{"ID":5149,"DATE":0,"ENGINELOGDATE":"2020-02-15T00:34:57.5","QUOTELINEID":"0Q05A0000024bOhSAI","LINENUMBER":"00000337","QUOTENUMBER":"00000244","PRODUCTCODE":"PL003563","PRODUCTNAME":"NISSAN FRONTIER 2.3 CD ATTACK AUTO 4WD 2019 AUTOMÁTICO 4P DIESEL","QUANTITY":1.00,"TIME":24,"CREATEDDATE":"2020-02-15T00:34:57.5","USEREMAIL":"kelli.paim@ouroverde.net.br","VERSION":3,"PRICED":false,"IDSALESFORCE":"0QL5A000005PXIRWA4","PRICING_SPREADSHEET":"[{\"Produto\":\"PL003563 - NISSAN FRONTIER 2.3 CD ATTACK AUTO 4WD 2019 AUTOMÁTICO 4P DIESEL\",\"Cotação\":\"00000244\",\"Linha Cotação\":\"00000337\",\"Quantidade\":\"1\",\"Prazo\":\"24\",\"Data de Fechamento\":\"28/02/2020\",\"Nome da Conta\":\"MR Consulting\",\"Prazo de Entrega\":120,\"Classificação de crédito\":\"D\",\"Adiantamento de PMT\":0,\"UF Emplacamento\":\"PR\",\"UF Entrega\":\"PR\",\"Tipo Municipio Entrega\":\"Capital\",\"Forma de Entrega\":\"Retirada do cliente na Concessionária\",\"Responsabilidade Frete\":\"Ouro Verde\",\"Transporte Remunerado(pessoas e/ou produtos)\":\"Não\",\"Reajuste\":\"Sim\",\"Final de Placa(Números)\":\"Não\",\"Inicio de Placa(Letras)\":\"Não\",\"Tipo de Uso\":\"Comercial\",\"Tipo de Rodagem\":\"Asfalto\",\"Km Mensal\":\"2000\",\"Seguro Terceiros RCF-V(Responsabilidade Civil Facultativa)\":\"Sim\",\"Franquia %\":\"10\",\"Seguro Casco\":\"Sim\",\"Quantidade de Pneus\":\"0\",\"Danos Morais (DMO)\":\"0.00\",\"Acidentes Pessoais a Passageiros (APP)\":\"0.00\",\"Franquia Valor\":\"0.00\",\"Carro Reserva\":\"Sim\",\"Manutenção\":\"Preventiva\",\"Quantidade de Diárias de Reserva\":\"5\",\"Tipo de Reserva\":\"Similar\",\"Target\":\"0.00\",\"Qtde de Reserva Dedicada\":\"0\",\"Desconto Preço Público(%)\":\"27.00\",\"Preço Público\":\"155590.00\",\"Investimento Bruto Financiável\":\"113580.70\",\"Investimento Bruto Vista\":\"0.00\",\"Percentual Residual\":\"72.94\",\"Percentual Agravo\":\"100.00\",\"Valor Residual\":\"113486.00\",\"Percentual de Reajuste\":\"4.00\",\"Parcela Financiamento\":\"5220.23\",\"Parcela Residual\":\"-4307.99\",\"Manutenção (R$)\":\"211.89\",\"Custo Pneu\":\"0.00\",\"Crédito PIS/COFINS\":\"-194.70\",\"Custo Aquisição\":\"717.54\",\"Licenciamento\":\"0.00\",\"IPVA\":\"94.65\",\"Seguro Obrigatório DPVAT\":\"0.44\",\"Taxa Inclusão Sindiloc\":\"0.00\",\"Taxa de Despachante\":\"2.03\",\"Par de Placas e Lacre\":\"7.92\",\"1º Emplacamento\":\"1.60\",\"Escolha de placa\":\"0.00\",\"Custo Seguro Terceiros RCF-V\":\"29.16\",\"Frete\":\"0.00\",\"Frete Desmobilização\":\"98.98\",\"Custo Administrativo\":\"37.00\",\"Estrutura Sublocada\":\"46.68\",\"Percentual Risco\":\"3.00\",\"Risco\":\"168.15\",\"ANTT\":\"0.00\",\"Taxa de Fluxo Positivo\":\"0.00\",\"Custo Fixo\":\"303.94\",\"Custo Variável\":\"211.89\",\"Custo Indireto\":\"1096.17\",\"Impostos\":\"237.45\",\"Franquia Seguro\":\"0.00\",\"Agravo de Quantidade\":\"100.00\",\"Agravo de Tipo de Terreno\":\"100.00\",\"Agravo de KM\":\"100.00\",\"Agravo de Tipo de Uso\":\"100.00\",\"Condição de Pagamento\":\"30.00\",\"Desconto do Projeto\":\"0.00\",\"Custo Estrutura Dedicada\":\"0.00\",\"Descritivo Estrutura Dedicada\":null,\"Custo Mão de Obra\":\"0.00\",\"Descritivo Mão de Obra\":null,\"Custo KM Excedido\":\"0.40\",\"Valor Locação Individual\":\"2566.98\",\"Valor Precificado(locação + serviços)\":\"2566.98\",\"Spread\":3.97,\"Modalidade Utilizada\":null,\"Atualizado por\":\"kelli.paim@ouroverde.net.br - 15/02/2020 00:34\",\"Data Inicio Contrato\":\"27/06/2020\",\"Data Fim Contrato\":\"27/06/2022\",\"Data Termino Recebimento\":\"27/07/2022\",\"Data Pagamento Efetiva\":\"27/07/2020\",\"Prazo de Venda em Dias\":\"90\",\"Data Venda Efetiva\":\"25/09/2022\",\"Depreciação Fiscal Equipamento\":\"20.00\",\"Depreciação Fiscal Acessórios\":\"50.00\",\"Depreciação Fiscal Mobilização\":\"50.00\",\"Meses Depreciação Equipamento\":\"60.00\",\"Meses Depreciação Acessórios\":\"24.00\",\"Meses Depreciação Mobilização\":\"24.00\",\"Investimento Equipamento\":\"113580.70\",\"Depreciação Anual Equipamento\":\"22716.14\",\"Investimento Acessórios\":\"0.00\",\"Depreciação Anual Acessórios\":\"0.00\",\"Investimento Mobilização\":\"0.00\",\"Depreciação Anual Mobilização\":\"0.00\",\"Depreciação Mensal Equipamento\":\"1893.01\",\"Depreciação Mensal Acessórios\":\"0.00\",\"Depreciação Mensal Mobilização\":\"0.00\",\"Mês Efetivo Venda\":\"27.00\",\"Mês Término Recebimento\":\"25.00\",\"Depreciação Acumulada Equipamento\":\"51111.32\",\"Depreciação Acumulada Acessórios\":\"0.00\",\"Depreciação Acumulada Mobilização\":\"0.00\",\"Depreciação do Contrato\":\"51111.32\",\"Residual Total\":\"113486.00\",\"Desmobilização Total\":\"98.98\",\"Residual Liquido Desmobilização\":\"113387.02\",\"Investimento Total\":\"113580.70\",\"Saldo Ganho Perda\":\"50917.64\",\"Saldo Residual Total\":\"113387.02\",\"Alíquota Imposto de Renda\":\"34.00\",\"Limite Uso Prejuízo Fiscal\":\"30.00\",\"Uso Restituição IR\":\"80.00\",\"Valor do Tacógrafo\":\"0.00\"},{\"Produto\":\"\"},{\"Produto\":\"Descrição Opcionais\",\"Cotação\":\"Valor Opcionais\",\"Linha Cotação\":\"Opcionais com Desconto\"},{\"Produto\":\"\"},{\"Produto\":\"Descrição Acessórios\",\"Cotação\":\"Valor do Acessório\"},{\"Produto\":\"\"},{\"Produto\":\"Descrição Serviço\",\"Cotação\":\"Valor do Serviço\"}]","CASHFLOW_SPREADSHEET":"[{\"Fluxo\":\"DRE\",\"Linha\":1,\"Campo\":\"Ano\",\"Coluna 0\":2020.0,\"Coluna 1\":2020.0,\"Coluna 2\":2020.0,\"Coluna 3\":2020.0,\"Coluna 4\":2020.0,\"Coluna 5\":2020.0,\"Coluna 6\":2020.0,\"Coluna 7\":2021.0,\"Coluna 8\":2021.0,\"Coluna 9\":2021.0,\"Coluna 10\":2021.0,\"Coluna 11\":2021.0,\"Coluna 12\":2021.0,\"Coluna 13\":2021.0,\"Coluna 14\":2021.0,\"Coluna 15\":2021.0,\"Coluna 16\":2021.0,\"Coluna 17\":2021.0,\"Coluna 18\":2021.0,\"Coluna 19\":2022.0,\"Coluna 20\":2022.0,\"Coluna 21\":2022.0,\"Coluna 22\":2022.0,\"Coluna 23\":2022.0,\"Coluna 24\":2022.0,\"Coluna 25\":2022.0,\"Coluna 26\":2022.0,\"Coluna 27\":2022.0},{\"Fluxo\":\"DRE\",\"Linha\":2,\"Campo\":\"Mês\",\"Coluna 0\":\"6/2020\",\"Coluna 1\":\"7/2020\",\"Coluna 2\":\"8/2020\",\"Coluna 3\":\"9/2020\",\"Coluna 4\":\"10/2020\",\"Coluna 5\":\"11/2020\",\"Coluna 6\":\"12/2020\",\"Coluna 7\":\"1/2021\",\"Coluna 8\":\"2/2021\",\"Coluna 9\":\"3/2021\",\"Coluna 10\":\"4/2021\",\"Coluna 11\":\"5/2021\",\"Coluna 12\":\"6/2021\",\"Coluna 13\":\"7/2021\",\"Coluna 14\":\"8/2021\",\"Coluna 15\":\"9/2021\",\"Coluna 16\":\"10/2021\",\"Coluna 17\":\"11/2021\",\"Coluna 18\":\"12/2021\",\"Coluna 19\":\"1/2022\",\"Coluna 20\":\"2/2022\",\"Coluna 21\":\"3/2022\",\"Coluna 22\":\"4/2022\",\"Coluna 23\":\"5/2022\",\"Coluna 24\":\"6/2022\",\"Coluna 25\":\"7/2022\",\"Coluna 26\":\"8/2022\",\"Coluna 27\":\"9/2022\"},{\"Fluxo\":\"DRE\",\"Linha\":3,\"Campo\":\"Receita Líquida\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"2524.24\",\"Coluna 2\":\"2524.24\",\"Coluna 3\":\"2524.24\",\"Coluna 4\":\"2524.24\",\"Coluna 5\":\"2524.24\",\"Coluna 6\":\"2524.24\",\"Coluna 7\":\"2524.24\",\"Coluna 8\":\"2524.24\",\"Coluna 9\":\"2524.24\",\"Coluna 10\":\"2524.24\",\"Coluna 11\":\"2524.24\",\"Coluna 12\":\"2524.24\",\"Coluna 13\":\"2617.42\",\"Coluna 14\":\"2617.42\",\"Coluna 15\":\"2617.42\",\"Coluna 16\":\"2617.42\",\"Coluna 17\":\"2617.42\",\"Coluna 18\":\"2617.42\",\"Coluna 19\":\"2617.42\",\"Coluna 20\":\"2617.42\",\"Coluna 21\":\"2617.42\",\"Coluna 22\":\"2617.42\",\"Coluna 23\":\"2617.42\",\"Coluna 24\":\"2617.42\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"DRE\",\"Linha\":4,\"Campo\":\"Custos\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"-440.60\",\"Coluna 2\":\"-440.60\",\"Coluna 3\":\"-440.60\",\"Coluna 4\":\"-440.60\",\"Coluna 5\":\"-440.60\",\"Coluna 6\":\"-440.60\",\"Coluna 7\":\"-493.57\",\"Coluna 8\":\"-493.57\",\"Coluna 9\":\"-493.57\",\"Coluna 10\":\"-493.57\",\"Coluna 11\":\"-493.57\",\"Coluna 12\":\"-493.57\",\"Coluna 13\":\"-705.46\",\"Coluna 14\":\"-705.46\",\"Coluna 15\":\"-705.46\",\"Coluna 16\":\"-705.46\",\"Coluna 17\":\"-705.46\",\"Coluna 18\":\"-705.46\",\"Coluna 19\":\"-758.43\",\"Coluna 20\":\"-758.43\",\"Coluna 21\":\"-758.43\",\"Coluna 22\":\"-758.43\",\"Coluna 23\":\"-758.43\",\"Coluna 24\":\"-758.43\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"DRE\",\"Linha\":5,\"Campo\":\"Mão de Obra\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"0.00\",\"Coluna 2\":\"0.00\",\"Coluna 3\":\"0.00\",\"Coluna 4\":\"0.00\",\"Coluna 5\":\"0.00\",\"Coluna 6\":\"0.00\",\"Coluna 7\":\"0.00\",\"Coluna 8\":\"0.00\",\"Coluna 9\":\"0.00\",\"Coluna 10\":\"0.00\",\"Coluna 11\":\"0.00\",\"Coluna 12\":\"0.00\",\"Coluna 13\":\"0.00\",\"Coluna 14\":\"0.00\",\"Coluna 15\":\"0.00\",\"Coluna 16\":\"0.00\",\"Coluna 17\":\"0.00\",\"Coluna 18\":\"0.00\",\"Coluna 19\":\"0.00\",\"Coluna 20\":\"0.00\",\"Coluna 21\":\"0.00\",\"Coluna 22\":\"0.00\",\"Coluna 23\":\"0.00\",\"Coluna 24\":\"0.00\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"DRE\",\"Linha\":6,\"Campo\":\"Manutenção\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"-52.97\",\"Coluna 2\":\"-52.97\",\"Coluna 3\":\"-52.97\",\"Coluna 4\":\"-52.97\",\"Coluna 5\":\"-52.97\",\"Coluna 6\":\"-52.97\",\"Coluna 7\":\"-105.95\",\"Coluna 8\":\"-105.95\",\"Coluna 9\":\"-105.95\",\"Coluna 10\":\"-105.95\",\"Coluna 11\":\"-105.95\",\"Coluna 12\":\"-105.95\",\"Coluna 13\":\"-317.84\",\"Coluna 14\":\"-317.84\",\"Coluna 15\":\"-317.84\",\"Coluna 16\":\"-317.84\",\"Coluna 17\":\"-317.84\",\"Coluna 18\":\"-317.84\",\"Coluna 19\":\"-370.81\",\"Coluna 20\":\"-370.81\",\"Coluna 21\":\"-370.81\",\"Coluna 22\":\"-370.81\",\"Coluna 23\":\"-370.81\",\"Coluna 24\":\"-370.81\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"DRE\",\"Linha\":7,\"Campo\":\"Documentação\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"-303.94\",\"Coluna 2\":\"-303.94\",\"Coluna 3\":\"-303.94\",\"Coluna 4\":\"-303.94\",\"Coluna 5\":\"-303.94\",\"Coluna 6\":\"-303.94\",\"Coluna 7\":\"-303.94\",\"Coluna 8\":\"-303.94\",\"Coluna 9\":\"-303.94\",\"Coluna 10\":\"-303.94\",\"Coluna 11\":\"-303.94\",\"Coluna 12\":\"-303.94\",\"Coluna 13\":\"-303.94\",\"Coluna 14\":\"-303.94\",\"Coluna 15\":\"-303.94\",\"Coluna 16\":\"-303.94\",\"Coluna 17\":\"-303.94\",\"Coluna 18\":\"-303.94\",\"Coluna 19\":\"-303.94\",\"Coluna 20\":\"-303.94\",\"Coluna 21\":\"-303.94\",\"Coluna 22\":\"-303.94\",\"Coluna 23\":\"-303.94\",\"Coluna 24\":\"-303.94\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"DRE\",\"Linha\":8,\"Campo\":\"Outros Custos\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"-83.68\",\"Coluna 2\":\"-83.68\",\"Coluna 3\":\"-83.68\",\"Coluna 4\":\"-83.68\",\"Coluna 5\":\"-83.68\",\"Coluna 6\":\"-83.68\",\"Coluna 7\":\"-83.68\",\"Coluna 8\":\"-83.68\",\"Coluna 9\":\"-83.68\",\"Coluna 10\":\"-83.68\",\"Coluna 11\":\"-83.68\",\"Coluna 12\":\"-83.68\",\"Coluna 13\":\"-83.68\",\"Coluna 14\":\"-83.68\",\"Coluna 15\":\"-83.68\",\"Coluna 16\":\"-83.68\",\"Coluna 17\":\"-83.68\",\"Coluna 18\":\"-83.68\",\"Coluna 19\":\"-83.68\",\"Coluna 20\":\"-83.68\",\"Coluna 21\":\"-83.68\",\"Coluna 