"v":-282443.2,"d":"(282,443.20)"},{"$nulls":4},{"v":-268321.04,"d":"(268,321.04)"}]
[null,"TOTAL DO DIFERIDO",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":416603.99,"d":"416,603.99"},{"v":409542.91,"d":"409,542.91"},{"v":0,"d":"0.00"},{"v":459707.09,"d":"459,707.09"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":409542.91,"d":"409,542.91"}]
["                                                                                                                                                                                                                                                                                                                                                       ","TOTAL DO ATIVO",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":7202468.3,"d":"7,202,468.30"},{"v":8832046.92,"d":"8,832,046.92"},{"v":0,"d":"0.00"},{"v":7499310.539999998,"d":"7,499,310.54"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8832046.92,"d":"8,832,046.92"}]
[null,"CONTROLE MENSAL DAS OPERAÇÕES"]
[null,"PASSIVO ",null,"CONCESSIONÁRIA:                                                ",null,"ITATIAIA",{"$nulls":3},"CIDADE:","BARUERI",{"$nulls":4},"Acumulado até"]
[null,"ANO ",2007,"2007-01-31","2007-02-28","2007-03-31","2007-04-30","2007-05-31","2007-06-30","2007-07-31","2007-08-30","2007-09-30","2007-10-31","2007-11-30","2007-12-31","2007-06-30"]
[null,"fornecedores MMC-veículos",{"$nulls":5},{"v":697162.27,"d":"697,162.27"},{"v":991370.65,"d":"991,370.65"},null,{"v":138570.14,"d":"138,570.14"},{"$nulls":4},{"v":991370.65,"d":"991,370.65"}]
[null,"fornecedores MMC-peças e acessórios",{"$nulls":5},{"v":280198.79,"d":"280,198.79"},{"v":331402.86,"d":"331,402.86"},null,{"v":183510.77,"d":"183,510.77"},{"$nulls":4},{"v":331402.86,"d":"331,402.86"}]
[null,"fornecedores diversos",{"$nulls":5},{"v":775257.7,"d":"775,257.70"},{"v":1153193.02,"d":"1,153,193.02"},null,{"v":950176.66,"d":"950,176.66"},{"$nulls":4},{"v":1153193.02,"d":"1,153,193.02"}]
[null,"empréstimos e financiam. a pagar",{"$nulls":5},{"v":1847066.14,"d":"1,847,066.14"},{"v":2887415.07,"d":"2,887,415.07"},null,{"v":2228835.52,"d":"2,228,835.52"},{"$nulls":4},{"v":2887415.07,"d":"2,887,415.07"}]
[null,"outras contas a pagar",{"$nulls":5},{"v":18668,"d":"18,668.00"},{"v":124436.56,"d":"124,436.56"},null,{"v":157695.87,"d":"157,695.87"},{"$nulls":4},{"v":124436.56,"d":"124,436.56"}]
[null,"impostos a pagar",{"$nulls":5},{"v":79117.24,"d":"79,117.24"},{"v":95961.27,"d":"95,961.27"},null,{"v":76130.33,"d":"76,130.33"},{"$nulls":4},{"v":95961.27,"d":"95,961.27"}]
[null,"salários a pagar",{"$nulls":5},{"v":61513.63,"d":"61,513.63"},{"v":67394.04,"d":"67,394.04"},null,{"v":76761.43,"d":"76,761.43"},{"$nulls":4},{"v":67394.04,"d":"67,394.04"}]
[null,"encargos sociais a pagar",{"$nulls":5},{"v":56534.08,"d":"56,534.08"},{"v":57335.16,"d":"57,335.16"},null,{"v":56298.33,"d":"56,298.33"},{"$nulls":4},{"v":57335.16,"d":"57,335.16"}]
[null,"adiantamentos de clientes",{"$nulls":5},{"v":469138.74,"d":"469,138.74"},{"v":478766.94,"d":"478,766.94"},null,{"v":593266.42,"d":"593,266.42"},{"$nulls":4},{"v":478766.94,"d":"478,766.94"}]
[null,"outras obrigações",{"$nulls":5},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":4240,"d":"4,240.00"},{"$nulls":4},{"v":0,"d":"0.00"}]
[null,"provisões diversas",{"$nulls":5},{"v":364272.04,"d":"364,272.04"},{"v":386813.34,"d":"386,813.34"},null,{"v":448500,"d":"448,500.00"},{"$nulls":4},{"v":386813.34,"d":"386,813.34"}]
[null,"TOT. PASSIVO CIRCULANTE",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4648928.63,"d":"4,648,928.63"},{"v":6574088.909999999,"d":"6,574,088.91"},{"v":0,"d":"0.00"},{"v":4913985.470000001,"d":"4,913,985.47"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":6574088.909999999,"d":"6,574,088.91"}]
[null,"coligadas/controladas",{"$nulls":13},{"v":0,"d":"0.00"}]
[null,"empréstimos diversos",{"$nulls":5},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"}]
[null,"outras exigibilidades",{"$nulls":5},{"v":0,"d":"0.00"},{"v":193040.68,"d":"193,040.68"},null,{"v":249826.42,"d":"249,826.42"},{"$nulls":4},{"v":193040.68,"d":"193,040.68"}]
[null,"TOT. EXIG. A LONGO PRAZO",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":193040.68,"d":"193,040.68"},{"v":0,"d":"0.00"},{"v":249826.42,"d":"249,826.42"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":193040.68,"d":"193,040.68"}]
[null,"capital social integralizado",{"$nulls":5},{"v":1712320,"d":"1,712,320.00"},{"v":1712320,"d":"1,712,320.00"},null,{"v":1712320,"d":"1,712,320.00"},{"$nulls":4},{"v":1712320,"d":"1,712,320.00"}]
[null,"reservas",{"$nulls":5},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"}]
[null,"lucros/prejuízos acumulados",{"$nulls":5},{"v":-707860.2,"d":"(707,860.20)"},{"v":-387238.82,"d":"(387,238.82)"},null,{"v":-387238.82,"d":"(387,238.82)"},{"$nulls":4},{"v":-387238.82,"d":"(387,238.82)"}]
[null,"TOTAL INVESTIM. LÍQUIDO",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1004459.8,"d":"1,004,459.80"},{"v":1325081.18,"d":"1,325,081.18"},{"v":0,"d":"0.00"},{"v":1325081.18,"d":"1,325,081.18"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1325081.18,"d":"1,325,081.18"}]
[null,"lucro do exercício corrente",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":122703.19000000008,"d":"122,703.19"},{"v":257401.39000000007,"d":"257,401.39"},{"v":257401.39000000007,"d":"257,401.39"},{"v":598382.380000001,"d":"598,382.38"},{"v":598382.380000001,"d":"598,382.38"},{"v":598382.380000001,"d":"598,382.38"},{"v":598382.380000001,"d":"598,382.38"},{"v":598382.380000001,"d":"598,382.38"},{"v":257401.39000000007,"d":"257,401.39"}]
[null,"TOT. PATRIMÔNIO LÍQUIDO",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1127162.9900000002,"d":"1,127,162.99"},{"v":1582482.57,"d":"1,582,482.57"},{"v":257401.39000000007,"d":"257,401.39"},{"v":1923463.560000001,"d":"1,923,463.56"},{"v":598382.380000001,"d":"598,382.38"},{"v":598382.380000001,"d":"598,382.38"},{"v":598382.380000001,"d":"598,382.38"},{"v":598382.380000001,"d":"598,382.38"},{"v":1582482.57,"d":"1,582,482.57"}]
