{"text_format":"3","workbook":"xlsx","n_sheets":2,"sheets":["resumo","Budget"],"not_rendered":{"comments":1},"read":"whole","date_system":"1900"}

{"sheet":"resumo","index":0,"n_rows":23,"n_cols":10,"rows_kept":23,"merged":[[1,1,1,3],[1,4,1,6]]}
[]
[null,"RECEITAS",null,null,"DESPESAS",null,null,"DIFERENÇA","RES. RECEITAS","RESULTADO GERAL"]
[]
[null,"RECEITAS DE CUSTEIO",{"$f":"SUM(C6:C20)","v":{"v":5663338.065533333,"d":"5,663,338.07"}},null,"DESPESAS DE CUSTEIO",{"$f":"SUM(F6:F17)","v":{"v":5449284.480147832,"d":"5,449,284.48"}},null,{"$f":"C4-F4","v":{"v":214053.58538550138,"d":"214,053.59"}},{"$f":"Budget!C4-Budget!C6","v":{"v":385798.3083333364,"d":"385,798.31"}},{"$f":"H4+I4","v":{"v":599851.8937188378,"d":"599,851.89"}}]
[]
[null,"RECEITAS SOCIAIS",{"$f":"D7+D8","v":{"v":4077834.6832666667,"d":"4,077,834.68"}},null,"ADMINISTRATIVAS",{"$f":"SUM(G7:G12)","v":{"v":3227987.4995443327,"d":"3,227,987.50"}},null,{"$f":"C6-F6","v":{"v":849847.183722334,"d":"849,847.18"}}]
[null,"CONTRIBUIÇÕES SOCIAIS",null,{"$f":"Budget!C9","v":{"v":2767172.331,"d":"2,767,172.33"}},"PESSOAL",null,{"$f":"Budget!C50+Budget!C62","v":{"v":2241775.0998443333,"d":"2,241,775.10"}}]
[null,"RECEITAS DE SERVIÇOS DIVERSOS",null,{"$f":"Budget!C12","v":{"v":1310662.3522666667,"d":"1,310,662.35"}},"OPERACIONAIS",null,{"$f":"Budget!C64+Budget!C66+Budget!C74+Budget!C80","v":{"v":663605.371,"d":"663,605.37"}}]
[{"$nulls":4},"MANUTENÇÃO",null,{"$f":"Budget!C159","v":{"v":269665.9702,"d":"269,665.97"}}]
[null,{"$f":"D7+SUM(Budget!#REF!)","v":{"$error":"#REF!"}},null,null,"IMPOSTOS E TAXAS",null,{"$f":"Budget!C165","v":{"v":34855.027533333334,"d":"34,855.03"}}]
[{"$nulls":4},"ASSOCIAÇÕES",null,{"$f":"Budget!C103","v":{"v":18086.030966666665,"d":"18,086.03"}}]
[]
[null,"DIRETORIA ESCOLA DE VELA - cursos",{"$f":"Budget!C21","v":{"v":350893.8759333333,"d":"350,893.88"}},null,"DIRETORIA ESCOLA DE VELA - cursos",{"$f":"Budget!C109","v":{"v":410662.01404349995,"d":"410,662.01"}},null,{"v":-59768.13811016665,"d":"-59,768.14"}]
[null,"DIR. ESCOLA DE VELA - acampamento",{"$f":"Budget!C23","v":{"v":136040.19,"d":"136,040.19"}},null,"DIR. ESCOLA DE VELA - acampamento",{"$f":"Budget!C124","v":{"v":82178.98809999999,"d":"82,178.99"}},null,{"v":53861.201900000015,"d":"53,861.20"}]
[null,"DIRETORIA DE VELA",{"$f":"Budget!C32","v":{"v":693068.5105999999,"d":"693,068.51"}},null,"DIRETORIA DE VELA",{"$f":"Budget!C126","v":{"v":1398629.22185,"d":"1,398,629.22"}},null,{"$f":"C15-F15","v":{"v":-705560.7112500002,"d":"-705,560.71"}}]
[{"$nulls":4},"FUNDO PRÓ VELA",{"$f":"Budget!C169","v":{"v":166030.33985999998,"d":"166,030.34"}},null,{"$f":"C16-F16","v":{"v":-166030.33985999998,"d":"-166,030.34"}}]
[null,"DIRETORIA SOCIAL",{"$f":"Budget!C40","v":{"v":104453.76499999998,"d":"104,453.77"}},null,"DIRETORIA SOCIAL",{"$f":"Budget!C89","v":{"v":163796.41675,"d":"163,796.42"}},null,{"$f":"C17-F17","v":{"v":-59342.65175000002,"d":"-59,342.65"}}]
[]
[null,"RECEITAS FINANCEIRAS",{"$f":"Budget!C25","v":{"v":44447.04073333333,"d":"44,447.04"}}]
[null,"PROJETOS INCENTIVADOS",{"$f":"Budget!C45","v":{"v":256600,"d":"256,600.00"}}]
[]
[]
[null,"REAJUSTE NA MENSALIDADE",{"v":0.045,"d":"4.5%"}]

{"sheet":"Budget","index":1,"n_rows":171,"n_cols":29,"rows_kept":171}
[]
[null,1.06]
[null,"proposta 2024 - anual","PROPOSTA 2025",1.045,"2025-01-01","%","2025-02-01","%","2025-03-01","%","2025-04-01","%","2025-05-01","%","2025-06-01","%","2025-07-01","%","2025-08-01","%","2025-09-01","%","2025-10-01","%","2025-11-01","%","2025-12-01","%","ACUMULADO"]
["RECEITAS",{"v":5089266.557770001,"d":"R$ 5,089,266.56"},{"v":6049136.37386667,"d":"R$ 6,049,136.37"},null,{"$f":"E6+E27","v":0},{"$f":"E4/$C4","v":{"v":0,"d":"0%"}},{"$f":"G6+G27","v":0},{"$f":"G4/$C4","v":{"v":0,"d":"0%"}},{"$f":"I6+I27","v":0},{"$f":"I4/$C4","v":{"v":0,"d":"0%"}},{"$f":"K6+K27","v":0},{"$f":"K4/$C4","v":{"v":0,"d":"0%"}},{"$f":"M6+M27","v":0},{"$f":"M4/$C4","v":{"v":0,"d":"0%"}},{"$f":"O6+O27","v":0},{"$f":"O4/$C4","v":{"v":0,"d":"0%"}},{"$f":"Q6+Q27","v":0},{"$f":"Q4/$C4","v":{"v":0,"d":"0%"}},{"$f":"S6+S27","v":0},{"$f":"S4/$C4","v":{"v":0,"d":"0%"}},{"$f":"U6+U27","v":0},{"$f":"U4/$C4","v":{"v":0,"d":"0%"}},{"$f":"W6+W27","v":0},{"$f":"W4/$C4","v":{"v":0,"d":"0%"}},{"$f":"Y6+Y27","v":0},{"$f":"Y4/$C4","v":{"v":0,"d":"0%"}},{"$f":"AA6+AA27","v":0},{"$f":"AA4/$C4","v":{"v":0,"d":"0%"}},{"$f":"E4+G4+I4+K4+M4+O4+Q4+S4+U4+W4+Y4+AA4","v":0}]
[]
["RECEITAS DE CUSTEIO",{"v":4869266.557770001,"d":"R$ 4,869,266.56"},{"v":5663338.065533333,"d":"R$ 5,663,338.07"},null,{"$f":"E8+E21+E23+E25+E32+E40","v":0},{"$f":"E6/C6","v":{"v":0,"d":"0%"}},{"$f":"G8+G21+G23+G25+G32+G40","v":0},{"$f":"G6/$C6","v":{"v":0,"d":"0%"}},{"$f":"I8+I21+I23+I25+I32+I40","v":0},{"$f":"I6/$C6","v":{"v":0,"d":"0%"}},{"$f":"K8+K21+K23+K25+K32+K40","v":0},{"$f":"K6/$C6","v":{"v":0,"d":"0%"}},{"$f":"M8+M21+M23+M25+M32+M40","v":0},{"$f":"M6/$C6","v":{"v":0,"d":"0%"}},{"$f":"O8+O21+O23+O25+O32+O40","v":0},{"$f":"O6/$C6","v":{"v":0,"d":"0%"}},{"$f":"Q8+Q21+Q23+Q25+Q32+Q40","v":0},{"$f":"Q6/$C6","v":{"v":0,"d":"0%"}},{"$f":"S8+S21+S23+S25+S32+S40","v":0},{"$f":"S6/$C6","v":{"v":0,"d":"0%"}},{"$f":"U8+U21+U23+U25+U32+U40","v":0},{"$f":"U6/$C6","v":{"v":0,"d":"0%"}},{"$f":"W8+W21+W23+W25+W32+W40","v":0},{"$f":"W6/$C6","v":{"v":0,"d":"0%"}},{"$f":"Y8+Y21+Y23+Y25+Y32+Y40","v":0},{"$f":"Y6/$C6","v":{"v":0,"d":"0%"}},{"$f":"AA8+AA21+AA23+AA25+AA32+AA40","v":0},{"$f":"AA6/$C6","v":{"v":0,"d":"0%"}},{"$f":"E6+G6+I6+K6+M6+O6+Q6+S6+U6+W6+Y6+AA6","v":0}]
[]
["CONTRIBUIÇÕES SOCIAIS",{"v":3693483.25447,"d":"R$ 3,693,483.25"},{"v":4077834.6832666667,"d":"R$ 4,077,834.68"},null,{"$f":"E9+E12","v":0},{"$f":"E8/C8","v":{"v":0,"d":"0%"}},{"$f":"G9+G12","v":0},{"$f":"G8/$C8","v":{"v":0,"d":"0%"}},{"$f":"I9+I12","v":0},{"$f":"I8/$C8","v":{"v":0,"d":"0%"}},{"$f":"K9+K12","v":0},{"$f":"K8/$C8","v":{"v":0,"d":"0%"}},{"$f":"M9+M12","v":0},{"$f":"M8/$C8","v":{"v":0,"d":"0%"}},{"$f":"O9+O12","v":0},{"$f":"O8/$C8","v":{"v":0,"d":"0%"}},{"$f":"Q9+Q12","v":0},{"$f":"Q8/$C8","v":{"v":0,"d":"0%"}},{"$f":"S9+S12","v":0},{"$f":"S8/$C8","v":{"v":0,"d":"0%"}},{"$f":"U9+U12","v":0},{"$f":"U8/$C8","v":{"v":0,"d":"0%"}},{"$f":"W9+W12","v":0},{"$f":"W8/$C8","v":{"v":0,"d":"0%"}},{"$f":"Y9+Y12","v":0},{"$f":"Y8/$C8","v":{"v":0,"d":"0%"}},{"$f":"AA9+AA12","v":0},{"$f":"AA8/$C8","v":{"v":0,"d":"0%"}},{"$f":"E8+G8+I8+K8+M8+O8+Q8+S8+U8+W8+Y8+AA8","v":0}]
["RECEITAS SOCIAIS",{"v":2522388.01047,"d":"R$ 2,522,388.01"},{"v":2767172.331,"d":"R$ 2,767,172.33"},null,{"$f":"SUM(E10:E11)","v":0},{"v":0,"d":"0%"},{"$f":"SUM(G10:G11)","v":0},{"v":0,"d":"0%"},{"$f":"SUM(I10:I11)","v":0},{"$f":"I9/$C9","v":{"v":0,"d":"0%"}},{"$f":"SUM(K10:K11)","v":0},{"$f":"K9/$C9","v":{"v":0,"d":"0%"}},{"$f":"SUM(M10:M11)","v":0},{"$f":"M9/$C9","v":{"v":0,"d":"0%"}},{"$f":"SUM(O10:O11)","v":0},{"$f":"O9/$C9","v":{"v":0,"d":"0%"}},{"$f":"SUM(Q10:Q11)","v":0},{"$f":"Q9/$C9","v":{"v":0,"d":"0%"}},{"$f":"SUM(S10:S11)","v":0},{"$f":"S9/$C9","v":{"v":0,"d":"0%"}},{"$f":"SUM(U10:U11)","v":0},{"$f":"U9/$C9","v":{"v":0,"d":"0%"}},{"$f":"SUM(W10:W11)","v":0},{"$f":"W9/$C9","v":{"v":0,"d":"0%"}},{"$f":"SUM(Y10:Y11)","v":0},{"$f":"Y9/$C9","v":{"v":0,"d":"0%"}},{"$f":"SUM(AA10:AA11)","v":0},{"$f":"AA9/$C9","v":{"v":0,"d":"0%"}},0]
["Mensalidade de Sócios",{"v":2557838.3805,"d":"R$ 2,557,838.38"},{"v":2647896.8669999996,"d":"R$ 2,647,896.87"},null,null,{"v":0,"d":"0%"},null,{"v":0,"d":"0%"},null,{"$f":"I10/$C10","v":{"v":0,"d":"0%"}},null,{"$f":"K10/$C10","v":{"v":0,"d":"0%"}},null,{"$f":"M10/$C10","v":{"v":0,"d":"0%"}},null,{"$f":"O10/$C10","v":{"v":0,"d":"0%"}},null,{"$f":"Q10/$C10","v":{"v":0,"d":"0%"}},null,{"$f":"S10/$C10","v":{"v":0,"d":"0%"}},null,{"$f":"U10/$C10","v":{"v":0,"d":"0%"}},null,{"$f":"W10/$C10","v":{"v":0,"d":"0%"}},null,{"$f":"Y10/$C10","v":{"v":0,"d":"0%"}},null,{"$f":"AA10/$C10","v":{"v":0,"d":"0%"}},0]
["Mensalidade de Sócio Esportista",{"v":125553.11999999997,"d":"R$ 125,553.12"},{"v":119275.46399999999,"d":"R$ 119,275.46"},null,null,{"v":0,"d":"0%"},null,{"v":0,"d":"0%"},null,{"$f":"I11/$C11","v":{"v":0,"d":"0%"}},null,{"$f":"K11/$C11","v":{"v":0,"d":"0%"}},null,{"$f":"M11/$C11","v":{"v":0,"d":"0%"}},null,{"$f":"O11/$C11","v":{"v":0,"d":"0%"}},null,{"$f":"Q11/$C11","v":{"v":0,"d":"0%"}},null,{"$f":"S11/$C11","v":{"v":0,"d":"0%"}},null,{"$f":"U11/$C11","v":{"v":0,"d":"0%"}},null,{"$f":"W11/$C11","v":{"v":0,"d":"0%"}},null,{"$f":"Y11/$C11","v":{"v":0,"d":"0%"}},null,{"$f":"AA11/$C11","v":{"v":0,"d":"0%"}},0]
["RECEITAS DE SERVIÇOS DIVERSOS",{"v":1171095.2440000002,"d":"R$ 1,171,095.24"},{"v":1310662.3522666667,"d":"R$ 1,310,662.35"},null,{"$f":"SUM(E13:E20)","v":0},{"v":0,"d":"0%"},{"$f":"SUM(G13:G20)","v":0},{"v":0,"d":"0%"},{"$f":"SUM(I13:I20)","v":0},{"$f":"I12/$C12","v":{"v":0,"d":"0%"}},{"$f":"SUM(K13:K20)","v":0},{"$f":"K12/$C12","v":{"v":0,"d":"0%"}},{"$f":"SUM(M13:M20)","v":0},{"$f":"M12/$C12","v":{"v":0,"d":"0%"}},{"$f":"SUM(O13:O20)","v":0},{"$f":"O12/$C12","v":{"v":0,"d":"0%"}},{"$f":"SUM(Q13:Q20)","v":0},{"$f":"Q12/$C12","v":{"v":0,"d":"0%"}},{"$f":"SUM(S13:S20)","v":0},{"$f":"S12/$C12","v":{"v":0,"d":"0%"}},{"$f":"SUM(U13:U20)","v":0},{"$f":"U12/$C12","v":{"v":0,"d":"0%"}},{"$f":"SUM(W13:W20)","v":0},{"$f":"W12/$C12","v":{"v":0,"d":"0%"}},{"$f":"SUM(Y13:Y20)","v":0},{"$f":"Y12/$C12","v":{"v":0,"d":"0%"}},{"$f":"SUM(AA13:AA20)","v":0},{"$f":"AA12/$C12","v":{"v":0,"d":"0%"}},0]
["Estadia de Barcos",{"v":1020446.4339000003,"d":"R$ 1,020,446.43"},{"v":1126980.2499999998,"d":"R$ 1,126,980.25"},null,null,{"v":0,"d":"0%"},null,{"v":0,"d":"0%"},null,{"$f":"I13/$C13","v":{"v":0,"d":"0%"}},null,{"$f":"K13/$C13","v":{"v":0,"d":"0%"}},null,{"$f":"M13/$C13","v":{"v":0,"d":"0%"}},null,{"$f":"O13/$C13","v":{"v":0,"d":"0%"}},null,{"$f":"Q13/$C13","v":{"v":0,"d":"0%"}},null,{"$f":"S13/$C13","v":{"v":0,"d":"0%"}},null,{"$f":"U13/$C13","v":{"v":0,"d":"0%"}},null,{"$f":"W13/$C13","v":{"v":0,"d":"0%"}},null,{"$f":"Y13/$C13","v":{"v":0,"d":"0%"}},null,{"$f":"AA13/$C13","v":{"v":0,"d":"0%"}},0]
["Taxa de Armário (Vestiários)",{"v":19165.6374,"d":"R$ 19,165.64"},{"v":19744.926666666666,"d":"R$ 19,744.93"},null,null,{"v":0,"d":"0%"},null,{"v":0,"d":"0%"},null,{"$f":"I14/$C14","v":{"v":0,"d":"0%"}},null,{"$f":"K14/$C14","v":{"v":0,"d":"0%"}},null,{"$f":"M14/$C14","v":{"v":0,"d":"0%"}},null,{"$f":"O14/$C14","v":{"v":0,"d":"0%"}},null,{"$f":"Q14/$C14","v":{"v":0,"d":"0%"}},null,{"$f":"S14/$C14","v":{"v":0,"d":"0%"}},null,{"$f":"U14/$C14","v":{"v":0,"d":"0%"}},null,{"$f":"W14/$C14","v":{"v":0,"d":"0%"}},null,{"$f":"Y14/$C14","v":{"v":0,"d":"0%"}},null,{"$f":"AA14/$C14","v":{"v":0,"d":"0%"}},0]
["Taxa de Armário (Hangar)",{"v":15566.942700000003,"d":"R$ 15,566.94"},{"v":17399.946666666667,"d":"R$ 17,399.95"},null,null,{"v":0,"d":"0%"},null,{"v":0,"d":"0%"},null,{"$f":"I15/$C15","v":{"v":0,"d":"0%"}},null,{"$f":"K15/$C15","v":{"v":0,"d":"0%"}},null,{"$f":"M15/$C15","v":{"v":0,"d":"0%"}},null,{"$f":"O15/$C15","v":{"v":0,"d":"0%"}},null,{"$f":"Q15/$C15","v":{"v":0,"d":"0%"}},null,{"$f":"S15/$C15","v":{"v":0,"d":"0%"}},null,{"$f":"U15/$C15","v":{"v":0,"d":"0%"}},null,{"$f":"W15/$C15","v":{"v":0,"d":"0%"}},null,{"$f":"Y15/$C15","v":{"v":0,"d":"0%"}},null,{"$f":"AA15/$C15","v":{"v":0,"d":"0%"}},0]
["Taxa de Bolão",{"v":3339,"d":"R$ 3,339.00"},{"v":5083.924999999999,"d":"R$ 5,083.93"},null,null,{"v":0,"d":"0%"},null,{"v":0,"d":"0%"},null,{"$f":"I16/$C16","v":{"v":0,"d":"0%"}},null,{"$f":"K16/$C16","v":{"v":0,"d":"0%"}},null,{"$f":"M16/$C16","v":{"v":0,"d":"0%"}},null,{"$f":"O16/$C16","v":{"v":0,"d":"0%"}},null,{"$f":"Q16/$C16","v":{"v":0,"d":"0%"}},null,{"$f":"S16/$C16","v":{"v":0,"d":"0%"}},null,{"$f":"U16/$C16","v":{"v":0,"d":"0%"}},null,{"$f":"W16/$C16","v":{"v":0,"d":"0%"}},null,{"$f":"Y16/$C16","v":{"v":0,"d":"0%"}},null,{"$f":"AA16/$C16","v":{"v":0,"d":"0%"}},0]
["Concessão Restaurante",{"v":97000,"d":"R$ 97,000.00"},{"v":123960.00393333331,"d":"R$ 123,960.00"},null,null,{"v":0,"d":"0%"},null,{"v":0,"d":"0%"},null,{"$f":"I17/$C17","v":{"v":0,"d":"0%"}},null,{"$f":"K17/$C17","v":{"v":0,"d":"0%"}},null,{"$f":"M17/$C17","v":{"v":0,"d":"0%"}},null,{"$f":"O17/$C17","v":{"v":0,"d":"0%"}},null,{"$f":"Q17/$C17","v":{"v":0,"d":"0%"}},null,{"$f":"S17/$C17","v":{"v":0,"d":"0%"}},null,{"$f":"U17/$C17","v":{"v":0,"d":"0%"}},null,{"$f":"W17/$C17","v":{"v":0,"d":"0%"}},null,{"$f":"Y17/$C17","v":{"v":0,"d":"0%"}},null,{"$f":"AA17/$C17","v":{"v":0,"d":"0%"}},0]
["Patrocinios",null,0,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,{"$f":"I18/$C18","v":{"$error":"#DIV/0!"}},null,{"$f":"K18/$C18","v":{"$error":"#DIV/0!"}},null,{"$f":"M18/$C18","v":{"$error":"#DIV/0!"}},null,{"$f":"O18/$C18","v":{"$error":"#DIV/0!"}},null,{"$f":"Q18/$C18","v":{"$error":"#DIV/0!"}},null,{"$f":"S18/$C18","v":{"$error":"#DIV/0!"}},null,{"$f":"U18/$C18","v":{"$error":"#DIV/0!"}},null,{"$f":"W18/$C18","v":{"$error":"#DIV/0!"}},null,{"$f":"Y18/$C18","v":{"$error":"#DIV/0!"}},null,{"$f":"AA18/$C18","v":{"$error":"#DIV/0!"}},0]
["Uniformes e acessórios",{"v":961.95,"d":"R$ 961.95"},0,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,{"$f":"I19/$C19","v":{"$error":"#DIV/0!"}},null,{"$f":"K19/$C19","v":{"$error":"#DIV/0!"}},null,{"$f":"M19/$C19","v":{"$error":"#DIV/0!"}},null,{"$f":"O19/$C19","v":{"$error":"#DIV/0!"}},null,{"$f":"Q19/$C19","v":{"$error":"#DIV/0!"}},null,{"$f":"S19/$C19","v":{"$error":"#DIV/0!"}},null,{"$f":"U19/$C19","v":{"$error":"#DIV/0!"}},null,{"$f":"W19/$C19","v":{"$error":"#DIV/0!"}},null,{"$f":"Y19/$C19","v":{"$error":"#DIV/0!"}},null,{"$f":"AA19/$C19","v":{"$error":"#DIV/0!"}},0]
["Convites Sociais + (Parceiros)",{"v":14615.28,"d":"R$ 14,615.28"},{"v":17493.3,"d":"R$ 17,493.30"},null,null,{"v":0,"d":"0%"},null,{"v":0,"d":"0%"},null,{"$f":"I20/$C20","v":{"v":0,"d":"0%"}},null,{"$f":"K20/$C20","v":{"v":0,"d":"0%"}},null,{"$f":"M20/$C20","v":{"v":0,"d":"0%"}},null,{"$f":"O20/$C20","v":{"v":0,"d":"0%"}},null,{"$f":"Q20/$C20","v":{"v":0,"d":"0%"}},null,{"$f":"S20/$C20","v":{"v":0,"d":"0%"}},null,{"$f":"U20/$C20","v":{"v":0,"d":"0%"}},null,{"$f":"W20/$C20","v":{"v":0,"d":"0%"}},null,{"$f":"Y20/$C20","v":{"v":0,"d":"0%"}},null,{"$f":"AA20/$C20","v":{"v":0,"d":"0%"}},0]