22\":\"-83.68\",\"Coluna 23\":\"-83.68\",\"Coluna 24\":\"-83.68\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"DRE\",\"Linha\":9,\"Campo\":\"EBITDA\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"2083.64\",\"Coluna 2\":\"2083.64\",\"Coluna 3\":\"2083.64\",\"Coluna 4\":\"2083.64\",\"Coluna 5\":\"2083.64\",\"Coluna 6\":\"2083.64\",\"Coluna 7\":\"2030.67\",\"Coluna 8\":\"2030.67\",\"Coluna 9\":\"2030.67\",\"Coluna 10\":\"2030.67\",\"Coluna 11\":\"2030.67\",\"Coluna 12\":\"2030.67\",\"Coluna 13\":\"1911.96\",\"Coluna 14\":\"1911.96\",\"Coluna 15\":\"1911.96\",\"Coluna 16\":\"1911.96\",\"Coluna 17\":\"1911.96\",\"Coluna 18\":\"1911.96\",\"Coluna 19\":\"1858.99\",\"Coluna 20\":\"1858.99\",\"Coluna 21\":\"1858.99\",\"Coluna 22\":\"1858.99\",\"Coluna 23\":\"1858.99\",\"Coluna 24\":\"1858.99\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"DRE\",\"Linha\":10,\"Campo\":\"Depreciação\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"-1893.01\",\"Coluna 2\":\"-1893.01\",\"Coluna 3\":\"-1893.01\",\"Coluna 4\":\"-1893.01\",\"Coluna 5\":\"-1893.01\",\"Coluna 6\":\"-1893.01\",\"Coluna 7\":\"-1893.01\",\"Coluna 8\":\"-1893.01\",\"Coluna 9\":\"-1893.01\",\"Coluna 10\":\"-1893.01\",\"Coluna 11\":\"-1893.01\",\"Coluna 12\":\"-1893.01\",\"Coluna 13\":\"-1893.01\",\"Coluna 14\":\"-1893.01\",\"Coluna 15\":\"-1893.01\",\"Coluna 16\":\"-1893.01\",\"Coluna 17\":\"-1893.01\",\"Coluna 18\":\"-1893.01\",\"Coluna 19\":\"-1893.01\",\"Coluna 20\":\"-1893.01\",\"Coluna 21\":\"-1893.01\",\"Coluna 22\":\"-1893.01\",\"Coluna 23\":\"-1893.01\",\"Coluna 24\":\"-1893.01\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"DRE\",\"Linha\":11,\"Campo\":\"Depreciação do Principal\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"-1893.01\",\"Coluna 2\":\"-1893.01\",\"Coluna 3\":\"-1893.01\",\"Coluna 4\":\"-1893.01\",\"Coluna 5\":\"-1893.01\",\"Coluna 6\":\"-1893.01\",\"Coluna 7\":\"-1893.01\",\"Coluna 8\":\"-1893.01\",\"Coluna 9\":\"-1893.01\",\"Coluna 10\":\"-1893.01\",\"Coluna 11\":\"-1893.01\",\"Coluna 12\":\"-1893.01\",\"Coluna 13\":\"-1893.01\",\"Coluna 14\":\"-1893.01\",\"Coluna 15\":\"-1893.01\",\"Coluna 16\":\"-1893.01\",\"Coluna 17\":\"-1893.01\",\"Coluna 18\":\"-1893.01\",\"Coluna 19\":\"-1893.01\",\"Coluna 20\":\"-1893.01\",\"Coluna 21\":\"-1893.01\",\"Coluna 22\":\"-1893.01\",\"Coluna 23\":\"-1893.01\",\"Coluna 24\":\"-1893.01\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"DRE\",\"Linha\":12,\"Campo\":\"Depreciação do Frete\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"0.00\",\"Coluna 2\":\"0.00\",\"Coluna 3\":\"0.00\",\"Coluna 4\":\"0.00\",\"Coluna 5\":\"0.00\",\"Coluna 6\":\"0.00\",\"Coluna 7\":\"0.00\",\"Coluna 8\":\"0.00\",\"Coluna 9\":\"0.00\",\"Coluna 10\":\"0.00\",\"Coluna 11\":\"0.00\",\"Coluna 12\":\"0.00\",\"Coluna 13\":\"0.00\",\"Coluna 14\":\"0.00\",\"Coluna 15\":\"0.00\",\"Coluna 16\":\"0.00\",\"Coluna 17\":\"0.00\",\"Coluna 18\":\"0.00\",\"Coluna 19\":\"0.00\",\"Coluna 20\":\"0.00\",\"Coluna 21\":\"0.00\",\"Coluna 22\":\"0.00\",\"Coluna 23\":\"0.00\",\"Coluna 24\":\"0.00\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"DRE\",\"Linha\":13,\"Campo\":\"Depreciação dos Acessórios\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"0.00\",\"Coluna 2\":\"0.00\",\"Coluna 3\":\"0.00\",\"Coluna 4\":\"0.00\",\"Coluna 5\":\"0.00\",\"Coluna 6\":\"0.00\",\"Coluna 7\":\"0.00\",\"Coluna 8\":\"0.00\",\"Coluna 9\":\"0.00\",\"Coluna 10\":\"0.00\",\"Coluna 11\":\"0.00\",\"Coluna 12\":\"0.00\",\"Coluna 13\":\"0.00\",\"Coluna 14\":\"0.00\",\"Coluna 15\":\"0.00\",\"Coluna 16\":\"0.00\",\"Coluna 17\":\"0.00\",\"Coluna 18\":\"0.00\",\"Coluna 19\":\"0.00\",\"Coluna 20\":\"0.00\",\"Coluna 21\":\"0.00\",\"Coluna 22\":\"0.00\",\"Coluna 23\":\"0.00\",\"Coluna 24\":\"0.00\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"DRE\",\"Linha\":14,\"Campo\":\"Ebit\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"190.63\",\"Coluna 2\":\"190.63\",\"Coluna 3\":\"190.63\",\"Coluna 4\":\"190.63\",\"Coluna 5\":\"190.63\",\"Coluna 6\":\"190.63\",\"Coluna 7\":\"137.66\",\"Coluna 8\":\"137.66\",\"Coluna 9\":\"137.66\",\"Coluna 10\":\"137.66\",\"Coluna 11\":\"137.66\",\"Coluna 12\":\"137.66\",\"Coluna 13\":\"18.95\",\"Coluna 14\":\"18.95\",\"Coluna 15\":\"18.95\",\"Coluna 16\":\"18.95\",\"Coluna 17\":\"18.95\",\"Coluna 18\":\"18.95\",\"Coluna 19\":\"-34.02\",\"Coluna 20\":\"-34.02\",\"Coluna 21\":\"-34.02\",\"Coluna 22\":\"-34.02\",\"Coluna 23\":\"-34.02\",\"Coluna 24\":\"-34.02\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"DRE\",\"Linha\":15,\"Campo\":\"Impostos\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"-64.81\",\"Coluna 2\":\"-64.81\",\"Coluna 3\":\"-64.81\",\"Coluna 4\":\"-64.81\",\"Coluna 5\":\"-64.81\",\"Coluna 6\":\"-64.81\",\"Coluna 7\":\"-46.80\",\"Coluna 8\":\"-46.80\",\"Coluna 9\":\"-46.80\",\"Coluna 10\":\"-46.80\",\"Coluna 11\":\"-46.80\",\"Coluna 12\":\"-46.80\",\"Coluna 13\":\"-6.44\",\"Coluna 14\":\"-6.44\",\"Coluna 15\":\"-6.44\",\"Coluna 16\":\"-6.44\",\"Coluna 17\":\"-6.44\",\"Coluna 18\":\"-6.44\",\"Coluna 19\":\"0.00\",\"Coluna 20\":\"0.00\",\"Coluna 21\":\"0.00\",\"Coluna 22\":\"0.00\",\"Coluna 23\":\"0.00\",\"Coluna 24\":\"0.00\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"-17242.59\"},{\"Fluxo\":\"DRE\",\"Linha\":16,\"Campo\":\"Lucro Líquido\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"125.82\",\"Coluna 2\":\"125.82\",\"Coluna 3\":\"125.82\",\"Coluna 4\":\"125.82\",\"Coluna 5\":\"125.82\",\"Coluna 6\":\"125.82\",\"Coluna 7\":\"90.85\",\"Coluna 8\":\"90.85\",\"Coluna 9\":\"90.85\",\"Coluna 10\":\"90.85\",\"Coluna 11\":\"90.85\",\"Coluna 12\":\"90.85\",\"Coluna 13\":\"12.51\",\"Coluna 14\":\"12.51\",\"Coluna 15\":\"12.51\",\"Coluna 16\":\"12.51\",\"Coluna 17\":\"12.51\",\"Coluna 18\":\"12.51\",\"Coluna 19\":\"-34.02\",\"Coluna 20\":\"-34.02\",\"Coluna 21\":\"-34.02\",\"Coluna 22\":\"-34.02\",\"Coluna 23\":\"-34.02\",\"Coluna 24\":\"-34.02\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"-17242.59\"},{\"Fluxo\":\"\"},{\"Fluxo\":\"Imposto\",\"Linha\":1,\"Campo\":\"Ano\",\"Coluna 0\":2020.0,\"Coluna 1\":2020.0,\"Coluna 2\":2020.0,\"Coluna 3\":2020.0,\"Coluna 4\":2020.0,\"Coluna 5\":2020.0,\"Coluna 6\":2020.0,\"Coluna 7\":2021.0,\"Coluna 8\":2021.0,\"Coluna 9\":2021.0,\"Coluna 10\":2021.0,\"Coluna 11\":2021.0,\"Coluna 12\":2021.0,\"Coluna 13\":2021.0,\"Coluna 14\":2021.0,\"Coluna 15\":2021.0,\"Coluna 16\":2021.0,\"Coluna 17\":2021.0,\"Coluna 18\":2021.0,\"Coluna 19\":2022.0,\"Coluna 20\":2022.0,\"Coluna 21\":2022.0,\"Coluna 22\":2022.0,\"Coluna 23\":2022.0,\"Coluna 24\":2022.0,\"Coluna 25\":2022.0,\"Coluna 26\":2022.0,\"Coluna 27\":2022.0},{\"Fluxo\":\"Imposto\",\"Linha\":2,\"Campo\":\"Mês\",\"Coluna 0\":\"6/2020\",\"Coluna 1\":\"7/2020\",\"Coluna 2\":\"8/2020\",\"Coluna 3\":\"9/2020\",\"Coluna 4\":\"10/2020\",\"Coluna 5\":\"11/2020\",\"Coluna 6\":\"12/2020\",\"Coluna 7\":\"1/2021\",\"Coluna 8\":\"2/2021\",\"Coluna 9\":\"3/2021\",\"Coluna 10\":\"4/2021\",\"Coluna 11\":\"5/2021\",\"Coluna 12\":\"6/2021\",\"Coluna 13\":\"7/2021\",\"Coluna 14\":\"8/2021\",\"Coluna 15\":\"9/2021\",\"Coluna 16\":\"10/2021\",\"Coluna 17\":\"11/2021\",\"Coluna 18\":\"12/2021\",\"Coluna 19\":\"1/2022\",\"Coluna 20\":\"2/2022\",\"Coluna 21\":\"3/2022\",\"Coluna 22\":\"4/2022\",\"Coluna 23\":\"5/2022\",\"Coluna 24\":\"6/2022\",\"Coluna 25\":\"7/2022\",\"Coluna 26\":\"8/2022\",\"Coluna 27\":\"9/2022\"},{\"Fluxo\":\"Imposto\",\"Linha\":3,\"Campo\":\"EBITDA\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"2083.64\",\"Coluna 2\":\"2083.64\",\"Coluna 3\":\"2083.64\",\"Coluna 4\":\"2083.64\",\"Coluna 5\":\"2083.64\",\"Coluna 6\":\"2083.64\",\"Coluna 7\":\"2030.67\",\"Coluna 8\":\"2030.67\",\"Coluna 9\":\"2030.67\",\"Coluna 10\":\"2030.67\",\"Coluna 11\":\"2030.67\",\"Coluna 12\":\"2030.67\",\"Coluna 13\":\"1911.96\",\"Coluna 14\":\"1911.96\",\"Coluna 15\":\"1911.96\",\"Coluna 16\":\"1911.96\",\"Coluna 17\":\"1911.96\",\"Coluna 18\":\"1911.96\",\"Coluna 19\":\"1858.99\",\"Coluna 20\":\"1858.99\",\"Coluna 21\":\"1858.99\",\"Coluna 22\":\"1858.99\",\"Coluna 23\":\"1858.99\",\"Coluna 24\":\"1858.99\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"Imposto\",\"Linha\":4,\"Campo\":\"Depreciação do Principal\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"-1893.01\",\"Coluna 2\":\"-1893.01\",\"Coluna 3\":\"-1893.01\",\"Coluna 4\":\"-1893.01\",\"Coluna 5\":\"-1893.01\",\"Coluna 6\":\"-1893.01\",\"Coluna 7\":\"-1893.01\",\"Coluna 8\":\"-1893.01\",\"Coluna 9\":\"-1893.01\",\"Coluna 10\":\"-1893.01\",\"Coluna 11\":\"-1893.01\",\"Coluna 12\":\"-1893.01\",\"Coluna 13\":\"-1893.01\",\"Coluna 14\":\"-1893.01\",\"Coluna 15\":\"-1893.01\",\"Coluna 16\":\"-1893.01\",\"Coluna 17\":\"-1893.01\",\"Coluna 18\":\"-1893.01\",\"Coluna 19\":\"-1893.01\",\"Coluna 20\":\"-1893.01\",\"Coluna 21\":\"-1893.01\",\"Coluna 22\":\"-1893.01\",\"Coluna 23\":\"-1893.01\",\"Coluna 24\":\"-1893.01\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"Imposto\",\"Linha\":5,\"Campo\":\"Depreciação do Frete\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"0.00\",\"Coluna 2\":\"0.00\",\"Coluna 3\":\"0.00\",\"Coluna 4\":\"0.00\",\"Coluna 5\":\"0.00\",\"Coluna 6\":\"0.00\",\"Coluna 7\":\"0.00\",\"Coluna 8\":\"0.00\",\"Coluna 9\":\"0.00\",\"Coluna 10\":\"0.00\",\"Coluna 11\":\"0.00\",\"Coluna 12\":\"0.00\",\"Coluna 13\":\"0.00\",\"Coluna 14\":\"0.00\",\"Coluna 15\":\"0.00\",\"Coluna 16\":\"0.00\",\"Coluna 17\":\"0.00\",\"Coluna 18\":\"0.00\",\"Coluna 19\":\"0.00\",\"Coluna 20\":\"0.00\",\"Coluna 21\":\"0.00\",\"Coluna 22\":\"0.00\",\"Coluna 23\":\"0.00\",\"Coluna 24\":\"0.00\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"Imposto\",\"Linha\":6,\"Campo\":\"Depreciação dos Acessórios\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"0.00\",\"Coluna 2\":\"0.00\",\"Coluna 3\":\"0.00\",\"Coluna 4\":\"0.00\",\"Coluna 5\":\"0.00\",\"Coluna 6\":\"0.00\",\"Coluna 7\":\"0.00\",\"Coluna 8\":\"0.00\",\"Coluna 9\":\"0.00\",\"Coluna 10\":\"0.00\",\"Coluna 11\":\"0.00\",\"Coluna 12\":\"0.00\",\"Coluna 13\":\"0.00\",\"Coluna 14\":\"0.00\",\"Coluna 15\":\"0.00\",\"Coluna 16\":\"0.00\",\"Coluna 17\":\"0.00\",\"Coluna 18\":\"0.00\",\"Coluna 19\":\"0.00\",\"Coluna 20\":\"0.00\",\"Coluna 21\":\"0.00\",\"Coluna 22\":\"0.00\",\"Coluna 23\":\"0.00\",\"Coluna 24\":\"0.00\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"Imposto\",\"Linha\":7,\"Campo\":\"Ganho/Perda na Venda do Ativo\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"0.00\",\"Coluna 2\":\"0.00\",\"Coluna 3\":\"0.00\",\"Coluna 4\":\"0.00\",\"Coluna 5\":\"0.00\",\"Coluna 6\":\"0.00\",\"Coluna 7\":\"0.00\",\"Coluna 8\":\"0.00\",\"Coluna 9\":\"0.00\",\"Coluna 10\":\"0.00\",\"Coluna 11\":\"0.00\",\"Coluna 12\":\"0.00\",\"Coluna 13\":\"0.00\",\"Coluna 14\":\"0.00\",\"Coluna 15\":\"0.00\",\"Coluna 16\":\"0.00\",\"Coluna 17\":\"0.00\",\"Coluna 18\":\"0.00\",\"Coluna 19\":\"0.00\",\"Coluna 20\":\"0.00\",\"Coluna 21\":\"0.00\",\"Coluna 22\":\"0.00\",\"Coluna 