[null,"TOTAL DO PASSIVO",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5776091.62,"d":"5,776,091.62"},{"v":8349612.159999999,"d":"8,349,612.16"},{"v":257401.39000000007,"d":"257,401.39"},{"v":7087275.450000001,"d":"7,087,275.45"},{"v":598382.380000001,"d":"598,382.38"},{"v":598382.380000001,"d":"598,382.38"},{"v":598382.380000001,"d":"598,382.38"},{"v":598382.380000001,"d":"598,382.38"},{"v":8349612.159999999,"d":"8,349,612.16"}]

{"sheet":"PECAS","index":2,"n_rows":21,"n_cols":11,"rows_kept":21,"flags":["formulas_cached_only"]}
[]
[]
[]
[]
[]
[{"$nulls":7},45613.29,57339.91,null,51582.35]
[{"$nulls":7},3351.72,25509.69,null,32955.24]
[{"$nulls":7},25,235935.51,null,218533.27]
[{"$nulls":7},0,48248.85,null,75003.49]
[{"$nulls":7},0,45482.02,null,6606.59]
[{"$nulls":7},0,0,null,6825.18]
[]
[{"$nulls":7},16492.8,108932.09,null,112909.7]
[]
[{"$nulls":7},23993.1,208262.01,null,165923.99]
[]
[]
[{"$nulls":7},5089.26,5179.59,null,5509.97]
[{"$nulls":7},1821.95,1854.3,null,1972.57]
[{"$nulls":7},328.16,200,null,0]
[{"$nulls":7},11052.36,9959.58,null,10282.31]

{"sheet":"OUTROS NEGOCIOS","index":3,"n_rows":18,"n_cols":11,"rows_kept":18,"flags":["formulas_cached_only"]}
{"$rows_empty":17}
[{"$nulls":7},0,0,null,0]

{"sheet":"OFICINA","index":4,"n_rows":40,"n_cols":22,"rows_kept":40,"flags":["formulas_cached_only"]}
[]
[]
[]
[{"$nulls":20},23]
[]
[]
[]
[]
[]
[null,null,16,null,null,2.5,3.15,{"$nulls":5},8.36,null,34.92,20.28,0.33,null,null,96.8,14.27,71.91]
[null,null,23,null,null,2.25,5.47,{"$nulls":5},7.57,null,43.16,5.88,{"$nulls":3},88,14.1,74.18]
[null,null,22,null,null,1.6,1.12,{"$nulls":5},12,null,28.18,2.4,3.95,null,null,88,16.77,51.12]
[null,null,4,null,null,5.66,6.28,{"$nulls":5},2.86,null,1.76,31.91,4.07,null,null,4,0,2.64]
[null,null,17,null,null,2.92,9.53,{"$nulls":5},2.22,null,45.04,33.43,1.91,null,null,114.4,16.78,116.32]
[null,null,16,null,null,1.9,7.77,{"$nulls":5},10.61,null,31.84,29.89,0.69,null,null,114.4,6.3,81.63]
[null,null,14,null,null,2.64,1.8,{"$nulls":3},2.62,null,10.34,null,37.76,13.03,0.43,null,null,88,17.14,61.37]
[null,null,10,null,null,4.03,1.83,{"$nulls":5},3.48,null,37.14,46.54,4.6,null,null,123.2,8.33,95.31]
[null,null,16,null,null,0.99,1.33,{"$nulls":5},9.79,null,36.67,8.18,0.22,null,null,88,7.19,62.5]
[null,null,41,null,null,1,3.68,{"$nulls":5},3.65,null,33.2,18.19,2.5,null,null,96.8,9.64,78.62]
[null,null,2,null,null,2.36,2.63,{"$nulls":3},0.03,null,10.21,null,0.42,21.31,7.5,null,null,4,0,1]
[null,null,16,{"$nulls":3},5.18,{"$nulls":5},8.32,null,40.97,8.77,0.5,null,null,70.4,13.14,59.96]
[null,null,26,null,null,3.82,6.07,{"$nulls":5},6.4,null,21.74,17.02,1,null,null,79.2,12.05,40.03]
[null,null,11,null,null,4.28,16.15,{"$nulls":3},0.42,null,10.06,null,12.55,7.16,0.85,null,null,88,29.88,28.77]
[null,null,9,null,null,5.62,3.81,{"$nulls":3},0.08,null,16.92,null,26.31,4.54,4.02,null,null,88,17,52.86]
[null,null,21,null,null,0.08,8.53,{"$nulls":5},3.27,null,40.79,9.85,0.94,null,null,105.6,11.93,71.96]
[null,null,34,null,null,1.96,1.12,{"$nulls":5},3.61,null,13.73,4.1,6.39,null,null,105.6,11,23.87]
[null,null,1,null,null,0.68,3.14,{"$nulls":5},7.2,null,0.82,0.57,13.4,null,null,4,0,0.5]
[null,null,10,null,null,1.6,13.82,{"$nulls":5},1.35,null,41.33,5.25,8.03,null,null,88,18.26,74.3]
[null,null,9,null,null,8.05,5.64,{"$nulls":5},17.4,null,17.36,3.87,1.5,null,null,96.8,22.53,32.5]
[null,null,18,null,null,2.7,0.98,{"$nulls":5},6.08,null,34.23,14.4,1.82,null,null,88,11.31,60.64]
[null,null,17,null,null,3.09,15.11,{"$nulls":5},7.71,null,31.28,9.42,2.03,null,null,96.8,27.06,56.26]
[null,null,23,null,null,9.13,6.1,{"$nulls":5},13.94,null,24.37,18.29,1.2,null,null,114.4,27.33,57.14]
[null,null,20,null,null,2.8,9.75,{"$nulls":5},1.82,null,24.85,26.07,1.77,null,null,96.8,13.32,74.26]
[null,null,3,null,null,3.72,11.35,{"$nulls":5},7.62,null,0.38,12.1,9.98,null,null,4,0,1.2]
[null,null,13,null,null,4.74,16.27,{"$nulls":5},6.36,null,43.65,12.5,0.5,null,null,114.4,27.96,76.14]
[null,null,11,null,null,0.57,3.86,{"$nulls":5},8.55,null,32.81,28.53,0.17,null,null,105.6,14.57,90.84]
[null,null,12,null,null,2.45,1.85,{"$nulls":5},7.44,null,37.09,43.29,0.85,null,null,123.2,10.75,100.69]
[null,null,35,null,null,1.23,1.35,{"$nulls":5},13.38,null,37.17,35.53,4.63,null,null,123.2,10.23,98.19]
[null,null,47,null,null,1.17,13.09,{"$nulls":4},3.47,8.34,null,24.97,16.12,6.63,null,null,114.4,24.59,59.32]
[null,null,34,null,null,1.32,17.94,{"$nulls":4},8.63,5.42,null,26.81,7.96,1.91,null,null,105.6,24.94,60.16]

{"sheet":"NOVOS","index":5,"n_rows":52,"n_cols":23,"rows_kept":52,"merged":[[2,1,2,15],[3,1,3,2],[3,3,3,4],[3,5,3,8],[3,10,3,14],[5,1,11,1],[12,1,18,1],[19,1,25,1],[26,1,32,1],[33,1,35,1],[41,1,41,15]],"flags":["formulas_cached_only"]}
[{"$nulls":3},1,1,1,1,1,1,0,0,0,0,0,0]
[{"$nulls":3},"","","","","","","","","","","",""]
[null,"CONTROLE MENSAL DAS OPERAÇÕES"]
[null,"DEPTO. DE VEÍCULOS  NOVOS",null,"CONCESSIONÁRIA:                                                ",null,"ITATIAIA",{"$nulls":3},"CIDADE:","BARUERI",{"$nulls":4},"Acumulado até"]
[null,"ANO ",2007,"2007-01-01","2007-02-01","2007-03-01","2007-04-01","2007-05-01","2007-06-01","2007-07-01","2007-08-01","2007-09-01","2007-10-01","2007-11-01","2007-12-01","2007-06-30"]
[null,"automóveis de passageiros","Venda Bruta",{"$nulls":4},{"v":113000,"d":"113,000.00"},{"v":0,"d":"0.00"},null,{"v":114000,"d":"114,000.00"},{"$nulls":4},{"v":113000,"d":"113,000.00"}]
[null,null,"Vendas canceladas",{"$nulls":12},{"v":0,"d":"0.00"}]
[null,null,"Devoluções",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"}]
[null,null,"Imposto S/ vendas",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"}]
[null,null,"Vendas Liquidas",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":113000,"d":"113,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":114000,"d":"114,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":113000,"d":"113,000.00"}]
[null,null,"Custo de Vendas",{"$nulls":4},{"v":121595.63,"d":"121,595.63"},{"v":8236.75,"d":"8,236.75"},null,{"v":113373.26,"d":"113,373.26"},{"$nulls":4},{"v":129832.38,"d":"129,832.38"},{"$nulls":6},{"v":871310,"d":"871,310.00"}]