["RECEITAS CURSO DE VELA",{"v":589000,"d":"R$ 589,000.00"},{"v":350893.8759333333,"d":"R$ 350,893.88"},null,{"$f":"E22","v":0},{"v":0,"d":"0%"},{"$f":"G22","v":0},{"v":0,"d":"0%"},{"$f":"I22","v":0},{"$f":"I21/$C21","v":{"v":0,"d":"0%"}},{"$f":"K22","v":0},{"$f":"K21/$C21","v":{"v":0,"d":"0%"}},{"$f":"M22","v":0},{"$f":"M21/$C21","v":{"v":0,"d":"0%"}},{"$f":"O22","v":0},{"$f":"O21/$C21","v":{"v":0,"d":"0%"}},{"$f":"Q22","v":0},{"$f":"Q21/$C21","v":{"v":0,"d":"0%"}},{"$f":"S22","v":0},{"$f":"S21/$C21","v":{"v":0,"d":"0%"}},{"$f":"U22","v":0},{"$f":"U21/$C21","v":{"v":0,"d":"0%"}},{"$f":"W22","v":0},{"$f":"W21/$C21","v":{"v":0,"d":"0%"}},{"$f":"Y22","v":0},{"$f":"Y21/$C21","v":{"v":0,"d":"0%"}},{"$f":"AA22","v":0},{"$f":"AA21/$C21","v":{"v":0,"d":"0%"}},0]
["Curso de vela (adulto, extra curricular, educação fisica, op)",{"v":244000,"d":"R$ 244,000.00"},{"v":350893.8759333333,"d":"R$ 350,893.88"},null,null,{"v":0,"d":"0%"},null,{"v":0,"d":"0%"},null,{"$f":"I22/$C22","v":{"v":0,"d":"0%"}},null,{"$f":"K22/$C22","v":{"v":0,"d":"0%"}},null,{"$f":"M22/$C22","v":{"v":0,"d":"0%"}},null,{"$f":"O22/$C22","v":{"v":0,"d":"0%"}},null,{"$f":"Q22/$C22","v":{"v":0,"d":"0%"}},null,{"$f":"S22/$C22","v":{"v":0,"d":"0%"}},null,{"$f":"U22/$C22","v":{"v":0,"d":"0%"}},null,{"$f":"W22/$C22","v":{"v":0,"d":"0%"}},null,{"$f":"Y22/$C22","v":{"v":0,"d":"0%"}},null,{"$f":"AA22/$C22","v":{"v":0,"d":"0%"}},0]
["RECEITAS ACAMPAMENTO",null,{"v":136040.19,"d":"R$ 136,040.19"},null,{"$f":"E24","v":0},{"v":0,"d":"0%"},{"$f":"G24","v":0},{"v":0,"d":"0%"},{"$f":"I24","v":0},{"$f":"I23/$C23","v":{"v":0,"d":"0%"}},{"$f":"K24","v":0},{"$f":"K23/$C23","v":{"v":0,"d":"0%"}},{"$f":"M24","v":0},{"$f":"M23/$C23","v":{"v":0,"d":"0%"}},{"$f":"O24","v":0},{"$f":"O23/$C23","v":{"v":0,"d":"0%"}},{"$f":"Q24","v":0},{"$f":"Q23/$C23","v":{"v":0,"d":"0%"}},{"$f":"S24","v":0},{"$f":"S23/$C23","v":{"v":0,"d":"0%"}},{"$f":"U24","v":0},{"$f":"U23/$C23","v":{"v":0,"d":"0%"}},{"$f":"W24","v":0},{"$f":"W23/$C23","v":{"v":0,"d":"0%"}},{"$f":"Y24","v":0},{"$f":"Y23/$C23","v":{"v":0,"d":"0%"}},{"$f":"AA24","v":0},{"$f":"AA23/$C23","v":{"v":0,"d":"0%"}},0]
["Acampamento",{"v":204000,"d":"R$ 204,000.00"},{"v":136040.19,"d":"R$ 136,040.19"},null,null,{"v":0,"d":"0%"},null,{"v":0,"d":"0%"},null,{"$f":"I24/$C24","v":{"v":0,"d":"0%"}},null,{"$f":"K24/$C24","v":{"v":0,"d":"0%"}},null,{"$f":"M24/$C24","v":{"v":0,"d":"0%"}},null,{"$f":"O24/$C24","v":{"v":0,"d":"0%"}},null,{"$f":"Q24/$C24","v":{"v":0,"d":"0%"}},null,{"$f":"S24/$C24","v":{"v":0,"d":"0%"}},null,{"$f":"U24/$C24","v":{"v":0,"d":"0%"}},null,{"$f":"W24/$C24","v":{"v":0,"d":"0%"}},null,{"$f":"Y24/$C24","v":{"v":0,"d":"0%"}},null,{"$f":"AA24/$C24","v":{"v":0,"d":"0%"}},0]
["RECEITAS FINANCEIRAS",{"v":38000,"d":"R$ 38,000.00"},{"v":44447.04073333333,"d":"R$ 44,447.04"},null,{"$f":"E26","v":0},{"v":0,"d":"0%"},{"$f":"G26","v":0},{"v":0,"d":"0%"},{"$f":"I26","v":0},{"$f":"I25/$C25","v":{"v":0,"d":"0%"}},{"$f":"K26","v":0},{"$f":"K25/$C25","v":{"v":0,"d":"0%"}},{"$f":"M26","v":0},{"$f":"M25/$C25","v":{"v":0,"d":"0%"}},{"$f":"O26","v":0},{"$f":"O25/$C25","v":{"v":0,"d":"0%"}},{"$f":"Q26","v":0},{"$f":"Q25/$C25","v":{"v":0,"d":"0%"}},{"$f":"S26","v":0},{"$f":"S25/$C25","v":{"v":0,"d":"0%"}},{"$f":"U26","v":0},{"$f":"U25/$C25","v":{"v":0,"d":"0%"}},{"$f":"W26","v":0},{"$f":"W25/$C25","v":{"v":0,"d":"0%"}},{"$f":"Y26","v":0},{"$f":"Y25/$C25","v":{"v":0,"d":"0%"}},{"$f":"AA26","v":0},{"$f":"AA25/$C25","v":{"v":0,"d":"0%"}},0]
["Receitas Financeiras",{"v":38000,"d":"R$ 38,000.00"},{"v":44447.04073333333,"d":"R$ 44,447.04"},null,null,{"v":0,"d":"0%"},null,{"v":0,"d":"0%"},null,{"$f":"I26/$C26","v":{"v":0,"d":"0%"}},null,{"$f":"K26/$C26","v":{"v":0,"d":"0%"}},null,{"$f":"M26/$C26","v":{"v":0,"d":"0%"}},null,{"$f":"O26/$C26","v":{"v":0,"d":"0%"}},null,{"$f":"Q26/$C26","v":{"v":0,"d":"0%"}},null,{"$f":"S26/$C26","v":{"v":0,"d":"0%"}},null,{"$f":"U26/$C26","v":{"v":0,"d":"0%"}},null,{"$f":"W26/$C26","v":{"v":0,"d":"0%"}},null,{"$f":"Y26/$C26","v":{"v":0,"d":"0%"}},null,{"$f":"AA26/$C26","v":{"v":0,"d":"0%"}},0]
["RECEITAS EVENTUAIS",{"v":220000,"d":"R$ 220,000.00"},{"v":385798.3083333333,"d":"R$ 385,798.31"},null,{"$f":"SUM(E28:E31)","v":0},{"v":0,"d":"0%"},{"$f":"SUM(G28:G31)","v":0},{"v":0,"d":"0%"},{"$f":"SUM(I28:I31)","v":0},{"$f":"I27/$C27","v":{"v":0,"d":"0%"}},{"$f":"SUM(K28:K31)","v":0},{"$f":"K27/$C27","v":{"v":0,"d":"0%"}},{"$f":"SUM(M28:M31)","v":0},{"$f":"M27/$C27","v":{"v":0,"d":"0%"}},{"$f":"SUM(O28:O31)","v":0},{"$f":"O27/$C27","v":{"v":0,"d":"0%"}},{"$f":"SUM(Q28:Q31)","v":0},{"$f":"Q27/$C27","v":{"v":0,"d":"0%"}},{"$f":"SUM(S28:S31)","v":0},{"$f":"S27/$C27","v":{"v":0,"d":"0%"}},{"$f":"SUM(U28:U31)","v":0},{"$f":"U27/$C27","v":{"v":0,"d":"0%"}},{"$f":"SUM(W28:W31)","v":0},{"$f":"W27/$C27","v":{"v":0,"d":"0%"}},{"$f":"SUM(Y28:Y31)","v":0},{"$f":"Y27/$C27","v":{"v":0,"d":"0%"}},{"$f":"SUM(AA28:AA31)","v":0},{"$f":"AA27/$C27","v":{"v":0,"d":"0%"}},0]
["Tx transferência",{"v":140000,"d":"R$ 140,000.00"},{"v":140000,"d":"R$ 140,000.00"},null,null,{"v":0,"d":"0%"},null,{"v":0,"d":"0%"},null,{"$f":"I28/$C28","v":{"v":0,"d":"0%"}},null,{"$f":"K28/$C28","v":{"v":0,"d":"0%"}},null,{"$f":"M28/$C28","v":{"v":0,"d":"0%"}},null,{"$f":"O28/$C28","v":{"v":0,"d":"0%"}},null,{"$f":"Q28/$C28","v":{"v":0,"d":"0%"}},null,{"$f":"S28/$C28","v":{"v":0,"d":"0%"}},null,{"$f":"U28/$C28","v":{"v":0,"d":"0%"}},null,{"$f":"W28/$C28","v":{"v":0,"d":"0%"}},null,{"$f":"Y28/$C28","v":{"v":0,"d":"0%"}},null,{"$f":"AA28/$C28","v":{"v":0,"d":"0%"}},0]
["Título",{"v":50000,"d":"R$ 50,000.00"},{"v":35000,"d":"R$ 35,000.00"},null,null,{"v":0,"d":"0%"},null,{"v":0,"d":"0%"},null,{"$f":"I29/$C29","v":{"v":0,"d":"0%"}},null,{"$f":"K29/$C29","v":{"v":0,"d":"0%"}},null,{"$f":"M29/$C29","v":{"v":0,"d":"0%"}},null,{"$f":"O29/$C29","v":{"v":0,"d":"0%"}},null,{"$f":"Q29/$C29","v":{"v":0,"d":"0%"}},null,{"$f":"S29/$C29","v":{"v":0,"d":"0%"}},null,{"$f":"U29/$C29","v":{"v":0,"d":"0%"}},null,{"$f":"W29/$C29","v":{"v":0,"d":"0%"}},null,{"$f":"Y29/$C29","v":{"v":0,"d":"0%"}},null,{"$f":"AA29/$C29","v":{"v":0,"d":"0%"}},0]
["Aluguel sede , dependências , alojamentos e apartamentos",{"v":30000,"d":"R$ 30,000.00"},{"v":90798.3083333333,"d":"R$ 90,798.31"},null,null,{"v":0,"d":"0%"},null,{"v":0,"d":"0%"},null,{"$f":"I30/$C30","v":{"v":0,"d":"0%"}},null,{"$f":"K30/$C30","v":{"v":0,"d":"0%"}},null,{"$f":"M30/$C30","v":{"v":0,"d":"0%"}},null,{"$f":"O30/$C30","v":{"v":0,"d":"0%"}},null,{"$f":"Q30/$C30","v":{"v":0,"d":"0%"}},null,{"$f":"S30/$C30","v":{"v":0,"d":"0%"}},null,{"$f":"U30/$C30","v":{"v":0,"d":"0%"}},null,{"$f":"W30/$C30","v":{"v":0,"d":"0%"}},null,{"$f":"Y30/$C30","v":{"v":0,"d":"0%"}},null,{"$f":"AA30/$C30","v":{"v":0,"d":"0%"}},0]
["Venda de imobilizado / doações/ receitas diversas",null,{"v":120000,"d":"R$ 120,000.00"},null,null,{"v":0,"d":"0%"},null,{"v":0,"d":"0%"},null,{"$f":"I31/$C31","v":{"v":0,"d":"0%"}},null,{"$f":"K31/$C31","v":{"v":0,"d":"0%"}},null,{"$f":"M31/$C31","v":{"v":0,"d":"0%"}},null,{"$f":"O31/$C31","v":{"v":0,"d":"0%"}},null,{"$f":"Q31/$C31","v":{"v":0,"d":"0%"}},null,{"$f":"S31/$C31","v":{"v":0,"d":"0%"}},null,{"$f":"U31/$C31","v":{"v":0,"d":"0%"}},null,{"$f":"W31/$C31","v":{"v":0,"d":"0%"}},null,{"$f":"Y31/$C31","v":{"v":0,"d":"0%"}},null,{"$f":"AA31/$C31","v":{"v":0,"d":"0%"}},0]
["RECEITAS DIRETORIA DE VELA",{"v":443655.6807000001,"d":"R$ 443,655.68"},{"v":693068.5105999999,"d":"R$ 693,068.51"},null,{"$f":"SUM(E33:E39)","v":0},{"v":0,"d":"0%"},{"$f":"SUM(G33:G39)","v":0},{"v":0,"d":"0%"},{"$f":"SUM(I33:I39)","v":0},{"$f":"I32/$C32","v":{"v":0,"d":"0%"}},{"$f":"SUM(K33:K39)","v":0},{"$f":"K32/$C32","v":{"v":0,"d":"0%"}},{"$f":"SUM(M33:M39)","v":0},{"$f":"M32/$C32","v":{"v":0,"d":"0%"}},{"$f":"SUM(O33:O39)","v":0},{"$f":"O32/$C32","v":{"v":0,"d":"0%"}},{"$f":"SUM(Q33:Q39)","v":0},{"$f":"Q32/$C32","v":{"v":0,"d":"0%"}},{"$f":"SUM(S33:S39)","v":0},{"$f":"S32/$C32","v":{"v":0,"d":"0%"}},{"$f":"SUM(U33:U39)","v":0},{"$f":"U32/$C32","v":{"v":0,"d":"0%"}},{"$f":"SUM(W33:W39)","v":0},{"$f":"W32/$C32","v":{"v":0,"d":"0%"}},{"$f":"SUM(Y33:Y39)","v":0},{"$f":"Y32/$C32","v":{"v":0,"d":"0%"}},{"$f":"SUM(AA33:AA39)","v":0},{"$f":"AA32/$C32","v":{"v":0,"d":"0%"}},0]
["Eventos Náuticos ",{"v":14824.6035,"d":"R$ 14,824.60"},{"v":45529.95333333333,"d":"R$ 45,529.95"},null,null,{"v":0,"d":"0%"},null,{"v":0,"d":"0%"},null,{"$f":"I33/$C33","v":{"v":0,"d":"0%"}},null,{"$f":"K33/$C33","v":{"v":0,"d":"0%"}},null,{"$f":"M33/$C33","v":{"v":0,"d":"0%"}},null,{"$f":"O33/$C33","v":{"v":0,"d":"0%"}},null,{"$f":"Q33/$C33","v":{"v":0,"d":"0%"}},null,{"$f":"S33/$C33","v":{"v":0,"d":"0%"}},null,{"$f":"U33/$C33","v":{"v":0,"d":"0%"}},null,{"$f":"W33/$C33","v":{"v":0,"d":"0%"}},null,{"$f":"Y33/$C33","v":{"v":0,"d":"0%"}},null,{"$f":"AA33/$C33","v":{"v":0,"d":"0%"}},0]
["Inscrições de regatas",{"v":20622.4272,"d":"R$ 20,622.43"},{"v":72662.34726666665,"d":"R$ 72,662.35"},null,null,{"v":0,"d":"0%"},null,{"v":0,"d":"0%"},null,{"$f":"I34/$C34","v":{"v":0,"d":"0%"}},null,{"$f":"K34/$C34","v":{"v":0,"d":"0%"}},null,{"$f":"M34/$C34","v":{"v":0,"d":"0%"}},null,{"$f":"O34/$C34","v":{"v":0,"d":"0%"}},null,{"$f":"Q34/$C34","v":{"v":0,"d":"0%"}},null,{"$f":"S34/$C34","v":{"v":0,"d":"0%"}},null,{"$f":"U34/$C34","v":{"v":0,"d":"0%"}},null,{"$f":"W34/$C34","v":{"v":0,"d":"0%"}},null,{"$f":"Y34/$C34","v":{"v":0,"d":"0%"}},null,{"$f":"AA34/$C34","v":{"v":0,"d":"0%"}},0]
["FEVESP - Patrocinio (juizes)",{"v":23166.3,"d":"R$ 23,166.30"},{"v":15000,"d":"R$ 15,000.00"},null,null,{"v":0,"d":"0%"},null,{"v":0,"d":"0%"},null,{"$f":"I35/$C35","v":{"v":0,"d":"0%"}},null,{"$f":"K35/$C35","v":{"v":0,"d":"0%"}},null,{"$f":"M35/$C35","v":{"v":0,"d":"0%"}},null,{"$f":"O35/$C35","v":{"v":0,"d":"0%"}},null,{"$f":"Q35/$C35","v":{"v":0,"d":"0%"}},null,{"$f":"S35/$C35","v":{"v":0,"d":"0%"}},null,{"$f":"U35/$C35","v":{"v":0,"d":"0%"}},null,{"$f":"W35/$C35","v":{"v":0,"d":"0%"}},null,{"$f":"Y35/$C35","v":{"v":0,"d":"0%"}},null,{"$f":"AA35/$C35","v":{"v":0,"d":"0%"}},0]
["Aluguel de barcos / eventos nauticos",{"v":51000,"d":"R$ 51,000.00"},{"v":31494.21,"d":"R$ 31,494.21"},null,null,{"v":0,"d":"0%"},null,{"v":0,"d":"0%"},null,{"$f":"I36/$C36","v":{"v":0,"d":"0%"}},null,{"$f":"K36/$C36","v":{"v":0,"d":"0%"}},null,{"$f":"M36/$C36","v":{"v":0,"d":"0%"}},null,{"$f":"O36/$C36","v":{"v":0,"d":"0%"}},null,{"$f":"Q36/$C36","v":{"v":0,"d":"0%"}},null,{"$f":"S36/$C36","v":{"v":0,"d":"0%"}},null,{"$f":"U36/$C36","v":{"v":0,"d":"0%"}},null,{"$f":"W36/$C36","v":{"v":0,"d":"0%"}},null,{"$f":"Y36/$C36","v":{"v":0,"d":"0%"}},null,{"$f":"AA36/$C36","v":{"v":0,"d":"0%"}},0]
["Acompanhamento técnico OP",{"v":385042.3500000001,"d":"R$ 385,042.35"},{"v":339036.8555347092,"d":"R$ 339,036.86"},null,null,{"v":0,"d":"0%"},null,{"v":0,"d":"0%"},null,{"$f":"I37/$C37","v":{"v":0,"d":"0%"}},null,{"$f":"K37/$C37","v":{"v":0,"d":"0%"}},null,{"$f":"M37/$C37","v":{"v":0,"d":"0%"}},null,{"$f":"O37/$C37","v":{"v":0,"d":"0%"}},null,{"$f":"Q37/$C37","v":{"v":0,"d":"0%"}},null,{"$f":"S37/$C37","v":{"v":0,"d":"0%"}},null,{"$f":"U37/$C37","v":{"v":0,"d":"0%"}},null,{"$f":"W37/$C37","v":{"v":0,"d":"0%"}},null,{"$f":"Y37/$C37","v":{"v":0,"d":"0%"}},null,{"$f":"AA37/$C37","v":{"v":0,"d":"0%"}},0]
["Acompanhamento técnico Laser",null,{"v":141761.02439024387,"d":"R$ 141,761.02"},null,null,{"v":0,"d":"0%"},null,{"v":0,"d":"0%"},null,{"$f":"I38/$C38","v":{"v":0,"d":"0%"}},null,{"$f":"K38/$C38","v":{"v":0,"d":"0%"}},null,{"$f":"M38/$C38","v":{"v":0,"d":"0%"}},null,{"$f":"O38/$C38","v":{"v":0,"d":"0%"}},null,{"$f":"Q38/$C38","v":{"v":0,"d":"0%"}},null,{"$f":"S38/$C38","v":{"v":0,"d":"0%"}},null,{"$f":"U38/$C38","v":{"v":0,"d":"0%"}},null,{"$f":"W38/$C38","v":{"v":0,"d":"0%"}},null,{"$f":"Y38/$C38","v":{"v":0,"d":"0%"}},null,{"$f":"AA38/$C38","v":{"v":0,"d":"0%"}},0]
["Acompanhamento técnico 420",null,{"v":47584.12007504691,"d":"R$ 47,584.12"},null,null,{"v":0,"d":"0%"},null,{"v":0,"d":"0%"},null,{"$f":"I39/$C39","v":{"v":0,"d":"0%"}},null,{"$f":"K39/$C39","v":{"v":0,"d":"0%"}},null,{"$f":"M39/$C39","v":{"v":0,"d":"0%"}},null,{"$f":"O39/$C39","v":{"v":0,"d":"0%"}},null,{"$f":"Q39/$C39","v":{"v":0,"d":"0%"}},null,{"$f":"S39/$C39","v":{"v":0,"d":"0%"}},null,{"$f":"U39/$C39","v":{"v":0,"d":"0%"}},null,{"$f":"W39/$C39","v":{"v":0,"d":"0%"}},null,{"$f":"Y39/$C39","v":{"v":0,"d":"0%"}},null,{"$f":"AA39/$C39","v":{"v":0,"d":"0%"}},0]
["RECEITAS DIRETORIA SOCIAL",{"v":105127.6226,"d":"R$ 105,127.62"},{"v":104453.76499999998,"d":"R$ 104,453.77"},null,{"$f":"SUM(E41:E44)","v":0},{"v":0,"d":"0%"},{"$f":"SUM(G41:G44)","v":0},{"v":0,"d":"0%"},{"$f":"SUM(I41:I44)","v":0},{"$f":"I40/$C40","v":{"v":0,"d":"0%"}},{"$f":"SUM(K41:K44)","v":0},{"$f":"K40/$C40","v":{"v":0,"d":"0%"}},{"$f":"SUM(M41:M44)","v":0},{"$f":"M40/$C40","v":{"v":0,"d":"0%"}},{"$f":"SUM(O41:O44)","v":0},{"$f":"O40/$C40","v":{"v":0,"d":"0%"}},{"$f":"SUM(Q41:Q44)","v":0},{"$f":"Q40/$C40","v":{"v":0,"d":"0%"}},{"$f":"SUM(S41:S44)","v":0},{"$f":"S40/$C40","v":{"v":0,"d":"0%"}},{"$f":"SUM(U41:U44)","v":0},{"$f":"U40/$C40","v":{"v":0,"d":"0%"}},{"$f":"SUM(W41:W44)","v":0},{"$f":"W40/$C40","v":{"v":0,"d":"0%"}},{"$f":"SUM(Y41:Y44)","v":0},{"$f":"Y40/$C40","v":{"v":0,"d":"0%"}},{"$f":"SUM(AA41:AA44)","v":0},{"$f":"AA40/$C40","v":{"v":0,"d":"0%"}},0]
["Festas Oktoberfest",0,{"v":815.0999999999999,"d":"R$ 815.10"},null,null,{"v":0,"d":"0%"},null,{"v":0,"d":"0%"},null,{"$f":"I41/$C41","v":{"v":0,"d":"0%"}},null,{"$f":"K41/$C41","v":{"v":0,"d":"0%"}},null,{"$f":"M41/$C41","v":{"v":0,"d":"0%"}},null,{"$f":"O41/$C41","v":{"v":0,"d":"0%"}},null,{"$f":"Q41/$C41","v":{"v":0,"d":"0%"}},null,{"$f":"S41/$C41","v":{"v":0,"d":"0%"}},null,{"$f":"U41/$C41","v":{"v":0,"d":"0%"}},null,{"$f":"W41/$C41","v":{"v":0,"d":"0%"}},null,{"$f":"Y41/$C41","v":{"v":0,"d":"0%"}},null,{"$f":"AA41/$C41","v":{"v":0,"d":"0%"}},0]