23\":\"0.00\",\"Coluna 24\":\"0.00\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"50917.64\"},{\"Fluxo\":\"Imposto\",\"Linha\":8,\"Campo\":\"Lair\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"190.63\",\"Coluna 2\":\"190.63\",\"Coluna 3\":\"190.63\",\"Coluna 4\":\"190.63\",\"Coluna 5\":\"190.63\",\"Coluna 6\":\"190.63\",\"Coluna 7\":\"137.66\",\"Coluna 8\":\"137.66\",\"Coluna 9\":\"137.66\",\"Coluna 10\":\"137.66\",\"Coluna 11\":\"137.66\",\"Coluna 12\":\"137.66\",\"Coluna 13\":\"18.95\",\"Coluna 14\":\"18.95\",\"Coluna 15\":\"18.95\",\"Coluna 16\":\"18.95\",\"Coluna 17\":\"18.95\",\"Coluna 18\":\"18.95\",\"Coluna 19\":\"-34.02\",\"Coluna 20\":\"-34.02\",\"Coluna 21\":\"-34.02\",\"Coluna 22\":\"-34.02\",\"Coluna 23\":\"-34.02\",\"Coluna 24\":\"-34.02\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"50917.64\"},{\"Fluxo\":\"Imposto\",\"Linha\":9,\"Campo\":\"Saldo Anual Acumulado do LAIR\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"0.00\",\"Coluna 2\":\"0.00\",\"Coluna 3\":\"0.00\",\"Coluna 4\":\"0.00\",\"Coluna 5\":\"0.00\",\"Coluna 6\":\"1143.78\",\"Coluna 7\":\"0.00\",\"Coluna 8\":\"0.00\",\"Coluna 9\":\"0.00\",\"Coluna 10\":\"0.00\",\"Coluna 11\":\"0.00\",\"Coluna 12\":\"0.00\",\"Coluna 13\":\"0.00\",\"Coluna 14\":\"0.00\",\"Coluna 15\":\"0.00\",\"Coluna 16\":\"0.00\",\"Coluna 17\":\"0.00\",\"Coluna 18\":\"939.64\",\"Coluna 19\":\"0.00\",\"Coluna 20\":\"0.00\",\"Coluna 21\":\"0.00\",\"Coluna 22\":\"0.00\",\"Coluna 23\":\"0.00\",\"Coluna 24\":\"0.00\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"50713.49\"},{\"Fluxo\":\"Imposto\",\"Linha\":10,\"Campo\":\"Saldo Mensal Acumulado do LAIR\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"190.63\",\"Coluna 2\":\"381.26\",\"Coluna 3\":\"571.89\",\"Coluna 4\":\"762.52\",\"Coluna 5\":\"953.15\",\"Coluna 6\":\"0.00\",\"Coluna 7\":\"137.66\",\"Coluna 8\":\"275.32\",\"Coluna 9\":\"412.97\",\"Coluna 10\":\"550.63\",\"Coluna 11\":\"688.29\",\"Coluna 12\":\"825.95\",\"Coluna 13\":\"844.90\",\"Coluna 14\":\"863.84\",\"Coluna 15\":\"882.79\",\"Coluna 16\":\"901.74\",\"Coluna 17\":\"920.69\",\"Coluna 18\":\"0.00\",\"Coluna 19\":\"-34.02\",\"Coluna 20\":\"-68.05\",\"Coluna 21\":\"-102.07\",\"Coluna 22\":\"-136.09\",\"Coluna 23\":\"-170.12\",\"Coluna 24\":\"-204.14\",\"Coluna 25\":\"-204.14\",\"Coluna 26\":\"-204.14\",\"Coluna 27\":\"50713.49\"},{\"Fluxo\":\"Imposto\",\"Linha\":11,\"Campo\":\"Lucro Tributável antes do Prejuízo Fiscal\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"190.63\",\"Coluna 2\":\"381.26\",\"Coluna 3\":\"571.89\",\"Coluna 4\":\"762.52\",\"Coluna 5\":\"953.15\",\"Coluna 6\":\"1143.78\",\"Coluna 7\":\"137.66\",\"Coluna 8\":\"275.32\",\"Coluna 9\":\"412.97\",\"Coluna 10\":\"550.63\",\"Coluna 11\":\"688.29\",\"Coluna 12\":\"825.95\",\"Coluna 13\":\"844.90\",\"Coluna 14\":\"863.84\",\"Coluna 15\":\"882.79\",\"Coluna 16\":\"901.74\",\"Coluna 17\":\"920.69\",\"Coluna 18\":\"939.64\",\"Coluna 19\":\"0.00\",\"Coluna 20\":\"0.00\",\"Coluna 21\":\"0.00\",\"Coluna 22\":\"0.00\",\"Coluna 23\":\"0.00\",\"Coluna 24\":\"0.00\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"50713.49\"},{\"Fluxo\":\"Imposto\",\"Linha\":12,\"Campo\":\"Prejuízo Fiscal Usado Resultado\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"0.00\",\"Coluna 2\":\"0.00\",\"Coluna 3\":\"0.00\",\"Coluna 4\":\"0.00\",\"Coluna 5\":\"0.00\",\"Coluna 6\":\"0.00\",\"Coluna 7\":\"0.00\",\"Coluna 8\":\"0.00\",\"Coluna 9\":\"0.00\",\"Coluna 10\":\"0.00\",\"Coluna 11\":\"0.00\",\"Coluna 12\":\"0.00\",\"Coluna 13\":\"0.00\",\"Coluna 14\":\"0.00\",\"Coluna 15\":\"0.00\",\"Coluna 16\":\"0.00\",\"Coluna 17\":\"0.00\",\"Coluna 18\":\"0.00\",\"Coluna 19\":\"0.00\",\"Coluna 20\":\"0.00\",\"Coluna 21\":\"0.00\",\"Coluna 22\":\"0.00\",\"Coluna 23\":\"0.00\",\"Coluna 24\":\"0.00\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"Imposto\",\"Linha\":13,\"Campo\":\"Lucro Tributável depois do Prejuízo Fiscal\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"190.63\",\"Coluna 2\":\"381.26\",\"Coluna 3\":\"571.89\",\"Coluna 4\":\"762.52\",\"Coluna 5\":\"953.15\",\"Coluna 6\":\"1143.78\",\"Coluna 7\":\"137.66\",\"Coluna 8\":\"275.32\",\"Coluna 9\":\"412.97\",\"Coluna 10\":\"550.63\",\"Coluna 11\":\"688.29\",\"Coluna 12\":\"825.95\",\"Coluna 13\":\"844.90\",\"Coluna 14\":\"863.84\",\"Coluna 15\":\"882.79\",\"Coluna 16\":\"901.74\",\"Coluna 17\":\"920.69\",\"Coluna 18\":\"939.64\",\"Coluna 19\":\"0.00\",\"Coluna 20\":\"0.00\",\"Coluna 21\":\"0.00\",\"Coluna 22\":\"0.00\",\"Coluna 23\":\"0.00\",\"Coluna 24\":\"0.00\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"50713.49\"},{\"Fluxo\":\"Imposto\",\"Linha\":14,\"Campo\":\"Imposto Caixa\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"64.81\",\"Coluna 2\":\"64.81\",\"Coluna 3\":\"64.81\",\"Coluna 4\":\"64.81\",\"Coluna 5\":\"64.81\",\"Coluna 6\":\"64.81\",\"Coluna 7\":\"46.80\",\"Coluna 8\":\"46.80\",\"Coluna 9\":\"46.80\",\"Coluna 10\":\"46.80\",\"Coluna 11\":\"46.80\",\"Coluna 12\":\"46.80\",\"Coluna 13\":\"6.44\",\"Coluna 14\":\"6.44\",\"Coluna 15\":\"6.44\",\"Coluna 16\":\"6.44\",\"Coluna 17\":\"6.44\",\"Coluna 18\":\"6.44\",\"Coluna 19\":\"0.00\",\"Coluna 20\":\"0.00\",\"Coluna 21\":\"0.00\",\"Coluna 22\":\"0.00\",\"Coluna 23\":\"0.00\",\"Coluna 24\":\"0.00\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"17242.59\"},{\"Fluxo\":\"Imposto\",\"Linha\":15,\"Campo\":\"Prejuízo Fiscal BOP\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"0.00\",\"Coluna 2\":\"0.00\",\"Coluna 3\":\"0.00\",\"Coluna 4\":\"0.00\",\"Coluna 5\":\"0.00\",\"Coluna 6\":\"0.00\",\"Coluna 7\":\"0.00\",\"Coluna 8\":\"0.00\",\"Coluna 9\":\"0.00\",\"Coluna 10\":\"0.00\",\"Coluna 11\":\"0.00\",\"Coluna 12\":\"0.00\",\"Coluna 13\":\"0.00\",\"Coluna 14\":\"0.00\",\"Coluna 15\":\"0.00\",\"Coluna 16\":\"0.00\",\"Coluna 17\":\"0.00\",\"Coluna 18\":\"0.00\",\"Coluna 19\":\"0.00\",\"Coluna 20\":\"0.00\",\"Coluna 21\":\"0.00\",\"Coluna 22\":\"0.00\",\"Coluna 23\":\"0.00\",\"Coluna 24\":\"0.00\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"Imposto\",\"Linha\":16,\"Campo\":\"Prejuízo Fiscal Criado\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"0.00\",\"Coluna 2\":\"0.00\",\"Coluna 3\":\"0.00\",\"Coluna 4\":\"0.00\",\"Coluna 5\":\"0.00\",\"Coluna 6\":\"0.00\",\"Coluna 7\":\"0.00\",\"Coluna 8\":\"0.00\",\"Coluna 9\":\"0.00\",\"Coluna 10\":\"0.00\",\"Coluna 11\":\"0.00\",\"Coluna 12\":\"0.00\",\"Coluna 13\":\"0.00\",\"Coluna 14\":\"0.00\",\"Coluna 15\":\"0.00\",\"Coluna 16\":\"0.00\",\"Coluna 17\":\"0.00\",\"Coluna 18\":\"0.00\",\"Coluna 19\":\"0.00\",\"Coluna 20\":\"0.00\",\"Coluna 21\":\"0.00\",\"Coluna 22\":\"0.00\",\"Coluna 23\":\"0.00\",\"Coluna 24\":\"0.00\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"Imposto\",\"Linha\":17,\"Campo\":\"Prejuízo Fiscal Usado\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"0.00\",\"Coluna 2\":\"0.00\",\"Coluna 3\":\"0.00\",\"Coluna 4\":\"0.00\",\"Coluna 5\":\"0.00\",\"Coluna 6\":\"0.00\",\"Coluna 7\":\"0.00\",\"Coluna 8\":\"0.00\",\"Coluna 9\":\"0.00\",\"Coluna 10\":\"0.00\",\"Coluna 11\":\"0.00\",\"Coluna 12\":\"0.00\",\"Coluna 13\":\"0.00\",\"Coluna 14\":\"0.00\",\"Coluna 15\":\"0.00\",\"Coluna 16\":\"0.00\",\"Coluna 17\":\"0.00\",\"Coluna 18\":\"0.00\",\"Coluna 19\":\"0.00\",\"Coluna 20\":\"0.00\",\"Coluna 21\":\"0.00\",\"Coluna 22\":\"0.00\",\"Coluna 23\":\"0.00\",\"Coluna 24\":\"0.00\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"Imposto\",\"Linha\":18,\"Campo\":\"Prejuízo Fiscal EOP \",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"0.00\",\"Coluna 2\":\"0.00\",\"Coluna 3\":\"0.00\",\"Coluna 4\":\"0.00\",\"Coluna 5\":\"0.00\",\"Coluna 6\":\"0.00\",\"Coluna 7\":\"0.00\",\"Coluna 8\":\"0.00\",\"Coluna 9\":\"0.00\",\"Coluna 10\":\"0.00\",\"Coluna 11\":\"0.00\",\"Coluna 12\":\"0.00\",\"Coluna 13\":\"0.00\",\"Coluna 14\":\"0.00\",\"Coluna 15\":\"0.00\",\"Coluna 16\":\"0.00\",\"Coluna 17\":\"0.00\",\"Coluna 18\":\"0.00\",\"Coluna 19\":\"0.00\",\"Coluna 20\":\"0.00\",\"Coluna 21\":\"0.00\",\"Coluna 22\":\"0.00\",\"Coluna 23\":\"0.00\",\"Coluna 24\":\"0.00\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"Imposto\",\"Linha\":19,\"Campo\":\"Saldo Acumulado do Prejuízo Fiscal Criado\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"0.00\",\"Coluna 2\":\"0.00\",\"Coluna 3\":\"0.00\",\"Coluna 4\":\"0.00\",\"Coluna 5\":\"0.00\",\"Coluna 6\":\"0.00\",\"Coluna 7\":\"0.00\",\"Coluna 8\":\"0.00\",\"Coluna 9\":\"0.00\",\"Coluna 10\":\"0.00\",\"Coluna 11\":\"0.00\",\"Coluna 12\":\"0.00\",\"Coluna 13\":\"0.00\",\"Coluna 14\":\"0.00\",\"Coluna 15\":\"0.00\",\"Coluna 16\":\"0.00\",\"Coluna 17\":\"0.00\",\"Coluna 18\":\"0.00\",\"Coluna 19\":\"0.00\",\"Coluna 20\":\"0.00\",\"Coluna 21\":\"0.00\",\"Coluna 22\":\"0.00\",\"Coluna 23\":\"0.00\",\"Coluna 24\":\"0.00\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"\"},{\"Fluxo\":\"Caixa\",\"Linha\":1,\"Campo\":\"Ano\",\"Coluna 0\":2020.0,\"Coluna 1\":2020.0,\"Coluna 2\":2020.0,\"Coluna 3\":2020.0,\"Coluna 4\":2020.0,\"Coluna 5\":2020.0,\"Coluna 6\":2020.0,\"Coluna 7\":2021.0,\"Coluna 8\":2021.0,\"Coluna 9\":2021.0,\"Coluna 10\":2021.0,\"Coluna 11\":2021.0,\"Coluna 12\":2021.0,\"Coluna 13\":2021.0,\"Coluna 14\":2021.0,\"Coluna 15\":2021.0,\"Coluna 16\":2021.0,\"Coluna 17\":2021.0,\"Coluna 18\":2021.0,\"Coluna 19\":2022.0,\"Coluna 20\":2022.0,\"Coluna 21\":2022.0,\"Coluna 22\":2022.0,\"Coluna 23\":2022.0,\"Coluna 24\":2022.0,\"Coluna 25\":2022.0,\"Coluna 26\":2022.0,\"Coluna 27\":2022.0},{\"Fluxo\":\"Caixa\",\"Linha\":2,\"Campo\":\"Mês\",\"Coluna 0\":\"6/2020\",\"Coluna 1\":\"7/2020\",\"Coluna 2\":\"8/2020\",\"Coluna 3\":\"9/2020\",\"Coluna 4\":\"10/2020\",\"Coluna 5\":\"11/2020\",\"Coluna 6\":\"12/2020\",\"Coluna 7\":\"1/2021\",\"Coluna 8\":\"2/2021\",\"Coluna 9\":\"3/2021\",\"Coluna 10\":\"4/2021\",\"Coluna 11\":\"5/2021\",\"Coluna 12\":\"6/2021\",\"Coluna 13\":\"7/2021\",\"Coluna 14\":\"8/2021\",\"Coluna 15\":\"9/2021\",\"Coluna 16\":\"10/2021\",\"Coluna 17\":\"11/2021\",\"Coluna 18\":\"12/2021\",\"Coluna 19\":\"1/2022\",\"Coluna 20\":\"2/2022\",\"Coluna 21\":\"3/2022\",\"Coluna 22\":\"4/2022\",\"Coluna 23\":\"5/2022\",\"Coluna 24\":\"6/2022\",\"Coluna 25\":\"7/2022\",\"Coluna 26\":\"8/2022\",\"Coluna 27\":\"9/2022\"},{\"Fluxo\":\"Caixa\",\"Linha\":3,\"Campo\":\"Receita\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"2524.24\",\"Coluna 2\":\"2524.24\",\"Coluna 3\":\"2524.24\",\"Coluna 4\":\"2524.24\",\"Coluna 5\":\"2524.24\",\"Coluna 6\":\"2524.24\",\"Coluna 7\":\"2524.24\",\"Coluna 8\":\"2524.24\",\"Coluna 9\":\"2524.24\",\"Coluna 10\":\"2524.24\",\"Coluna 11\":\"2524.24\",\"Coluna 12\":\"2524.24\",\"Coluna 13\":\"2617.42\",\"Coluna 14\":\"2617.42\",\"Coluna 15\":\"2617.42\",\"Coluna 16\":\"2617.42\",\"Coluna 17\":\"2617.42\",\"Coluna 18\":\"2617.42\",\"Coluna 19\":\"2617.42\",\"Coluna 20\":\"2617.42\",\"Coluna 21\":\"2617.42\",\"Coluna 22\":\"2617.42\",\"Coluna 23\":\"2617.42\",\"Coluna 