[null,null,"Lucro Bruto",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-8595.630000000005,"d":"(8,595.63)"},{"v":-8236.75,"d":"(8,236.75)"},{"v":0,"d":"0.00"},{"v":626.7400000000052,"d":"626.74"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-16832.380000000005,"d":"(16,832.38)"}]
[null,"utilitários pajero","Venda Bruta",{"$nulls":4},{"v":5119996,"d":"5,119,996.00"},{"v":4600162,"d":"4,600,162.00"},null,{"v":6666933.17,"d":"6,666,933.17"},{"$nulls":4},{"v":9720158,"d":"9,720,158.00"}]
[null,null,"Vendas canceladas",{"$nulls":12},{"v":0,"d":"0.00"}]
[null,null,"Devoluções",{"$nulls":4},{"v":0,"d":"0.00"},{"v":75000,"d":"75,000.00"},null,{"v":0,"d":"0.00"},{"$nulls":4},{"v":75000,"d":"75,000.00"}]
[null,null,"Imposto S/ vendas",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"}]
[null,null,"Vendas Liquidas",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5119996,"d":"5,119,996.00"},{"v":4525162,"d":"4,525,162.00"},{"v":0,"d":"0.00"},{"v":6666933.17,"d":"6,666,933.17"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":9645158,"d":"9,645,158.00"}]
[null,null,"Custo de Vendas",{"$nulls":4},{"v":4734371.52,"d":"4,734,371.52"},{"v":4181935.34,"d":"4,181,935.34"},null,{"v":6195599.47,"d":"6,195,599.47"},{"$nulls":4},{"v":8916306.86,"d":"8,916,306.86"}]
[null,null,"Lucro Bruto",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":385624.48000000045,"d":"385,624.48"},{"v":343226.66000000015,"d":"343,226.66"},{"v":0,"d":"0.00"},{"v":471333.7000000002,"d":"471,333.70"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":728851.1400000006,"d":"728,851.14"}]
[null,"comerciais L200","Venda Bruta",{"$nulls":4},{"v":703331,"d":"703,331.00"},{"v":167979,"d":"167,979.00"},null,{"v":694500,"d":"694,500.00"},{"$nulls":4},{"v":871310,"d":"871,310.00"}]
[null,null,"Vendas canceladas",{"$nulls":12},{"v":0,"d":"0.00"}]
[null,null,"Devoluções",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"}]
[null,null,"Imposto S/ vendas",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"}]
[null,null,"Vendas Liquidas",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":703331,"d":"703,331.00"},{"v":167979,"d":"167,979.00"},{"v":0,"d":"0.00"},{"v":694500,"d":"694,500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":871310,"d":"871,310.00"}]
[null,null,"Custo de Vendas",{"$nulls":4},{"v":656333.62,"d":"656,333.62"},{"v":158668.08,"d":"158,668.08"},null,{"v":642411.43,"d":"642,411.43"},{"$nulls":4},{"v":815001.7,"d":"815,001.70"}]
[null,null,"Lucro Bruto",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":46997.380000000005,"d":"46,997.38"},{"v":9310.920000000013,"d":"9,310.92"},{"v":0,"d":"0.00"},{"v":52088.56999999995,"d":"52,088.57"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":56308.30000000002,"d":"56,308.30"}]
[null,"Veículos esportivos","Venda Bruta",{"$nulls":4},{"v":47360.72,"d":"47,360.72"},{"v":25027.78,"d":"25,027.78"},{"$nulls":6},{"v":72388.5,"d":"72,388.50"}]
[null,null,"Vendas canceladas",{"$nulls":4},{"v":5328.1,"d":"5,328.10"},{"v":2815.66,"d":"2,815.66"},{"$nulls":6},{"v":8143.76,"d":"8,143.76"}]
[null,null,"Devoluções",{"$nulls":12},{"v":0,"d":"0.00"}]
[null,null,"Imposto S/ vendas",{"$nulls":12},{"v":0,"d":"0.00"}]
[null,null,"Vendas Liquidas",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":42032.62,"d":"42,032.62"},{"v":22212.12,"d":"22,212.12"},{"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"},{"v":64244.740000000005,"d":"64,244.74"}]
[null,null,"Custo de Vendas",{"$nulls":12},{"v":0,"d":"0.00"}]
[null,null,"Lucro Bruto",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":42032.62,"d":"42,032.62"},{"v":22212.12,"d":"22,212.12"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":64244.740000000005,"d":"64,244.74"}]
[null,"comissões ","Venda Bruta",{"$nulls":7},{"v":35625.69,"d":"35,625.69"},{"$nulls":4},{"v":0,"d":"0.00"}]
[null,null,"Imposto S/ vendas",{"$nulls":7},{"v":4007.91,"d":"4,007.91"},{"$nulls":4},{"v":0,"d":"0.00"}]
[null,null,"Vendas Liquidas",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":53257.42,"d":"53,257.42"},{"v":58714.6,"d":"58,714.60"},{"v":0,"d":"0.00"},{"v":31617.780000000002,"d":"31,617.78"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":111972.01999999999,"d":"111,972.02"}]
[null,"TOT. VENDAS BRUTAS - VB",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":22543.03,"d":"22,543.03"},{"v":19879.82,"d":"19,879.82"},{"v":0,"d":"0.00"},{"v":7511058.86,"d":"7,511,058.86"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":42422.85,"d":"42,422.85"}]
[null,"TOT. IMP. S/ VENDAS - ISV",null,{"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"},{"v":0,"d":"0.00"},{"v":4007.91,"d":"4,007.91"},{"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"}]
[null,"TOT. VENDAS LÍQUIDAS - VL",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":22543.03,"d":"22,543.03"},{"v":19879.82,"d":"19,879.82"},{"v":0,"d":"0.00"},{"v":7507050.95,"d":"7,507,050.95"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":42422.85,"d":"42,422.85"}]
[null,"TOTAL CUSTO - CV",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":33915.15,"d":"33,915.15"},{"v":17383.37,"d":"17,383.37"},{"v":0,"d":"0.00"},{"v":6951384.159999999,"d":"6,951,384.16"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":51298.520000000004,"d":"51,298.52"}]
[null,"TOTAL LUCRO BRUTO - LB",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":91530.88,"d":"91,530.88"},{"v":75798.82,"d":"75,798.82"},{"v":0,"d":"0.00"},{"v":555666.790000001,"d":"555,666.79"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":167329.7,"d":"167,329.70"}]
[null,"DESPESAS DE VENDA"]
[null,"salários e comissões",{"$nulls":8},{"v":63061.91,"d":"63,061.91"},{"$nulls":4},{"v":0,"d":"0.00"}]
[null,"encargos sociais",{"$nulls":8},{"v":21814.05,"d":"21,814.05"},{"$nulls":4},{"v":0,"d":"0.00"}]
[null,"preparação de entrega",{"$nulls":8},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"}]
[null,"revisão gratuita",{"$nulls":8},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"}]