["Festa Flash Back",{"v":28826.9226,"d":"R$ 28,826.92"},{"v":20000,"d":"R$ 20,000.00"},null,null,{"v":0,"d":"0%"},null,{"v":0,"d":"0%"},null,{"$f":"I42/$C42","v":{"v":0,"d":"0%"}},null,{"$f":"K42/$C42","v":{"v":0,"d":"0%"}},null,{"$f":"M42/$C42","v":{"v":0,"d":"0%"}},null,{"$f":"O42/$C42","v":{"v":0,"d":"0%"}},null,{"$f":"Q42/$C42","v":{"v":0,"d":"0%"}},null,{"$f":"S42/$C42","v":{"v":0,"d":"0%"}},null,{"$f":"U42/$C42","v":{"v":0,"d":"0%"}},null,{"$f":"W42/$C42","v":{"v":0,"d":"0%"}},null,{"$f":"Y42/$C42","v":{"v":0,"d":"0%"}},null,{"$f":"AA42/$C42","v":{"v":0,"d":"0%"}},0]
["Festas Junina",{"v":74300.7,"d":"R$ 74,300.70"},{"v":80503.665,"d":"R$ 80,503.67"},null,null,{"v":0,"d":"0%"},null,{"v":0,"d":"0%"},null,{"$f":"I43/$C43","v":{"v":0,"d":"0%"}},null,{"$f":"K43/$C43","v":{"v":0,"d":"0%"}},null,{"$f":"M43/$C43","v":{"v":0,"d":"0%"}},null,{"$f":"O43/$C43","v":{"v":0,"d":"0%"}},null,{"$f":"Q43/$C43","v":{"v":0,"d":"0%"}},null,{"$f":"S43/$C43","v":{"v":0,"d":"0%"}},null,{"$f":"U43/$C43","v":{"v":0,"d":"0%"}},null,{"$f":"W43/$C43","v":{"v":0,"d":"0%"}},null,{"$f":"Y43/$C43","v":{"v":0,"d":"0%"}},null,{"$f":"AA43/$C43","v":{"v":0,"d":"0%"}},0]
["Bazar YCSA",{"v":2000,"d":"R$ 2,000.00"},{"v":3135,"d":"R$ 3,135.00"},null,null,{"v":0,"d":"0%"},null,{"v":0,"d":"0%"},null,{"$f":"I44/$C44","v":{"v":0,"d":"0%"}},null,{"$f":"K44/$C44","v":{"v":0,"d":"0%"}},null,{"$f":"M44/$C44","v":{"v":0,"d":"0%"}},null,{"$f":"O44/$C44","v":{"v":0,"d":"0%"}},null,{"$f":"Q44/$C44","v":{"v":0,"d":"0%"}},null,{"$f":"S44/$C44","v":{"v":0,"d":"0%"}},null,{"$f":"U44/$C44","v":{"v":0,"d":"0%"}},null,{"$f":"W44/$C44","v":{"v":0,"d":"0%"}},null,{"$f":"Y44/$C44","v":{"v":0,"d":"0%"}},null,{"$f":"AA44/$C44","v":{"v":0,"d":"0%"}},0]
["PROJETOS INCENTIVADOS",null,{"v":256600,"d":"R$ 256,600.00"},null,{"$f":"SUM(E46:E47)","v":0},{"v":0,"d":"0%"},{"$f":"SUM(G46:G47)","v":0},{"v":0,"d":"0%"},{"$f":"SUM(I46:I47)","v":0},{"$f":"I45/$C45","v":{"v":0,"d":"0%"}},{"$f":"SUM(K46:K47)","v":0},{"$f":"K45/$C45","v":{"v":0,"d":"0%"}},{"$f":"SUM(M46:M47)","v":0},{"$f":"M45/$C45","v":{"v":0,"d":"0%"}},{"$f":"SUM(O46:O47)","v":0},{"$f":"O45/$C45","v":{"v":0,"d":"0%"}},{"$f":"SUM(Q46:Q47)","v":0},{"$f":"Q45/$C45","v":{"v":0,"d":"0%"}},{"$f":"SUM(S46:S47)","v":0},{"$f":"S45/$C45","v":{"v":0,"d":"0%"}},{"$f":"SUM(U46:U47)","v":0},{"$f":"U45/$C45","v":{"v":0,"d":"0%"}},{"$f":"SUM(W46:W47)","v":0},{"$f":"W45/$C45","v":{"v":0,"d":"0%"}},{"$f":"SUM(Y46:Y47)","v":0},{"$f":"Y45/$C45","v":{"v":0,"d":"0%"}},{"$f":"SUM(AA46:AA47)","v":0},{"$f":"AA45/$C45","v":{"v":0,"d":"0%"}},0]
["CBC",null,{"v":116600,"d":"R$ 116,600.00"},null,null,{"v":0,"d":"0%"},null,{"v":0,"d":"0%"},null,{"$f":"I46/$C46","v":{"v":0,"d":"0%"}},null,{"$f":"K46/$C46","v":{"v":0,"d":"0%"}},null,{"$f":"M46/$C46","v":{"v":0,"d":"0%"}},null,{"$f":"O46/$C46","v":{"v":0,"d":"0%"}},null,{"$f":"Q46/$C46","v":{"v":0,"d":"0%"}},null,{"$f":"S46/$C46","v":{"v":0,"d":"0%"}},null,{"$f":"U46/$C46","v":{"v":0,"d":"0%"}},null,{"$f":"W46/$C46","v":{"v":0,"d":"0%"}},null,{"$f":"Y46/$C46","v":{"v":0,"d":"0%"}},null,{"$f":"AA46/$C46","v":{"v":0,"d":"0%"}},0]
["LEI DO INCENTIVO AO ESPORTE",null,{"v":140000,"d":"R$ 140,000.00"},null,null,{"v":0,"d":"0%"},null,{"v":0,"d":"0%"},null,{"$f":"I47/$C47","v":{"v":0,"d":"0%"}},null,{"$f":"K47/$C47","v":{"v":0,"d":"0%"}},null,{"$f":"M47/$C47","v":{"v":0,"d":"0%"}},null,{"$f":"O47/$C47","v":{"v":0,"d":"0%"}},null,{"$f":"Q47/$C47","v":{"v":0,"d":"0%"}},null,{"$f":"S47/$C47","v":{"v":0,"d":"0%"}},null,{"$f":"U47/$C47","v":{"v":0,"d":"0%"}},null,{"$f":"W47/$C47","v":{"v":0,"d":"0%"}},null,{"$f":"Y47/$C47","v":{"v":0,"d":"0%"}},null,{"$f":"AA47/$C47","v":{"v":0,"d":"0%"}},0]
["DESPESAS TOTAIS",{"v":5043772.992749999,"d":"R$ 5,043,772.99"},{"v":5449284.480147834,"d":"R$ 5,449,284.48"},null,{"$f":"E49+E88+E108+E126+E158+E165+E169","v":0},{"v":0,"d":"0%"},{"$f":"G49+G88+G108+G126+G158+G165+G169","v":0},{"v":0,"d":"0%"},{"$f":"I49+I88+I108+I126+I158+I165+I169","v":0},{"$f":"I48/$C48","v":{"v":0,"d":"0%"}},{"$f":"K49+K88+K108+K126+K158+K165+K169","v":0},{"$f":"K48/$C48","v":{"v":0,"d":"0%"}},{"$f":"M49+M88+M108+M126+M158+M165+M169","v":0},{"$f":"M48/$C48","v":{"v":0,"d":"0%"}},{"$f":"O49+O88+O108+O126+O158+O165+O169","v":0},{"$f":"O48/$C48","v":{"v":0,"d":"0%"}},{"$f":"Q49+Q88+Q108+Q126+Q158+Q165+Q169","v":0},{"$f":"Q48/$C48","v":{"v":0,"d":"0%"}},{"$f":"S49+S88+S108+S126+S158+S165+S169","v":0},{"$f":"S48/$C48","v":{"v":0,"d":"0%"}},{"$f":"U49+U88+U108+U126+U158+U165+U169","v":0},{"$f":"U48/$C48","v":{"v":0,"d":"0%"}},{"$f":"W49+W88+W108+W126+W158+W165+W169","v":0},{"$f":"W48/$C48","v":{"v":0,"d":"0%"}},{"$f":"Y49+Y88+Y108+Y126+Y158+Y165+Y169","v":0},{"$f":"Y48/$C48","v":{"v":0,"d":"0%"}},{"$f":"AA49+AA88+AA108+AA126+AA158+AA165+AA169","v":0},{"$f":"AA48/$C48","v":{"v":0,"d":"0%"}},0]
["Diretor Secretário",{"v":2906841.31975,"d":"R$ 2,906,841.32"},{"v":2905380.470844333,"d":"R$ 2,905,380.47"},null,{"$f":"E50+E62+E64+E66+E74+E80","v":0},{"v":0,"d":"0%"},{"$f":"G50+G62+G64+G66+G74+G80","v":0},{"v":0,"d":"0%"},{"$f":"I50+I62+I64+I66+I74+I80","v":0},{"$f":"I49/$C49","v":{"v":0,"d":"0%"}},{"$f":"K50+K62+K64+K66+K74+K80","v":0},{"$f":"K49/$C49","v":{"v":0,"d":"0%"}},{"$f":"M50+M62+M64+M66+M74+M80","v":0},{"$f":"M49/$C49","v":{"v":0,"d":"0%"}},{"$f":"O50+O62+O64+O66+O74+O80","v":0},{"$f":"O49/$C49","v":{"v":0,"d":"0%"}},{"$f":"Q50+Q62+Q64+Q66+Q74+Q80","v":0},{"$f":"Q49/$C49","v":{"v":0,"d":"0%"}},{"$f":"S50+S62+S64+S66+S74+S80","v":0},{"$f":"S49/$C49","v":{"v":0,"d":"0%"}},{"$f":"U50+U62+U64+U66+U74+U80","v":0},{"$f":"U49/$C49","v":{"v":0,"d":"0%"}},{"$f":"W50+W62+W64+W66+W74+W80","v":0},{"$f":"W49/$C49","v":{"v":0,"d":"0%"}},{"$f":"Y50+Y62+Y64+Y66+Y74+Y80","v":0},{"$f":"Y49/$C49","v":{"v":0,"d":"0%"}},{"$f":"AA50+AA62+AA64+AA66+AA74+AA80","v":0},{"$f":"AA49/$C49","v":{"v":0,"d":"0%"}},0]
["Despesas com Pessoal",{"v":1666312.53335,"d":"R$ 1,666,312.53"},{"v":1291775.0998443333,"d":"R$ 1,291,775.10"},null,{"$f":"SUM(E51:E61)","v":0},{"v":0,"d":"0%"},{"$f":"SUM(G51:G61)","v":0},{"v":0,"d":"0%"},{"$f":"SUM(I51:I61)","v":0},{"$f":"I50/$C50","v":{"v":0,"d":"0%"}},{"$f":"SUM(K51:K61)","v":0},{"$f":"K50/$C50","v":{"v":0,"d":"0%"}},{"$f":"SUM(M51:M61)","v":0},{"$f":"M50/$C50","v":{"v":0,"d":"0%"}},{"$f":"SUM(O51:O61)","v":0},{"$f":"O50/$C50","v":{"v":0,"d":"0%"}},{"$f":"SUM(Q51:Q61)","v":0},{"$f":"Q50/$C50","v":{"v":0,"d":"0%"}},{"$f":"SUM(S51:S61)","v":0},{"$f":"S50/$C50","v":{"v":0,"d":"0%"}},{"$f":"SUM(U51:U61)","v":0},{"$f":"U50/$C50","v":{"v":0,"d":"0%"}},{"$f":"SUM(W51:W61)","v":0},{"$f":"W50/$C50","v":{"v":0,"d":"0%"}},{"$f":"SUM(Y51:Y61)","v":0},{"$f":"Y50/$C50","v":{"v":0,"d":"0%"}},{"$f":"SUM(AA51:AA61)","v":0},{"$f":"AA50/$C50","v":{"v":0,"d":"0%"}},0]
["Salários (exceto Escola de Vela)",{"v":936000,"d":"R$ 936,000.00"},{"v":600619.3511999999,"d":"R$ 600,619.35"},null,null,{"v":0,"d":"0%"},null,{"v":0,"d":"0%"},null,{"$f":"I51/$C51","v":{"v":0,"d":"0%"}},null,{"$f":"K51/$C51","v":{"v":0,"d":"0%"}},null,{"$f":"M51/$C51","v":{"v":0,"d":"0%"}},null,{"$f":"O51/$C51","v":{"v":0,"d":"0%"}},null,{"$f":"Q51/$C51","v":{"v":0,"d":"0%"}},null,{"$f":"S51/$C51","v":{"v":0,"d":"0%"}},null,{"$f":"U51/$C51","v":{"v":0,"d":"0%"}},null,{"$f":"W51/$C51","v":{"v":0,"d":"0%"}},null,{"$f":"Y51/$C51","v":{"v":0,"d":"0%"}},null,{"$f":"AA51/$C51","v":{"v":0,"d":"0%"}},0]
["Gratificação espontânea",{"v":30000,"d":"R$ 30,000.00"},{"v":30015.18666666667,"d":"R$ 30,015.19"},null,null,{"v":0,"d":"0%"},null,{"v":0,"d":"0%"},null,{"$f":"I52/$C52","v":{"v":0,"d":"0%"}},null,{"$f":"K52/$C52","v":{"v":0,"d":"0%"}},null,{"$f":"M52/$C52","v":{"v":0,"d":"0%"}},null,{"$f":"O52/$C52","v":{"v":0,"d":"0%"}},null,{"$f":"Q52/$C52","v":{"v":0,"d":"0%"}},null,{"$f":"S52/$C52","v":{"v":0,"d":"0%"}},null,{"$f":"U52/$C52","v":{"v":0,"d":"0%"}},null,{"$f":"W52/$C52","v":{"v":0,"d":"0%"}},null,{"$f":"Y52/$C52","v":{"v":0,"d":"0%"}},null,{"$f":"AA52/$C52","v":{"v":0,"d":"0%"}},0]
["Encargos",{"v":324500,"d":"R$ 324,500.00"},{"v":207213.67616399995,"d":"R$ 207,213.68"},null,null,{"v":0,"d":"0%"},null,{"v":0,"d":"0%"},null,{"$f":"I53/$C53","v":{"v":0,"d":"0%"}},null,{"$f":"K53/$C53","v":{"v":0,"d":"0%"}},null,{"$f":"M53/$C53","v":{"v":0,"d":"0%"}},null,{"$f":"O53/$C53","v":{"v":0,"d":"0%"}},null,{"$f":"Q53/$C53","v":{"v":0,"d":"0%"}},null,{"$f":"S53/$C53","v":{"v":0,"d":"0%"}},null,{"$f":"U53/$C53","v":{"v":0,"d":"0%"}},null,{"$f":"W53/$C53","v":{"v":0,"d":"0%"}},null,{"$f":"Y53/$C53","v":{"v":0,"d":"0%"}},null,{"$f":"AA53/$C53","v":{"v":0,"d":"0%"}},0]
["Rescisões Contratuais / Acordo",{"v":30000,"d":"R$ 30,000.00"},{"v":150000,"d":"R$ 150,000.00"},null,null,{"v":0,"d":"0%"},null,{"v":0,"d":"0%"},null,{"$f":"I54/$C54","v":{"v":0,"d":"0%"}},null,{"$f":"K54/$C54","v":{"v":0,"d":"0%"}},null,{"$f":"M54/$C54","v":{"v":0,"d":"0%"}},null,{"$f":"O54/$C54","v":{"v":0,"d":"0%"}},null,{"$f":"Q54/$C54","v":{"v":0,"d":"0%"}},null,{"$f":"S54/$C54","v":{"v":0,"d":"0%"}},null,{"$f":"U54/$C54","v":{"v":0,"d":"0%"}},null,{"$f":"W54/$C54","v":{"v":0,"d":"0%"}},null,{"$f":"Y54/$C54","v":{"v":0,"d":"0%"}},null,{"$f":"AA54/$C54","v":{"v":0,"d":"0%"}},0]
["Férias (1/3 + encargos)",{"v":52718,"d":"R$ 52,718.00"},{"v":21473.498866666672,"d":"R$ 21,473.50"},null,null,{"v":0,"d":"0%"},null,{"v":0,"d":"0%"},null,{"$f":"I55/$C55","v":{"v":0,"d":"0%"}},null,{"$f":"K55/$C55","v":{"v":0,"d":"0%"}},null,{"$f":"M55/$C55","v":{"v":0,"d":"0%"}},null,{"$f":"O55/$C55","v":{"v":0,"d":"0%"}},null,{"$f":"Q55/$C55","v":{"v":0,"d":"0%"}},null,{"$f":"S55/$C55","v":{"v":0,"d":"0%"}},null,{"$f":"U55/$C55","v":{"v":0,"d":"0%"}},null,{"$f":"W55/$C55","v":{"v":0,"d":"0%"}},null,{"$f":"Y55/$C55","v":{"v":0,"d":"0%"}},null,{"$f":"AA55/$C55","v":{"v":0,"d":"0%"}},0]
["13º salario + encargos",{"v":94328,"d":"R$ 94,328.00"},{"v":67319.41894699998,"d":"R$ 67,319.42"},null,null,{"v":0,"d":"0%"},null,{"v":0,"d":"0%"},null,{"$f":"I56/$C56","v":{"v":0,"d":"0%"}},null,{"$f":"K56/$C56","v":{"v":0,"d":"0%"}},null,{"$f":"M56/$C56","v":{"v":0,"d":"0%"}},null,{"$f":"O56/$C56","v":{"v":0,"d":"0%"}},null,{"$f":"Q56/$C56","v":{"v":0,"d":"0%"}},null,{"$f":"S56/$C56","v":{"v":0,"d":"0%"}},null,{"$f":"U56/$C56","v":{"v":0,"d":"0%"}},null,{"$f":"W56/$C56","v":{"v":0,"d":"0%"}},null,{"$f":"Y56/$C56","v":{"v":0,"d":"0%"}},null,{"$f":"AA56/$C56","v":{"v":0,"d":"0%"}},0]
["Benefícios ( vale transp. + cesta básica  )",{"v":30661.512299999995,"d":"R$ 30,661.51"},{"v":27456.957,"d":"R$ 27,456.96"},null,null,{"v":0,"d":"0%"},null,{"v":0,"d":"0%"},null,{"$f":"I57/$C57","v":{"v":0,"d":"0%"}},null,{"$f":"K57/$C57","v":{"v":0,"d":"0%"}},null,{"$f":"M57/$C57","v":{"v":0,"d":"0%"}},null,{"$f":"O57/$C57","v":{"v":0,"d":"0%"}},null,{"$f":"Q57/$C57","v":{"v":0,"d":"0%"}},null,{"$f":"S57/$C57","v":{"v":0,"d":"0%"}},null,{"$f":"U57/$C57","v":{"v":0,"d":"0%"}},null,{"$f":"W57/$C57","v":{"v":0,"d":"0%"}},null,{"$f":"Y57/$C57","v":{"v":0,"d":"0%"}},null,{"$f":"AA57/$C57","v":{"v":0,"d":"0%"}},0]
["Alimentação de funcionários",{"v":93641.0625,"d":"R$ 93,641.06"},{"v":89911.79999999999,"d":"R$ 89,911.80"},null,null,{"v":0,"d":"0%"},null,{"v":0,"d":"0%"},null,{"$f":"I58/$C58","v":{"v":0,"d":"0%"}},null,{"$f":"K58/$C58","v":{"v":0,"d":"0%"}},null,{"$f":"M58/$C58","v":{"v":0,"d":"0%"}},null,{"$f":"O58/$C58","v":{"v":0,"d":"0%"}},null,{"$f":"Q58/$C58","v":{"v":0,"d":"0%"}},null,{"$f":"S58/$C58","v":{"v":0,"d":"0%"}},null,{"$f":"U58/$C58","v":{"v":0,"d":"0%"}},null,{"$f":"W58/$C58","v":{"v":0,"d":"0%"}},null,{"$f":"Y58/$C58","v":{"v":0,"d":"0%"}},null,{"$f":"AA58/$C58","v":{"v":0,"d":"0%"}},0]
["Capacitação Profissional",{"v":5000,"d":"R$ 5,000.00"},{"v":20000,"d":"R$ 20,000.00"},null,null,{"v":0,"d":"0%"},null,{"v":0,"d":"0%"},null,{"$f":"I59/$C59","v":{"v":0,"d":"0%"}},null,{"$f":"K59/$C59","v":{"v":0,"d":"0%"}},null,{"$f":"M59/$C59","v":{"v":0,"d":"0%"}},null,{"$f":"O59/$C59","v":{"v":0,"d":"0%"}},null,{"$f":"Q59/$C59","v":{"v":0,"d":"0%"}},null,{"$f":"S59/$C59","v":{"v":0,"d":"0%"}},null,{"$f":"U59/$C59","v":{"v":0,"d":"0%"}},null,{"$f":"W59/$C59","v":{"v":0,"d":"0%"}},null,{"$f":"Y59/$C59","v":{"v":0,"d":"0%"}},null,{"$f":"AA59/$C59","v":{"v":0,"d":"0%"}},0]
["Exames médicos, uniformes, etc",{"v":19525.1523,"d":"R$ 19,525.15"},{"v":30914.234999999997,"d":"R$ 30,914.24"},null,null,{"v":0,"d":"0%"},null,{"v":0,"d":"0%"},null,{"$f":"I60/$C60","v":{"v":0,"d":"0%"}},null,{"$f":"K60/$C60","v":{"v":0,"d":"0%"}},null,{"$f":"M60/$C60","v":{"v":0,"d":"0%"}},null,{"$f":"O60/$C60","v":{"v":0,"d":"0%"}},null,{"$f":"Q60/$C60","v":{"v":0,"d":"0%"}},null,{"$f":"S60/$C60","v":{"v":0,"d":"0%"}},null,{"$f":"U60/$C60","v":{"v":0,"d":"0%"}},null,{"$f":"W60/$C60","v":{"v":0,"d":"0%"}},null,{"$f":"Y60/$C60","v":{"v":0,"d":"0%"}},null,{"$f":"AA60/$C60","v":{"v":0,"d":"0%"}},0]
["Assistência Médica",{"v":49938.806250000016,"d":"R$ 49,938.81"},{"v":46850.975999999995,"d":"R$ 46,850.98"},null,null,{"v":0,"d":"0%"},null,{"v":0,"d":"0%"},null,{"$f":"I61/$C61","v":{"v":0,"d":"0%"}},null,{"$f":"K61/$C61","v":{"v":0,"d":"0%"}},null,{"$f":"M61/$C61","v":{"v":0,"d":"0%"}},null,{"$f":"O61/$C61","v":{"v":0,"d":"0%"}},null,{"$f":"Q61/$C61","v":{"v":0,"d":"0%"}},null,{"$f":"S61/$C61","v":{"v":0,"d":"0%"}},null,{"$f":"U61/$C61","v":{"v":0,"d":"0%"}},null,{"$f":"W61/$C61","v":{"v":0,"d":"0%"}},null,{"$f":"Y61/$C61","v":{"v":0,"d":"0%"}},null,{"$f":"AA61/$C61","v":{"v":0,"d":"0%"}},0]
["Despesas com Pessoal - Terceirizado",{"v":1666312.53335,"d":"R$ 1,666,312.53"},{"v":950000,"d":"R$ 950,000.00"},null,{"$f":"E63","v":0},{"v":0,"d":"0%"},{"$f":"G63","v":0},{"v":0,"d":"0%"},{"$f":"I63","v":0},{"$f":"I62/$C62","v":{"v":0,"d":"0%"}},{"$f":"K63","v":0},{"$f":"K62/$C62","v":{"v":0,"d":"0%"}},{"$f":"M63","v":0},{"$f":"M62/$C62","v":{"v":0,"d":"0%"}},{"$f":"O63","v":0},{"$f":"O62/$C62","v":{"v":0,"d":"0%"}},{"$f":"Q63","v":0},{"$f":"Q62/$C62","v":{"v":0,"d":"0%"}},{"$f":"S63","v":0},{"$f":"S62/$C62","v":{"v":0,"d":"0%"}},{"$f":"U63","v":0},{"$f":"U62/$C62","v":{"v":0,"d":"0%"}},{"$f":"W63","v":0},{"$f":"W62/$C62","v":{"v":0,"d":"0%"}},{"$f":"Y63","v":0},{"$f":"Y62/$C62","v":{"v":0,"d":"0%"}},{"$f":"AA63","v":0},{"$f":"AA62/$C62","v":{"v":0,"d":"0%"}},0]