24\":\"2617.42\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"Caixa\",\"Linha\":4,\"Campo\":\"Custos\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"-440.60\",\"Coluna 2\":\"-440.60\",\"Coluna 3\":\"-440.60\",\"Coluna 4\":\"-440.60\",\"Coluna 5\":\"-440.60\",\"Coluna 6\":\"-440.60\",\"Coluna 7\":\"-493.57\",\"Coluna 8\":\"-493.57\",\"Coluna 9\":\"-493.57\",\"Coluna 10\":\"-493.57\",\"Coluna 11\":\"-493.57\",\"Coluna 12\":\"-493.57\",\"Coluna 13\":\"-705.46\",\"Coluna 14\":\"-705.46\",\"Coluna 15\":\"-705.46\",\"Coluna 16\":\"-705.46\",\"Coluna 17\":\"-705.46\",\"Coluna 18\":\"-705.46\",\"Coluna 19\":\"-758.43\",\"Coluna 20\":\"-758.43\",\"Coluna 21\":\"-758.43\",\"Coluna 22\":\"-758.43\",\"Coluna 23\":\"-758.43\",\"Coluna 24\":\"-758.43\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"Caixa\",\"Linha\":5,\"Campo\":\"EBITDA\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"2083.64\",\"Coluna 2\":\"2083.64\",\"Coluna 3\":\"2083.64\",\"Coluna 4\":\"2083.64\",\"Coluna 5\":\"2083.64\",\"Coluna 6\":\"2083.64\",\"Coluna 7\":\"2030.67\",\"Coluna 8\":\"2030.67\",\"Coluna 9\":\"2030.67\",\"Coluna 10\":\"2030.67\",\"Coluna 11\":\"2030.67\",\"Coluna 12\":\"2030.67\",\"Coluna 13\":\"1911.96\",\"Coluna 14\":\"1911.96\",\"Coluna 15\":\"1911.96\",\"Coluna 16\":\"1911.96\",\"Coluna 17\":\"1911.96\",\"Coluna 18\":\"1911.96\",\"Coluna 19\":\"1858.99\",\"Coluna 20\":\"1858.99\",\"Coluna 21\":\"1858.99\",\"Coluna 22\":\"1858.99\",\"Coluna 23\":\"1858.99\",\"Coluna 24\":\"1858.99\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"Caixa\",\"Linha\":6,\"Campo\":\"Depreciação\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"-1893.01\",\"Coluna 2\":\"-1893.01\",\"Coluna 3\":\"-1893.01\",\"Coluna 4\":\"-1893.01\",\"Coluna 5\":\"-1893.01\",\"Coluna 6\":\"-1893.01\",\"Coluna 7\":\"-1893.01\",\"Coluna 8\":\"-1893.01\",\"Coluna 9\":\"-1893.01\",\"Coluna 10\":\"-1893.01\",\"Coluna 11\":\"-1893.01\",\"Coluna 12\":\"-1893.01\",\"Coluna 13\":\"-1893.01\",\"Coluna 14\":\"-1893.01\",\"Coluna 15\":\"-1893.01\",\"Coluna 16\":\"-1893.01\",\"Coluna 17\":\"-1893.01\",\"Coluna 18\":\"-1893.01\",\"Coluna 19\":\"-1893.01\",\"Coluna 20\":\"-1893.01\",\"Coluna 21\":\"-1893.01\",\"Coluna 22\":\"-1893.01\",\"Coluna 23\":\"-1893.01\",\"Coluna 24\":\"-1893.01\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"Caixa\",\"Linha\":7,\"Campo\":\"EBIT\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"190.63\",\"Coluna 2\":\"190.63\",\"Coluna 3\":\"190.63\",\"Coluna 4\":\"190.63\",\"Coluna 5\":\"190.63\",\"Coluna 6\":\"190.63\",\"Coluna 7\":\"137.66\",\"Coluna 8\":\"137.66\",\"Coluna 9\":\"137.66\",\"Coluna 10\":\"137.66\",\"Coluna 11\":\"137.66\",\"Coluna 12\":\"137.66\",\"Coluna 13\":\"18.95\",\"Coluna 14\":\"18.95\",\"Coluna 15\":\"18.95\",\"Coluna 16\":\"18.95\",\"Coluna 17\":\"18.95\",\"Coluna 18\":\"18.95\",\"Coluna 19\":\"-34.02\",\"Coluna 20\":\"-34.02\",\"Coluna 21\":\"-34.02\",\"Coluna 22\":\"-34.02\",\"Coluna 23\":\"-34.02\",\"Coluna 24\":\"-34.02\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"Caixa\",\"Linha\":8,\"Campo\":\"Impostos\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"-64.81\",\"Coluna 2\":\"-64.81\",\"Coluna 3\":\"-64.81\",\"Coluna 4\":\"-64.81\",\"Coluna 5\":\"-64.81\",\"Coluna 6\":\"-64.81\",\"Coluna 7\":\"-46.80\",\"Coluna 8\":\"-46.80\",\"Coluna 9\":\"-46.80\",\"Coluna 10\":\"-46.80\",\"Coluna 11\":\"-46.80\",\"Coluna 12\":\"-46.80\",\"Coluna 13\":\"-6.44\",\"Coluna 14\":\"-6.44\",\"Coluna 15\":\"-6.44\",\"Coluna 16\":\"-6.44\",\"Coluna 17\":\"-6.44\",\"Coluna 18\":\"-6.44\",\"Coluna 19\":\"0.00\",\"Coluna 20\":\"0.00\",\"Coluna 21\":\"0.00\",\"Coluna 22\":\"0.00\",\"Coluna 23\":\"0.00\",\"Coluna 24\":\"0.00\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"-17242.59\"},{\"Fluxo\":\"Caixa\",\"Linha\":9,\"Campo\":\"FCO\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"2018.83\",\"Coluna 2\":\"2018.83\",\"Coluna 3\":\"2018.83\",\"Coluna 4\":\"2018.83\",\"Coluna 5\":\"2018.83\",\"Coluna 6\":\"2018.83\",\"Coluna 7\":\"1983.87\",\"Coluna 8\":\"1983.87\",\"Coluna 9\":\"1983.87\",\"Coluna 10\":\"1983.87\",\"Coluna 11\":\"1983.87\",\"Coluna 12\":\"1983.87\",\"Coluna 13\":\"1905.52\",\"Coluna 14\":\"1905.52\",\"Coluna 15\":\"1905.52\",\"Coluna 16\":\"1905.52\",\"Coluna 17\":\"1905.52\",\"Coluna 18\":\"1905.52\",\"Coluna 19\":\"1858.99\",\"Coluna 20\":\"1858.99\",\"Coluna 21\":\"1858.99\",\"Coluna 22\":\"1858.99\",\"Coluna 23\":\"1858.99\",\"Coluna 24\":\"1858.99\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"-17242.59\"},{\"Fluxo\":\"Caixa\",\"Linha\":10,\"Campo\":\"Capex\",\"Coluna 0\":\"-113580.70\",\"Coluna 1\":\"0.00\",\"Coluna 2\":\"0.00\",\"Coluna 3\":\"0.00\",\"Coluna 4\":\"0.00\",\"Coluna 5\":\"0.00\",\"Coluna 6\":\"0.00\",\"Coluna 7\":\"0.00\",\"Coluna 8\":\"0.00\",\"Coluna 9\":\"0.00\",\"Coluna 10\":\"0.00\",\"Coluna 11\":\"0.00\",\"Coluna 12\":\"0.00\",\"Coluna 13\":\"0.00\",\"Coluna 14\":\"0.00\",\"Coluna 15\":\"0.00\",\"Coluna 16\":\"0.00\",\"Coluna 17\":\"0.00\",\"Coluna 18\":\"0.00\",\"Coluna 19\":\"0.00\",\"Coluna 20\":\"0.00\",\"Coluna 21\":\"0.00\",\"Coluna 22\":\"0.00\",\"Coluna 23\":\"0.00\",\"Coluna 24\":\"0.00\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"Caixa\",\"Linha\":11,\"Campo\":\"Adiantamento de PMT\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"0.00\",\"Coluna 2\":\"0.00\",\"Coluna 3\":\"0.00\",\"Coluna 4\":\"0.00\",\"Coluna 5\":\"0.00\",\"Coluna 6\":\"0.00\",\"Coluna 7\":\"0.00\",\"Coluna 8\":\"0.00\",\"Coluna 9\":\"0.00\",\"Coluna 10\":\"0.00\",\"Coluna 11\":\"0.00\",\"Coluna 12\":\"0.00\",\"Coluna 13\":\"0.00\",\"Coluna 14\":\"0.00\",\"Coluna 15\":\"0.00\",\"Coluna 16\":\"0.00\",\"Coluna 17\":\"0.00\",\"Coluna 18\":\"0.00\",\"Coluna 19\":\"0.00\",\"Coluna 20\":\"0.00\",\"Coluna 21\":\"0.00\",\"Coluna 22\":\"0.00\",\"Coluna 23\":\"0.00\",\"Coluna 24\":\"0.00\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"Caixa\",\"Linha\":12,\"Campo\":\"Venda de Ativo\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"0.00\",\"Coluna 2\":\"0.00\",\"Coluna 3\":\"0.00\",\"Coluna 4\":\"0.00\",\"Coluna 5\":\"0.00\",\"Coluna 6\":\"0.00\",\"Coluna 7\":\"0.00\",\"Coluna 8\":\"0.00\",\"Coluna 9\":\"0.00\",\"Coluna 10\":\"0.00\",\"Coluna 11\":\"0.00\",\"Coluna 12\":\"0.00\",\"Coluna 13\":\"0.00\",\"Coluna 14\":\"0.00\",\"Coluna 15\":\"0.00\",\"Coluna 16\":\"0.00\",\"Coluna 17\":\"0.00\",\"Coluna 18\":\"0.00\",\"Coluna 19\":\"0.00\",\"Coluna 20\":\"0.00\",\"Coluna 21\":\"0.00\",\"Coluna 22\":\"0.00\",\"Coluna 23\":\"0.00\",\"Coluna 24\":\"0.00\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"113387.02\"},{\"Fluxo\":\"Caixa\",\"Linha\":13,\"Campo\":\"FCL\",\"Coluna 0\":\"-113580.70\",\"Coluna 1\":\"2018.83\",\"Coluna 2\":\"2018.83\",\"Coluna 3\":\"2018.83\",\"Coluna 4\":\"2018.83\",\"Coluna 5\":\"2018.83\",\"Coluna 6\":\"2018.83\",\"Coluna 7\":\"1983.87\",\"Coluna 8\":\"1983.87\",\"Coluna 9\":\"1983.87\",\"Coluna 10\":\"1983.87\",\"Coluna 11\":\"1983.87\",\"Coluna 12\":\"1983.87\",\"Coluna 13\":\"1905.52\",\"Coluna 14\":\"1905.52\",\"Coluna 15\":\"1905.52\",\"Coluna 16\":\"1905.52\",\"Coluna 17\":\"1905.52\",\"Coluna 18\":\"1905.52\",\"Coluna 19\":\"1858.99\",\"Coluna 20\":\"1858.99\",\"Coluna 21\":\"1858.99\",\"Coluna 22\":\"1858.99\",\"Coluna 23\":\"1858.99\",\"Coluna 24\":\"1858.99\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"96144.43\"}]","INPUT":"{\"Id\":\"0QL5A000005PXIRWA4\",\"QuoteNumber\":\"00000244\",\"QuoteId\":\"0Q05A0000024bOhSAI\",\"LineNumber\":\"00000337\",\"ProductId\":\"01t5A000008e1zkQAA\",\"ProductCode\":\"PL003563\",\"Quantity\":1.00,\"Time\":24,\"LicensePlateUF\":\"PR\",\"DeliveryUF\":\"PR\",\"DeliveryCityType\":\"Capital\",\"DeliveryMode\":\"Retirada do cliente na Concessionária\",\"ShippingResponsibility\":\"Ouro Verde\",\"Readjustment\":\"Sim\",\"LicensePlateEnd\":\"Não\",\"LicensePlateStart\":\"Não\",\"UsageType\":\"Comercial\",\"RoadType\":\"Asfalto\",\"KM\":2000,\"ThirdInsurance\":\"Sim\",\"VehicleInsurance\":\"Sim\",\"MoralDamage\":0.0,\"PassengerInjury\":0.0,\"FranchisePercent\":10.00,\"Franchise\":0.0,\"TireQuantity\":0,\"MaintenanceType\":\"Preventiva\",\"ReserveVehicle\":\"Sim\",\"ReserveVehicleType\":\"Similar\",\"ReserveVehicleDailyQuantity\":5,\"ReserveVehicleQuantity\":0,\"Target\":0.0,\"PaymTerm\":30,\"RemuneratedTransport\":\"Não\",\"ProjectDisc\":0.0,\"InterestRate\":0.0,\"InsuranceAmount\":0.0,\"TireTableAmount\":0.0,\"MaintenanceAmount\":0.0,\"FreightAmount\":0.0,\"DesmobilizationFreightAmount\":98.9800000000000000,\"WearForecastKmMax\":0.0,\"WearForecastGroundPercentMax\":0.0,\"WearForecastQuantityPercentageMax\":0.0,\"WearForecastUsageTypePercentMax\":0.0,\"DedicatedStructureCost\":0.0,\"DedicatedStructureDescription\":null,\"LaborCost\":0.0,\"LaborDescription\":null,\"ContributionMargin\":0.0,\"AccountName\":\"MR Consulting\",\"ClientRating\":\"D\",\"ClosingDate\":\"2020-02-28T00:00:00\",\"PMTAdvance\":0,\"Optionals\":[],\"Accessories\":[],\"Services\":[],\"UserEmail\":\"kelli.paim@ouroverde.net.br\",\"SourceApplication\":0,\"Simulation\":false,\"Refresh\":false,\"InsuranceFranchisePercent\":20.00,\"Spread\":0.0,\"WeightedFreightList\":null,\"errors\":[]}","PARAMETERS":"{\"PriceEngineResidualPercentageTable\":5637151221,\"ResidualPercentage\":72.9393801600000000,\"PriceEngineWearForecastKM\":0,\"WearForecastKmMax\":100.0,\"PriceEngineWearForecastGroundPercent\":0,\"WearForecastGroundPercentMax\":100.0,\"PriceEngineWearQuantityPercentage\":0,\"WearForecastQuantityPercentageMax\":100.0,\"PriceEngineWearForecastUsageTypePercent\":5637144578,\"WearForecastUsageTypePercentMax\":100.0000000000000000,\"PriceEngineParameters\":1,\"ReadjustmentPercent\":4.00,\"AliqPisCofins\":9.25,\"DPVAT\":5.2300000000000000,\"AdmCost\":37.00,\"PercentRisk\":3.00,\"PositiveFlowRate\":0.0,\"NegativeFlowRate\":0.0,\"ContributionMargin\":79.70,\"PriceEngineMaintenance\":5637187634,\"MaintenancePrice\":0.1059450000000000,\"PriceEngineWearForecastMaintenance\":5637144576,\"WearForecastMaintenanceIndex\":1.0000000000000000,\"TireTable\":5637145376,\"TireTablePrice\":760.0000000000000000,\"PriceEngineRates\":5637145326,\"ANTTAmount\":100.0000000000000000,\"ForwardingAgentAmount\":48.7000000000000000,\"IPVAPercentage\":1.0000000000000000,\"LeasingReleaseAmount\":0.0,\"LicensePlateAmount\":38.4300000000000000,\"LicensingAmount\":0.0000000000000000,\"PlatesAndSealingAmount\":190.0000000000000000,\"SindlocAmount\":0.0000000000000000,\"PriceEnginePlateChoice\":0,\"PlateChoiceAmount\":0.0,\"PriceEngineThirdPartyInsuranceRCFVThirdParty\":5637144586,\"CoverageAmountThirdParty\":500000.0000000000000000,\"InsuranceAmountThirdParty\":349.9300000000000000,\"PriceEngineThirdPartyInsuranceRCFVMoralDamage\":0,\"CoverageAmountMoralDamage\":0.0,\"InsuranceAmountMoralDamage\":0.0,\"PriceEngineThirdPartyInsuranceRCFVPersonal\":0,\"CoverageAmountPersonal\":0.0,\"InsuranceAmountPersonal\":0.0,\"PriceEngineFreight\":0,\"FreightAmount\":0.0,\"DesmobilizationFreightAmount\":98.9800000000000000,\"PriceEngineSublocatedStructure\":5637144580,\"ReservationValue\":224.0700000000000000,\"ModalityId\":0,\"ModalityName\":null,\"InterestRate\":0.80,\"Product\":5639336901,\"ProductName\":\"NISSAN