[null,"propaganda e publicidade",{"$nulls":8},{"v":23022.04,"d":"23,022.04"},{"$nulls":4},{"v":0,"d":"0.00"}]
[null,"despesas diversas",{"$nulls":8},{"v":124421.25,"d":"124,421.25"},{"$nulls":4},{"v":0,"d":"0.00"}]
[null,"despesas / receitas financeiras",null,{"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"},{"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"},{"v":0,"d":"0.00"}]
[null,"(-) receita fundo garantidor",null,{"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"},{"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"},{"v":0,"d":"0.00"}]
[null,"TOTAL DESPESAS DE VENDA",null,{"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"},{"v":0,"d":"0.00"},{"v":232319.25,"d":"232,319.25"},{"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"}]
[null,"LUCRO LÍQUIDO DEPTO.",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":91530.88,"d":"91,530.88"},{"v":75798.82,"d":"75,798.82"},{"v":0,"d":"0.00"},{"v":323347.54000000097,"d":"323,347.54"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":167329.7,"d":"167,329.70"}]

{"sheet":"SUMARIO ADM","index":6,"n_rows":30,"n_cols":11,"rows_kept":30,"flags":["formulas_cached_only"]}
{"$rows_empty":7}
[{"$nulls":7},0,0,null,0]
[{"$nulls":7},24169.3,23379.2,null,21299.83]
[{"$nulls":7},10534.17,12187.73,null,7679.1]
[{"$nulls":7},689.99,689.99,null,689.99]
[{"$nulls":7},0,4521.37,null,4521.37]
[{"$nulls":7},1162.25,801.68,null,575.19]
[{"$nulls":7},142.42,186.19,null,117.64]
[{"$nulls":7},0,0,null,0]
[{"$nulls":7},333.52,259.49,null,929.3]
[{"$nulls":7},15577.98,15617.57,null,15617.57]
[{"$nulls":7},3278.34,1059.36,null,2013.75]
[{"$nulls":7},44294.65,43940.76,null,47981.01]
[]
[{"$nulls":7},7401.67,6544.53,null,1267.46]
[]
[{"$nulls":7},0,0,null,0]
[{"$nulls":7},0,0,null,0]
[{"$nulls":7},81808.37,95168.81,null,87967]
[]
[]
[]
[]
[{"$nulls":7},0,22212.23,null,0]

{"sheet":"SERVICOS","index":7,"n_rows":20,"n_cols":11,"rows_kept":20,"flags":["formulas_cached_only"]}
[]
[]
[]
[]
[]
[{"$nulls":7},106580.27,105753.75,null,103259.38]
[{"$nulls":7},0,8474,null,8883.89]
[{"$nulls":7},0,9305.86,null,966.93]
[{"$nulls":7},79827.35,78623.63,null,79215.43]
[{"$nulls":7},0,0,null,0]
[]
[{"$nulls":7},22547.31,25492.85,null,24716.01]
[]
[{"$nulls":7},51508.48,83044.43,null,73562.39]
[]
[]
[{"$nulls":7},12296.62,10257.64,null,9450.26]
[{"$nulls":7},3388.57,3753.79,null,3631.8]
[{"$nulls":7},0,0,null,0]
[{"$nulls":7},36958.12,53390.5,null,45860.03]

{"sheet":"SEMI NOVOS","index":8,"n_rows":35,"n_cols":23,"rows_kept":35,"merged":[[2,1,2,15],[3,1,3,2],[3,3,3,4],[3,5,3,8],[3,10,3,14],[5,1,11,1],[12,1,18,1],[19,1,21,1],[27,1,27,15]],"flags":["formulas_cached_only"]}
[{"$nulls":3},1,1,1,1,1,1,0,0,0,0,0,0]
[{"$nulls":3},"","","","","","","","","","","",""]
[null,"CONTROLE MENSAL DAS OPERAÇÕES"]
[null,"DEPTO.   DE    VEÍCULOS SEMI - NOVOS",null,"CONCESSIONÁRIA:                                                ",null,"ITATIAIA",{"$nulls":3},"CIDADE:","BARUERI",{"$nulls":4},"Acumulado até"]
[null,"ANO ",2007,"2007-01-01","2007-02-01","2007-03-01","2007-04-01","2007-05-01","2007-06-01","2007-07-01","2007-08-01","2007-09-01","2007-10-01","2007-11-01","2007-12-01","2007-06-30"]
[null,"Mitsubishi","Venda Bruta",{"$nulls":4},{"v":729300,"d":"729,300.00"},{"v":959000,"d":"959,000.00"},null,{"v":919400,"d":"919,400.00"},{"$nulls":4},{"v":1688300,"d":"1,688,300.00"}]
[null,null,"Vendas canceladas",{"$nulls":12},{"v":0,"d":"0.00"}]
[null,null,"Devoluções",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"}]
[null,null,"Imposto S/ vendas",{"$nulls":4},{"v":8198.9,"d":"8,198.90"},{"v":12073.5,"d":"12,073.50"},null,{"v":10880.7,"d":"10,880.70"},{"$nulls":4},{"v":20272.4,"d":"20,272.40"}]
[null,null,"Vendas Liquidas",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":721101.1,"d":"721,101.10"},{"v":946926.5,"d":"946,926.50"},{"v":0,"d":"0.00"},{"v":908519.3,"d":"908,519.30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1668027.6,"d":"1,668,027.60"}]
[null,null,"Custo de Vendas",{"$nulls":4},{"v":697568.23,"d":"697,568.23"},{"v":883497.15,"d":"883,497.15"},null,{"v":856972.79,"d":"856,972.79"},{"$nulls":4},{"v":1581065.38,"d":"1,581,065.38"},{"$nulls":6},{"v":871310,"d":"871,310.00"}]
[null,null,"Lucro Bruto",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":23532.869999999995,"d":"23,532.87"},{"v":63429.34999999998,"d":"63,429.35"},{"v":0,"d":"0.00"},{"v":51546.51000000001,"d":"51,546.51"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":86962.21999999997,"d":"86,962.22"}]
[null,"Outras Marcas","Venda Bruta",{"$nulls":4},{"v":937600,"d":"937,600.00"},{"v":750700,"d":"750,700.00"},null,{"v":881000,"d":"881,000.00"},{"$nulls":4},{"v":1688300,"d":"1,688,300.00"}]
[null,null,"Vendas canceladas",{"$nulls":12},{"v":0,"d":"0.00"}]
[null,null,"Devoluções",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"}]
[null,null,"Imposto S/ vendas",{"$nulls":4},{"v":10584.05,"d":"10,584.05"},{"v":8625.1,"d":"8,625.10"},null,{"v":8932.75,"d":"8,932.75"},{"$nulls":4},{"v":19209.15,"d":"19,209.15"}]
[null,null,"Vendas Liquidas",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":927015.95,"d":"927,015.95"},{"v":742074.9,"d":"742,074.90"},{"v":0,"d":"0.00"},{"v":872067.25,"d":"872,067.25"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1669090.85,"d":"1,669,090.85"}]
[null,null,"Custo de Vendas",{"$nulls":4},{"v":874500,"d":"874,500.00"},{"v":699500,"d":"699,500.00"},null,{"v":853500,"d":"853,500.00"},{"$nulls":4},{"v":1574000,"d":"1,574,000.00"}]
[null,null,"Lucro Bruto",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":52515.94999999995,"d":"52,515.95"},{"v":42574.90000000002,"d":"42,574.90"},{"v":0,"d":"0.00"},{"v":18567.25,"d":"18,567.25"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":95090.84999999998,"d":"95,090.85"}]
[null,"comissões ","Venda Bruta",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"}]
[null,null,"Imposto S/ vendas",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"}]
[null,null,"Vendas Liquidas",{"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"},{"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"},{"v":0,"d":"0.00"}]