["Funcionários terceirizados",null,{"v":950000,"d":"R$ 950,000.00"},null,null,{"v":0,"d":"0%"},null,{"v":0,"d":"0%"},null,{"$f":"I63/$C63","v":{"v":0,"d":"0%"}},null,{"$f":"K63/$C63","v":{"v":0,"d":"0%"}},null,{"$f":"M63/$C63","v":{"v":0,"d":"0%"}},null,{"$f":"O63/$C63","v":{"v":0,"d":"0%"}},null,{"$f":"Q63/$C63","v":{"v":0,"d":"0%"}},null,{"$f":"S63/$C63","v":{"v":0,"d":"0%"}},null,{"$f":"U63/$C63","v":{"v":0,"d":"0%"}},null,{"$f":"W63/$C63","v":{"v":0,"d":"0%"}},null,{"$f":"Y63/$C63","v":{"v":0,"d":"0%"}},null,{"$f":"AA63/$C63","v":{"v":0,"d":"0%"}},0]
["Seguros",{"v":56738.545800000014,"d":"R$ 56,738.55"},{"v":49725.22,"d":"R$ 49,725.22"},null,{"$f":"E65","v":0},{"v":0,"d":"0%"},{"$f":"G65","v":0},{"v":0,"d":"0%"},{"$f":"I65","v":0},{"$f":"I64/$C64","v":{"v":0,"d":"0%"}},{"$f":"K65","v":0},{"$f":"K64/$C64","v":{"v":0,"d":"0%"}},{"$f":"M65","v":0},{"$f":"M64/$C64","v":{"v":0,"d":"0%"}},{"$f":"O65","v":0},{"$f":"O64/$C64","v":{"v":0,"d":"0%"}},{"$f":"Q65","v":0},{"$f":"Q64/$C64","v":{"v":0,"d":"0%"}},{"$f":"S65","v":0},{"$f":"S64/$C64","v":{"v":0,"d":"0%"}},{"$f":"U65","v":0},{"$f":"U64/$C64","v":{"v":0,"d":"0%"}},{"$f":"W65","v":0},{"$f":"W64/$C64","v":{"v":0,"d":"0%"}},{"$f":"Y65","v":0},{"$f":"Y64/$C64","v":{"v":0,"d":"0%"}},{"$f":"AA65","v":0},{"$f":"AA64/$C64","v":{"v":0,"d":"0%"}},0]
["Seguros",{"v":56738.545800000014,"d":"R$ 56,738.55"},{"v":49725.22,"d":"R$ 49,725.22"},null,null,{"v":0,"d":"0%"},null,{"v":0,"d":"0%"},null,{"$f":"I65/$C65","v":{"v":0,"d":"0%"}},null,{"$f":"K65/$C65","v":{"v":0,"d":"0%"}},null,{"$f":"M65/$C65","v":{"v":0,"d":"0%"}},null,{"$f":"O65/$C65","v":{"v":0,"d":"0%"}},null,{"$f":"Q65/$C65","v":{"v":0,"d":"0%"}},null,{"$f":"S65/$C65","v":{"v":0,"d":"0%"}},null,{"$f":"U65/$C65","v":{"v":0,"d":"0%"}},null,{"$f":"W65/$C65","v":{"v":0,"d":"0%"}},null,{"$f":"Y65/$C65","v":{"v":0,"d":"0%"}},null,{"$f":"AA65/$C65","v":{"v":0,"d":"0%"}},0]
["Consumo",{"v":209723.05109999998,"d":"R$ 209,723.05"},{"v":223414.9808,"d":"R$ 223,414.98"},null,{"$f":"SUM(E67:E73)","v":0},{"v":0,"d":"0%"},{"$f":"SUM(G67:G73)","v":0},{"v":0,"d":"0%"},{"$f":"SUM(I67:I73)","v":0},{"$f":"I66/$C66","v":{"v":0,"d":"0%"}},{"$f":"SUM(K67:K73)","v":0},{"$f":"K66/$C66","v":{"v":0,"d":"0%"}},{"$f":"SUM(M67:M73)","v":0},{"$f":"M66/$C66","v":{"v":0,"d":"0%"}},{"$f":"SUM(O67:O73)","v":0},{"$f":"O66/$C66","v":{"v":0,"d":"0%"}},{"$f":"SUM(Q67:Q73)","v":0},{"$f":"Q66/$C66","v":{"v":0,"d":"0%"}},{"$f":"SUM(S67:S73)","v":0},{"$f":"S66/$C66","v":{"v":0,"d":"0%"}},{"$f":"SUM(U67:U73)","v":0},{"$f":"U66/$C66","v":{"v":0,"d":"0%"}},{"$f":"SUM(W67:W73)","v":0},{"$f":"W66/$C66","v":{"v":0,"d":"0%"}},{"$f":"SUM(Y67:Y73)","v":0},{"$f":"Y66/$C66","v":{"v":0,"d":"0%"}},{"$f":"SUM(AA67:AA73)","v":0},{"$f":"AA66/$C66","v":{"v":0,"d":"0%"}},0]
["Água e Esgoto",{"v":100877.08889999999,"d":"R$ 100,877.09"},{"v":107523.75626666666,"d":"R$ 107,523.76"},null,null,{"v":0,"d":"0%"},null,{"v":0,"d":"0%"},null,{"$f":"I67/$C67","v":{"v":0,"d":"0%"}},null,{"$f":"K67/$C67","v":{"v":0,"d":"0%"}},null,{"$f":"M67/$C67","v":{"v":0,"d":"0%"}},null,{"$f":"O67/$C67","v":{"v":0,"d":"0%"}},null,{"$f":"Q67/$C67","v":{"v":0,"d":"0%"}},null,{"$f":"S67/$C67","v":{"v":0,"d":"0%"}},null,{"$f":"U67/$C67","v":{"v":0,"d":"0%"}},null,{"$f":"W67/$C67","v":{"v":0,"d":"0%"}},null,{"$f":"Y67/$C67","v":{"v":0,"d":"0%"}},null,{"$f":"AA67/$C67","v":{"v":0,"d":"0%"}},0]
["Eletricidade",{"v":15592.1283,"d":"R$ 15,592.13"},{"v":36837.85233333333,"d":"R$ 36,837.85"},null,null,{"v":0,"d":"0%"},null,{"v":0,"d":"0%"},null,{"$f":"I68/$C68","v":{"v":0,"d":"0%"}},null,{"$f":"K68/$C68","v":{"v":0,"d":"0%"}},null,{"$f":"M68/$C68","v":{"v":0,"d":"0%"}},null,{"$f":"O68/$C68","v":{"v":0,"d":"0%"}},null,{"$f":"Q68/$C68","v":{"v":0,"d":"0%"}},null,{"$f":"S68/$C68","v":{"v":0,"d":"0%"}},null,{"$f":"U68/$C68","v":{"v":0,"d":"0%"}},null,{"$f":"W68/$C68","v":{"v":0,"d":"0%"}},null,{"$f":"Y68/$C68","v":{"v":0,"d":"0%"}},null,{"$f":"AA68/$C68","v":{"v":0,"d":"0%"}},0]
["Gas",{"v":29630.842500000002,"d":"R$ 29,630.84"},{"v":33797.12526666667,"d":"R$ 33,797.13"},null,null,{"v":0,"d":"0%"},null,{"v":0,"d":"0%"},null,{"$f":"I69/$C69","v":{"v":0,"d":"0%"}},null,{"$f":"K69/$C69","v":{"v":0,"d":"0%"}},null,{"$f":"M69/$C69","v":{"v":0,"d":"0%"}},null,{"$f":"O69/$C69","v":{"v":0,"d":"0%"}},null,{"$f":"Q69/$C69","v":{"v":0,"d":"0%"}},null,{"$f":"S69/$C69","v":{"v":0,"d":"0%"}},null,{"$f":"U69/$C69","v":{"v":0,"d":"0%"}},null,{"$f":"W69/$C69","v":{"v":0,"d":"0%"}},null,{"$f":"Y69/$C69","v":{"v":0,"d":"0%"}},null,{"$f":"AA69/$C69","v":{"v":0,"d":"0%"}},0]
["Telefone, Net, correio, cartório",{"v":8299.8,"d":"R$ 8,299.80"},{"v":8901.365733333334,"d":"R$ 8,901.37"},null,null,{"v":0,"d":"0%"},null,{"v":0,"d":"0%"},null,{"$f":"I70/$C70","v":{"v":0,"d":"0%"}},null,{"$f":"K70/$C70","v":{"v":0,"d":"0%"}},null,{"$f":"M70/$C70","v":{"v":0,"d":"0%"}},null,{"$f":"O70/$C70","v":{"v":0,"d":"0%"}},null,{"$f":"Q70/$C70","v":{"v":0,"d":"0%"}},null,{"$f":"S70/$C70","v":{"v":0,"d":"0%"}},null,{"$f":"U70/$C70","v":{"v":0,"d":"0%"}},null,{"$f":"W70/$C70","v":{"v":0,"d":"0%"}},null,{"$f":"Y70/$C70","v":{"v":0,"d":"0%"}},null,{"$f":"AA70/$C70","v":{"v":0,"d":"0%"}},0]
["Material de escritório",{"v":7787.8836,"d":"R$ 7,787.88"},{"v":10401.623466666664,"d":"R$ 10,401.62"},null,null,{"v":0,"d":"0%"},null,{"v":0,"d":"0%"},null,{"$f":"I71/$C71","v":{"v":0,"d":"0%"}},null,{"$f":"K71/$C71","v":{"v":0,"d":"0%"}},null,{"$f":"M71/$C71","v":{"v":0,"d":"0%"}},null,{"$f":"O71/$C71","v":{"v":0,"d":"0%"}},null,{"$f":"Q71/$C71","v":{"v":0,"d":"0%"}},null,{"$f":"S71/$C71","v":{"v":0,"d":"0%"}},null,{"$f":"U71/$C71","v":{"v":0,"d":"0%"}},null,{"$f":"W71/$C71","v":{"v":0,"d":"0%"}},null,{"$f":"Y71/$C71","v":{"v":0,"d":"0%"}},null,{"$f":"AA71/$C71","v":{"v":0,"d":"0%"}},0]
["Material de consumo e limpeza",{"v":45591.85080000001,"d":"R$ 45,591.85"},{"v":25490.29486666667,"d":"R$ 25,490.29"},null,null,{"$f":"E72/C72","v":{"v":0,"d":"0%"}},null,{"$f":"G72/$C72","v":{"v":0,"d":"0%"}},null,{"$f":"I72/$C72","v":{"v":0,"d":"0%"}},null,{"$f":"K72/$C72","v":{"v":0,"d":"0%"}},null,{"$f":"M72/$C72","v":{"v":0,"d":"0%"}},null,{"$f":"O72/$C72","v":{"v":0,"d":"0%"}},null,{"$f":"Q72/$C72","v":{"v":0,"d":"0%"}},null,{"$f":"S72/$C72","v":{"v":0,"d":"0%"}},null,{"$f":"U72/$C72","v":{"v":0,"d":"0%"}},null,{"$f":"W72/$C72","v":{"v":0,"d":"0%"}},null,{"$f":"Y72/$C72","v":{"v":0,"d":"0%"}},null,{"$f":"AA72/$C72","v":{"v":0,"d":"0%"}},{"$f":"E72+G72+I72+K72+M72+O72+Q72+S72+U72+W72+Y72+AA72","v":0}]
["Mat. vestiário e enfermaria",{"v":1943.4569999999999,"d":"R$ 1,943.46"},{"v":462.9628666666666,"d":"R$ 462.96"},null,null,{"v":0,"d":"0%"},null,{"v":0,"d":"0%"},null,{"$f":"I73/$C73","v":{"v":0,"d":"0%"}},null,{"$f":"K73/$C73","v":{"v":0,"d":"0%"}},null,{"$f":"M73/$C73","v":{"v":0,"d":"0%"}},null,{"$f":"O73/$C73","v":{"v":0,"d":"0%"}},null,{"$f":"Q73/$C73","v":{"v":0,"d":"0%"}},null,{"$f":"S73/$C73","v":{"v":0,"d":"0%"}},null,{"$f":"U73/$C73","v":{"v":0,"d":"0%"}},null,{"$f":"W73/$C73","v":{"v":0,"d":"0%"}},null,{"$f":"Y73/$C73","v":{"v":0,"d":"0%"}},null,{"$f":"AA73/$C73","v":{"v":0,"d":"0%"}},0]
["Serviços Terceirizados",{"v":927804.3567,"d":"R$ 927,804.36"},{"v":333379.42573333334,"d":"R$ 333,379.43"},null,{"$f":"SUM(E75:E79)","v":0},{"v":0,"d":"0%"},{"$f":"SUM(G75:G79)","v":0},{"v":0,"d":"0%"},{"$f":"SUM(I75:I79)","v":0},{"$f":"I74/$C74","v":{"v":0,"d":"0%"}},{"$f":"SUM(K75:K79)","v":0},{"$f":"K74/$C74","v":{"v":0,"d":"0%"}},{"$f":"SUM(M75:M79)","v":0},{"$f":"M74/$C74","v":{"v":0,"d":"0%"}},{"$f":"SUM(O75:O79)","v":0},{"$f":"O74/$C74","v":{"v":0,"d":"0%"}},{"$f":"SUM(Q75:Q79)","v":0},{"$f":"Q74/$C74","v":{"v":0,"d":"0%"}},{"$f":"SUM(S75:S79)","v":0},{"$f":"S74/$C74","v":{"v":0,"d":"0%"}},{"$f":"SUM(U75:U79)","v":0},{"$f":"U74/$C74","v":{"v":0,"d":"0%"}},{"$f":"SUM(W75:W79)","v":0},{"$f":"W74/$C74","v":{"v":0,"d":"0%"}},{"$f":"SUM(Y75:Y79)","v":0},{"$f":"Y74/$C74","v":{"v":0,"d":"0%"}},{"$f":"SUM(AA75:AA79)","v":0},{"$f":"AA74/$C74","v":{"v":0,"d":"0%"}},0]
["Contabilidade",{"v":73903.91549999999,"d":"R$ 73,903.92"},{"v":70829.264,"d":"R$ 70,829.26"},null,null,{"v":0,"d":"0%"},null,{"v":0,"d":"0%"},null,{"$f":"I75/$C75","v":{"v":0,"d":"0%"}},null,{"$f":"K75/$C75","v":{"v":0,"d":"0%"}},null,{"$f":"M75/$C75","v":{"v":0,"d":"0%"}},null,{"$f":"O75/$C75","v":{"v":0,"d":"0%"}},null,{"$f":"Q75/$C75","v":{"v":0,"d":"0%"}},null,{"$f":"S75/$C75","v":{"v":0,"d":"0%"}},null,{"$f":"U75/$C75","v":{"v":0,"d":"0%"}},null,{"$f":"W75/$C75","v":{"v":0,"d":"0%"}},null,{"$f":"Y75/$C75","v":{"v":0,"d":"0%"}},null,{"$f":"AA75/$C75","v":{"v":0,"d":"0%"}},0]
["Assessoria Jurídica",{"v":15000,"d":"R$ 15,000.00"},{"v":36806.65559999999,"d":"R$ 36,806.66"},null,null,{"v":0,"d":"0%"},null,{"v":0,"d":"0%"},null,{"$f":"I76/$C76","v":{"v":0,"d":"0%"}},null,{"$f":"K76/$C76","v":{"v":0,"d":"0%"}},null,{"$f":"M76/$C76","v":{"v":0,"d":"0%"}},null,{"$f":"O76/$C76","v":{"v":0,"d":"0%"}},null,{"$f":"Q76/$C76","v":{"v":0,"d":"0%"}},null,{"$f":"S76/$C76","v":{"v":0,"d":"0%"}},null,{"$f":"U76/$C76","v":{"v":0,"d":"0%"}},null,{"$f":"W76/$C76","v":{"v":0,"d":"0%"}},null,{"$f":"Y76/$C76","v":{"v":0,"d":"0%"}},null,{"$f":"AA76/$C76","v":{"v":0,"d":"0%"}},0]
["Auditoria Contábil",{"v":30000,"d":"R$ 30,000.00"},{"v":28661.396133333328,"d":"R$ 28,661.40"},null,null,{"v":0,"d":"0%"},null,{"v":0,"d":"0%"},null,{"$f":"I77/$C77","v":{"v":0,"d":"0%"}},null,{"$f":"K77/$C77","v":{"v":0,"d":"0%"}},null,{"$f":"M77/$C77","v":{"v":0,"d":"0%"}},null,{"$f":"O77/$C77","v":{"v":0,"d":"0%"}},null,{"$f":"Q77/$C77","v":{"v":0,"d":"0%"}},null,{"$f":"S77/$C77","v":{"v":0,"d":"0%"}},null,{"$f":"U77/$C77","v":{"v":0,"d":"0%"}},null,{"$f":"W77/$C77","v":{"v":0,"d":"0%"}},null,{"$f":"Y77/$C77","v":{"v":0,"d":"0%"}},null,{"$f":"AA77/$C77","v":{"v":0,"d":"0%"}},0]
["Salva Vidas",0,{"v":10000,"d":"R$ 10,000.00"},null,null,{"v":0,"d":"0%"},null,{"v":0,"d":"0%"},null,{"$f":"I78/$C78","v":{"v":0,"d":"0%"}},null,{"$f":"K78/$C78","v":{"v":0,"d":"0%"}},null,{"$f":"M78/$C78","v":{"v":0,"d":"0%"}},null,{"$f":"O78/$C78","v":{"v":0,"d":"0%"}},null,{"$f":"Q78/$C78","v":{"v":0,"d":"0%"}},null,{"$f":"S78/$C78","v":{"v":0,"d":"0%"}},null,{"$f":"U78/$C78","v":{"v":0,"d":"0%"}},null,{"$f":"W78/$C78","v":{"v":0,"d":"0%"}},null,{"$f":"Y78/$C78","v":{"v":0,"d":"0%"}},null,{"$f":"AA78/$C78","v":{"v":0,"d":"0%"}},0]
["Outros (sistema /informática / site / serviços de terceiros)",{"v":96078.771,"d":"R$ 96,078.77"},{"v":187082.11,"d":"R$ 187,082.11"},null,null,{"v":0,"d":"0%"},null,{"v":0,"d":"0%"},null,{"$f":"I79/$C79","v":{"v":0,"d":"0%"}},null,{"$f":"K79/$C79","v":{"v":0,"d":"0%"}},null,{"$f":"M79/$C79","v":{"v":0,"d":"0%"}},null,{"$f":"O79/$C79","v":{"v":0,"d":"0%"}},null,{"$f":"Q79/$C79","v":{"v":0,"d":"0%"}},null,{"$f":"S79/$C79","v":{"v":0,"d":"0%"}},null,{"$f":"U79/$C79","v":{"v":0,"d":"0%"}},null,{"$f":"W79/$C79","v":{"v":0,"d":"0%"}},null,{"$f":"Y79/$C79","v":{"v":0,"d":"0%"}},null,{"$f":"AA79/$C79","v":{"v":0,"d":"0%"}},0]
["Outras Despesas Operacionais",{"v":46262.832800000004,"d":"R$ 46,262.83"},{"v":57085.74446666667,"d":"R$ 57,085.74"},null,{"$f":"SUM(E81:E87)","v":0},{"v":0,"d":"0%"},{"$f":"SUM(G81:G87)","v":0},{"v":0,"d":"0%"},{"$f":"SUM(I81:I87)","v":0},{"$f":"I80/$C80","v":{"v":0,"d":"0%"}},{"$f":"SUM(K81:K87)","v":0},{"$f":"K80/$C80","v":{"v":0,"d":"0%"}},{"$f":"SUM(M81:M87)","v":0},{"$f":"M80/$C80","v":{"v":0,"d":"0%"}},{"$f":"SUM(O81:O87)","v":0},{"$f":"O80/$C80","v":{"v":0,"d":"0%"}},{"$f":"SUM(Q81:Q87)","v":0},{"$f":"Q80/$C80","v":{"v":0,"d":"0%"}},{"$f":"SUM(S81:S87)","v":0},{"$f":"S80/$C80","v":{"v":0,"d":"0%"}},{"$f":"SUM(U81:U87)","v":0},{"$f":"U80/$C80","v":{"v":0,"d":"0%"}},{"$f":"SUM(W81:W87)","v":0},{"$f":"W80/$C80","v":{"v":0,"d":"0%"}},{"$f":"SUM(Y81:Y87)","v":0},{"$f":"Y80/$C80","v":{"v":0,"d":"0%"}},{"$f":"SUM(AA81:AA87)","v":0},{"$f":"AA80/$C80","v":{"v":0,"d":"0%"}},0]
["Conduções, viagens, cópias",{"v":1000,"d":"R$ 1,000.00"},{"v":181.98326666666662,"d":"R$ 181.98"},null,null,{"v":0,"d":"0%"},null,{"v":0,"d":"0%"},null,{"$f":"I81/$C81","v":{"v":0,"d":"0%"}},null,{"$f":"K81/$C81","v":{"v":0,"d":"0%"}},null,{"$f":"M81/$C81","v":{"v":0,"d":"0%"}},null,{"$f":"O81/$C81","v":{"v":0,"d":"0%"}},null,{"$f":"Q81/$C81","v":{"v":0,"d":"0%"}},null,{"$f":"S81/$C81","v":{"v":0,"d":"0%"}},null,{"$f":"U81/$C81","v":{"v":0,"d":"0%"}},null,{"$f":"W81/$C81","v":{"v":0,"d":"0%"}},null,{"$f":"Y81/$C81","v":{"v":0,"d":"0%"}},null,{"$f":"AA81/$C81","v":{"v":0,"d":"0%"}},0]
["Marketing (impressos diversos)",{"v":5000,"d":"R$ 5,000.00"},{"v":3520.0058666666664,"d":"R$ 3,520.01"},null,null,{"v":0,"d":"0%"},null,{"v":0,"d":"0%"},null,{"$f":"I82/$C82","v":{"v":0,"d":"0%"}},null,{"$f":"K82/$C82","v":{"v":0,"d":"0%"}},null,{"$f":"M82/$C82","v":{"v":0,"d":"0%"}},null,{"$f":"O82/$C82","v":{"v":0,"d":"0%"}},null,{"$f":"Q82/$C82","v":{"v":0,"d":"0%"}},null,{"$f":"S82/$C82","v":{"v":0,"d":"0%"}},null,{"$f":"U82/$C82","v":{"v":0,"d":"0%"}},null,{"$f":"W82/$C82","v":{"v":0,"d":"0%"}},null,{"$f":"Y82/$C82","v":{"v":0,"d":"0%"}},null,{"$f":"AA82/$C82","v":{"v":0,"d":"0%"}},0]
["Despesas Gerais (Lanches e refeições)",{"v":3138.6441000000004,"d":"R$ 3,138.64"},{"v":6105.1686666666665,"d":"R$ 6,105.17"},null,null,{"v":0,"d":"0%"},null,{"v":0,"d":"0%"},null,{"$f":"I83/$C83","v":{"v":0,"d":"0%"}},null,{"$f":"K83/$C83","v":{"v":0,"d":"0%"}},null,{"$f":"M83/$C83","v":{"v":0,"d":"0%"}},null,{"$f":"O83/$C83","v":{"v":0,"d":"0%"}},null,{"$f":"Q83/$C83","v":{"v":0,"d":"0%"}},null,{"$f":"S83/$C83","v":{"v":0,"d":"0%"}},null,{"$f":"U83/$C83","v":{"v":0,"d":"0%"}},null,{"$f":"W83/$C83","v":{"v":0,"d":"0%"}},null,{"$f":"Y83/$C83","v":{"v":0,"d":"0%"}},null,{"$f":"AA83/$C83","v":{"v":0,"d":"0%"}},0]
["Despesa de deslocamento, motoboy",{"v":3211.6887,"d":"R$ 3,211.69"},{"v":2055.0969999999998,"d":"R$ 2,055.10"},null,null,{"v":0,"d":"0%"},null,{"v":0,"d":"0%"},null,{"$f":"I84/$C84","v":{"v":0,"d":"0%"}},null,{"$f":"K84/$C84","v":{"v":0,"d":"0%"}},null,{"$f":"M84/$C84","v":{"v":0,"d":"0%"}},null,{"$f":"O84/$C84","v":{"v":0,"d":"0%"}},null,{"$f":"Q84/$C84","v":{"v":0,"d":"0%"}},null,{"$f":"S84/$C84","v":{"v":0,"d":"0%"}},null,{"$f":"U84/$C84","v":{"v":0,"d":"0%"}},null,{"$f":"W84/$C84","v":{"v":0,"d":"0%"}},null,{"$f":"Y84/$C84","v":{"v":0,"d":"0%"}},null,{"$f":"AA84/$C84","v":{"v":0,"d":"0%"}},0]