FRONTIER 2.3 CD ATTACK AUTO 4WD 2019 AUTOMÁTICO 4P DIESEL\",\"SalesDaysTerm\":90,\"EquipmentTaxDepreciation\":20.00,\"AccessoriesTaxDepreciation\":50.00,\"MobilizationTaxDepreciation\":50.00,\"AliqTaxRate\":34.00,\"TaxLossUsageLimit\":30.00,\"IRRefundUsage\":80.00,\"InsuranceFranchisePercent\":20.00,\"TacographAmount\":0.0}","RESULT":"{\"PublicPrice\":155590.0000000000000000,\"PublicPriceDisc\":27.0000000000000000,\"PublicPriceAmount\":113580.70000000000000000000000,\"OptionalsAmountDisc\":0.0,\"OptionalsAmount\":0.0,\"AccessoriesAmount\":0.0,\"ServicesAmount\":0.0,\"InvestmentFinancialGross\":113580.70000000000000000000000,\"InvestmentVistaGross\":0.0,\"PriceEngineWearPercent\":100.0000000000000000,\"ResidualAmount\":113486.0,\"Depreciation\":0.0,\"FinancingInstallmentAmount\":5220.22860973818,\"ResidualInstallmentAmount\":-4307.98814801412,\"MaintenanceAmount\":211.89000000000000000000000000,\"KMPrice\":211.8900000000000000,\"KMPriceSurplus\":0.3972937500000000000000000000,\"TireTableAmount\":0.0,\"CreditPISCOFINS\":-194.70340416666666666666666667,\"AcquisitionCost\":717.53705755739333333333333333,\"TimeSindlocAmount\":0.0000000000000000,\"TimePlateChoiceAmount\":0.0,\"InsuranceAmount\":29.160833333333333333333333333,\"PriceEngineSublocatedStructureAmount\":46.6812500000000000,\"FixedCost\":303.94172162547873333333333333,\"VariableCost\":211.89000000000000000000000000,\"IndirectCost\":1096.1651670087490371333333334,\"InsuranceFranchise\":0.0,\"RiskAmount\":168.14738829214540000000000000,\"TaxAmount\":237.44560884046826677851239662,\"RatePaymentConditionAmount\":0.0,\"RentalAmount\":2566.9795550320893705785123967,\"MonthlyLicensingAmount\":0.0000000000000000,\"IPVAAmount\":94.65058333333333333333333333,\"MonthlyDPVAT\":0.4358333333333333333333333333,\"TimeForwardingAgentAmount\":2.0291666666666666666666666667,\"TimePlatesAndSealingAmount\":7.9166666666666666666666666667,\"TimeLicensePlateAmount\":1.6012500000000000,\"TimeANTTamount\":0.0,\"Status\":null,\"Error\":null,\"CashFlow\":null,\"TotalEbitda\":0.0,\"TotalUnitPrice\":0.0,\"NegativeFlowRate\":0.0,\"Deadline\":120,\"StartDateContract\":\"2020-06-27T00:00:00\",\"EndDateContract\":\"2022-06-27T00:00:00\",\"ReceiptEndDate\":\"2022-07-27T00:00:00\",\"EffectivePaymentDate\":\"2020-07-27T00:00:00\",\"EffectiveSaleDate\":\"2022-09-25T00:00:00\",\"MonthsEquipmentDepreciation\":60.0,\"MonthsAccessoriesDepreciation\":24.0,\"MonthsMobilizationDepreciation\":24.0,\"EquipmentInvestment\":113580.70000000000000000000000,\"AnualEquipmentDepreciation\":22716.140000000000000000000000,\"AccesoriesInvestment\":0.00,\"AnualAccessoriesDepreciation\":0.0000,\"MobilizationInvestment\":0.00,\"AnualMobilizationDepreciation\":0.0000,\"MonthlyEquipmentDepreciation\":1893.0116666666666666666666667,\"MonthlyAccessoriesDepreciation\":0.0000,\"MonthlyMobilizationDepreciation\":0.0000,\"EffectiveMonthOfSale\":27.0,\"MonthEndReceived\":25.0,\"AccumulatedEquipmentDepreciation\":51111.315000000000000000000001,\"AccumulatedAccessoriesDepreciation\":0.00,\"AccumulatedMobilizationDepreciation\":0.00,\"ContractDepreciation\":51111.315000000000000000000001,\"ResidualTotal\":113486.00,\"TotalDemobilization\":98.980000000000000000,\"DemobilizationNetResidual\":113387.020000000000000000,\"InvestimentTotal\":113580.70000000000000000000000,\"BalanceGainLoss\":50917.635000000000000000000001,\"TotalResidualBalance\":113387.020000000000000000,\"WeightedAverageCostOfCapital\":9.39,\"SpreadTarget\":4.00,\"Spread\":3.97,\"Duration\":\"00:00:54.0697196\",\"SpreadCounting\":710,\"FinalContributionMargin\":79.70,\"Pricing_Spreadsheet\":null,\"CashFlow_SpreadSheet\":null,\"Input\":null,\"Parameters\":null,\"Result\":null,\"Output\":null,\"TachographAmount\":0.0}","OUTPUT":"{\"Id\":\"0QL5A000005PXIRWA4\",\"QuoteNumber\":\"00000244\",\"QuoteId\":\"0Q05A0000024bOhSAI\",\"LineNumber\":\"00000337\",\"ProductId\":\"01t5A000008e1zkQAA\",\"ProductCode\":\"PL003563\",\"UnitPrice\":2566.98,\"KMPrice\":0.40,\"TotalEbitda\":47311.56,\"PublicPrice\":155590.00,\"PublicPriceDisc\":27.00,\"Status\":\"Sucesso\",\"Optionals\":[],\"Accessories\":[],\"Services\":[],\"Error\":[],\"TotalNetRevenue\":61699.87,\"Spread\":3.97,\"TotalCapex\":113580.70000000000000000000000,\"Duration\":\"00:00:54.0697196\",\"SpreadCounting\":710,\"FinalContributionMargin\":79.70}","KEYVALUES":"{\"Ano\":[2020.0,2020.0,2020.0,2020.0,2020.0,2020.0,2020.0,2021.0,2021.0,2021.0,2021.0,2021.0,2021.0,2021.0,2021.0,2021.0,2021.0,2021.0,2021.0,2022.0,2022.0,2022.0,2022.0,2022.0,2022.0,2022.0,2022.0,2022.0],\"Ano_Caixa\":[2020.0,2020.0,2020.0,2020.0,2020.0,2020.0,2020.0,2021.0,2021.0,2021.0,2021.0,2021.0,2021.0,2021.0,2021.0,2021.0,2021.0,2021.0,2021.0,2022.0,2022.0,2022.0,2022.0,2022.0,2022.0,2022.0,2022.0,2022.0],\"Mes\":[6.0,7.0,8.0,9.0,10.0,11.0,12.0,1.0,2.0,3.0,4.0,5.0,6.0,7.0,8.0,9.0,10.0,11.0,12.0,1.0,2.0,3.0,4.0,5.0,6.0,7.0,8.0,9.0],\"Mes_Caixa\":[6.0,7.0,8.0,9.0,10.0,11.0,12.0,1.0,2.0,3.0,4.0,5.0,6.0,7.0,8.0,9.0,10.0,11.0,12.0,1.0,2.0,3.0,4.0,5.0,6.0,7.0,8.0,9.0],\"Receita_Liquida\":[0.0,2524.2373503582877704666666668,2524.2373503582877704666666668,2524.2373503582877704666666668,2524.2373503582877704666666668,2524.2373503582877704666666668,2524.2373503582877704666666668,2524.2373503582877704666666668,2524.2373503582877704666666668,2524.2373503582877704666666668,2524.2373503582877704666666668,2524.2373503582877704666666668,2524.2373503582877704666666668,2617.4187082059526146186666668,2617.4187082059526146186666668,2617.4187082059526146186666668,2617.4187082059526146186666668,2617.4187082059526146186666668,2617.4187082059526146186666668,2617.4187082059526146186666668,2617.4187082059526146186666668,2617.4187082059526146186666668,2617.4187082059526146186666668,2617.4187082059526146186666668,2617.4187082059526146186666668,0.0,0.0,0.0],\"Receita\":[0.0,2524.2373503582877704666666668,2524.2373503582877704666666668,2524.2373503582877704666666668,2524.2373503582877704666666668,2524.2373503582877704666666668,2524.2373503582877704666666668,2524.2373503582877704666666668,2524.2373503582877704666666668,2524.2373503582877704666666668,2524.2373503582877704666666668,2524.2373503582877704666666668,2524.2373503582877704666666668,2617.4187082059526146186666668,2617.4187082059526146186666668,2617.4187082059526146186666668,2617.4187082059526146186666668,2617.4187082059526146186666668,2617.4187082059526146186666668,2617.4187082059526146186666668,2617.4187082059526146186666668,2617.4187082059526146186666668,2617.4187082059526146186666668,2617.4187082059526146186666668,2617.4187082059526146186666668,0.0,0.0,0.0],\"Ebitda\":[0.0,2083.6418787328090371333333335,2083.6418787328090371333333335,2083.6418787328090371333333335,2083.6418787328090371333333335,2083.6418787328090371333333335,2083.6418787328090371333333335,2030.6693787328090371333333335,2030.6693787328090371333333335,2030.6693787328090371333333335,2030.6693787328090371333333335,2030.6693787328090371333333335,2030.6693787328090371333333335,1911.9607365804738812853333335,1911.9607365804738812853333335,1911.9607365804738812853333335,1911.9607365804738812853333335,1911.9607365804738812853333335,1911.9607365804738812853333335,1858.9882365804738812853333335,1858.9882365804738812853333335,1858.9882365804738812853333335,1858.9882365804738812853333335,1858.9882365804738812853333335,1858.9882365804738812853333335,0.0,0.0,0.0],\"Custos\":[0.0,-440.59547162547873333333333333,-440.59547162547873333333333333,-440.59547162547873333333333333,-440.59547162547873333333333333,-440.59547162547873333333333333,-440.59547162547873333333333333,-493.56797162547873333333333333,-493.56797162547873333333333333,-493.56797162547873333333333333,-493.56797162547873333333333333,-493.56797162547873333333333333,-493.56797162547873333333333333,-705.45797162547873333333333333,-705.45797162547873333333333333,-705.45797162547873333333333333,-705.45797162547873333333333333,-705.45797162547873333333333333,-705.45797162547873333333333333,-758.43047162547873333333333333,-758.43047162547873333333333333,-758.43047162547873333333333333,-758.43047162547873333333333333,-758.43047162547873333333333333,-758.43047162547873333333333333,0.0,0.0,0.0],\"Depreciacao_Principal\":[0.0,-1893.0116666666666666666666667,-1893.0116666666666666666666667,-1893.0116666666666666666666667,-1893.0116666666666666666666667,-1893.0116666666666666666666667,-1893.0116666666666666666666667,-1893.0116666666666666666666667,-1893.0116666666666666666666667,-1893.0116666666666666666666667,-1893.0116666666666666666666667,-1893.0116666666666666666666667,-1893.0116666666666666666666667,-1893.0116666666666666666666667,-1893.0116666666666666666666667,-1893.0116666666666666666666667,-1893.0116666666666666666666667,-1893.0116666666666666666666667,-1893.0116666666666666666666667,-1893.0116666666666666666666667,-1893.0116666666666666666666667,-1893.0116666666666666666666667,-1893.0116666666666666666666667,-1893.0116666666666666666666667,-1893.0116666666666666666666667,0.0,0.0,0.0],\"Mao_Obra\":[0.0,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.0,0.0,0.0],\"Ebitda_Caixa\":[0.0,2083.6418787328090371333333335,2083.6418787328090371333333335,2083.6418787328090371333333335,2083.6418787328090371333333335,2083.6418787328090371333333335,2083.6418787328090371333333335,2030.6693787328090371333333335,2030.6693787328090371333333335,2030.6693787328090371333333335,2030.6693787328090371333333335,2030.6693787328090371333333335,2030.6693787328090371333333335,1911.9607365804738812853333335,1911.9607365804738812853333335,1911.9607365804738812853333335,1911.9607365804738812853333335,1911.9607365804738812853333335,1911.9607365804738812853333335,1858.9882365804738812853333335,1858.9882365804738812853333335,1858.9882365804738812853333335,1858.9882365804738812853333335,1858.9882365804738812853333335,1858.9882365804738812853333335,0.0,0.0,0.0],\"Depreciacao_Frete\":[0.0,0.0000,0.0000,0.0000,0.0000,0.0000,0.0000,0.0000,0.0000,0.0000,0.0000,0.0000,0.0000,0.0000,0.0000,0.0000,0.0000,0.0000,0.0000,0.0000,0.0000,0.0000,0.0000,0.0000,0.0000,0.0,0.0,0.0],\"Manutencao\":[0.0,-52.972500000000000000000000000,-52.972500000000000000000000000,-52.972500000000000000000000000,-52.972500000000000000000000000,-52.972500000000000000000000000,-52.972500000000000000000000000,-105.94500000000000000000000000,-105.94500000000000000000000000,-105.94500000000000000000000000,-105.94500000000000000000000000,-105.94500000000000000000000000,-105.94500000000000000000000000,-317.83500000000000000000000000,-317.83500000000000000000000000,-317.83500000000000000000000000,-317.83500000000000000000000000,-317.83500000000000000000000000,-317.83500000000000000000000000,-370.80750000000000000000000000,-370.80750000000000