[null,"TOT. VENDAS BRUTAS - VB",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1666900,"d":"1,666,900.00"},{"v":1709700,"d":"1,709,700.00"},{"v":0,"d":"0.00"},{"v":1800400,"d":"1,800,400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3376600,"d":"3,376,600.00"}]
[null,"TOT. IMP. S/ VENDAS - ISV",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":18782.949999999997,"d":"18,782.95"},{"v":20698.6,"d":"20,698.60"},{"v":0,"d":"0.00"},{"v":19813.45,"d":"19,813.45"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":39481.549999999996,"d":"39,481.55"}]
[null,"TOT. VENDAS LÍQUIDAS - VL",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1648117.05,"d":"1,648,117.05"},{"v":1689001.4,"d":"1,689,001.40"},{"v":0,"d":"0.00"},{"v":1780586.55,"d":"1,780,586.55"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3337118.45,"d":"3,337,118.45"}]
[null,"TOTAL CUSTO - CV",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1572068.23,"d":"1,572,068.23"},{"v":1582997.15,"d":"1,582,997.15"},{"v":0,"d":"0.00"},{"v":1710472.79,"d":"1,710,472.79"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3155065.38,"d":"3,155,065.38"}]
[null,"TOTAL LUCRO BRUTO - LB",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":76048.82000000007,"d":"76,048.82"},{"v":106004.25,"d":"106,004.25"},{"v":0,"d":"0.00"},{"v":70113.76000000001,"d":"70,113.76"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":182053.07000000007,"d":"182,053.07"}]
[null,"DESPESAS DE VENDA"]
[null,"salários e comissões",{"$nulls":5},{"v":2619.45,"d":"2,619.45"},{"v":2804.81,"d":"2,804.81"},null,{"v":2832.85,"d":"2,832.85"},{"$nulls":4},{"v":5424.26,"d":"5,424.26"}]
[null,"encargos sociais",{"$nulls":5},937.77,{"v":1004.12,"d":"1,004.12"},null,{"v":1014.16,"d":"1,014.16"},{"$nulls":4},{"v":1941.8899999999999,"d":"1,941.89"}]
[null,"revisão de entrega",{"$nulls":5},{"v":3832.76,"d":"3,832.76"},{"v":1133,"d":"1,133.00"},null,{"v":19005,"d":"19,005.00"},{"$nulls":4},{"v":4965.76,"d":"4,965.76"}]
[null,"despesas diversas",{"$nulls":5},{"v":37486.53,"d":"37,486.53"},{"v":42162.94,"d":"42,162.94"},null,{"v":29628.3,"d":"29,628.30"},{"$nulls":4},{"v":79649.47,"d":"79,649.47"}]
[null,"despesas / receitas financeiras",null,{"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"},{"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"},{"v":0,"d":"0.00"}]
[null,"TT. DESPESAS DE VENDA",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":44876.509999999995,"d":"44,876.51"},{"v":47104.87,"d":"47,104.87"},{"v":0,"d":"0.00"},{"v":52480.31,"d":"52,480.31"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":91981.38,"d":"91,981.38"}]
[null,"LUCRO LÍQUIDO DEPTO.",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":31172.31000000007,"d":"31,172.31"},{"v":58899.38,"d":"58,899.38"},{"v":0,"d":"0.00"},{"v":17633.45000000001,"d":"17,633.45"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":90071.69000000006,"d":"90,071.69"}]

{"sheet":"PEÇAS","index":9,"n_rows":25,"n_cols":23,"rows_kept":25,"merged":[[2,1,2,15],[3,1,3,2],[3,3,3,4],[3,5,3,8],[3,10,3,14],[5,1,10,1],[16,1,16,15]],"flags":["formulas_cached_only"]}
[{"$nulls":3},1,1,1,1,1,1,0,0,0,0,0,0]
[{"$nulls":3},"","","","","","","","","","","",""]
[null,"CONTROLE MENSAL DAS OPERAÇÕES"]
[null,"DEPTO. DE  PEÇAS / ACESSÓRIOS",null,"CONCESSIONÁRIA:                                                ",null,"ITATIAIA",{"$nulls":3},"CIDADE:","BARUERI",{"$nulls":4},"Acumulado até"]
[null,"ANO ",2007,"2007-01-01","2007-02-01","2007-03-01","2007-04-01","2007-05-01","2007-06-01","2007-07-01","2007-08-01","2007-09-01","2007-10-01","2007-11-01","2007-12-01","2007-06-30"]
[null,"Vendas Brutas","peças - balcão",{"$nulls":12},{"v":0,"d":"0.00"}]
[null,null,"acessórios",{"$nulls":12},{"v":0,"d":"0.00"}]
[null,null,"mecânica e elétrica",{"$nulls":12},{"v":0,"d":"0.00"}]
[null,null,"funilaria e pintura",{"$nulls":12},{"v":0,"d":"0.00"}]
[null,null,"garantia",{"$nulls":12},{"v":0,"d":"0.00"}]
[null,null,"outras vendas",{"$nulls":12},{"v":0,"d":"0.00"},{"$nulls":6},{"v":871310,"d":"871,310.00"}]
[null,"TOT. VENDAS BRUTAS - VB",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"TOT. IMP. S/ VENDAS - ISV",{"$nulls":13},{"v":0,"d":"0.00"}]
[null,"TOT. VENDAS LÍQUIDAS - VL",null,{"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"},{"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"},{"v":0,"d":"0.00"}]
[null,"TOTAL CUSTO - CV",{"$nulls":13},{"v":0,"d":"0.00"}]
[null,"TOTAL LUCRO BRUTO - LB",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"DESPESAS DE VENDA"]
[null,"salários e comissões",{"$nulls":13},{"v":0,"d":"0.00"}]
[null,"encargos sociais",{"$nulls":13},{"v":0,"d":"0.00"}]
[null,"materiais de consumo",{"$nulls":13},{"v":0,"d":"0.00"}]
[null,"despesas diversas",{"$nulls":13},{"v":0,"d":"0.00"}]
[null,"TOTAL DESPESAS DE VENDA",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"LUCRO LÍQUIDO DEPTO.",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"Transferências internas",{"$nulls":13},{"v":0,"d":"0.00"}]
[null,"LUCRO LÍQUIDO AJUSTADO",null,{"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"},{"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"},{"v":0,"d":"0.00"}]

{"sheet":"SERVIÇOS","index":10,"n_rows":35,"n_cols":23,"rows_kept":35,"merged":[[2,1,2,15],[3,1,3,2],[3,3,3,4],[3,5,3,8],[3,10,3,14],[5,1,9,1],[15,1,15,15],[18,1,19,1]],"flags":["formulas_cached_only"]}
[{"$nulls":3},1,1,1,1,1,1,0,0,0,0,0,0]
[{"$nulls":3},"","","","","","","","","","","",""]
[null,"CONTROLE MENSAL DAS OPERAÇÕES"]
[null,"DEPTO. DE                          SERVIÇOS",null,"CONCESSIONÁRIA:                                                ",null,"ITATIAIA",{"$nulls":3},"CIDADE:","BARUERI",{"$nulls":4},"Acumulado até"]
[null,"ANO ",2007,"2007-01-01","2007-02-01","2007-03-01","2007-04-01","2007-05-01","2007-06-01","2007-07-01","2007-08-01","2007-09-01","2007-10-01","2007-11-01","2007-12-01","2007-06-30"]
[null,"Vendas Brutas","mecânica e elétrica",{"$nulls":12},{"v":0,"d":"0.00"}]
[null,null,"funilaria e pintura",{"$nulls":12},{"v":0,"d":"0.00"}]