["Compra de pequenos bens",{"v":15000,"d":"R$ 15,000.00"},{"v":29548.489666666672,"d":"R$ 29,548.49"},null,null,{"v":0,"d":"0%"},null,{"v":0,"d":"0%"},null,{"$f":"I85/$C85","v":{"v":0,"d":"0%"}},null,{"$f":"K85/$C85","v":{"v":0,"d":"0%"}},null,{"$f":"M85/$C85","v":{"v":0,"d":"0%"}},null,{"$f":"O85/$C85","v":{"v":0,"d":"0%"}},null,{"$f":"Q85/$C85","v":{"v":0,"d":"0%"}},null,{"$f":"S85/$C85","v":{"v":0,"d":"0%"}},null,{"$f":"U85/$C85","v":{"v":0,"d":"0%"}},null,{"$f":"W85/$C85","v":{"v":0,"d":"0%"}},null,{"$f":"Y85/$C85","v":{"v":0,"d":"0%"}},null,{"$f":"AA85/$C85","v":{"v":0,"d":"0%"}},0]
["Outros (dedetização/headhunter,etc)",{"v":13912.5,"d":"R$ 13,912.50"},{"v":15675,"d":"R$ 15,675.00"},null,null,{"v":0,"d":"0%"},null,{"v":0,"d":"0%"},null,{"$f":"I86/$C86","v":{"v":0,"d":"0%"}},null,{"$f":"K86/$C86","v":{"v":0,"d":"0%"}},null,{"$f":"M86/$C86","v":{"v":0,"d":"0%"}},null,{"$f":"O86/$C86","v":{"v":0,"d":"0%"}},null,{"$f":"Q86/$C86","v":{"v":0,"d":"0%"}},null,{"$f":"S86/$C86","v":{"v":0,"d":"0%"}},null,{"$f":"U86/$C86","v":{"v":0,"d":"0%"}},null,{"$f":"W86/$C86","v":{"v":0,"d":"0%"}},null,{"$f":"Y86/$C86","v":{"v":0,"d":"0%"}},null,{"$f":"AA86/$C86","v":{"v":0,"d":"0%"}},0]
["Uniformes e Acessórios para venda",{"v":5000,"d":"R$ 5,000.00"},{"$nulls":3},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,{"$f":"I87/$C87","v":{"$error":"#DIV/0!"}},null,{"$f":"K87/$C87","v":{"$error":"#DIV/0!"}},null,{"$f":"M87/$C87","v":{"$error":"#DIV/0!"}},null,{"$f":"O87/$C87","v":{"$error":"#DIV/0!"}},null,{"$f":"Q87/$C87","v":{"$error":"#DIV/0!"}},null,{"$f":"S87/$C87","v":{"$error":"#DIV/0!"}},null,{"$f":"U87/$C87","v":{"$error":"#DIV/0!"}},null,{"$f":"W87/$C87","v":{"$error":"#DIV/0!"}},null,{"$f":"Y87/$C87","v":{"$error":"#DIV/0!"}},null,{"$f":"AA87/$C87","v":{"$error":"#DIV/0!"}},0]
["Diretoria Social",{"v":205000,"d":"R$ 205,000.00"},{"v":181882.44771666668,"d":"R$ 181,882.45"},null,{"$f":"E89+E103","v":0},{"v":0,"d":"0%"},{"$f":"G89+G103","v":0},{"v":0,"d":"0%"},{"$f":"I89+I103","v":0},{"$f":"I88/$C88","v":{"v":0,"d":"0%"}},{"$f":"K89+K103","v":0},{"$f":"K88/$C88","v":{"v":0,"d":"0%"}},{"$f":"M89+M103","v":0},{"$f":"M88/$C88","v":{"v":0,"d":"0%"}},{"$f":"O89+O103","v":0},{"$f":"O88/$C88","v":{"v":0,"d":"0%"}},{"$f":"Q89+Q103","v":0},{"$f":"Q88/$C88","v":{"v":0,"d":"0%"}},{"$f":"S89+S103","v":0},{"$f":"S88/$C88","v":{"v":0,"d":"0%"}},{"$f":"U89+U103","v":0},{"$f":"U88/$C88","v":{"v":0,"d":"0%"}},{"$f":"W89+W103","v":0},{"$f":"W88/$C88","v":{"v":0,"d":"0%"}},{"$f":"Y89+Y103","v":0},{"$f":"Y88/$C88","v":{"v":0,"d":"0%"}},{"$f":"AA89+AA103","v":0},{"$f":"AA88/$C88","v":{"v":0,"d":"0%"}},0]
["Festas e Eventos",{"v":205000,"d":"R$ 205,000.00"},{"v":163796.41675,"d":"R$ 163,796.42"},null,{"$f":"SUM(E90:E102)","v":0},{"v":0,"d":"0%"},{"$f":"SUM(G90:G102)","v":0},{"v":0,"d":"0%"},{"$f":"SUM(I90:I102)","v":0},{"$f":"I89/$C89","v":{"v":0,"d":"0%"}},{"$f":"SUM(K90:K102)","v":0},{"$f":"K89/$C89","v":{"v":0,"d":"0%"}},{"$f":"SUM(M90:M102)","v":0},{"$f":"M89/$C89","v":{"v":0,"d":"0%"}},{"$f":"SUM(O90:O102)","v":0},{"$f":"O89/$C89","v":{"v":0,"d":"0%"}},{"$f":"SUM(Q90:Q102)","v":0},{"$f":"Q89/$C89","v":{"v":0,"d":"0%"}},{"$f":"SUM(S90:S102)","v":0},{"$f":"S89/$C89","v":{"v":0,"d":"0%"}},{"$f":"SUM(U90:U102)","v":0},{"$f":"U89/$C89","v":{"v":0,"d":"0%"}},{"$f":"SUM(W90:W102)","v":0},{"$f":"W89/$C89","v":{"v":0,"d":"0%"}},{"$f":"SUM(Y90:Y102)","v":0},{"$f":"Y89/$C89","v":{"v":0,"d":"0%"}},{"$f":"SUM(AA90:AA102)","v":0},{"$f":"AA89/$C89","v":{"v":0,"d":"0%"}},0]
["Festa Junina",{"v":75000,"d":"R$ 75,000.00"},{"v":74601.3796,"d":"R$ 74,601.38"},null,null,{"v":0,"d":"0%"},null,{"v":0,"d":"0%"},null,{"$f":"I90/$C90","v":{"v":0,"d":"0%"}},null,{"$f":"K90/$C90","v":{"v":0,"d":"0%"}},null,{"$f":"M90/$C90","v":{"v":0,"d":"0%"}},null,{"$f":"O90/$C90","v":{"v":0,"d":"0%"}},null,{"$f":"Q90/$C90","v":{"v":0,"d":"0%"}},null,{"$f":"S90/$C90","v":{"v":0,"d":"0%"}},null,{"$f":"U90/$C90","v":{"v":0,"d":"0%"}},null,{"$f":"W90/$C90","v":{"v":0,"d":"0%"}},null,{"$f":"Y90/$C90","v":{"v":0,"d":"0%"}},null,{"$f":"AA90/$C90","v":{"v":0,"d":"0%"}},0]
["Oktoberfest",{"v":15000,"d":"R$ 15,000.00"},{"v":22195.03715,"d":"R$ 22,195.04"},null,null,{"v":0,"d":"0%"},null,{"v":0,"d":"0%"},null,{"$f":"I91/$C91","v":{"v":0,"d":"0%"}},null,{"$f":"K91/$C91","v":{"v":0,"d":"0%"}},null,{"$f":"M91/$C91","v":{"v":0,"d":"0%"}},null,{"$f":"O91/$C91","v":{"v":0,"d":"0%"}},null,{"$f":"Q91/$C91","v":{"v":0,"d":"0%"}},null,{"$f":"S91/$C91","v":{"v":0,"d":"0%"}},null,{"$f":"U91/$C91","v":{"v":0,"d":"0%"}},null,{"$f":"W91/$C91","v":{"v":0,"d":"0%"}},null,{"$f":"Y91/$C91","v":{"v":0,"d":"0%"}},null,{"$f":"AA91/$C91","v":{"v":0,"d":"0%"}},0]
["Bazar de Natal",{"v":5000,"d":"R$ 5,000.00"},{"v":2500,"d":"R$ 2,500.00"},null,null,{"v":0,"d":"0%"},null,{"v":0,"d":"0%"},null,{"$f":"I92/$C92","v":{"v":0,"d":"0%"}},null,{"$f":"K92/$C92","v":{"v":0,"d":"0%"}},null,{"$f":"M92/$C92","v":{"v":0,"d":"0%"}},null,{"$f":"O92/$C92","v":{"v":0,"d":"0%"}},null,{"$f":"Q92/$C92","v":{"v":0,"d":"0%"}},null,{"$f":"S92/$C92","v":{"v":0,"d":"0%"}},null,{"$f":"U92/$C92","v":{"v":0,"d":"0%"}},null,{"$f":"W92/$C92","v":{"v":0,"d":"0%"}},null,{"$f":"Y92/$C92","v":{"v":0,"d":"0%"}},null,{"$f":"AA92/$C92","v":{"v":0,"d":"0%"}},0]
["Homenagens",{"v":16500,"d":"R$ 16,500.00"},{"v":10000,"d":"R$ 10,000.00"},null,null,{"v":0,"d":"0%"},null,{"v":0,"d":"0%"},null,{"$f":"I93/$C93","v":{"v":0,"d":"0%"}},null,{"$f":"K93/$C93","v":{"v":0,"d":"0%"}},null,{"$f":"M93/$C93","v":{"v":0,"d":"0%"}},null,{"$f":"O93/$C93","v":{"v":0,"d":"0%"}},null,{"$f":"Q93/$C93","v":{"v":0,"d":"0%"}},null,{"$f":"S93/$C93","v":{"v":0,"d":"0%"}},null,{"$f":"U93/$C93","v":{"v":0,"d":"0%"}},null,{"$f":"W93/$C93","v":{"v":0,"d":"0%"}},null,{"$f":"Y93/$C93","v":{"v":0,"d":"0%"}},null,{"$f":"AA93/$C93","v":{"v":0,"d":"0%"}},0]
["Jantar do Comodoro",{"v":33000,"d":"R$ 33,000.00"},{"v":20000,"d":"R$ 20,000.00"},null,null,{"v":0,"d":"0%"},null,{"v":0,"d":"0%"},null,{"$f":"I94/$C94","v":{"v":0,"d":"0%"}},null,{"$f":"K94/$C94","v":{"v":0,"d":"0%"}},null,{"$f":"M94/$C94","v":{"v":0,"d":"0%"}},null,{"$f":"O94/$C94","v":{"v":0,"d":"0%"}},null,{"$f":"Q94/$C94","v":{"v":0,"d":"0%"}},null,{"$f":"S94/$C94","v":{"v":0,"d":"0%"}},null,{"$f":"U94/$C94","v":{"v":0,"d":"0%"}},null,{"$f":"W94/$C94","v":{"v":0,"d":"0%"}},null,{"$f":"Y94/$C94","v":{"v":0,"d":"0%"}},null,{"$f":"AA94/$C94","v":{"v":0,"d":"0%"}},0]
["Páscoa",{"v":2000,"d":"R$ 2,000.00"},{"v":2000,"d":"R$ 2,000.00"},null,null,{"v":0,"d":"0%"},null,{"v":0,"d":"0%"},null,{"$f":"I95/$C95","v":{"v":0,"d":"0%"}},null,{"$f":"K95/$C95","v":{"v":0,"d":"0%"}},null,{"$f":"M95/$C95","v":{"v":0,"d":"0%"}},null,{"$f":"O95/$C95","v":{"v":0,"d":"0%"}},null,{"$f":"Q95/$C95","v":{"v":0,"d":"0%"}},null,{"$f":"S95/$C95","v":{"v":0,"d":"0%"}},null,{"$f":"U95/$C95","v":{"v":0,"d":"0%"}},null,{"$f":"W95/$C95","v":{"v":0,"d":"0%"}},null,{"$f":"Y95/$C95","v":{"v":0,"d":"0%"}},null,{"$f":"AA95/$C95","v":{"v":0,"d":"0%"}},0]
["Dia das Crianças",{"v":3000,"d":"R$ 3,000.00"},{"v":2000,"d":"R$ 2,000.00"},null,null,{"v":0,"d":"0%"},null,{"v":0,"d":"0%"},null,{"$f":"I96/$C96","v":{"v":0,"d":"0%"}},null,{"$f":"K96/$C96","v":{"v":0,"d":"0%"}},null,{"$f":"M96/$C96","v":{"v":0,"d":"0%"}},null,{"$f":"O96/$C96","v":{"v":0,"d":"0%"}},null,{"$f":"Q96/$C96","v":{"v":0,"d":"0%"}},null,{"$f":"S96/$C96","v":{"v":0,"d":"0%"}},null,{"$f":"U96/$C96","v":{"v":0,"d":"0%"}},null,{"$f":"W96/$C96","v":{"v":0,"d":"0%"}},null,{"$f":"Y96/$C96","v":{"v":0,"d":"0%"}},null,{"$f":"AA96/$C96","v":{"v":0,"d":"0%"}},0]
["Carnaval",{"v":1500,"d":"R$ 1,500.00"},{"v":1500,"d":"R$ 1,500.00"},null,null,{"v":0,"d":"0%"},null,{"v":0,"d":"0%"},null,{"$f":"I97/$C97","v":{"v":0,"d":"0%"}},null,{"$f":"K97/$C97","v":{"v":0,"d":"0%"}},null,{"$f":"M97/$C97","v":{"v":0,"d":"0%"}},null,{"$f":"O97/$C97","v":{"v":0,"d":"0%"}},null,{"$f":"Q97/$C97","v":{"v":0,"d":"0%"}},null,{"$f":"S97/$C97","v":{"v":0,"d":"0%"}},null,{"$f":"U97/$C97","v":{"v":0,"d":"0%"}},null,{"$f":"W97/$C97","v":{"v":0,"d":"0%"}},null,{"$f":"Y97/$C97","v":{"v":0,"d":"0%"}},null,{"$f":"AA97/$C97","v":{"v":0,"d":"0%"}},0]
["Dia das mães",{"v":2000,"d":"R$ 2,000.00"},{"v":2000,"d":"R$ 2,000.00"},null,null,{"v":0,"d":"0%"},null,{"v":0,"d":"0%"},null,{"$f":"I98/$C98","v":{"v":0,"d":"0%"}},null,{"$f":"K98/$C98","v":{"v":0,"d":"0%"}},null,{"$f":"M98/$C98","v":{"v":0,"d":"0%"}},null,{"$f":"O98/$C98","v":{"v":0,"d":"0%"}},null,{"$f":"Q98/$C98","v":{"v":0,"d":"0%"}},null,{"$f":"S98/$C98","v":{"v":0,"d":"0%"}},null,{"$f":"U98/$C98","v":{"v":0,"d":"0%"}},null,{"$f":"W98/$C98","v":{"v":0,"d":"0%"}},null,{"$f":"Y98/$C98","v":{"v":0,"d":"0%"}},null,{"$f":"AA98/$C98","v":{"v":0,"d":"0%"}},0]
["Dia dos pais",{"v":2000,"d":"R$ 2,000.00"},{"v":2000,"d":"R$ 2,000.00"},null,null,{"v":0,"d":"0%"},null,{"v":0,"d":"0%"},null,{"$f":"I99/$C99","v":{"v":0,"d":"0%"}},null,{"$f":"K99/$C99","v":{"v":0,"d":"0%"}},null,{"$f":"M99/$C99","v":{"v":0,"d":"0%"}},null,{"$f":"O99/$C99","v":{"v":0,"d":"0%"}},null,{"$f":"Q99/$C99","v":{"v":0,"d":"0%"}},null,{"$f":"S99/$C99","v":{"v":0,"d":"0%"}},null,{"$f":"U99/$C99","v":{"v":0,"d":"0%"}},null,{"$f":"W99/$C99","v":{"v":0,"d":"0%"}},null,{"$f":"Y99/$C99","v":{"v":0,"d":"0%"}},null,{"$f":"AA99/$C99","v":{"v":0,"d":"0%"}},0]
["Natal",{"v":5000,"d":"R$ 5,000.00"},{"v":5000,"d":"R$ 5,000.00"},null,null,{"v":0,"d":"0%"},null,{"v":0,"d":"0%"},null,{"$f":"I100/$C100","v":{"v":0,"d":"0%"}},null,{"$f":"K100/$C100","v":{"v":0,"d":"0%"}},null,{"$f":"M100/$C100","v":{"v":0,"d":"0%"}},null,{"$f":"O100/$C100","v":{"v":0,"d":"0%"}},null,{"$f":"Q100/$C100","v":{"v":0,"d":"0%"}},null,{"$f":"S100/$C100","v":{"v":0,"d":"0%"}},null,{"$f":"U100/$C100","v":{"v":0,"d":"0%"}},null,{"$f":"W100/$C100","v":{"v":0,"d":"0%"}},null,{"$f":"Y100/$C100","v":{"v":0,"d":"0%"}},null,{"$f":"AA100/$C100","v":{"v":0,"d":"0%"}},0]
["Eventos Diversos",{"v":5000,"d":"R$ 5,000.00"},{"v":2000,"d":"R$ 2,000.00"},null,null,{"v":0,"d":"0%"},null,{"v":0,"d":"0%"},null,{"$f":"I101/$C101","v":{"v":0,"d":"0%"}},null,{"$f":"K101/$C101","v":{"v":0,"d":"0%"}},null,{"$f":"M101/$C101","v":{"v":0,"d":"0%"}},null,{"$f":"O101/$C101","v":{"v":0,"d":"0%"}},null,{"$f":"Q101/$C101","v":{"v":0,"d":"0%"}},null,{"$f":"S101/$C101","v":{"v":0,"d":"0%"}},null,{"$f":"U101/$C101","v":{"v":0,"d":"0%"}},null,{"$f":"W101/$C101","v":{"v":0,"d":"0%"}},null,{"$f":"Y101/$C101","v":{"v":0,"d":"0%"}},null,{"$f":"AA101/$C101","v":{"v":0,"d":"0%"}},0]
["Flash Back",{"v":40000,"d":"R$ 40,000.00"},{"v":18000,"d":"R$ 18,000.00"},null,null,{"v":0,"d":"0%"},null,{"v":0,"d":"0%"},null,{"$f":"I102/$C102","v":{"v":0,"d":"0%"}},null,{"$f":"K102/$C102","v":{"v":0,"d":"0%"}},null,{"$f":"M102/$C102","v":{"v":0,"d":"0%"}},null,{"$f":"O102/$C102","v":{"v":0,"d":"0%"}},null,{"$f":"Q102/$C102","v":{"v":0,"d":"0%"}},null,{"$f":"S102/$C102","v":{"v":0,"d":"0%"}},null,{"$f":"U102/$C102","v":{"v":0,"d":"0%"}},null,{"$f":"W102/$C102","v":{"v":0,"d":"0%"}},null,{"$f":"Y102/$C102","v":{"v":0,"d":"0%"}},null,{"$f":"AA102/$C102","v":{"v":0,"d":"0%"}},0]
["Outras Desp. Sociais",{"v":96846.11750000001,"d":"R$ 96,846.12"},{"v":18086.030966666665,"d":"R$ 18,086.03"},null,{"$f":"SUM(E104:E107)","v":0},{"v":0,"d":"0%"},{"$f":"SUM(G104:G107)","v":0},{"v":0,"d":"0%"},{"$f":"SUM(I104:I107)","v":0},{"$f":"I103/$C103","v":{"v":0,"d":"0%"}},{"$f":"SUM(K104:K107)","v":0},{"$f":"K103/$C103","v":{"v":0,"d":"0%"}},{"$f":"SUM(M104:M107)","v":0},{"$f":"M103/$C103","v":{"v":0,"d":"0%"}},{"$f":"SUM(O104:O107)","v":0},{"$f":"O103/$C103","v":{"v":0,"d":"0%"}},{"$f":"SUM(Q104:Q107)","v":0},{"$f":"Q103/$C103","v":{"v":0,"d":"0%"}},{"$f":"SUM(S104:S107)","v":0},{"$f":"S103/$C103","v":{"v":0,"d":"0%"}},{"$f":"SUM(U104:U107)","v":0},{"$f":"U103/$C103","v":{"v":0,"d":"0%"}},{"$f":"SUM(W104:W107)","v":0},{"$f":"W103/$C103","v":{"v":0,"d":"0%"}},{"$f":"SUM(Y104:Y107)","v":0},{"$f":"Y103/$C103","v":{"v":0,"d":"0%"}},{"$f":"SUM(AA104:AA107)","v":0},{"$f":"AA103/$C103","v":{"v":0,"d":"0%"}},0]
["Sindiclube",{"v":7765.9575,"d":"R$ 7,765.96"},{"v":6199.3022666666675,"d":"R$ 6,199.30"},null,null,{"v":0,"d":"0%"},null,{"v":0,"d":"0%"},null,{"$f":"I104/$C104","v":{"v":0,"d":"0%"}},null,{"$f":"K104/$C104","v":{"v":0,"d":"0%"}},null,{"$f":"M104/$C104","v":{"v":0,"d":"0%"}},null,{"$f":"O104/$C104","v":{"v":0,"d":"0%"}},null,{"$f":"Q104/$C104","v":{"v":0,"d":"0%"}},null,{"$f":"S104/$C104","v":{"v":0,"d":"0%"}},null,{"$f":"U104/$C104","v":{"v":0,"d":"0%"}},null,{"$f":"W104/$C104","v":{"v":0,"d":"0%"}},null,{"$f":"Y104/$C104","v":{"v":0,"d":"0%"}},null,{"$f":"AA104/$C104","v":{"v":0,"d":"0%"}},0]
["Associação Nossa Guarapiranga",null,{"v":2351.25,"d":"R$ 2,351.25"},null,null,{"v":0,"d":"0%"},null,{"v":0,"d":"0%"},null,{"$f":"I105/$C105","v":{"v":0,"d":"0%"}},null,{"$f":"K105/$C105","v":{"v":0,"d":"0%"}},null,{"$f":"M105/$C105","v":{"v":0,"d":"0%"}},null,{"$f":"O105/$C105","v":{"v":0,"d":"0%"}},null,{"$f":"Q105/$C105","v":{"v":0,"d":"0%"}},null,{"$f":"S105/$C105","v":{"v":0,"d":"0%"}},null,{"$f":"U105/$C105","v":{"v":0,"d":"0%"}},null,{"$f":"W105/$C105","v":{"v":0,"d":"0%"}},null,{"$f":"Y105/$C105","v":{"v":0,"d":"0%"}},null,{"$f":"AA105/$C105","v":{"v":0,"d":"0%"}},0]
["Sociedade amigos da Marinha",null,{"v":2006.3999999999999,"d":"R$ 2,006.40"},null,null,{"v":0,"d":"0%"},null,{"v":0,"d":"0%"},null,{"$f":"I106/$C106","v":{"v":0,"d":"0%"}},null,{"$f":"K106/$C106","v":{"v":0,"d":"0%"}},null,{"$f":"M106/$C106","v":{"v":0,"d":"0%"}},null,{"$f":"O106/$C106","v":{"v":0,"d":"0%"}},null,{"$f":"Q106/$C106","v":{"v":0,"d":"0%"}},null,{"$f":"S106/$C106","v":{"v":0,"d":"0%"}},null,{"$f":"U106/$C106","v":{"v":0,"d":"0%"}},null,{"$f":"W106/$C106","v":{"v":0,"d":"0%"}},null,{"$f":"Y106/$C106","v":{"v":0,"d":"0%"}},null,{"$f":"AA106/$C106","v":{"v":0,"d":"0%"}},0]