000000000000,-370.80750000000000000000000000,-370.80750000000000000000000000,-370.80750000000000000000000000,-370.80750000000000000000000000,0.0,0.0,0.0],\"Depreciacao\":[0.0,-1893.0116666666666666666666667,-1893.0116666666666666666666667,-1893.0116666666666666666666667,-1893.0116666666666666666666667,-1893.0116666666666666666666667,-1893.0116666666666666666666667,-1893.0116666666666666666666667,-1893.0116666666666666666666667,-1893.0116666666666666666666667,-1893.0116666666666666666666667,-1893.0116666666666666666666667,-1893.0116666666666666666666667,-1893.0116666666666666666666667,-1893.0116666666666666666666667,-1893.0116666666666666666666667,-1893.0116666666666666666666667,-1893.0116666666666666666666667,-1893.0116666666666666666666667,-1893.0116666666666666666666667,-1893.0116666666666666666666667,-1893.0116666666666666666666667,-1893.0116666666666666666666667,-1893.0116666666666666666666667,-1893.0116666666666666666666667,0.0,0.0,0.0],\"Depreciacao_Acessorios\":[0.0,0.0000,0.0000,0.0000,0.0000,0.0000,0.0000,0.0000,0.0000,0.0000,0.0000,0.0000,0.0000,0.0000,0.0000,0.0000,0.0000,0.0000,0.0000,0.0000,0.0000,0.0000,0.0000,0.0000,0.0000,0.0,0.0,0.0],\"Documentacao\":[0.0,-303.94172162547873333333333333,-303.94172162547873333333333333,-303.94172162547873333333333333,-303.94172162547873333333333333,-303.94172162547873333333333333,-303.94172162547873333333333333,-303.94172162547873333333333333,-303.94172162547873333333333333,-303.94172162547873333333333333,-303.94172162547873333333333333,-303.94172162547873333333333333,-303.94172162547873333333333333,-303.94172162547873333333333333,-303.94172162547873333333333333,-303.94172162547873333333333333,-303.94172162547873333333333333,-303.94172162547873333333333333,-303.94172162547873333333333333,-303.94172162547873333333333333,-303.94172162547873333333333333,-303.94172162547873333333333333,-303.94172162547873333333333333,-303.94172162547873333333333333,-303.94172162547873333333333333,0.0,0.0,0.0],\"Saldo_Ganho_Perda\":[0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,50917.635000000000000000000001],\"Ebit_Caixa\":[0.0,190.6302120661423704666666668,190.6302120661423704666666668,190.6302120661423704666666668,190.6302120661423704666666668,190.6302120661423704666666668,190.6302120661423704666666668,137.6577120661423704666666668,137.6577120661423704666666668,137.6577120661423704666666668,137.6577120661423704666666668,137.6577120661423704666666668,137.6577120661423704666666668,18.9490699138072146186666668,18.9490699138072146186666668,18.9490699138072146186666668,18.9490699138072146186666668,18.9490699138072146186666668,18.9490699138072146186666668,-34.0234300861927853813333332,-34.0234300861927853813333332,-34.0234300861927853813333332,-34.0234300861927853813333332,-34.0234300861927853813333332,-34.0234300861927853813333332,0.0,0.0,0.0],\"Outros_Custos\":[0.0,-83.681250000000000000,-83.681250000000000000,-83.681250000000000000,-83.681250000000000000,-83.681250000000000000,-83.681250000000000000,-83.681250000000000000,-83.681250000000000000,-83.681250000000000000,-83.681250000000000000,-83.681250000000000000,-83.681250000000000000,-83.681250000000000000,-83.681250000000000000,-83.681250000000000000,-83.681250000000000000,-83.681250000000000000,-83.681250000000000000,-83.681250000000000000,-83.681250000000000000,-83.681250000000000000,-83.681250000000000000,-83.681250000000000000,-83.681250000000000000,0.0,0.0,0.0],\"Lair\":[0.0,190.6302120661423704666666668,190.6302120661423704666666668,190.6302120661423704666666668,190.6302120661423704666666668,190.6302120661423704666666668,190.6302120661423704666666668,137.6577120661423704666666668,137.6577120661423704666666668,137.6577120661423704666666668,137.6577120661423704666666668,137.6577120661423704666666668,137.6577120661423704666666668,18.9490699138072146186666668,18.9490699138072146186666668,18.9490699138072146186666668,18.9490699138072146186666668,18.9490699138072146186666668,18.9490699138072146186666668,-34.0234300861927853813333332,-34.0234300861927853813333332,-34.0234300861927853813333332,-34.0234300861927853813333332,-34.0234300861927853813333332,-34.0234300861927853813333332,0.0,0.0,50917.635000000000000000000001],\"Imposto\":[0.0,-64.814272102488405958666666712,-64.814272102488405958666666708,-64.81427210248840595866666672,-64.81427210248840595866666671,-64.81427210248840595866666671,-64.81427210248840595866666671,-46.803622102488405958666666712,-46.803622102488405958666666708,-46.80362210248840595866666672,-46.80362210248840595866666671,-46.80362210248840595866666671,-46.80362210248840595866666671,-6.44268377069445297034666671,-6.44268377069445297034666672,-6.44268377069445297034666671,-6.44268377069445297034666671,-6.44268377069445297034666671,-6.44268377069445297034666671,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.00000000000000000000000000,-17242.588102624166717822080001],\"Saldo_Anual_Acumulado_LAIR\":[0.0,0.0,0.0,0.0,0.0,0.0,1143.7812723968542228000000008,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,939.6406918796975105120000016,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,50713.494419482843287712000002],\"FCO\":[0.0,2018.8276066303206311746666668,2018.8276066303206311746666668,2018.8276066303206311746666668,2018.8276066303206311746666668,2018.8276066303206311746666668,2018.8276066303206311746666668,1983.8657566303206311746666668,1983.8657566303206311746666668,1983.8657566303206311746666668,1983.8657566303206311746666668,1983.8657566303206311746666668,1983.8657566303206311746666668,1905.5180528097794283149866668,1905.5180528097794283149866668,1905.5180528097794283149866668,1905.5180528097794283149866668,1905.5180528097794283149866668,1905.5180528097794283149866668,1858.9882365804738812853333335,1858.9882365804738812853333335,1858.9882365804738812853333335,1858.9882365804738812853333335,1858.9882365804738812853333335,1858.9882365804738812853333335,0.0,0.00000000000000000000000000,-17242.588102624166717822080001],\"Saldo_Mensal_Acumulado_LAIR\":[0.0,190.6302120661423704666666668,381.2604241322847409333333336,571.8906361984271114000000004,762.5208482645694818666666672,953.1510603307118523333333340,0.0,137.6577120661423704666666668,275.3154241322847409333333336,412.9731361984271114000000004,550.6308482645694818666666672,688.2885603307118523333333340,825.9462723968542228000000008,844.8953423106614374186666676,863.8444122244686520373333344,882.7934821382758666560000012,901.7425520520830812746666680,920.6916219658902958933333348,0.0,-34.0234300861927853813333332,-68.0468601723855707626666664,-102.0702902585783561439999996,-136.0937203447711415253333328,-170.1171504309639269066666660,-204.1405805171567122879999992,-204.1405805171567122879999992,-204.1405805171567122879999992,50713.494419482843287712000002],\"Capex\":[-113580.70000000000000000000000,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0],\"Lucro_Tributavel_antes_Prejuizo_Fiscal\":[0.0,190.6302120661423704666666668,381.2604241322847409333333336,571.8906361984271114000000004,762.5208482645694818666666672,953.1510603307118523333333340,1143.7812723968542228000000008,137.6577120661423704666666668,275.3154241322847409333333336,412.9731361984271114000000004,550.6308482645694818666666672,688.2885603307118523333333340,825.9462723968542228000000008,844.8953423106614374186666676,863.8444122244686520373333344,882.7934821382758666560000012,901.7425520520830812746666680,920.6916219658902958933333348,939.6406918796975105120000016,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,50713.494419482843287712000002],\"Adiantamento_PMT\":[0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0],\"Prejuízo_Fiscal_Usado_Resultado\":[0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0],\"Venda_Ativo\":[0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,113387.020000000000000000],\"Lucro_Tributavel_depois_Prejuizo_Fiscal\":[0.0,190.6302120661423704666666668,381.2604241322847409333333336,571.8906361984271114000000004,762.5208482645694818666666672,953.1510603307118523333333340,1143.7812723968542228000000008,137.6577120661423704666666668,275.3154241322847409333333336,412.9731361984271114000000004,550.6308482645694818666666672,688.2885603307118523333333340,825.9462723968542228000000008,844.8953423106614374186666676,863.8444122244686520373333344,882.7934821382758666560000012,901.7425520520830812746666680,920.6916219658902958933333348,939.6406918796975105120000016,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,50713.494419482843287712000002],\"FCL\":[-113580.70000000000000000000000,2018.8276066303206311746666668,2018.8276066303206311746666668,2018.8276066303206311746666668,2018.8276066303206311746666668,2018.8276066303206311746666668,2018.8276066303206311746666668,1983.8657566303206311746666668,1983.8657566303206311746666668,1983.8657566303206311746666668,1983.8657566303206311746666668,1983.8657566303206311746666668,1983.8657566303206311746666668,1905.5180528097794283149866668,1905.5180528097794283149866668,1905.5180528097794283149866668,1905.5180528097794283149866668,1905.5180528097794283149866668,1905.5180528097794283149866668,1858.9882365804738812853333335,1858.9882365804738812853333335,1858.9882365804738812853333335,1858.9882365804738812853333335,1858.9882365804738812853333335,1858.9882365804738812853333335,0.0,0.00000000000000000000000000,96144.43189737583328217792000],\"Ebit\":[0.0,190.6302120661423704666666668,190.6302120661423704666666668,190.6302120661423704666666668,190.6302120661423704666666668,190.6302120661423704666666668,190.6302120661423704666666668,137.6577120661423704666666668,137.6577120661423704666666668,137.6577120661423704666666668,137.6577120661423704666666668,137.6577120661423704666666668,137.6577120661423704666666668,18.9490699138072146186666668,18.9490699138072146186666668,18.9490699138072146186666668,18.9490699138072146186666668,18.9490699138072146186666668,18.9490699138072146186666668,-34.0234300861927853813333332,-34.0234300861927853813333332,-34.0234300861927853813333332,-34.0234300861927853813333332,-34.0234300861927853813333332,-34.0234300861927853813333332,0.0,0.0,0.0],\"Imposto_Caixa\":[0.0,64.814272102488405958666666712,64.814272102488405958666666708,64.81427210248840595866666672,64.81427210248840595866666671,64.81427210248840595866666671,64.81427210248840595866666671,46.803622102488405958666666712,46.803622102488405958666666708,46.80362210248840595866666672,46.80362210248840595866666671,46.80362210248840595866666671,46.80362210248840595866666671,6.44268377069445297034666671,6.44268377069445297034666672,6.44268377069445297034666671,6.44268377069445297034666671,6.44268377069445297034666671,6.44268377069445297034666671,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.00000000000000000000000000,17242.588102624166717822080001],\"Prejuízo_Fiscal_BOP\":[0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0],\"Lucro_Liquido\":[0.0,125.81593996365396450800000009,125.81593996365396450800000009,125.81593996365396450800000008,125.81593996365396450800000009,125.81593996365396450800000009,125.81593996365396450800000009,90.85408996365396450800000009,90.85408996365396450800000009,90.85408996365396450800000008,90.85408996365396450800000009,90.85408996365396450800000009,90.85408996365396450800000009,12.50638614311276164832000009,12.50638614311276164832000008,12.50638614311276164832000009,12.50638614311276164832000009,12.50638614311276164832000009,12.50638614311276164832000009,-34.0234300861927853813333332,-34.0234300861927853813333332,-34.0234300861927853813333332,-34.0234300861927853813333332,-34.0234300861927853813333332,-34.0234300861927853813333332,0.0,0.00000000000000000000000000,-17242.588102624166717822080001],\"Prejuízo_Fiscal_Criado\":[0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0],\"Prejuízo_Fiscal_Usado\":[0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0],\"Prejuízo_Fiscal_EOP\":[0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0],\"Saldo_Acumulado_Prejuízo_Fiscal_Criado\":[0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0]}","SME":false,"LINEDELETED":false}