[null,null,"garantia",{"$nulls":12},{"v":0,"d":"0.00"}]
[null,null,"serviços de terceiros",{"$nulls":12},{"v":0,"d":"0.00"}]
[null,null,"outras vendas",{"$nulls":12},{"v":0,"d":"0.00"}]
[null,"TOT. VENDAS BRUTAS - VB",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":6},{"v":871310,"d":"871,310.00"}]
[null,"TOT. IMP. S/ VENDAS - ISV",{"$nulls":13},{"v":0,"d":"0.00"}]
[null,"TOT. VENDAS LÍQUIDAS - VL",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"TOTAL CUSTO - CV",{"$nulls":13},{"v":0,"d":"0.00"}]
[null,"TOTAL LUCRO BRUTO - LB",null,{"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"},{"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"},{"v":0,"d":"0.00"}]
[null,"DESPESAS INDIRETAS DE SERVIÇOS"]
[null,"salários e comissões",{"$nulls":13},{"v":0,"d":"0.00"}]
[null,"encargos sociais",{"$nulls":13},{"v":0,"d":"0.00"}]
[null,"materiais de consumo","mecânica e ferram.",{"$nulls":12},{"v":0,"d":"0.00"}]
[null,null,"funilaria e pintura",{"$nulls":12},{"v":0,"d":"0.00"}]
[null,"despesas diversas",{"$nulls":13},{"v":0,"d":"0.00"}]
[null,"Tot. desp. indiretas de serviços",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"LUCRO LÍQUIDO DEPTO.",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"Transferências internas",{"$nulls":13},{"v":0,"d":"0.00"}]
[null,"LUCRO LÍQUIDO AJUSTADO",null,{"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"},{"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"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"CONSOLIDADO DOS DEPTOS. DE PEÇAS E  DE SERVIÇOS"]
[{"$nulls":3},"CONCESSIONÁRIA:                                                                         ",null,"ITATIAIA",null,null,"CONTROLE MENSAL DAS OPERAÇÕES",{"$nulls":6},"Acumulado até"]
[null,"ANO ",2007,"2007-01-01","2007-02-01","2007-03-01","2007-04-01","2007-05-01","2007-06-01","2007-07-01","2007-08-01","2007-09-01","2007-10-01","2007-11-01","2007-12-01","2007-06-30"]
[null,"TOT. VENDAS BRUTAS - VB",null,{"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"},{"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"},{"v":0,"d":"0.00"}]
[null,"TOT. IMP. S/ VENDAS - ISV",null,{"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"},{"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"},{"v":0,"d":"0.00"}]
[null,"TOT. VENDAS LÍQUIDAS - VL",null,{"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"},{"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"},{"v":0,"d":"0.00"}]
[null,"TOTAL CUSTO - CV",null,{"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"},{"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"},{"v":0,"d":"0.00"}]
[null,"TOTAL LUCRO BRUTO - LB",null,{"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"},{"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"},{"v":0,"d":"0.00"}]
[null,"TOTAL  DESPESAS",null,{"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"},{"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"},{"v":0,"d":"0.00"}]
[null,"TOTAL LUCRO LÍQUIDO",null,{"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"},{"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"},{"v":0,"d":"0.00"}]

{"sheet":"OUTROS NEGÓCIOS","index":11,"n_rows":26,"n_cols":23,"rows_kept":26,"merged":[[2,1,2,15],[3,1,3,2],[3,3,3,4],[3,5,3,8],[3,10,3,14],[15,1,15,2],[15,3,15,4],[15,5,15,8],[15,10,15,14]],"flags":["formulas_cached_only"]}
[{"$nulls":3},1,1,1,1,1,1,0,0,0,0,0,0]
[{"$nulls":3},"","","","","","","","","","","",""]
[null,"CONTROLE MENSAL DAS OPERAÇÕES"]
[null,"RESUMO DO RESULTADO  NEGÓCIO MITSUBISHI",null,"CONCESSIONÁRIA:                                                ",null,"ITATIAIA",{"$nulls":3},"CIDADE:","BARUERI",{"$nulls":4},"Acumulado até"]
[null,"ANO ",2007,"2007-01-01","2007-02-01","2007-03-01","2007-04-01","2007-05-01","2007-06-01","2007-07-01","2007-08-01","2007-09-01","2007-10-01","2007-11-01","2007-12-01","2007-06-30"]
[null,"vendas brutas totais",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1689443.03,"d":"1,689,443.03"},{"v":1729579.82,"d":"1,729,579.82"},{"v":0,"d":"0.00"},{"v":9311458.86,"d":"9,311,458.86"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3419022.85,"d":"3,419,022.85"}]
[null,"impostos sobre vendas",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":18782.949999999997,"d":"18,782.95"},{"v":20698.6,"d":"20,698.60"},{"v":0,"d":"0.00"},{"v":23821.36,"d":"23,821.36"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":39481.549999999996,"d":"39,481.55"}]
[null,"vendas líquidas totais",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1670660.08,"d":"1,670,660.08"},{"v":1708881.22,"d":"1,708,881.22"},{"v":0,"d":"0.00"},{"v":9287637.5,"d":"9,287,637.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3379541.3,"d":"3,379,541.30"}]
[null,"custo total de vendas",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1605983.38,"d":"1,605,983.38"},{"v":1600380.52,"d":"1,600,380.52"},{"v":0,"d":"0.00"},{"v":8661856.95,"d":"8,661,856.95"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3206363.9,"d":"3,206,363.90"}]
[null,"lucro bruto total",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":64676.700000000186,"d":"64,676.70"},{"v":108500.69999999995,"d":"108,500.70"},{"v":0,"d":"0.00"},{"v":625780.5500000007,"d":"625,780.55"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":173177.40000000014,"d":"173,177.40"}]
[null,"desp.departamentais totais",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":44876.509999999995,"d":"44,876.51"},{"v":47104.87,"d":"47,104.87"},{"v":0,"d":"0.00"},{"v":284799.56,"d":"284,799.56"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":91981.38,"d":"91,981.38"},{"$nulls":6},{"v":871310,"d":"871,310.00"}]
[null,"receitas/desp. financ. Líq.",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"lucro operacional",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":19800.19000000019,"d":"19,800.19"},{"v":61395.82999999995,"d":"61,395.83"},{"v":0,"d":"0.00"},{"v":340980.99000000075,"d":"340,980.99"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":81196.02000000014,"d":"81,196.02"}]
[]
[]