["Acesc",null,{"v":7529.078699999999,"d":"R$ 7,529.08"},null,null,{"v":0,"d":"0%"},null,{"v":0,"d":"0%"},null,{"$f":"I107/$C107","v":{"v":0,"d":"0%"}},null,{"$f":"K107/$C107","v":{"v":0,"d":"0%"}},null,{"$f":"M107/$C107","v":{"v":0,"d":"0%"}},null,{"$f":"O107/$C107","v":{"v":0,"d":"0%"}},null,{"$f":"Q107/$C107","v":{"v":0,"d":"0%"}},null,{"$f":"S107/$C107","v":{"v":0,"d":"0%"}},null,{"$f":"U107/$C107","v":{"v":0,"d":"0%"}},null,{"$f":"W107/$C107","v":{"v":0,"d":"0%"}},null,{"$f":"Y107/$C107","v":{"v":0,"d":"0%"}},null,{"$f":"AA107/$C107","v":{"v":0,"d":"0%"}},0]
["Diretoria Escola de Vela",{"v":593104.9232,"d":"R$ 593,104.92"},{"v":492841.0021434999,"d":"R$ 492,841.00"},null,{"$f":"E109+E124","v":0},{"v":0,"d":"0%"},{"$f":"G109+G124","v":0},{"v":0,"d":"0%"},{"$f":"I109+I124","v":0},{"$f":"I108/$C108","v":{"v":0,"d":"0%"}},{"$f":"K109+K124","v":0},{"$f":"K108/$C108","v":{"v":0,"d":"0%"}},{"$f":"M109+M124","v":0},{"$f":"M108/$C108","v":{"v":0,"d":"0%"}},{"$f":"O109+O124","v":0},{"$f":"O108/$C108","v":{"v":0,"d":"0%"}},{"$f":"Q109+Q124","v":0},{"$f":"Q108/$C108","v":{"v":0,"d":"0%"}},{"$f":"S109+S124","v":0},{"$f":"S108/$C108","v":{"v":0,"d":"0%"}},{"$f":"U109+U124","v":0},{"$f":"U108/$C108","v":{"v":0,"d":"0%"}},{"$f":"W109+W124","v":0},{"$f":"W108/$C108","v":{"v":0,"d":"0%"}},{"$f":"Y109+Y124","v":0},{"$f":"Y108/$C108","v":{"v":0,"d":"0%"}},{"$f":"AA109+AA124","v":0},{"$f":"AA108/$C108","v":{"v":0,"d":"0%"}},0]
["Despesas da Escola de Vela",{"v":593104.9232,"d":"R$ 593,104.92"},{"v":410662.01404349995,"d":"R$ 410,662.01"},null,{"$f":"SUM(E110:E123)","v":0},{"v":0,"d":"0%"},{"$f":"SUM(G110:G123)","v":0},{"v":0,"d":"0%"},{"$f":"SUM(I110:I123)","v":0},{"$f":"I109/$C109","v":{"v":0,"d":"0%"}},{"$f":"SUM(K110:K123)","v":0},{"$f":"K109/$C109","v":{"v":0,"d":"0%"}},{"$f":"SUM(M110:M123)","v":0},{"$f":"M109/$C109","v":{"v":0,"d":"0%"}},{"$f":"SUM(O110:O123)","v":0},{"$f":"O109/$C109","v":{"v":0,"d":"0%"}},{"$f":"SUM(Q110:Q123)","v":0},{"$f":"Q109/$C109","v":{"v":0,"d":"0%"}},{"$f":"SUM(S110:S123)","v":0},{"$f":"S109/$C109","v":{"v":0,"d":"0%"}},{"$f":"SUM(U110:U123)","v":0},{"$f":"U109/$C109","v":{"v":0,"d":"0%"}},{"$f":"SUM(W110:W123)","v":0},{"$f":"W109/$C109","v":{"v":0,"d":"0%"}},{"$f":"SUM(Y110:Y123)","v":0},{"$f":"Y109/$C109","v":{"v":0,"d":"0%"}},{"$f":"SUM(AA110:AA123)","v":0},{"$f":"AA109/$C109","v":{"v":0,"d":"0%"}},0]
["Salários",{"v":155600,"d":"R$ 155,600.00"},{"v":125730.80519999997,"d":"R$ 125,730.81"},null,null,{"v":0,"d":"0%"},null,{"v":0,"d":"0%"},null,{"$f":"I110/$C110","v":{"v":0,"d":"0%"}},null,{"$f":"K110/$C110","v":{"v":0,"d":"0%"}},null,{"$f":"M110/$C110","v":{"v":0,"d":"0%"}},null,{"$f":"O110/$C110","v":{"v":0,"d":"0%"}},null,{"$f":"Q110/$C110","v":{"v":0,"d":"0%"}},null,{"$f":"S110/$C110","v":{"v":0,"d":"0%"}},null,{"$f":"U110/$C110","v":{"v":0,"d":"0%"}},null,{"$f":"W110/$C110","v":{"v":0,"d":"0%"}},null,{"$f":"Y110/$C110","v":{"v":0,"d":"0%"}},null,{"$f":"AA110/$C110","v":{"v":0,"d":"0%"}},0]
["Encargos",{"v":93500,"d":"R$ 93,500.00"},{"v":43377.127793999985,"d":"R$ 43,377.13"},null,null,{"v":0,"d":"0%"},null,{"v":0,"d":"0%"},null,{"$f":"I111/$C111","v":{"v":0,"d":"0%"}},null,{"$f":"K111/$C111","v":{"v":0,"d":"0%"}},null,{"$f":"M111/$C111","v":{"v":0,"d":"0%"}},null,{"$f":"O111/$C111","v":{"v":0,"d":"0%"}},null,{"$f":"Q111/$C111","v":{"v":0,"d":"0%"}},null,{"$f":"S111/$C111","v":{"v":0,"d":"0%"}},null,{"$f":"U111/$C111","v":{"v":0,"d":"0%"}},null,{"$f":"W111/$C111","v":{"v":0,"d":"0%"}},null,{"$f":"Y111/$C111","v":{"v":0,"d":"0%"}},null,{"$f":"AA111/$C111","v":{"v":0,"d":"0%"}},0]
["13º salario + encargos",{"v":27500,"d":"R$ 27,500.00"},{"v":14092.327749499998,"d":"R$ 14,092.33"},null,null,{"v":0,"d":"0%"},null,{"v":0,"d":"0%"},null,{"$f":"I112/$C112","v":{"v":0,"d":"0%"}},null,{"$f":"K112/$C112","v":{"v":0,"d":"0%"}},null,{"$f":"M112/$C112","v":{"v":0,"d":"0%"}},null,{"$f":"O112/$C112","v":{"v":0,"d":"0%"}},null,{"$f":"Q112/$C112","v":{"v":0,"d":"0%"}},null,{"$f":"S112/$C112","v":{"v":0,"d":"0%"}},null,{"$f":"U112/$C112","v":{"v":0,"d":"0%"}},null,{"$f":"W112/$C112","v":{"v":0,"d":"0%"}},null,{"$f":"Y112/$C112","v":{"v":0,"d":"0%"}},null,{"$f":"AA112/$C112","v":{"v":0,"d":"0%"}},0]
["Gratificações",{"v":5000,"d":"R$ 5,000.00"},{"v":13478.88,"d":"R$ 13,478.88"},null,null,{"v":0,"d":"0%"},null,{"v":0,"d":"0%"},null,{"$f":"I113/$C113","v":{"v":0,"d":"0%"}},null,{"$f":"K113/$C113","v":{"v":0,"d":"0%"}},null,{"$f":"M113/$C113","v":{"v":0,"d":"0%"}},null,{"$f":"O113/$C113","v":{"v":0,"d":"0%"}},null,{"$f":"Q113/$C113","v":{"v":0,"d":"0%"}},null,{"$f":"S113/$C113","v":{"v":0,"d":"0%"}},null,{"$f":"U113/$C113","v":{"v":0,"d":"0%"}},null,{"$f":"W113/$C113","v":{"v":0,"d":"0%"}},null,{"$f":"Y113/$C113","v":{"v":0,"d":"0%"}},null,{"$f":"AA113/$C113","v":{"v":0,"d":"0%"}},0]
["Férias + encargos",{"v":16377,"d":"R$ 16,377.00"},{"v":4495.160366666667,"d":"R$ 4,495.16"},null,null,{"v":0,"d":"0%"},null,{"v":0,"d":"0%"},null,{"$f":"I114/$C114","v":{"v":0,"d":"0%"}},null,{"$f":"K114/$C114","v":{"v":0,"d":"0%"}},null,{"$f":"M114/$C114","v":{"v":0,"d":"0%"}},null,{"$f":"O114/$C114","v":{"v":0,"d":"0%"}},null,{"$f":"Q114/$C114","v":{"v":0,"d":"0%"}},null,{"$f":"S114/$C114","v":{"v":0,"d":"0%"}},null,{"$f":"U114/$C114","v":{"v":0,"d":"0%"}},null,{"$f":"W114/$C114","v":{"v":0,"d":"0%"}},null,{"$f":"Y114/$C114","v":{"v":0,"d":"0%"}},null,{"$f":"AA114/$C114","v":{"v":0,"d":"0%"}},0]
["Rescisões Contratuais",0,0,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,{"$f":"I115/$C115","v":{"$error":"#DIV/0!"}},null,{"$f":"K115/$C115","v":{"$error":"#DIV/0!"}},null,{"$f":"M115/$C115","v":{"$error":"#DIV/0!"}},null,{"$f":"O115/$C115","v":{"$error":"#DIV/0!"}},null,{"$f":"Q115/$C115","v":{"$error":"#DIV/0!"}},null,{"$f":"S115/$C115","v":{"$error":"#DIV/0!"}},null,{"$f":"U115/$C115","v":{"$error":"#DIV/0!"}},null,{"$f":"W115/$C115","v":{"$error":"#DIV/0!"}},null,{"$f":"Y115/$C115","v":{"$error":"#DIV/0!"}},null,{"$f":"AA115/$C115","v":{"$error":"#DIV/0!"}},0]
["Alimentação de funcionários / cesta básica / exames médicos  / Vale transporte /",{"v":40983.5379,"d":"R$ 40,983.54"},{"v":11500,"d":"R$ 11,500.00"},null,null,{"v":0,"d":"0%"},null,{"v":0,"d":"0%"},null,{"$f":"I116/$C116","v":{"v":0,"d":"0%"}},null,{"$f":"K116/$C116","v":{"v":0,"d":"0%"}},null,{"$f":"M116/$C116","v":{"v":0,"d":"0%"}},null,{"$f":"O116/$C116","v":{"v":0,"d":"0%"}},null,{"$f":"Q116/$C116","v":{"v":0,"d":"0%"}},null,{"$f":"S116/$C116","v":{"v":0,"d":"0%"}},null,{"$f":"U116/$C116","v":{"v":0,"d":"0%"}},null,{"$f":"W116/$C116","v":{"v":0,"d":"0%"}},null,{"$f":"Y116/$C116","v":{"v":0,"d":"0%"}},null,{"$f":"AA116/$C116","v":{"v":0,"d":"0%"}},0]
["Manutenção e Conservação Veleiros  da Escola de Vela",{"v":11950.710300000002,"d":"R$ 11,950.71"},{"$nulls":3},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,{"$f":"I117/$C117","v":{"$error":"#DIV/0!"}},null,{"$f":"K117/$C117","v":{"$error":"#DIV/0!"}},null,{"$f":"M117/$C117","v":{"$error":"#DIV/0!"}},null,{"$f":"O117/$C117","v":{"$error":"#DIV/0!"}},null,{"$f":"Q117/$C117","v":{"$error":"#DIV/0!"}},null,{"$f":"S117/$C117","v":{"$error":"#DIV/0!"}},null,{"$f":"U117/$C117","v":{"$error":"#DIV/0!"}},null,{"$f":"W117/$C117","v":{"$error":"#DIV/0!"}},null,{"$f":"Y117/$C117","v":{"$error":"#DIV/0!"}},null,{"$f":"AA117/$C117","v":{"$error":"#DIV/0!"}},0]
["Combustível (Escola de Vela) - 30% total clube",{"v":18000,"d":"R$ 18,000.00"},{"v":10661.452266666665,"d":"R$ 10,661.45"},null,null,{"v":0,"d":"0%"},null,{"v":0,"d":"0%"},null,{"$f":"I118/$C118","v":{"v":0,"d":"0%"}},null,{"$f":"K118/$C118","v":{"v":0,"d":"0%"}},null,{"$f":"M118/$C118","v":{"v":0,"d":"0%"}},null,{"$f":"O118/$C118","v":{"v":0,"d":"0%"}},null,{"$f":"Q118/$C118","v":{"v":0,"d":"0%"}},null,{"$f":"S118/$C118","v":{"v":0,"d":"0%"}},null,{"$f":"U118/$C118","v":{"v":0,"d":"0%"}},null,{"$f":"W118/$C118","v":{"v":0,"d":"0%"}},null,{"$f":"Y118/$C118","v":{"v":0,"d":"0%"}},null,{"$f":"AA118/$C118","v":{"v":0,"d":"0%"}},0]
["Materiais escola de vela",{"v":5000,"d":"R$ 5,000.00"},{"$nulls":3},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,{"$f":"I119/$C119","v":{"$error":"#DIV/0!"}},null,{"$f":"K119/$C119","v":{"$error":"#DIV/0!"}},null,{"$f":"M119/$C119","v":{"$error":"#DIV/0!"}},null,{"$f":"O119/$C119","v":{"$error":"#DIV/0!"}},null,{"$f":"Q119/$C119","v":{"$error":"#DIV/0!"}},null,{"$f":"S119/$C119","v":{"$error":"#DIV/0!"}},null,{"$f":"U119/$C119","v":{"$error":"#DIV/0!"}},null,{"$f":"W119/$C119","v":{"$error":"#DIV/0!"}},null,{"$f":"Y119/$C119","v":{"$error":"#DIV/0!"}},null,{"$f":"AA119/$C119","v":{"$error":"#DIV/0!"}},0]
["Uniformes escola de vela",{"v":5000,"d":"R$ 5,000.00"},{"v":1894.7940000000003,"d":"R$ 1,894.79"},null,null,{"v":0,"d":"0%"},null,{"v":0,"d":"0%"},null,{"$f":"I120/$C120","v":{"v":0,"d":"0%"}},null,{"$f":"K120/$C120","v":{"v":0,"d":"0%"}},null,{"$f":"M120/$C120","v":{"v":0,"d":"0%"}},null,{"$f":"O120/$C120","v":{"v":0,"d":"0%"}},null,{"$f":"Q120/$C120","v":{"v":0,"d":"0%"}},null,{"$f":"S120/$C120","v":{"v":0,"d":"0%"}},null,{"$f":"U120/$C120","v":{"v":0,"d":"0%"}},null,{"$f":"W120/$C120","v":{"v":0,"d":"0%"}},null,{"$f":"Y120/$C120","v":{"v":0,"d":"0%"}},null,{"$f":"AA120/$C120","v":{"v":0,"d":"0%"}},0]
["Prestadores Serviço (autonomos - PJ)",{"v":85593.675,"d":"R$ 85,593.68"},{"v":140761.5,"d":"R$ 140,761.50"},null,null,{"v":0,"d":"0%"},null,{"v":0,"d":"0%"},null,{"$f":"I121/$C121","v":{"v":0,"d":"0%"}},null,{"$f":"K121/$C121","v":{"v":0,"d":"0%"}},null,{"$f":"M121/$C121","v":{"v":0,"d":"0%"}},null,{"$f":"O121/$C121","v":{"v":0,"d":"0%"}},null,{"$f":"Q121/$C121","v":{"v":0,"d":"0%"}},null,{"$f":"S121/$C121","v":{"v":0,"d":"0%"}},null,{"$f":"U121/$C121","v":{"v":0,"d":"0%"}},null,{"$f":"W121/$C121","v":{"v":0,"d":"0%"}},null,{"$f":"Y121/$C121","v":{"v":0,"d":"0%"}},null,{"$f":"AA121/$C121","v":{"v":0,"d":"0%"}},0]
["Reembolso despesas Prestadores Serviço EV (combustivel, transporte, alimentação, etc....)",null,{"v":43200,"d":"R$ 43,200.00"},null,null,{"v":0,"d":"0%"},null,{"v":0,"d":"0%"},null,{"$f":"I122/$C122","v":{"v":0,"d":"0%"}},null,{"$f":"K122/$C122","v":{"v":0,"d":"0%"}},null,{"$f":"M122/$C122","v":{"v":0,"d":"0%"}},null,{"$f":"O122/$C122","v":{"v":0,"d":"0%"}},null,{"$f":"Q122/$C122","v":{"v":0,"d":"0%"}},null,{"$f":"S122/$C122","v":{"v":0,"d":"0%"}},null,{"$f":"U122/$C122","v":{"v":0,"d":"0%"}},null,{"$f":"W122/$C122","v":{"v":0,"d":"0%"}},null,{"$f":"Y122/$C122","v":{"v":0,"d":"0%"}},null,{"$f":"AA122/$C122","v":{"v":0,"d":"0%"}},0]
["Eventos",{"v":600,"d":"R$ 600.00"},{"v":1469.9666666666667,"d":"R$ 1,469.97"},null,null,{"v":0,"d":"0%"},null,{"v":0,"d":"0%"},null,{"$f":"I123/$C123","v":{"v":0,"d":"0%"}},null,{"$f":"K123/$C123","v":{"v":0,"d":"0%"}},null,{"$f":"M123/$C123","v":{"v":0,"d":"0%"}},null,{"$f":"O123/$C123","v":{"v":0,"d":"0%"}},null,{"$f":"Q123/$C123","v":{"v":0,"d":"0%"}},null,{"$f":"S123/$C123","v":{"v":0,"d":"0%"}},null,{"$f":"U123/$C123","v":{"v":0,"d":"0%"}},null,{"$f":"W123/$C123","v":{"v":0,"d":"0%"}},null,{"$f":"Y123/$C123","v":{"v":0,"d":"0%"}},null,{"$f":"AA123/$C123","v":{"v":0,"d":"0%"}},0]
["Despesas Acampamento",null,{"v":82178.98809999999,"d":"R$ 82,178.99"},null,{"$f":"E125","v":0},{"v":0,"d":"0%"},{"$f":"G125","v":0},{"v":0,"d":"0%"},{"$f":"I125","v":0},{"$f":"I124/$C124","v":{"v":0,"d":"0%"}},{"$f":"K125","v":0},{"$f":"K124/$C124","v":{"v":0,"d":"0%"}},{"$f":"M125","v":0},{"$f":"M124/$C124","v":{"v":0,"d":"0%"}},{"$f":"O125","v":0},{"$f":"O124/$C124","v":{"v":0,"d":"0%"}},{"$f":"Q125","v":0},{"$f":"Q124/$C124","v":{"v":0,"d":"0%"}},{"$f":"S125","v":0},{"$f":"S124/$C124","v":{"v":0,"d":"0%"}},{"$f":"U125","v":0},{"$f":"U124/$C124","v":{"v":0,"d":"0%"}},{"$f":"W125","v":0},{"$f":"W124/$C124","v":{"v":0,"d":"0%"}},{"$f":"Y125","v":0},{"$f":"Y124/$C124","v":{"v":0,"d":"0%"}},{"$f":"AA125","v":0},{"$f":"AA124/$C124","v":{"v":0,"d":"0%"}},0]
["Acampamentos Escola de Vela",{"v":123000,"d":"R$ 123,000.00"},{"v":82178.98809999999,"d":"R$ 82,178.99"},null,null,{"v":0,"d":"0%"},null,{"v":0,"d":"0%"},null,{"$f":"I125/$C125","v":{"v":0,"d":"0%"}},null,{"$f":"K125/$C125","v":{"v":0,"d":"0%"}},null,{"$f":"M125/$C125","v":{"v":0,"d":"0%"}},null,{"$f":"O125/$C125","v":{"v":0,"d":"0%"}},null,{"$f":"Q125/$C125","v":{"v":0,"d":"0%"}},null,{"$f":"S125/$C125","v":{"v":0,"d":"0%"}},null,{"$f":"U125/$C125","v":{"v":0,"d":"0%"}},null,{"$f":"W125/$C125","v":{"v":0,"d":"0%"}},null,{"$f":"Y125/$C125","v":{"v":0,"d":"0%"}},null,{"$f":"AA125/$C125","v":{"v":0,"d":"0%"}},0]
["Diretoria de Vela",{"v":1033960.9574000001,"d":"R$ 1,033,960.96"},{"v":1398629.22185,"d":"R$ 1,398,629.22"},null,{"$f":"E127","v":0},{"v":0,"d":"0%"},{"$f":"G127","v":0},{"v":0,"d":"0%"},{"$f":"I127","v":0},{"$f":"I126/$C126","v":{"v":0,"d":"0%"}},{"$f":"K127","v":0},{"$f":"K126/$C126","v":{"v":0,"d":"0%"}},{"$f":"M127","v":0},{"$f":"M126/$C126","v":{"v":0,"d":"0%"}},{"$f":"O127","v":0},{"$f":"O126/$C126","v":{"v":0,"d":"0%"}},{"$f":"Q127","v":0},{"$f":"Q126/$C126","v":{"v":0,"d":"0%"}},{"$f":"S127","v":0},{"$f":"S126/$C126","v":{"v":0,"d":"0%"}},{"$f":"U127","v":0},{"$f":"U126/$C126","v":{"v":0,"d":"0%"}},{"$f":"W127","v":0},{"$f":"W126/$C126","v":{"v":0,"d":"0%"}},{"$f":"Y127","v":0},{"$f":"Y126/$C126","v":{"v":0,"d":"0%"}},{"$f":"AA127","v":0},{"$f":"AA126/$C126","v":{"v":0,"d":"0%"}},0]
["Despesas",{"v":1033960.9574000001,"d":"R$ 1,033,960.96"},{"v":1398629.22185,"d":"R$ 1,398,629.22"},null,{"$f":"SUM(E128:E154)","v":0},{"v":0,"d":"0%"},{"$f":"SUM(G128:G154)","v":0},{"v":0,"d":"0%"},{"$f":"SUM(I128:I154)","v":0},{"$f":"I127/$C127","v":{"v":0,"d":"0%"}},{"$f":"SUM(K128:K154)","v":0},{"$f":"K127/$C127","v":{"v":0,"d":"0%"}},{"$f":"SUM(M128:M154)","v":0},{"$f":"M127/$C127","v":{"v":0,"d":"0%"}},{"$f":"SUM(O128:O154)","v":0},{"$f":"O127/$C127","v":{"v":0,"d":"0%"}},{"$f":"SUM(Q128:Q154)","v":0},{"$f":"Q127/$C127","v":{"v":0,"d":"0%"}},{"$f":"SUM(S128:S154)","v":0},{"$f":"S127/$C127","v":{"v":0,"d":"0%"}},{"$f":"SUM(U128:U154)","v":0},{"$f":"U127/$C127","v":{"v":0,"d":"0%"}},{"$f":"SUM(W128:W154)","v":0},{"$f":"W127/$C127","v":{"v":0,"d":"0%"}},{"$f":"SUM(Y128:Y154)","v":0},{"$f":"Y127/$C127","v":{"v":0,"d":"0%"}},{"$f":"SUM(AA128:AA154)","v":0},{"$f":"AA127/$C127","v":{"v":0,"d":"0%"}},0]