{"ID":5151,"DATE":0,"ENGINELOGDATE":"2020-02-15T00:46:09.97","QUOTELINEID":"0Q05A0000024bPQSAY","LINENUMBER":"00000338","QUOTENUMBER":"00000245","PRODUCTCODE":"PL003563","PRODUCTNAME":"NISSAN FRONTIER 2.3 CD ATTACK AUTO 4WD 2019 AUTOMÁTICO 4P DIESEL","QUANTITY":1.00,"TIME":24,"CREATEDDATE":"2020-02-15T00:46:09.97","USEREMAIL":"renan.carneiro@ouroverde.net.br","VERSION":1,"PRICED":false,"IDSALESFORCE":"0QL5A000005PXIgWAO","PRICING_SPREADSHEET":"[{\"Produto\":\"PL003563 - NISSAN FRONTIER 2.3 CD ATTACK AUTO 4WD 2019 AUTOMÁTICO 4P DIESEL\",\"Cotação\":\"00000245\",\"Linha Cotação\":\"00000338\",\"Quantidade\":\"1\",\"Prazo\":\"24\",\"Data de Fechamento\":\"28/02/2020\",\"Nome da Conta\":\"MR Consulting\",\"Prazo de Entrega\":120,\"Classificação de crédito\":\"D\",\"Adiantamento de PMT\":0,\"UF Emplacamento\":\"PR\",\"UF Entrega\":\"PR\",\"Tipo Municipio Entrega\":\"Capital\",\"Forma de Entrega\":\"Retirada do cliente na Concessionária\",\"Responsabilidade Frete\":\"Ouro Verde\",\"Transporte Remunerado(pessoas e/ou produtos)\":\"Não\",\"Reajuste\":\"Sim\",\"Final de Placa(Números)\":\"Não\",\"Inicio de Placa(Letras)\":\"Não\",\"Tipo de Uso\":\"Comercial\",\"Tipo de Rodagem\":\"Asfalto\",\"Km Mensal\":\"2000\",\"Seguro Terceiros RCF-V(Responsabilidade Civil Facultativa)\":\"Sim\",\"Franquia %\":\"10\",\"Seguro Casco\":\"Sim\",\"Quantidade de Pneus\":\"0\",\"Danos Morais (DMO)\":\"0.00\",\"Acidentes Pessoais a Passageiros (APP)\":\"0.00\",\"Franquia Valor\":\"0.00\",\"Carro Reserva\":\"Sim\",\"Manutenção\":\"Preventiva\",\"Quantidade de Diárias de Reserva\":\"5\",\"Tipo de Reserva\":\"Similar\",\"Target\":\"0.00\",\"Qtde de Reserva Dedicada\":\"0\",\"Desconto Preço Público(%)\":\"27.00\",\"Preço Público\":\"155590.00\",\"Investimento Bruto Financiável\":\"113580.70\",\"Investimento Bruto Vista\":\"0.00\",\"Percentual Residual\":\"72.94\",\"Percentual Agravo\":\"100.00\",\"Valor Residual\":\"113486.00\",\"Percentual de Reajuste\":\"4.00\",\"Parcela Financiamento\":\"5220.23\",\"Parcela Residual\":\"-4307.99\",\"Manutenção (R$)\":\"211.89\",\"Custo Pneu\":\"0.00\",\"Crédito PIS/COFINS\":\"-194.70\",\"Custo Aquisição\":\"717.54\",\"Licenciamento\":\"0.00\",\"IPVA\":\"94.65\",\"Seguro Obrigatório DPVAT\":\"0.44\",\"Taxa Inclusão Sindiloc\":\"0.00\",\"Taxa de Despachante\":\"2.03\",\"Par de Placas e Lacre\":\"7.92\",\"1º Emplacamento\":\"1.60\",\"Escolha de placa\":\"0.00\",\"Custo Seguro Terceiros RCF-V\":\"29.16\",\"Frete\":\"0.00\",\"Frete Desmobilização\":\"98.98\",\"Custo Administrativo\":\"37.00\",\"Estrutura Sublocada\":\"46.68\",\"Percentual Risco\":\"3.00\",\"Risco\":\"168.15\",\"ANTT\":\"0.00\",\"Taxa de Fluxo Positivo\":\"0.00\",\"Custo Fixo\":\"303.94\",\"Custo Variável\":\"211.89\",\"Custo Indireto\":\"1038.36\",\"Impostos\":\"231.55\",\"Franquia Seguro\":\"0.00\",\"Agravo de Quantidade\":\"100.00\",\"Agravo de Tipo de Terreno\":\"100.00\",\"Agravo de KM\":\"100.00\",\"Agravo de Tipo de Uso\":\"100.00\",\"Condição de Pagamento\":\"30.00\",\"Desconto do Projeto\":\"0.00\",\"Custo Estrutura Dedicada\":\"0.00\",\"Descritivo Estrutura Dedicada\":null,\"Custo Mão de Obra\":\"0.00\",\"Descritivo Mão de Obra\":null,\"Custo KM Excedido\":\"0.40\",\"Valor Locação Individual\":\"2503.29\",\"Valor Precificado(locação + serviços)\":\"2503.29\",\"Spread\":3.47,\"Modalidade Utilizada\":null,\"Atualizado por\":\"renan.carneiro@ouroverde.net.br - 15/02/2020 00:45\",\"Data Inicio Contrato\":\"27/06/2020\",\"Data Fim Contrato\":\"27/06/2022\",\"Data Termino Recebimento\":\"27/07/2022\",\"Data Pagamento Efetiva\":\"27/07/2020\",\"Prazo de Venda em Dias\":\"90\",\"Data Venda Efetiva\":\"25/09/2022\",\"Depreciação Fiscal Equipamento\":\"20.00\",\"Depreciação Fiscal Acessórios\":\"50.00\",\"Depreciação Fiscal Mobilização\":\"50.00\",\"Meses Depreciação Equipamento\":\"60.00\",\"Meses Depreciação Acessórios\":\"24.00\",\"Meses Depreciação Mobilização\":\"24.00\",\"Investimento Equipamento\":\"113580.70\",\"Depreciação Anual Equipamento\":\"22716.14\",\"Investimento Acessórios\":\"0.00\",\"Depreciação Anual Acessórios\":\"0.00\",\"Investimento Mobilização\":\"0.00\",\"Depreciação Anual Mobilização\":\"0.00\",\"Depreciação Mensal Equipamento\":\"1893.01\",\"Depreciação Mensal Acessórios\":\"0.00\",\"Depreciação Mensal Mobilização\":\"0.00\",\"Mês Efetivo Venda\":\"27.00\",\"Mês Término Recebimento\":\"25.00\",\"Depreciação Acumulada Equipamento\":\"51111.32\",\"Depreciação Acumulada Acessórios\":\"0.00\",\"Depreciação Acumulada Mobilização\":\"0.00\",\"Depreciação do Contrato\":\"51111.32\",\"Residual Total\":\"113486.00\",\"Desmobilização Total\":\"98.98\",\"Residual Liquido Desmobilização\":\"113387.02\",\"Investimento Total\":\"113580.70\",\"Saldo Ganho Perda\":\"50917.64\",\"Saldo Residual Total\":\"113387.02\",\"Alíquota Imposto de Renda\":\"34.00\",\"Limite Uso Prejuízo Fiscal\":\"30.00\",\"Uso Restituição IR\":\"80.00\",\"Valor do Tacógrafo\":\"0.00\"},{\"Produto\":\"\"},{\"Produto\":\"Descrição Opcionais\",\"Cotação\":\"Valor Opcionais\",\"Linha Cotação\":\"Opcionais com Desconto\"},{\"Produto\":\"\"},{\"Produto\":\"Descrição Acessórios\",\"Cotação\":\"Valor do Acessório\"},{\"Produto\":\"\"},{\"Produto\":\"Descrição Serviço\",\"Cotação\":\"Valor do Serviço\"}]","CASHFLOW_SPREADSHEET":"[{\"Fluxo\":\"DRE\",\"Linha\":1,\"Campo\":\"Ano\",\"Coluna 0\":2020.0,\"Coluna 1\":2020.0,\"Coluna 2\":2020.0,\"Coluna 3\":2020.0,\"Coluna 4\":2020.0,\"Coluna 5\":2020.0,\"Coluna 6\":2020.0,\"Coluna 7\":2021.0,\"Coluna 8\":2021.0,\"Coluna 9\":2021.0,\"Coluna 10\":2021.0,\"Coluna 11\":2021.0,\"Coluna 12\":2021.0,\"Coluna 13\":2021.0,\"Coluna 14\":2021.0,\"Coluna 15\":2021.0,\"Coluna 16\":2021.0,\"Coluna 17\":2021.0,\"Coluna 18\":2021.0,\"Coluna 19\":2022.0,\"Coluna 20\":2022.0,\"Coluna 21\":2022.0,\"Coluna 22\":2022.0,\"Coluna 23\":2022.0,\"Coluna 24\":2022.0,\"Coluna 25\":2022.0,\"Coluna 26\":2022.0,\"Coluna 27\":2022.0},{\"Fluxo\":\"DRE\",\"Linha\":2,\"Campo\":\"Mês\",\"Coluna 0\":\"6/2020\",\"Coluna 1\":\"7/2020\",\"Coluna 2\":\"8/2020\",\"Coluna 3\":\"9/2020\",\"Coluna 4\":\"10/2020\",\"Coluna 5\":\"11/2020\",\"Coluna 6\":\"12/2020\",\"Coluna 7\":\"1/2021\",\"Coluna 8\":\"2/2021\",\"Coluna 9\":\"3/2021\",\"Coluna 10\":\"4/2021\",\"Coluna 11\":\"5/2021\",\"Coluna 12\":\"6/2021\",\"Coluna 13\":\"7/2021\",\"Coluna 14\":\"8/2021\",\"Coluna 15\":\"9/2021\",\"Coluna 16\":\"10/2021\",\"Coluna 17\":\"11/2021\",\"Coluna 18\":\"12/2021\",\"Coluna 19\":\"1/2022\",\"Coluna 20\":\"2/2022\",\"Coluna 21\":\"3/2022\",\"Coluna 22\":\"4/2022\",\"Coluna 23\":\"5/2022\",\"Coluna 24\":\"6/2022\",\"Coluna 25\":\"7/2022\",\"Coluna 26\":\"8/2022\",\"Coluna 27\":\"9/2022\"},{\"Fluxo\":\"DRE\",\"Linha\":3,\"Campo\":\"Receita Líquida\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"2466.44\",\"Coluna 2\":\"2466.44\",\"Coluna 3\":\"2466.44\",\"Coluna 4\":\"2466.44\",\"Coluna 5\":\"2466.44\",\"Coluna 6\":\"2466.44\",\"Coluna 7\":\"2466.44\",\"Coluna 8\":\"2466.44\",\"Coluna 9\":\"2466.44\",\"Coluna 10\":\"2466.44\",\"Coluna 11\":\"2466.44\",\"Coluna 12\":\"2466.44\",\"Coluna 13\":\"2557.30\",\"Coluna 14\":\"2557.30\",\"Coluna 15\":\"2557.30\",\"Coluna 16\":\"2557.30\",\"Coluna 17\":\"2557.30\",\"Coluna 18\":\"2557.30\",\"Coluna 19\":\"2557.30\",\"Coluna 20\":\"2557.30\",\"Coluna 21\":\"2557.30\",\"Coluna 22\":\"2557.30\",\"Coluna 23\":\"2557.30\",\"Coluna 24\":\"2557.30\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"DRE\",\"Linha\":4,\"Campo\":\"Custos\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"-440.60\",\"Coluna 2\":\"-440.60\",\"Coluna 3\":\"-440.60\",\"Coluna 4\":\"-440.60\",\"Coluna 5\":\"-440.60\",\"Coluna 6\":\"-440.60\",\"Coluna 7\":\"-493.57\",\"Coluna 8\":\"-493.57\",\"Coluna 9\":\"-493.57\",\"Coluna 10\":\"-493.57\",\"Coluna 11\":\"-493.57\",\"Coluna 12\":\"-493.57\",\"Coluna 13\":\"-705.46\",\"Coluna 14\":\"-705.46\",\"Coluna 15\":\"-705.46\",\"Coluna 16\":\"-705.46\",\"Coluna 17\":\"-705.46\",\"Coluna 18\":\"-705.46\",\"Coluna 19\":\"-758.43\",\"Coluna 20\":\"-758.43\",\"Coluna 21\":\"-758.43\",\"Coluna 22\":\"-758.43\",\"Coluna 23\":\"-758.43\",\"Coluna 24\":\"-758.43\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"DRE\",\"Linha\":5,\"Campo\":\"Mão de Obra\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"0.00\",\"Coluna 2\":\"0.00\",\"Coluna 3\":\"0.00\",\"Coluna 4\":\"0.00\",\"Coluna 5\":\"0.00\",\"Coluna 6\":\"0.00\",\"Coluna 7\":\"0.00\",\"Coluna 8\":\"0.00\",\"Coluna 9\":\"0.00\",\"Coluna 10\":\"0.00\",\"Coluna 11\":\"0.00\",\"Coluna 12\":\"0.00\",\"Coluna 13\":\"0.00\",\"Coluna 14\":\"0.00\",\"Coluna 15\":\"0.00\",\"Coluna 16\":\"0.00\",\"Coluna 17\":\"0.00\",\"Coluna 18\":\"0.00\",\"Coluna 19\":\"0.00\",\"Coluna 20\":\"0.00\",\"Coluna 21\":\"0.00\",\"Coluna 22\":\"0.00\",\"Coluna 23\":\"0.00\",\"Coluna 24\":\"0.00\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"DRE\",\"Linha\":6,\"Campo\":\"Manutenção\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"-52.97\",\"Coluna 2\":\"-52.97\",\"Coluna 3\":\"-52.97\",\"Coluna 4\":\"-52.97\",\"Coluna 5\":\"-52.97\",\"Coluna 6\":\"-52.97\",\"Coluna 7\":\"-105.95\",\"Coluna 8\":\"-105.95\",\"Coluna 9\":\"-105.95\",\"Coluna 10\":\"-105.95\",\"Coluna 11\":\"-105.95\",\"Coluna 12\":\"-105.95\",\"Coluna 13\":\"-317.84\",\"Coluna 14\":\"-317.84\",\"Coluna 15\":\"-317.84\",\"Coluna 16\":\"-317.84\",\"Coluna 17\":\"-317.84\",\"Coluna 18\":\"-317.84\",\"Coluna 19\":\"-370.81\",\"Coluna 20\":\"-370.81\",\"Coluna 21\":\"-370.81\",\"Coluna 22\":\"-370.81\",\"Coluna 23\":\"-370.81\",\"Coluna 24\":\"-370.81\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"DRE\",\"Linha\":7,\"Campo\":\"Documentação\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"-303.94\",\"Coluna 2\":\"-303.94\",\"Coluna 3\":\"-303.94\",\"Coluna 4\":\"-303.94\",\"Coluna 5\":\"-303.94\",\"Coluna 