[null,"RESUMO DO RESULTADO        OUTROS NEGÓCIOS",null,"CONCESSIONÁRIA:                                                ",null,"ITATIAIA",{"$nulls":3},"CIDADE:","BARUERI",{"$nulls":4},"Acumulado até"]
[null,"ANO ",2007,"2007-01-01","2007-02-01","2007-03-01","2007-04-01","2007-05-01","2007-06-01","2007-07-01","2007-08-01","2007-09-01","2007-10-01","2007-11-01","2007-12-01","2007-06-30"]
[null,"vendas brutas",{"$nulls":13},{"v":0,"d":"0.00"}]
[null,"vendas canceladas",{"$nulls":13},{"v":0,"d":"0.00"}]
[null,"devoluções",{"$nulls":13},{"v":0,"d":"0.00"}]
[null,"impostos sobre vendas",{"$nulls":13},{"v":0,"d":"0.00"}]
[null,"vendas líquidas",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"custo de vendas",{"$nulls":13},{"v":0,"d":"0.00"}]
[null,"lucro bruto",null,{"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"},{"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"},{"v":0,"d":"0.00"}]
[null,"despesas",{"$nulls":13},{"v":0,"d":"0.00"}]
[null,"lucro líquido",null,{"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"},{"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"},{"v":0,"d":"0.00"}]

{"sheet":"SUMÁRIO ADM","index":12,"n_rows":34,"n_cols":23,"rows_kept":34,"merged":[[2,1,2,15],[3,1,3,2],[3,3,3,4],[3,5,3,8],[3,10,3,14],[6,1,6,15]],"flags":["formulas_cached_only"]}
[{"$nulls":3},1,1,1,1,1,1,0,0,0,0,0,0]
[{"$nulls":3},"","","","","","","","","","","",""]
[null,"CONTROLE MENSAL DAS OPERAÇÕES"]
[null,"Sumário Administrativo",null,"CONCESSIONÁRIA:                                                ",null,"ITATIAIA",{"$nulls":3},"CIDADE:","BARUERI",{"$nulls":4},"Acumulado até"]
[null,"ANO ",2007,"2007-01-01","2007-02-01","2007-03-01","2007-04-01","2007-05-01","2007-06-01","2007-07-01","2007-08-01","2007-09-01","2007-10-01","2007-11-01","2007-12-01","2007-06-30"]
[null,"LUCRO LÍQUIDO -  TODOS DEPTOS.",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":122703.19000000008,"d":"122,703.19"},{"v":134698.2,"d":"134,698.20"},{"v":0,"d":"0.00"},{"v":340980.990000001,"d":"340,980.99"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":257401.39000000007,"d":"257,401.39"}]
[null,"DESPESAS ADMINISTRATIVAS / FINANCEIRAS"]
[null,"honorários/pró-labore",{"$nulls":13},{"v":0,"d":"0.00"}]
[null,"salários - pessoal administrativo",{"$nulls":13},{"v":0,"d":"0.00"}]
[null,"encargos sociais",{"$nulls":13},{"v":0,"d":"0.00"}]
[null,"aluguéis de imóveis",{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":6},{"v":871310,"d":"871,310.00"}]
[null,"arrendamento mercantil - leasing",{"$nulls":13},{"v":0,"d":"0.00"}]
[null,"telefone",{"$nulls":13},{"v":0,"d":"0.00"}]
[null,"luz",{"$nulls":13},{"v":0,"d":"0.00"}]
[null,"água",{"$nulls":13},{"v":0,"d":"0.00"}]
[null,"processam. de dados e sistemas",{"$nulls":13},{"v":0,"d":"0.00"}]
[null,"depreciação e amortização",{"$nulls":13},{"v":0,"d":"0.00"}]
[null,"seguros sobre o patrimônio",{"$nulls":13},{"v":0,"d":"0.00"}]
[null,"despesas diversas",{"$nulls":13},{"v":0,"d":"0.00"}]
[null,"TOTAL DESPESAS ADMINISTRATIVAS",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"receitas financ.bancos e outros",{"$nulls":13},{"v":0,"d":"0.00"}]
[null,"receitas financ. fundo garantidor*",{"$nulls":13},{"v":0,"d":"0.00"}]
[null,"receitas financ. de veículos novos*",{"$nulls":13},{"v":0,"d":"0.00"}]
[null,"receitas financ. de veículos semi novos*",{"$nulls":13},{"v":0,"d":"0.00"}]
[null,"(-) desp. financ. bancos e outros",{"$nulls":13},{"v":0,"d":"0.00"}]
[null,"(-) despesas financ. veículos novos*",{"$nulls":13},{"v":0,"d":"0.00"}]
[null,"(-) despesas financ. veículos semi novos*",{"$nulls":13},{"v":0,"d":"0.00"}]
[null,"LUCRO OPERACIONAL",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":122703.19000000008,"d":"122,703.19"},{"v":134698.2,"d":"134,698.20"},{"v":0,"d":"0.00"},{"v":340980.990000001,"d":"340,980.99"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":257401.39000000007,"d":"257,401.39"}]
[null,"resultado outros negócios",null,{"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"},{"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"},{"v":0,"d":"0.00"}]
[null,"outras receitas/despesas",{"$nulls":13},{"v":0,"d":"0.00"}]
[null,"LUCRO ANTES CSLL. / I.R.",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":122703.19000000008,"d":"122,703.19"},{"v":134698.2,"d":"134,698.20"},{"v":0,"d":"0.00"},{"v":340980.990000001,"d":"340,980.99"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":257401.39000000007,"d":"257,401.39"}]
[null,"provisão p/ CSLL.",{"$nulls":13},{"v":0,"d":"0.00"}]
[null,"provisão p/ IR s/ lucro",{"$nulls":13},{"v":0,"d":"0.00"}]
[null,"LUCRO DEPOIS CSLL. / I.R.",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":122703.19000000008,"d":"122,703.19"},{"v":134698.2,"d":"134,698.20"},{"v":0,"d":"0.00"},{"v":340980.990000001,"d":"340,980.99"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":257401.39000000007,"d":"257,401.39"}]

{"sheet":"PESSOAL","index":13,"n_rows":48,"n_cols":23,"rows_kept":48,"merged":[[0,1,0,14],[1,1,1,2],[1,3,1,4],[1,5,1,8],[1,10,1,14],[10,1,10,2],[18,1,18,2],[26,1,26,2],[40,1,40,2]],"flags":["formulas_cached_only"]}
[null,"CONTROLE MENSAL DAS OPERAÇÕES    -     QUADRO DE PESSOAL"]
[null,"DEPTO. DE VEÍCULOS             NOVOS",null,"CONCESSIONÁRIA:                                                ",null,"ITATIAIA",{"$nulls":3},"CIDADE:","BARUERI"]
[null,"ANO ",2007,"2007-01-01","2007-02-01","2007-03-01","2007-04-01","2007-05-01","2007-06-01","2007-07-01","2007-08-01","2007-09-01","2007-10-01","2007-11-01","2007-12-01"]
[null,"diretor/gerente geral",{"$nulls":5},0,0,null,0]
[null,"gerente",{"$nulls":5},1,1,null,1]
[null,"vendedor",{"$nulls":5},5,6,null,6]
[null,"administrativos",{"$nulls":5},1,1,null,1]
[null,"outros",{"$nulls":5},0,0,null,0]
[null,"TOTAL",null,0,0,0,0,7,8,0,8,0,0,0,0]
[]
[null,"DEPTO. DE VEÍCULOS             SEMI - NOVOS",null,"2000-01-01","2007-02-01","2000-03-01","2000-04-01","2000-05-01","2000-06-01","2000-07-01","2000-08-01","2000-09-01","2000-10-01","2000-11-01","2000-12-01",{"$nulls":7},{"v":871310,"d":"871,310.00"}]
[null,"diretor / gerente geral",{"$nulls":5},0,0,null,0]