["Salários",{"v":108120,"d":"R$ 108,120.00"},{"v":60016.44,"d":"R$ 60,016.44"},null,null,{"v":0,"d":"0%"},null,{"v":0,"d":"0%"},null,{"$f":"I128/$C128","v":{"v":0,"d":"0%"}},null,{"$f":"K128/$C128","v":{"v":0,"d":"0%"}},null,{"$f":"M128/$C128","v":{"v":0,"d":"0%"}},null,{"$f":"O128/$C128","v":{"v":0,"d":"0%"}},null,{"$f":"Q128/$C128","v":{"v":0,"d":"0%"}},null,{"$f":"S128/$C128","v":{"v":0,"d":"0%"}},null,{"$f":"U128/$C128","v":{"v":0,"d":"0%"}},null,{"$f":"W128/$C128","v":{"v":0,"d":"0%"}},null,{"$f":"Y128/$C128","v":{"v":0,"d":"0%"}},null,{"$f":"AA128/$C128","v":{"v":0,"d":"0%"}},0]
["Prestadores Serviço - Diversos",{"v":485223.0507,"d":"R$ 485,223.05"},{"v":50000,"d":"R$ 50,000.00"},null,null,{"v":0,"d":"0%"},null,{"v":0,"d":"0%"},null,{"$f":"I129/$C129","v":{"v":0,"d":"0%"}},null,{"$f":"K129/$C129","v":{"v":0,"d":"0%"}},null,{"$f":"M129/$C129","v":{"v":0,"d":"0%"}},null,{"$f":"O129/$C129","v":{"v":0,"d":"0%"}},null,{"$f":"Q129/$C129","v":{"v":0,"d":"0%"}},null,{"$f":"S129/$C129","v":{"v":0,"d":"0%"}},null,{"$f":"U129/$C129","v":{"v":0,"d":"0%"}},null,{"$f":"W129/$C129","v":{"v":0,"d":"0%"}},null,{"$f":"Y129/$C129","v":{"v":0,"d":"0%"}},null,{"$f":"AA129/$C129","v":{"v":0,"d":"0%"}},0]
["Prestadores Serviço - Flotilha OP",null,{"v":338868,"d":"R$ 338,868.00"},null,null,{"v":0,"d":"0%"},null,{"v":0,"d":"0%"},null,{"$f":"I130/$C130","v":{"v":0,"d":"0%"}},null,{"$f":"K130/$C130","v":{"v":0,"d":"0%"}},null,{"$f":"M130/$C130","v":{"v":0,"d":"0%"}},null,{"$f":"O130/$C130","v":{"v":0,"d":"0%"}},null,{"$f":"Q130/$C130","v":{"v":0,"d":"0%"}},null,{"$f":"S130/$C130","v":{"v":0,"d":"0%"}},null,{"$f":"U130/$C130","v":{"v":0,"d":"0%"}},null,{"$f":"W130/$C130","v":{"v":0,"d":"0%"}},null,{"$f":"Y130/$C130","v":{"v":0,"d":"0%"}},null,{"$f":"AA130/$C130","v":{"v":0,"d":"0%"}},0]
["Despesas - Flotilha OP",null,{"v":90000,"d":"R$ 90,000.00"},null,null,{"v":0,"d":"0%"},null,{"v":0,"d":"0%"},null,{"$f":"I131/$C131","v":{"v":0,"d":"0%"}},null,{"$f":"K131/$C131","v":{"v":0,"d":"0%"}},null,{"$f":"M131/$C131","v":{"v":0,"d":"0%"}},null,{"$f":"O131/$C131","v":{"v":0,"d":"0%"}},null,{"$f":"Q131/$C131","v":{"v":0,"d":"0%"}},null,{"$f":"S131/$C131","v":{"v":0,"d":"0%"}},null,{"$f":"U131/$C131","v":{"v":0,"d":"0%"}},null,{"$f":"W131/$C131","v":{"v":0,"d":"0%"}},null,{"$f":"Y131/$C131","v":{"v":0,"d":"0%"}},null,{"$f":"AA131/$C131","v":{"v":0,"d":"0%"}},0]
["Prestadores Serviço - Flotilha Ilca",null,{"v":143457.59999999995,"d":"R$ 143,457.60"},null,null,{"v":0,"d":"0%"},null,{"v":0,"d":"0%"},null,{"$f":"I132/$C132","v":{"v":0,"d":"0%"}},null,{"$f":"K132/$C132","v":{"v":0,"d":"0%"}},null,{"$f":"M132/$C132","v":{"v":0,"d":"0%"}},null,{"$f":"O132/$C132","v":{"v":0,"d":"0%"}},null,{"$f":"Q132/$C132","v":{"v":0,"d":"0%"}},null,{"$f":"S132/$C132","v":{"v":0,"d":"0%"}},null,{"$f":"U132/$C132","v":{"v":0,"d":"0%"}},null,{"$f":"W132/$C132","v":{"v":0,"d":"0%"}},null,{"$f":"Y132/$C132","v":{"v":0,"d":"0%"}},null,{"$f":"AA132/$C132","v":{"v":0,"d":"0%"}},0]
["Despesas - Flotilha Ilca",null,{"v":35864.39999999999,"d":"R$ 35,864.40"},null,null,{"v":0,"d":"0%"},null,{"v":0,"d":"0%"},null,{"$f":"I133/$C133","v":{"v":0,"d":"0%"}},null,{"$f":"K133/$C133","v":{"v":0,"d":"0%"}},null,{"$f":"M133/$C133","v":{"v":0,"d":"0%"}},null,{"$f":"O133/$C133","v":{"v":0,"d":"0%"}},null,{"$f":"Q133/$C133","v":{"v":0,"d":"0%"}},null,{"$f":"S133/$C133","v":{"v":0,"d":"0%"}},null,{"$f":"U133/$C133","v":{"v":0,"d":"0%"}},null,{"$f":"W133/$C133","v":{"v":0,"d":"0%"}},null,{"$f":"Y133/$C133","v":{"v":0,"d":"0%"}},null,{"$f":"AA133/$C133","v":{"v":0,"d":"0%"}},0]
["Prestadores Serviço - Flotilha 420",null,{"v":48153.600000000006,"d":"R$ 48,153.60"},null,null,{"v":0,"d":"0%"},null,{"v":0,"d":"0%"},null,{"$f":"I134/$C134","v":{"v":0,"d":"0%"}},null,{"$f":"K134/$C134","v":{"v":0,"d":"0%"}},null,{"$f":"M134/$C134","v":{"v":0,"d":"0%"}},null,{"$f":"O134/$C134","v":{"v":0,"d":"0%"}},null,{"$f":"Q134/$C134","v":{"v":0,"d":"0%"}},null,{"$f":"S134/$C134","v":{"v":0,"d":"0%"}},null,{"$f":"U134/$C134","v":{"v":0,"d":"0%"}},null,{"$f":"W134/$C134","v":{"v":0,"d":"0%"}},null,{"$f":"Y134/$C134","v":{"v":0,"d":"0%"}},null,{"$f":"AA134/$C134","v":{"v":0,"d":"0%"}},0]
["Despesas - Flotilha 420",null,{"v":12038.400000000001,"d":"R$ 12,038.40"},null,null,{"v":0,"d":"0%"},null,{"v":0,"d":"0%"},null,{"$f":"I135/$C135","v":{"v":0,"d":"0%"}},null,{"$f":"K135/$C135","v":{"v":0,"d":"0%"}},null,{"$f":"M135/$C135","v":{"v":0,"d":"0%"}},null,{"$f":"O135/$C135","v":{"v":0,"d":"0%"}},null,{"$f":"Q135/$C135","v":{"v":0,"d":"0%"}},null,{"$f":"S135/$C135","v":{"v":0,"d":"0%"}},null,{"$f":"U135/$C135","v":{"v":0,"d":"0%"}},null,{"$f":"W135/$C135","v":{"v":0,"d":"0%"}},null,{"$f":"Y135/$C135","v":{"v":0,"d":"0%"}},null,{"$f":"AA135/$C135","v":{"v":0,"d":"0%"}},0]
["Encargos",{"v":45408,"d":"R$ 45,408.00"},{"v":20705.6718,"d":"R$ 20,705.67"},null,null,{"$f":"E136/C136","v":{"v":0,"d":"0%"}},null,{"$f":"G136/$C136","v":{"v":0,"d":"0%"}},null,{"$f":"I136/$C136","v":{"v":0,"d":"0%"}},null,{"$f":"K136/$C136","v":{"v":0,"d":"0%"}},null,{"$f":"M136/$C136","v":{"v":0,"d":"0%"}},null,{"$f":"O136/$C136","v":{"v":0,"d":"0%"}},null,{"$f":"Q136/$C136","v":{"v":0,"d":"0%"}},null,{"$f":"S136/$C136","v":{"v":0,"d":"0%"}},null,{"$f":"U136/$C136","v":{"v":0,"d":"0%"}},null,{"$f":"W136/$C136","v":{"v":0,"d":"0%"}},null,{"$f":"Y136/$C136","v":{"v":0,"d":"0%"}},null,{"$f":"AA136/$C136","v":{"v":0,"d":"0%"}},{"$f":"E136+G136+I136+K136+M136+O136+Q136+S136+U136+W136+Y136+AA136","v":0}]
["Férias + encargos",{"v":7268,"d":"R$ 7,268.00"},{"v":2145.7233333333334,"d":"R$ 2,145.72"},null,null,{"v":0,"d":"0%"},null,{"v":0,"d":"0%"},null,{"$f":"I137/$C137","v":{"v":0,"d":"0%"}},null,{"$f":"K137/$C137","v":{"v":0,"d":"0%"}},null,{"$f":"M137/$C137","v":{"v":0,"d":"0%"}},null,{"$f":"O137/$C137","v":{"v":0,"d":"0%"}},null,{"$f":"Q137/$C137","v":{"v":0,"d":"0%"}},null,{"$f":"S137/$C137","v":{"v":0,"d":"0%"}},null,{"$f":"U137/$C137","v":{"v":0,"d":"0%"}},null,{"$f":"W137/$C137","v":{"v":0,"d":"0%"}},null,{"$f":"Y137/$C137","v":{"v":0,"d":"0%"}},null,{"$f":"AA137/$C137","v":{"v":0,"d":"0%"}},0]
["13º salario + encargos",{"v":12208,"d":"R$ 12,208.00"},{"v":6726.84265,"d":"R$ 6,726.84"},null,null,{"v":0,"d":"0%"},null,{"v":0,"d":"0%"},null,{"$f":"I138/$C138","v":{"v":0,"d":"0%"}},null,{"$f":"K138/$C138","v":{"v":0,"d":"0%"}},null,{"$f":"M138/$C138","v":{"v":0,"d":"0%"}},null,{"$f":"O138/$C138","v":{"v":0,"d":"0%"}},null,{"$f":"Q138/$C138","v":{"v":0,"d":"0%"}},null,{"$f":"S138/$C138","v":{"v":0,"d":"0%"}},null,{"$f":"U138/$C138","v":{"v":0,"d":"0%"}},null,{"$f":"W138/$C138","v":{"v":0,"d":"0%"}},null,{"$f":"Y138/$C138","v":{"v":0,"d":"0%"}},null,{"$f":"AA138/$C138","v":{"v":0,"d":"0%"}},0]
["Alimentação funcionários / cesta básica",{"v":19647.3438,"d":"R$ 19,647.34"},{"v":24201.1132,"d":"R$ 24,201.11"},null,null,{"v":0,"d":"0%"},null,{"v":0,"d":"0%"},null,{"$f":"I139/$C139","v":{"v":0,"d":"0%"}},null,{"$f":"K139/$C139","v":{"v":0,"d":"0%"}},null,{"$f":"M139/$C139","v":{"v":0,"d":"0%"}},null,{"$f":"O139/$C139","v":{"v":0,"d":"0%"}},null,{"$f":"Q139/$C139","v":{"v":0,"d":"0%"}},null,{"$f":"S139/$C139","v":{"v":0,"d":"0%"}},null,{"$f":"U139/$C139","v":{"v":0,"d":"0%"}},null,{"$f":"W139/$C139","v":{"v":0,"d":"0%"}},null,{"$f":"Y139/$C139","v":{"v":0,"d":"0%"}},null,{"$f":"AA139/$C139","v":{"v":0,"d":"0%"}},0]
["Eventos Náuticos (prêmios, juria)",{"v":161377.4157,"d":"R$ 161,377.42"},{"v":179184.67306666667,"d":"R$ 179,184.67"},null,null,{"v":0,"d":"0%"},null,{"v":0,"d":"0%"},null,{"$f":"I140/$C140","v":{"v":0,"d":"0%"}},null,{"$f":"K140/$C140","v":{"v":0,"d":"0%"}},null,{"$f":"M140/$C140","v":{"v":0,"d":"0%"}},null,{"$f":"O140/$C140","v":{"v":0,"d":"0%"}},null,{"$f":"Q140/$C140","v":{"v":0,"d":"0%"}},null,{"$f":"S140/$C140","v":{"v":0,"d":"0%"}},null,{"$f":"U140/$C140","v":{"v":0,"d":"0%"}},null,{"$f":"W140/$C140","v":{"v":0,"d":"0%"}},null,{"$f":"Y140/$C140","v":{"v":0,"d":"0%"}},null,{"$f":"AA140/$C140","v":{"v":0,"d":"0%"}},0]
["Viagens/estadias ",{"v":4847.925899999999,"d":"R$ 4,847.93"},{"v":39520.924,"d":"R$ 39,520.92"},null,null,{"v":0,"d":"0%"},null,{"v":0,"d":"0%"},null,{"$f":"I141/$C141","v":{"v":0,"d":"0%"}},null,{"$f":"K141/$C141","v":{"v":0,"d":"0%"}},null,{"$f":"M141/$C141","v":{"v":0,"d":"0%"}},null,{"$f":"O141/$C141","v":{"v":0,"d":"0%"}},null,{"$f":"Q141/$C141","v":{"v":0,"d":"0%"}},null,{"$f":"S141/$C141","v":{"v":0,"d":"0%"}},null,{"$f":"U141/$C141","v":{"v":0,"d":"0%"}},null,{"$f":"W141/$C141","v":{"v":0,"d":"0%"}},null,{"$f":"Y141/$C141","v":{"v":0,"d":"0%"}},null,{"$f":"AA141/$C141","v":{"v":0,"d":"0%"}},0]
["Combustivel para campeonatos e treinos da flotilha e fretes",{"v":43000,"d":"R$ 43,000.00"},{"v":48117.80526666666,"d":"R$ 48,117.81"},null,null,{"v":0,"d":"0%"},null,{"v":0,"d":"0%"},null,{"$f":"I142/$C142","v":{"v":0,"d":"0%"}},null,{"$f":"K142/$C142","v":{"v":0,"d":"0%"}},null,{"$f":"M142/$C142","v":{"v":0,"d":"0%"}},null,{"$f":"O142/$C142","v":{"v":0,"d":"0%"}},null,{"$f":"Q142/$C142","v":{"v":0,"d":"0%"}},null,{"$f":"S142/$C142","v":{"v":0,"d":"0%"}},null,{"$f":"U142/$C142","v":{"v":0,"d":"0%"}},null,{"$f":"W142/$C142","v":{"v":0,"d":"0%"}},null,{"$f":"Y142/$C142","v":{"v":0,"d":"0%"}},null,{"$f":"AA142/$C142","v":{"v":0,"d":"0%"}},0]
["Troféus e Prêmios",{"v":12471.960000000001,"d":"R$ 12,471.96"},{"v":5178.323333333334,"d":"R$ 5,178.32"},null,null,{"v":0,"d":"0%"},null,{"v":0,"d":"0%"},null,{"$f":"I143/$C143","v":{"v":0,"d":"0%"}},null,{"$f":"K143/$C143","v":{"v":0,"d":"0%"}},null,{"$f":"M143/$C143","v":{"v":0,"d":"0%"}},null,{"$f":"O143/$C143","v":{"v":0,"d":"0%"}},null,{"$f":"Q143/$C143","v":{"v":0,"d":"0%"}},null,{"$f":"S143/$C143","v":{"v":0,"d":"0%"}},null,{"$f":"U143/$C143","v":{"v":0,"d":"0%"}},null,{"$f":"W143/$C143","v":{"v":0,"d":"0%"}},null,{"$f":"Y143/$C143","v":{"v":0,"d":"0%"}},null,{"$f":"AA143/$C143","v":{"v":0,"d":"0%"}},0]
["FEVESP",{"v":12720,"d":"R$ 12,720.00"},{"v":12540,"d":"R$ 12,540.00"},null,null,{"v":0,"d":"0%"},null,{"v":0,"d":"0%"},null,{"$f":"I144/$C144","v":{"v":0,"d":"0%"}},null,{"$f":"K144/$C144","v":{"v":0,"d":"0%"}},null,{"$f":"M144/$C144","v":{"v":0,"d":"0%"}},null,{"$f":"O144/$C144","v":{"v":0,"d":"0%"}},null,{"$f":"Q144/$C144","v":{"v":0,"d":"0%"}},null,{"$f":"S144/$C144","v":{"v":0,"d":"0%"}},null,{"$f":"U144/$C144","v":{"v":0,"d":"0%"}},null,{"$f":"W144/$C144","v":{"v":0,"d":"0%"}},null,{"$f":"Y144/$C144","v":{"v":0,"d":"0%"}},null,{"$f":"AA144/$C144","v":{"v":0,"d":"0%"}},0]
["FENACLUBES",{"v":53449.44,"d":"R$ 53,449.44"},{"v":57107.15999999999,"d":"R$ 57,107.16"},null,null,{"v":0,"d":"0%"},null,{"v":0,"d":"0%"},null,{"$f":"I145/$C145","v":{"v":0,"d":"0%"}},null,{"$f":"K145/$C145","v":{"v":0,"d":"0%"}},null,{"$f":"M145/$C145","v":{"v":0,"d":"0%"}},null,{"$f":"O145/$C145","v":{"v":0,"d":"0%"}},null,{"$f":"Q145/$C145","v":{"v":0,"d":"0%"}},null,{"$f":"S145/$C145","v":{"v":0,"d":"0%"}},null,{"$f":"U145/$C145","v":{"v":0,"d":"0%"}},null,{"$f":"W145/$C145","v":{"v":0,"d":"0%"}},null,{"$f":"Y145/$C145","v":{"v":0,"d":"0%"}},null,{"$f":"AA145/$C145","v":{"v":0,"d":"0%"}},0]
["CBC",{"v":19410.72,"d":"R$ 19,410.72"},{"v":20716.079999999998,"d":"R$ 20,716.08"},null,null,{"v":0,"d":"0%"},null,{"v":0,"d":"0%"},null,{"$f":"I146/$C146","v":{"v":0,"d":"0%"}},null,{"$f":"K146/$C146","v":{"v":0,"d":"0%"}},null,{"$f":"M146/$C146","v":{"v":0,"d":"0%"}},null,{"$f":"O146/$C146","v":{"v":0,"d":"0%"}},null,{"$f":"Q146/$C146","v":{"v":0,"d":"0%"}},null,{"$f":"S146/$C146","v":{"v":0,"d":"0%"}},null,{"$f":"U146/$C146","v":{"v":0,"d":"0%"}},null,{"$f":"W146/$C146","v":{"v":0,"d":"0%"}},null,{"$f":"Y146/$C146","v":{"v":0,"d":"0%"}},null,{"$f":"AA146/$C146","v":{"v":0,"d":"0%"}},0]
["CBVela",null,{"v":3135,"d":"R$ 3,135.00"},null,null,{"v":0,"d":"0%"},null,{"v":0,"d":"0%"},null,{"$f":"I147/$C147","v":{"v":0,"d":"0%"}},null,{"$f":"K147/$C147","v":{"v":0,"d":"0%"}},null,{"$f":"M147/$C147","v":{"v":0,"d":"0%"}},null,{"$f":"O147/$C147","v":{"v":0,"d":"0%"}},null,{"$f":"Q147/$C147","v":{"v":0,"d":"0%"}},null,{"$f":"S147/$C147","v":{"v":0,"d":"0%"}},null,{"$f":"U147/$C147","v":{"v":0,"d":"0%"}},null,{"$f":"W147/$C147","v":{"v":0,"d":"0%"}},null,{"$f":"Y147/$C147","v":{"v":0,"d":"0%"}},null,{"$f":"AA147/$C147","v":{"v":0,"d":"0%"}},0]
["Manutenção botes",{"v":112389.26130000001,"d":"R$ 112,389.26"},{"v":85000,"d":"R$ 85,000.00"},null,null,{"v":0,"d":"0%"},null,{"v":0,"d":"0%"},null,{"$f":"I148/$C148","v":{"v":0,"d":"0%"}},null,{"$f":"K148/$C148","v":{"v":0,"d":"0%"}},null,{"$f":"M148/$C148","v":{"v":0,"d":"0%"}},null,{"$f":"O148/$C148","v":{"v":0,"d":"0%"}},null,{"$f":"Q148/$C148","v":{"v":0,"d":"0%"}},null,{"$f":"S148/$C148","v":{"v":0,"d":"0%"}},null,{"$f":"U148/$C148","v":{"v":0,"d":"0%"}},null,{"$f":"W148/$C148","v":{"v":0,"d":"0%"}},null,{"$f":"Y148/$C148","v":{"v":0,"d":"0%"}},null,{"$f":"AA148/$C148","v":{"v":0,"d":"0%"}},0]
["Manutenção botes escola de vela",null,{"v":15000,"d":"R$ 15,000.00"},null,null,{"v":0,"d":"0%"},null,{"v":0,"d":"0%"},null,{"$f":"I149/$C149","v":{"v":0,"d":"0%"}},null,{"$f":"K149/$C149","v":{"v":0,"d":"0%"}},null,{"$f":"M149/$C149","v":{"v":0,"d":"0%"}},null,{"$f":"O149/$C149","v":{"v":0,"d":"0%"}},null,{"$f":"Q149/$C149","v":{"v":0,"d":"0%"}},null,{"$f":"S149/$C149","v":{"v":0,"d":"0%"}},null,{"$f":"U149/$C149","v":{"v":0,"d":"0%"}},null,{"$f":"W149/$C149","v":{"v":0,"d":"0%"}},null,{"$f":"Y149/$C149","v":{"v":0,"d":"0%"}},null,{"$f":"AA149/$C149","v":{"v":0,"d":"0%"}},0]
["Manutenção lanchas",null,{"v":25000,"d":"R$ 25,000.00"},null,null,{"v":0,"d":"0%"},null,{"v":0,"d":"0%"},null,{"$f":"I150/$C150","v":{"v":0,"d":"0%"}},null,{"$f":"K150/$C150","v":{"v":0,"d":"0%"}},null,{"$f":"M150/$C150","v":{"v":0,"d":"0%"}},null,{"$f":"O150/$C150","v":{"v":0,"d":"0%"}},null,{"$f":"Q150/$C150","v":{"v":0,"d":"0%"}},null,{"$f":"S150/$C150","v":{"v":0,"d":"0%"}},null,{"$f":"U150/$C150","v":{"v":0,"d":"0%"}},null,{"$f":"W150/$C150","v":{"v":0,"d":"0%"}},null,{"$f":"Y150/$C150","v":{"v":0,"d":"0%"}},null,{"$f":"AA150/$C150","v":{"v":0,"d":"0%"}},0]