[null,"gerente",{"$nulls":5},0,0,null,0]
[null,"vendedor",{"$nulls":5},0,0,null,0]
[null,"administrativos",{"$nulls":5},2,2,null,2]
[null,"outros",{"$nulls":5},0,0,null,0]
[null,"TOTAL",null,0,0,0,0,2,2,0,2,0,0,0,0]
[]
[null,"DEPTO. DE PEÇAS / ACESSÓRIOS",null,"2000-01-01","2007-02-01","2000-03-01","2000-04-01","2000-05-01","2000-06-01","2000-07-01","2000-08-01","2000-09-01","2000-10-01","2000-11-01","2000-12-01"]
[null,"diretor / gerente geral",{"$nulls":5},0,0,null,0]
[null,"gerente",{"$nulls":5},0,0,null,0]
[null,"vendedor",{"$nulls":5},1,1,null,1]
[null,"administrativos",{"$nulls":5},0,2,null,2]
[null,"outros",{"$nulls":5},1,0,null,0]
[null,"TOTAL",null,0,0,0,0,2,3,0,3,0,0,0,0]
[]
[null,"DEPTO. DE                         SERVIÇOS",null,"2000-01-01","2007-02-01","2000-03-01","2000-04-01","2000-05-01","2000-06-01","2000-07-01","2000-08-01","2000-09-01","2000-10-01","2000-11-01","2000-12-01"]
[null,"diretor / gerente geral",{"$nulls":5},0,0,null,0]
[null,"gerente",{"$nulls":5},0,0,null,0]
[null,"consultor técnico",{"$nulls":5},3,3,null,3]
[null,"mecânico",{"$nulls":5},5,7,null,7]
[null,"eletricista",{"$nulls":5},1,1,null,1]
[null,"funileiro",{"$nulls":5},1,2,null,1]
[null,"montador / tapeceiro",{"$nulls":5},0,1,null,1]
[null,"pintor",{"$nulls":5},2,3,null,3]
[null,"auxiliares",{"$nulls":5},1,1,null,1]
[null,"administrativos",{"$nulls":5},1,3,null,2]
[null,"outros",{"$nulls":5},1,1,null,1]
[null,"TOTAL",null,0,0,0,0,15,22,0,20,0,0,0,0]
[]
[null,"ADMINISTRAÇÃO",null,"2000-01-01","2007-02-01","2000-03-01","2000-04-01","2000-05-01","2000-06-01","2000-07-01","2000-08-01","2000-09-01","2000-10-01","2000-11-01","2000-12-01"]
[null,"diretor / gerente geral",{"$nulls":5},0,0,null,0]
[null,"gerente",{"$nulls":5},0,0,null,0]
[null,"administrativos",{"$nulls":5},8,9,null,9]
[null,"outros",{"$nulls":5},1,1,null,1]
[null,"TOTAL",null,0,0,0,0,9,10,0,10,0,0,0,0]
[]
[null,"TOTAL GERAL",null,0,0,0,0,35,45,0,43,0,0,0,0]

{"sheet":"CONTROLE","index":14,"n_rows":35,"n_cols":23,"rows_kept":35,"merged":[[2,1,2,15],[3,1,3,2],[3,3,3,4],[3,5,3,8],[3,10,3,14],[10,1,10,2],[16,1,16,2],[20,1,21,1],[25,1,25,14],[29,1,29,2]],"flags":["formulas_cached_only"]}
[{"$nulls":3},1,1,1,1,1,1,0,0,0,0,0,0]
[{"$nulls":3},"","","","","","","","","","","",""]
[null,"CONTROLE MENSAL DAS OPERAÇÕES  -  CONTROLE DE VENDAS E OFICINA"]
[null,"DEPTO. DE VEÍCULOS  NOVOS",null,"CONCESSIONÁRIA:                                                ",null,"ITATIAIA",{"$nulls":3},"CIDADE:","BARUERI",{"$nulls":4},"Acumulado até"]
[null,"ANO ",2007,"2007-01-01","2007-02-01","2007-03-01","2007-04-01","2007-05-01","2007-06-01","2007-07-01","2007-08-01","2007-09-01","2007-10-01","2007-11-01","2007-12-01","2007-06-30"]
[null,"veículos vendidos de estoque - quantidade",{"$nulls":5},{"v":57,"d":"57 "},{"v":41,"d":"41 "},null,{"v":76,"d":"76 "},{"$nulls":4},{"v":98,"d":"98 "}]
[null,"veículos vendidos - faturamento direto",{"$nulls":5},{"v":4,"d":"4 "},null,null,{"v":2,"d":"2 "},{"$nulls":4},{"v":4,"d":"4 "}]
[null,"Total de unidades vendidas",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":61,"d":"61 "},{"v":41,"d":"41 "},{"v":0,"d":"0 "},{"v":78,"d":"78 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":102,"d":"102 "}]
[null,"estoque",{"$nulls":5},{"v":9,"d":"9 "},{"v":18,"d":"18 "},null,{"v":8,"d":"8 "}]
[{"$nulls":15},"Acumulado até"]
[null,"DEPTO. DE VEÍCULOS  SEMI - NOVOS",null,"2007-01-01","2007-02-01","2007-03-01","2007-04-01","2007-05-01","2007-06-01","2007-07-01","2007-08-01","2007-09-01","2007-10-01","2007-11-01","2007-12-01","2007-06-30",{"$nulls":6},{"v":871310,"d":"871,310.00"}]
[null,"veículos vendidos - MITSUBISHI - quantidade",{"$nulls":5},{"v":7,"d":"7 "},{"v":9,"d":"9 "},null,{"v":5,"d":"5 "},{"$nulls":4},{"v":16,"d":"16 "}]
[null,"veículos vendidos - OUTRAS MARCAS - Qtde.",{"$nulls":5},{"v":20,"d":"20 "},{"v":16,"d":"16 "},null,{"v":28,"d":"28 "},{"$nulls":4},{"v":36,"d":"36 "}]
[null,"Total de unidades vendidas",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":27,"d":"27 "},{"v":25,"d":"25 "},{"v":0,"d":"0 "},{"v":33,"d":"33 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":52,"d":"52 "}]
[null,"estoque",{"$nulls":5},{"v":11,"d":"11 "},{"v":15,"d":"15 "},null,{"v":14,"d":"14 "}]
[{"$nulls":15},"Acumulado até"]
[null,"CONTROLE DE OFICINA",null,"2007-01-01","2007-02-01","2007-03-01","2007-04-01","2007-05-01","2007-06-01","2007-07-01","2007-08-01","2007-09-01","2007-10-01","2007-11-01","2007-12-01","2007-06-30"]
[null,"passagens totais de serviços",{"$nulls":5},{"v":472,"d":"472 "},{"v":532,"d":"532 "},null,{"v":495,"d":"495 "},{"$nulls":4},{"v":1004,"d":"1,004 "}]
[null,"quantidade de OS's - funilaria e pintura",{"$nulls":5},{"v":1887.9,"d":"1,888 "},{"v":1909,"d":"1,909 "},null,{"v":2330.4,"d":"2,330 "},{"$nulls":4},{"v":3796.9,"d":"3,797 "}]
[null,"horas disponíveis",{"$nulls":5},{"v":245.35,"d":"245 "},{"v":318.06,"d":"318 "},null,{"v":383.42,"d":"383 "},{"$nulls":4},{"v":563.41,"d":"563 "}]
[null,"horas trabalhadas","internas",{"$nulls":4},{"v":997.73,"d":"998 "},{"v":1098.54,"d":"1,099 "},null,{"v":1120.93,"d":"1,121 "},{"$nulls":4},{"v":2096.27,"d":"2,096 "}]
[null,null,"clientes",{"$nulls":12},{"v":0,"d":"0 "}]
[null,"% produtividade",null,"0","0","0","0",{"v":1762.5,"d":"1,762.50"},{"v":1881.37,"d":"1,881.37"},"0",{"v":1851.7,"d":"1,851.70"},"0","0","0","0",{"v":372.0682983972595,"d":"372.07"}]
[null,"horas vendidas clientes",{"$nulls":13},{"v":0,"d":"0 "}]
[null,"% eficiência",null,"0","0","0","0","0","0","0","0","0","0","0","0","0"]
[]
[null,"total de box da oficina"]
[null,"total de elevadores"]
[{"$nulls":15},"Acumulado até"]
[null,"OUTRAS INFORMAÇÕES",null,"2007-01-01","2007-02-01","2007-03-01","2007-04-01","2007-05-01","2007-06-01","2007-07-01","2007-08-01","2007-09-01","2007-10-01","2007-11-01","2007-12-01","2007-06-30"]
[null,"Total geral da folha de pgto.",{"$nulls":13},0]
[null,"Total de encargos sociais",{"$nulls":13},0]
[null,"Total folha de pgto. - Depto. Serviço",{"$nulls":13},0]
[null,"Encargos Sociais - Depto. Serviços",{"$nulls":13},0]
[null,"Preço Público Médio - Mão de Obra"]