["Manutenção veleiros competição",null,{"v":35000,"d":"R$ 35,000.00"},null,null,{"v":0,"d":"0%"},null,{"v":0,"d":"0%"},null,{"$f":"I151/$C151","v":{"v":0,"d":"0%"}},null,{"$f":"K151/$C151","v":{"v":0,"d":"0%"}},null,{"$f":"M151/$C151","v":{"v":0,"d":"0%"}},null,{"$f":"O151/$C151","v":{"v":0,"d":"0%"}},null,{"$f":"Q151/$C151","v":{"v":0,"d":"0%"}},null,{"$f":"S151/$C151","v":{"v":0,"d":"0%"}},null,{"$f":"U151/$C151","v":{"v":0,"d":"0%"}},null,{"$f":"W151/$C151","v":{"v":0,"d":"0%"}},null,{"$f":"Y151/$C151","v":{"v":0,"d":"0%"}},null,{"$f":"AA151/$C151","v":{"v":0,"d":"0%"}},0]
["Manutenção Veleiros escola de vela",{"v":11950.710300000002,"d":"R$ 11,950.71"},{"v":25000,"d":"R$ 25,000.00"},null,null,{"v":0,"d":"0%"},null,{"v":0,"d":"0%"},null,{"$f":"I152/$C152","v":{"v":0,"d":"0%"}},null,{"$f":"K152/$C152","v":{"v":0,"d":"0%"}},null,{"$f":"M152/$C152","v":{"v":0,"d":"0%"}},null,{"$f":"O152/$C152","v":{"v":0,"d":"0%"}},null,{"$f":"Q152/$C152","v":{"v":0,"d":"0%"}},null,{"$f":"S152/$C152","v":{"v":0,"d":"0%"}},null,{"$f":"U152/$C152","v":{"v":0,"d":"0%"}},null,{"$f":"W152/$C152","v":{"v":0,"d":"0%"}},null,{"$f":"Y152/$C152","v":{"v":0,"d":"0%"}},null,{"$f":"AA152/$C152","v":{"v":0,"d":"0%"}},0]
["Materiais Veleiros escola de vela",{"v":5000,"d":"R$ 5,000.00"},{"v":10688.678,"d":"R$ 10,688.68"},null,null,{"v":0,"d":"0%"},null,{"v":0,"d":"0%"},null,{"$f":"I153/$C153","v":{"v":0,"d":"0%"}},null,{"$f":"K153/$C153","v":{"v":0,"d":"0%"}},null,{"$f":"M153/$C153","v":{"v":0,"d":"0%"}},null,{"$f":"O153/$C153","v":{"v":0,"d":"0%"}},null,{"$f":"Q153/$C153","v":{"v":0,"d":"0%"}},null,{"$f":"S153/$C153","v":{"v":0,"d":"0%"}},null,{"$f":"U153/$C153","v":{"v":0,"d":"0%"}},null,{"$f":"W153/$C153","v":{"v":0,"d":"0%"}},null,{"$f":"Y153/$C153","v":{"v":0,"d":"0%"}},null,{"$f":"AA153/$C153","v":{"v":0,"d":"0%"}},0]
["Uniformes e Adesivos Equip Vela",{"v":22000,"d":"R$ 22,000.00"},{"v":5262.7872,"d":"R$ 5,262.79"},null,null,{"v":0,"d":"0%"},null,{"v":0,"d":"0%"},null,{"$f":"I154/$C154","v":{"v":0,"d":"0%"}},null,{"$f":"K154/$C154","v":{"v":0,"d":"0%"}},null,{"$f":"M154/$C154","v":{"v":0,"d":"0%"}},null,{"$f":"O154/$C154","v":{"v":0,"d":"0%"}},null,{"$f":"Q154/$C154","v":{"v":0,"d":"0%"}},null,{"$f":"S154/$C154","v":{"v":0,"d":"0%"}},null,{"$f":"U154/$C154","v":{"v":0,"d":"0%"}},null,{"$f":"W154/$C154","v":{"v":0,"d":"0%"}},null,{"$f":"Y154/$C154","v":{"v":0,"d":"0%"}},null,{"$f":"AA154/$C154","v":{"v":0,"d":"0%"}},0]
["Diretoria de Sustentabilidade",0,0,null,0,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"I155/$C155","v":{"$error":"#DIV/0!"}},0,{"$f":"K155/$C155","v":{"$error":"#DIV/0!"}},0,{"$f":"M155/$C155","v":{"$error":"#DIV/0!"}},0,{"$f":"O155/$C155","v":{"$error":"#DIV/0!"}},0,{"$f":"Q155/$C155","v":{"$error":"#DIV/0!"}},0,{"$f":"S155/$C155","v":{"$error":"#DIV/0!"}},0,{"$f":"U155/$C155","v":{"$error":"#DIV/0!"}},0,{"$f":"W155/$C155","v":{"$error":"#DIV/0!"}},0,{"$f":"Y155/$C155","v":{"$error":"#DIV/0!"}},0,{"$f":"AA155/$C155","v":{"$error":"#DIV/0!"}},0]
["Despesas de sustentabilidade",0,0,null,0,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"I156/$C156","v":{"$error":"#DIV/0!"}},0,{"$f":"K156/$C156","v":{"$error":"#DIV/0!"}},0,{"$f":"M156/$C156","v":{"$error":"#DIV/0!"}},0,{"$f":"O156/$C156","v":{"$error":"#DIV/0!"}},0,{"$f":"Q156/$C156","v":{"$error":"#DIV/0!"}},0,{"$f":"S156/$C156","v":{"$error":"#DIV/0!"}},0,{"$f":"U156/$C156","v":{"$error":"#DIV/0!"}},0,{"$f":"W156/$C156","v":{"$error":"#DIV/0!"}},0,{"$f":"Y156/$C156","v":{"$error":"#DIV/0!"}},0,{"$f":"AA156/$C156","v":{"$error":"#DIV/0!"}},0]
["Ações de sustentabilidade",0,0,null,0,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"I157/$C157","v":{"$error":"#DIV/0!"}},0,{"$f":"K157/$C157","v":{"$error":"#DIV/0!"}},0,{"$f":"M157/$C157","v":{"$error":"#DIV/0!"}},0,{"$f":"O157/$C157","v":{"$error":"#DIV/0!"}},0,{"$f":"Q157/$C157","v":{"$error":"#DIV/0!"}},0,{"$f":"S157/$C157","v":{"$error":"#DIV/0!"}},0,{"$f":"U157/$C157","v":{"$error":"#DIV/0!"}},0,{"$f":"W157/$C157","v":{"$error":"#DIV/0!"}},0,{"$f":"Y157/$C157","v":{"$error":"#DIV/0!"}},0,{"$f":"AA157/$C157","v":{"$error":"#DIV/0!"}},0]
["Diretoria de Patrimônio",{"v":175000,"d":"R$ 175,000.00"},{"v":269665.9702,"d":"R$ 269,665.97"},null,{"$f":"E159","v":0},{"v":0,"d":"0%"},{"$f":"G159","v":0},{"v":0,"d":"0%"},{"$f":"I159","v":0},{"$f":"I158/$C158","v":{"v":0,"d":"0%"}},{"$f":"K159","v":0},{"$f":"K158/$C158","v":{"v":0,"d":"0%"}},{"$f":"M159","v":0},{"$f":"M158/$C158","v":{"v":0,"d":"0%"}},{"$f":"O159","v":0},{"$f":"O158/$C158","v":{"v":0,"d":"0%"}},{"$f":"Q159","v":0},{"$f":"Q158/$C158","v":{"v":0,"d":"0%"}},{"$f":"S159","v":0},{"$f":"S158/$C158","v":{"v":0,"d":"0%"}},{"$f":"U159","v":0},{"$f":"U158/$C158","v":{"v":0,"d":"0%"}},{"$f":"W159","v":0},{"$f":"W158/$C158","v":{"v":0,"d":"0%"}},{"$f":"Y159","v":0},{"$f":"Y158/$C158","v":{"v":0,"d":"0%"}},{"$f":"AA159","v":0},{"$f":"AA158/$C158","v":{"v":0,"d":"0%"}},0]
["Manutenção e Conservação de Instalações",{"v":175000,"d":"R$ 175,000.00"},{"v":269665.9702,"d":"R$ 269,665.97"},null,{"$f":"SUM(E160:E164)","v":0},{"v":0,"d":"0%"},{"$f":"SUM(G160:G164)","v":0},{"v":0,"d":"0%"},{"$f":"SUM(I160:I164)","v":0},{"$f":"I159/$C159","v":{"v":0,"d":"0%"}},{"$f":"SUM(K160:K164)","v":0},{"$f":"K159/$C159","v":{"v":0,"d":"0%"}},{"$f":"SUM(M160:M164)","v":0},{"$f":"M159/$C159","v":{"v":0,"d":"0%"}},{"$f":"SUM(O160:O164)","v":0},{"$f":"O159/$C159","v":{"v":0,"d":"0%"}},{"$f":"SUM(Q160:Q164)","v":0},{"$f":"Q159/$C159","v":{"v":0,"d":"0%"}},{"$f":"SUM(S160:S164)","v":0},{"$f":"S159/$C159","v":{"v":0,"d":"0%"}},{"$f":"SUM(U160:U164)","v":0},{"$f":"U159/$C159","v":{"v":0,"d":"0%"}},{"$f":"SUM(W160:W164)","v":0},{"$f":"W159/$C159","v":{"v":0,"d":"0%"}},{"$f":"SUM(Y160:Y164)","v":0},{"$f":"Y159/$C159","v":{"v":0,"d":"0%"}},{"$f":"SUM(AA160:AA164)","v":0},{"$f":"AA159/$C159","v":{"v":0,"d":"0%"}},0]
["Manutenção e Conservação Piscina",{"v":15000,"d":"R$ 15,000.00"},{"v":36782.60666666667,"d":"R$ 36,782.61"},null,null,{"v":0,"d":"0%"},null,{"v":0,"d":"0%"},null,{"$f":"I160/$C160","v":{"v":0,"d":"0%"}},null,{"$f":"K160/$C160","v":{"v":0,"d":"0%"}},null,{"$f":"M160/$C160","v":{"v":0,"d":"0%"}},null,{"$f":"O160/$C160","v":{"v":0,"d":"0%"}},null,{"$f":"Q160/$C160","v":{"v":0,"d":"0%"}},null,{"$f":"S160/$C160","v":{"v":0,"d":"0%"}},null,{"$f":"U160/$C160","v":{"v":0,"d":"0%"}},null,{"$f":"W160/$C160","v":{"v":0,"d":"0%"}},null,{"$f":"Y160/$C160","v":{"v":0,"d":"0%"}},null,{"$f":"AA160/$C160","v":{"v":0,"d":"0%"}},0]
["Manutenção e Conservação Edifícios, Muros, Cercas, etc",{"v":100000,"d":"R$ 100,000.00"},{"v":141667.72399999996,"d":"R$ 141,667.72"},null,null,{"v":0,"d":"0%"},null,{"v":0,"d":"0%"},null,{"$f":"I161/$C161","v":{"v":0,"d":"0%"}},null,{"$f":"K161/$C161","v":{"v":0,"d":"0%"}},null,{"$f":"M161/$C161","v":{"v":0,"d":"0%"}},null,{"$f":"O161/$C161","v":{"v":0,"d":"0%"}},null,{"$f":"Q161/$C161","v":{"v":0,"d":"0%"}},null,{"$f":"S161/$C161","v":{"v":0,"d":"0%"}},null,{"$f":"U161/$C161","v":{"v":0,"d":"0%"}},null,{"$f":"W161/$C161","v":{"v":0,"d":"0%"}},null,{"$f":"Y161/$C161","v":{"v":0,"d":"0%"}},null,{"$f":"AA161/$C161","v":{"v":0,"d":"0%"}},0]
["Manuteção Hidráulica & Elétrica",{"v":15000,"d":"R$ 15,000.00"},{"v":27962.04033333333,"d":"R$ 27,962.04"},null,null,{"v":0,"d":"0%"},null,{"v":0,"d":"0%"},null,{"$f":"I162/$C162","v":{"v":0,"d":"0%"}},null,{"$f":"K162/$C162","v":{"v":0,"d":"0%"}},null,{"$f":"M162/$C162","v":{"v":0,"d":"0%"}},null,{"$f":"O162/$C162","v":{"v":0,"d":"0%"}},null,{"$f":"Q162/$C162","v":{"v":0,"d":"0%"}},null,{"$f":"S162/$C162","v":{"v":0,"d":"0%"}},null,{"$f":"U162/$C162","v":{"v":0,"d":"0%"}},null,{"$f":"W162/$C162","v":{"v":0,"d":"0%"}},null,{"$f":"Y162/$C162","v":{"v":0,"d":"0%"}},null,{"$f":"AA162/$C162","v":{"v":0,"d":"0%"}},0]
["Manutenção e Conservação Jardins",{"v":30000,"d":"R$ 30,000.00"},{"v":1532.388,"d":"R$ 1,532.39"},null,null,{"v":0,"d":"0%"},null,{"v":0,"d":"0%"},null,{"$f":"I163/$C163","v":{"v":0,"d":"0%"}},null,{"$f":"K163/$C163","v":{"v":0,"d":"0%"}},null,{"$f":"M163/$C163","v":{"v":0,"d":"0%"}},null,{"$f":"O163/$C163","v":{"v":0,"d":"0%"}},null,{"$f":"Q163/$C163","v":{"v":0,"d":"0%"}},null,{"$f":"S163/$C163","v":{"v":0,"d":"0%"}},null,{"$f":"U163/$C163","v":{"v":0,"d":"0%"}},null,{"$f":"W163/$C163","v":{"v":0,"d":"0%"}},null,{"$f":"Y163/$C163","v":{"v":0,"d":"0%"}},null,{"$f":"AA163/$C163","v":{"v":0,"d":"0%"}},0]
["Manutenção de Eqtos (exceto náutica)",{"v":15000,"d":"R$ 15,000.00"},{"v":61721.21119999999,"d":"R$ 61,721.21"},null,null,{"v":0,"d":"0%"},null,{"v":0,"d":"0%"},null,{"$f":"I164/$C164","v":{"v":0,"d":"0%"}},null,{"$f":"K164/$C164","v":{"v":0,"d":"0%"}},null,{"$f":"M164/$C164","v":{"v":0,"d":"0%"}},null,{"$f":"O164/$C164","v":{"v":0,"d":"0%"}},null,{"$f":"Q164/$C164","v":{"v":0,"d":"0%"}},null,{"$f":"S164/$C164","v":{"v":0,"d":"0%"}},null,{"$f":"U164/$C164","v":{"v":0,"d":"0%"}},null,{"$f":"W164/$C164","v":{"v":0,"d":"0%"}},null,{"$f":"Y164/$C164","v":{"v":0,"d":"0%"}},null,{"$f":"AA164/$C164","v":{"v":0,"d":"0%"}},0]
["Impostos e Taxas",{"v":33019.6749,"d":"R$ 33,019.67"},{"v":34855.027533333334,"d":"R$ 34,855.03"},null,{"$f":"SUM(E166:E168)","v":0},{"v":0,"d":"0%"},{"$f":"SUM(G166:G168)","v":0},{"v":0,"d":"0%"},{"$f":"SUM(I166:I168)","v":0},{"$f":"I165/$C165","v":{"v":0,"d":"0%"}},{"$f":"SUM(K166:K168)","v":0},{"$f":"K165/$C165","v":{"v":0,"d":"0%"}},{"$f":"SUM(M166:M168)","v":0},{"$f":"M165/$C165","v":{"v":0,"d":"0%"}},{"$f":"SUM(O166:O168)","v":0},{"$f":"O165/$C165","v":{"v":0,"d":"0%"}},{"$f":"SUM(Q166:Q168)","v":0},{"$f":"Q165/$C165","v":{"v":0,"d":"0%"}},{"$f":"SUM(S166:S168)","v":0},{"$f":"S165/$C165","v":{"v":0,"d":"0%"}},{"$f":"SUM(U166:U168)","v":0},{"$f":"U165/$C165","v":{"v":0,"d":"0%"}},{"$f":"SUM(W166:W168)","v":0},{"$f":"W165/$C165","v":{"v":0,"d":"0%"}},{"$f":"SUM(Y166:Y168)","v":0},{"$f":"Y165/$C165","v":{"v":0,"d":"0%"}},{"$f":"SUM(AA166:AA168)","v":0},{"$f":"AA165/$C165","v":{"v":0,"d":"0%"}},0]
["Tributos e Taxas Municipais",{"v":5000,"d":"R$ 5,000.00"},{"v":7790.879066666667,"d":"R$ 7,790.88"},null,null,{"v":0,"d":"0%"},null,{"v":0,"d":"0%"},null,{"$f":"I166/$C166","v":{"v":0,"d":"0%"}},null,{"$f":"K166/$C166","v":{"v":0,"d":"0%"}},null,{"$f":"M166/$C166","v":{"v":0,"d":"0%"}},null,{"$f":"O166/$C166","v":{"v":0,"d":"0%"}},null,{"$f":"Q166/$C166","v":{"v":0,"d":"0%"}},null,{"$f":"S166/$C166","v":{"v":0,"d":"0%"}},null,{"$f":"U166/$C166","v":{"v":0,"d":"0%"}},null,{"$f":"W166/$C166","v":{"v":0,"d":"0%"}},null,{"$f":"Y166/$C166","v":{"v":0,"d":"0%"}},null,{"$f":"AA166/$C166","v":{"v":0,"d":"0%"}},0]
["Despesas Bancárias",{"v":25519.6749,"d":"R$ 25,519.67"},{"v":25897.830933333335,"d":"R$ 25,897.83"},null,null,{"v":0,"d":"0%"},null,{"v":0,"d":"0%"},null,{"$f":"I167/$C167","v":{"v":0,"d":"0%"}},null,{"$f":"K167/$C167","v":{"v":0,"d":"0%"}},null,{"$f":"M167/$C167","v":{"v":0,"d":"0%"}},null,{"$f":"O167/$C167","v":{"v":0,"d":"0%"}},null,{"$f":"Q167/$C167","v":{"v":0,"d":"0%"}},null,{"$f":"S167/$C167","v":{"v":0,"d":"0%"}},null,{"$f":"U167/$C167","v":{"v":0,"d":"0%"}},null,{"$f":"W167/$C167","v":{"v":0,"d":"0%"}},null,{"$f":"Y167/$C167","v":{"v":0,"d":"0%"}},null,{"$f":"AA167/$C167","v":{"v":0,"d":"0%"}},0]
["PIS/COFINS",{"v":2500,"d":"R$ 2,500.00"},{"v":1166.3175333333334,"d":"R$ 1,166.32"},null,null,{"v":0,"d":"0%"},null,{"v":0,"d":"0%"},null,{"$f":"I168/$C168","v":{"v":0,"d":"0%"}},null,{"$f":"K168/$C168","v":{"v":0,"d":"0%"}},null,{"$f":"M168/$C168","v":{"v":0,"d":"0%"}},null,{"$f":"O168/$C168","v":{"v":0,"d":"0%"}},null,{"$f":"Q168/$C168","v":{"v":0,"d":"0%"}},null,{"$f":"S168/$C168","v":{"v":0,"d":"0%"}},null,{"$f":"U168/$C168","v":{"v":0,"d":"0%"}},null,{"$f":"W168/$C168","v":{"v":0,"d":"0%"}},null,{"$f":"Y168/$C168","v":{"v":0,"d":"0%"}},null,{"$f":"AA168/$C168","v":{"v":0,"d":"0%"}},0]
["FUNDO PRÓ-VELA",null,{"v":166030.33985999998,"d":"R$ 166,030.34"},null,{"$f":"(E10+E11)*0.06","v":0},{"v":0,"d":"0%"},{"$f":"(G10+G11)*0.06","v":0},{"v":0,"d":"0%"},{"$f":"(I10+I11)*0.06","v":0},{"$f":"I169/$C169","v":{"v":0,"d":"0%"}},{"$f":"(K10+K11)*0.06","v":0},{"$f":"K169/$C169","v":{"v":0,"d":"0%"}},{"$f":"(M10+M11)*0.06","v":0},{"$f":"M169/$C169","v":{"v":0,"d":"0%"}},{"$f":"(O10+O11)*0.06","v":0},{"$f":"O169/$C169","v":{"v":0,"d":"0%"}},{"$f":"(Q10+Q11)*0.06","v":0},{"$f":"Q169/$C169","v":{"v":0,"d":"0%"}},{"$f":"(S10+S11)*0.06","v":0},{"$f":"S169/$C169","v":{"v":0,"d":"0%"}},{"$f":"(U10+U11)*0.06","v":0},{"$f":"U169/$C169","v":{"v":0,"d":"0%"}},{"$f":"(W10+W11)*0.06","v":0},{"$f":"W169/$C169","v":{"v":0,"d":"0%"}},{"$f":"(Y10+Y11)*0.06","v":0},{"$f":"Y169/$C169","v":{"v":0,"d":"0%"}},{"$f":"(AA10+AA11)*0.06","v":0},{"$f":"AA169/$C169","v":{"v":0,"d":"0%"}},0]
["Reembolso gastos FPV",null,{"v":95000,"d":"R$ 95,000.00"},null,null,{"v":0,"d":"0%"},null,{"v":0,"d":"0%"},null,{"$f":"I170/$C170","v":{"v":0,"d":"0%"}},null,{"$f":"K170/$C170","v":{"v":0,"d":"0%"}},null,{"$f":"M170/$C170","v":{"v":0,"d":"0%"}},null,{"$f":"O170/$C170","v":{"v":0,"d":"0%"}},null,{"$f":"Q170/$C170","v":{"v":0,"d":"0%"}},null,{"$f":"S170/$C170","v":{"v":0,"d":"0%"}},null,{"$f":"U170/$C170","v":{"v":0,"d":"0%"}},null,{"$f":"W170/$C170","v":{"v":0,"d":"0%"}},null,{"$f":"Y170/$C170","v":{"v":0,"d":"0%"}},null,{"$f":"AA170/$C170","v":{"v":0,"d":"0%"}},0]
["Outros - a ser definido pelo FPV",null,{"v":71030.33985999998,"d":"R$ 71,030.34"},null,null,{"v":0,"d":"0%"},null,{"v":0,"d":"0%"},null,{"$f":"I171/$C171","v":{"v":0,"d":"0%"}},null,{"$f":"K171/$C171","v":{"v":0,"d":"0%"}},null,{"$f":"M171/$C171","v":{"v":0,"d":"0%"}},null,{"$f":"O171/$C171","v":{"v":0,"d":"0%"}},null,{"$f":"Q171/$C171","v":{"v":0,"d":"0%"}},null,{"$f":"S171/$C171","v":{"v":0,"d":"0%"}},null,{"$f":"U171/$C171","v":{"v":0,"d":"0%"}},null,{"$f":"W171/$C171","v":{"v":0,"d":"0%"}},null,{"$f":"Y171/$C171","v":{"v":0,"d":"0%"}},null,{"$f":"AA171/$C171","v":{"v":0,"d":"0%"}},0]