6\":\"-303.94\",\"Coluna 7\":\"-303.94\",\"Coluna 8\":\"-303.94\",\"Coluna 9\":\"-303.94\",\"Coluna 10\":\"-303.94\",\"Coluna 11\":\"-303.94\",\"Coluna 12\":\"-303.94\",\"Coluna 13\":\"-303.94\",\"Coluna 14\":\"-303.94\",\"Coluna 15\":\"-303.94\",\"Coluna 16\":\"-303.94\",\"Coluna 17\":\"-303.94\",\"Coluna 18\":\"-303.94\",\"Coluna 19\":\"-303.94\",\"Coluna 20\":\"-303.94\",\"Coluna 21\":\"-303.94\",\"Coluna 22\":\"-303.94\",\"Coluna 23\":\"-303.94\",\"Coluna 24\":\"-303.94\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"DRE\",\"Linha\":8,\"Campo\":\"Outros Custos\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"-83.68\",\"Coluna 2\":\"-83.68\",\"Coluna 3\":\"-83.68\",\"Coluna 4\":\"-83.68\",\"Coluna 5\":\"-83.68\",\"Coluna 6\":\"-83.68\",\"Coluna 7\":\"-83.68\",\"Coluna 8\":\"-83.68\",\"Coluna 9\":\"-83.68\",\"Coluna 10\":\"-83.68\",\"Coluna 11\":\"-83.68\",\"Coluna 12\":\"-83.68\",\"Coluna 13\":\"-83.68\",\"Coluna 14\":\"-83.68\",\"Coluna 15\":\"-83.68\",\"Coluna 16\":\"-83.68\",\"Coluna 17\":\"-83.68\",\"Coluna 18\":\"-83.68\",\"Coluna 19\":\"-83.68\",\"Coluna 20\":\"-83.68\",\"Coluna 21\":\"-83.68\",\"Coluna 22\":\"-83.68\",\"Coluna 23\":\"-83.68\",\"Coluna 24\":\"-83.68\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"DRE\",\"Linha\":9,\"Campo\":\"EBITDA\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"2025.84\",\"Coluna 2\":\"2025.84\",\"Coluna 3\":\"2025.84\",\"Coluna 4\":\"2025.84\",\"Coluna 5\":\"2025.84\",\"Coluna 6\":\"2025.84\",\"Coluna 7\":\"1972.87\",\"Coluna 8\":\"1972.87\",\"Coluna 9\":\"1972.87\",\"Coluna 10\":\"1972.87\",\"Coluna 11\":\"1972.87\",\"Coluna 12\":\"1972.87\",\"Coluna 13\":\"1851.85\",\"Coluna 14\":\"1851.85\",\"Coluna 15\":\"1851.85\",\"Coluna 16\":\"1851.85\",\"Coluna 17\":\"1851.85\",\"Coluna 18\":\"1851.85\",\"Coluna 19\":\"1798.87\",\"Coluna 20\":\"1798.87\",\"Coluna 21\":\"1798.87\",\"Coluna 22\":\"1798.87\",\"Coluna 23\":\"1798.87\",\"Coluna 24\":\"1798.87\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"DRE\",\"Linha\":10,\"Campo\":\"Depreciação\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"-1893.01\",\"Coluna 2\":\"-1893.01\",\"Coluna 3\":\"-1893.01\",\"Coluna 4\":\"-1893.01\",\"Coluna 5\":\"-1893.01\",\"Coluna 6\":\"-1893.01\",\"Coluna 7\":\"-1893.01\",\"Coluna 8\":\"-1893.01\",\"Coluna 9\":\"-1893.01\",\"Coluna 10\":\"-1893.01\",\"Coluna 11\":\"-1893.01\",\"Coluna 12\":\"-1893.01\",\"Coluna 13\":\"-1893.01\",\"Coluna 14\":\"-1893.01\",\"Coluna 15\":\"-1893.01\",\"Coluna 16\":\"-1893.01\",\"Coluna 17\":\"-1893.01\",\"Coluna 18\":\"-1893.01\",\"Coluna 19\":\"-1893.01\",\"Coluna 20\":\"-1893.01\",\"Coluna 21\":\"-1893.01\",\"Coluna 22\":\"-1893.01\",\"Coluna 23\":\"-1893.01\",\"Coluna 24\":\"-1893.01\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"DRE\",\"Linha\":11,\"Campo\":\"Depreciação do Principal\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"-1893.01\",\"Coluna 2\":\"-1893.01\",\"Coluna 3\":\"-1893.01\",\"Coluna 4\":\"-1893.01\",\"Coluna 5\":\"-1893.01\",\"Coluna 6\":\"-1893.01\",\"Coluna 7\":\"-1893.01\",\"Coluna 8\":\"-1893.01\",\"Coluna 9\":\"-1893.01\",\"Coluna 10\":\"-1893.01\",\"Coluna 11\":\"-1893.01\",\"Coluna 12\":\"-1893.01\",\"Coluna 13\":\"-1893.01\",\"Coluna 14\":\"-1893.01\",\"Coluna 15\":\"-1893.01\",\"Coluna 16\":\"-1893.01\",\"Coluna 17\":\"-1893.01\",\"Coluna 18\":\"-1893.01\",\"Coluna 19\":\"-1893.01\",\"Coluna 20\":\"-1893.01\",\"Coluna 21\":\"-1893.01\",\"Coluna 22\":\"-1893.01\",\"Coluna 23\":\"-1893.01\",\"Coluna 24\":\"-1893.01\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"DRE\",\"Linha\":12,\"Campo\":\"Depreciação do Frete\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"0.00\",\"Coluna 2\":\"0.00\",\"Coluna 3\":\"0.00\",\"Coluna 4\":\"0.00\",\"Coluna 5\":\"0.00\",\"Coluna 6\":\"0.00\",\"Coluna 7\":\"0.00\",\"Coluna 8\":\"0.00\",\"Coluna 9\":\"0.00\",\"Coluna 10\":\"0.00\",\"Coluna 11\":\"0.00\",\"Coluna 12\":\"0.00\",\"Coluna 13\":\"0.00\",\"Coluna 14\":\"0.00\",\"Coluna 15\":\"0.00\",\"Coluna 16\":\"0.00\",\"Coluna 17\":\"0.00\",\"Coluna 18\":\"0.00\",\"Coluna 19\":\"0.00\",\"Coluna 20\":\"0.00\",\"Coluna 21\":\"0.00\",\"Coluna 22\":\"0.00\",\"Coluna 23\":\"0.00\",\"Coluna 24\":\"0.00\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"DRE\",\"Linha\":13,\"Campo\":\"Depreciação dos Acessórios\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"0.00\",\"Coluna 2\":\"0.00\",\"Coluna 3\":\"0.00\",\"Coluna 4\":\"0.00\",\"Coluna 5\":\"0.00\",\"Coluna 6\":\"0.00\",\"Coluna 7\":\"0.00\",\"Coluna 8\":\"0.00\",\"Coluna 9\":\"0.00\",\"Coluna 10\":\"0.00\",\"Coluna 11\":\"0.00\",\"Coluna 12\":\"0.00\",\"Coluna 13\":\"0.00\",\"Coluna 14\":\"0.00\",\"Coluna 15\":\"0.00\",\"Coluna 16\":\"0.00\",\"Coluna 17\":\"0.00\",\"Coluna 18\":\"0.00\",\"Coluna 19\":\"0.00\",\"Coluna 20\":\"0.00\",\"Coluna 21\":\"0.00\",\"Coluna 22\":\"0.00\",\"Coluna 23\":\"0.00\",\"Coluna 24\":\"0.00\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"DRE\",\"Linha\":14,\"Campo\":\"Ebit\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"132.83\",\"Coluna 2\":\"132.83\",\"Coluna 3\":\"132.83\",\"Coluna 4\":\"132.83\",\"Coluna 5\":\"132.83\",\"Coluna 6\":\"132.83\",\"Coluna 7\":\"79.86\",\"Coluna 8\":\"79.86\",\"Coluna 9\":\"79.86\",\"Coluna 10\":\"79.86\",\"Coluna 11\":\"79.86\",\"Coluna 12\":\"79.86\",\"Coluna 13\":\"-41.16\",\"Coluna 14\":\"-41.16\",\"Coluna 15\":\"-41.16\",\"Coluna 16\":\"-41.16\",\"Coluna 17\":\"-41.16\",\"Coluna 18\":\"-41.16\",\"Coluna 19\":\"-94.14\",\"Coluna 20\":\"-94.14\",\"Coluna 21\":\"-94.14\",\"Coluna 22\":\"-94.14\",\"Coluna 23\":\"-94.14\",\"Coluna 24\":\"-94.14\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"DRE\",\"Linha\":15,\"Campo\":\"Impostos\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"-45.16\",\"Coluna 2\":\"-45.16\",\"Coluna 3\":\"-45.16\",\"Coluna 4\":\"-45.16\",\"Coluna 5\":\"-45.16\",\"Coluna 6\":\"-45.16\",\"Coluna 7\":\"-27.15\",\"Coluna 8\":\"-27.15\",\"Coluna 9\":\"-27.15\",\"Coluna 10\":\"-27.15\",\"Coluna 11\":\"-27.15\",\"Coluna 12\":\"-27.15\",\"Coluna 13\":\"0.00\",\"Coluna 14\":\"0.00\",\"Coluna 15\":\"0.00\",\"Coluna 16\":\"0.00\",\"Coluna 17\":\"0.00\",\"Coluna 18\":\"0.00\",\"Coluna 19\":\"0.00\",\"Coluna 20\":\"0.00\",\"Coluna 21\":\"0.00\",\"Coluna 22\":\"0.00\",\"Coluna 23\":\"0.00\",\"Coluna 24\":\"0.00\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"-17119.96\"},{\"Fluxo\":\"DRE\",\"Linha\":16,\"Campo\":\"Lucro Líquido\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"87.67\",\"Coluna 2\":\"87.67\",\"Coluna 3\":\"87.67\",\"Coluna 4\":\"87.67\",\"Coluna 5\":\"87.67\",\"Coluna 6\":\"87.67\",\"Coluna 7\":\"52.70\",\"Coluna 8\":\"52.70\",\"Coluna 9\":\"52.70\",\"Coluna 10\":\"52.70\",\"Coluna 11\":\"52.70\",\"Coluna 12\":\"52.70\",\"Coluna 13\":\"-41.16\",\"Coluna 14\":\"-41.16\",\"Coluna 15\":\"-41.16\",\"Coluna 16\":\"-41.16\",\"Coluna 17\":\"-41.16\",\"Coluna 18\":\"-41.16\",\"Coluna 19\":\"-94.14\",\"Coluna 20\":\"-94.14\",\"Coluna 21\":\"-94.14\",\"Coluna 22\":\"-94.14\",\"Coluna 23\":\"-94.14\",\"Coluna 24\":\"-94.14\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"-17119.96\"},{\"Fluxo\":\"\"},{\"Fluxo\":\"Imposto\",\"Linha\":1,\"Campo\":\"Ano\",\"Coluna 0\":2020.0,\"Coluna 1\":2020.0,\"Coluna 2\":2020.0,\"Coluna 3\":2020.0,\"Coluna 4\":2020.0,\"Coluna 5\":2020.0,\"Coluna 6\":2020.0,\"Coluna 7\":2021.0,\"Coluna 8\":2021.0,\"Coluna 9\":2021.0,\"Coluna 10\":2021.0,\"Coluna 11\":2021.0,\"Coluna 12\":2021.0,\"Coluna 13\":2021.0,\"Coluna 14\":2021.0,\"Coluna 15\":2021.0,\"Coluna 16\":2021.0,\"Coluna 17\":2021.0,\"Coluna 18\":2021.0,\"Coluna 19\":2022.0,\"Coluna 20\":2022.0,\"Coluna 21\":2022.0,\"Coluna 22\":2022.0,\"Coluna 23\":2022.0,\"Coluna 24\":2022.0,\"Coluna 25\":2022.0,\"Coluna 26\":2022.0,\"Coluna 27\":2022.0},{\"Fluxo\":\"Imposto\",\"Linha\":2,\"Campo\":\"Mês\",\"Coluna 0\":\"6/2020\",\"Coluna 1\":\"7/2020\",\"Coluna 2\":\"8/2020\",\"Coluna 3\":\"9/2020\",\"Coluna 4\":\"10/2020\",\"Coluna 5\":\"11/2020\",\"Coluna 6\":\"12/2020\",\"Coluna 7\":\"1/2021\",\"Coluna 8\":\"2/2021\",\"Coluna 9\":\"3/2021\",\"Coluna 10\":\"4/2021\",\"Coluna 11\":\"5/2021\",\"Coluna 12\":\"6/2021\",\"Coluna 13\":\"7/2021\",\"Coluna 14\":\"8/2021\",\"Coluna 15\":\"9/2021\",\"Coluna 16\":\"10/2021\",\"Coluna 17\":\"11/2021\",\"Coluna 18\":\"12/2021\",\"Coluna 19\":\"1/2022\",\"Coluna 20\":\"2/2022\",\"Coluna 21\":\"3/2022\",\"Coluna 22\":\"4/2022\",\"Coluna 23\":\"5/2022\",\"Coluna 24\":\"6/2022\",\"Coluna 25\":\"7/2022\",\"Coluna 26\":\"8/2022\",\"Coluna 27\":\"9/2022\"},{\"Fluxo\":\"Imposto\",\"Linha\":3,\"Campo\":\"EBITDA\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"2025.84\",\"Coluna 2\":\"2025.84\",\"Coluna 3\":\"2025.84\",\"Coluna 4\":\"2025.84\",\"Coluna 5\":\"2025.84\",\"Coluna 6\":\"2025.84\",\"Coluna 7\":\"1972.87\",\"Coluna 8\":\"1972.87\",\"Coluna 9\":\"1972.87\",\"Coluna 10\":\"1972.87\",\"Coluna 11\":\"1972.87\",\"Coluna 12\":\"1972.87\",\"Coluna 13\":\"1851.85\",\"Coluna 14\":\"1851.85\",\"Coluna 15\":\"1851.85\",\"Coluna 16\":\"1851.85\",\"Coluna 17\":\"1851.85\",\"Coluna 18\":\"1851.85\",\"Coluna 19\":\"1798.87\",\"Coluna 20\":\"1798.87\",\"Coluna 21\":\"1798.87\",\"Coluna 22\":\"1798.87\",\"Coluna 23\":\"1798.87\",\"Coluna 24\":\"1798.87\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"Imposto\",\"Linha\":4,\"Campo\":\"Depreciação do Principal\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"-1893.01\",\"Coluna 2\":\"-1893.01\",\"Coluna 3\":\"-1893.01\",\"Coluna 4\":\"-1893.01\",\"Coluna 5\":\"-1893.01\",\"Coluna 6\":\"-1893.01\",\"Coluna 7\":\"-1893.01\",\"Coluna 8\":\"-1893.01\",\"Coluna 9\":\"-1893.01\",\"Coluna 10\":\"-1893.01\",\"Coluna 11\":\"-1893.01\",\"Coluna 12\":\"-1893.01\",\"Coluna 13\":\"-1893.01\",\"Coluna 14\":\"-1893.01\",\"Coluna 15\":\"-1893.01\",\"Coluna 16\":\"-1893.01\",\"Coluna 17\":\"-1893.01\",\"Coluna 18\":\"-1893.01\",\"Coluna 19\":\"-1893.01\",\"Coluna 20\":\"-1893.01\",\"Coluna 21\":\"-1893.01\",\"Coluna 22\":\"-1893.01\",\"Coluna 23\":\"-1893.01\",\"Coluna 24\":\"-1893.01\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"Imposto\",\"Linha\":5,\"Campo\":\"Depreciação do Frete\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"0.00\",\"Coluna 2\":\"0.00\",\"Coluna 3\":\"0.00\",\"Coluna 4\":\"0.00\",\"Coluna 5\":\"0.00\",\"Coluna 6\":\"0.00\",\"Coluna 7\":\"0.00\",\"Coluna 8\":\"0.00\",\"Coluna 9\":\"0.00\",\"Coluna 10\":\"0.00\",\"Coluna 11\":\"0.00\",\"Coluna 12\":\"0.00\",\"Coluna 13\":\"0.00\",\"Coluna 14\":\"0.00\",\"Coluna 15\":\"0.00\",\"Coluna 16\":\"0.00\",\"Coluna 17\":\"0.00\",\"Coluna 18\":\"0.00\",\"Coluna 19\":\"0.00\",\"Coluna 20\":\"0.00\",\"Coluna 21\":\"0.00\",\"Coluna 22\":\"0.00\",\"Coluna 23\":\"0.00\",\"Coluna 24\":\"0.00\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"Imposto\",\"Linha\":6,\"Campo\":\"Depreciação dos Acessórios\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"0.00\",\"Coluna 2\":\"0.00\",\"Coluna 3\":\"0.00\",\"Coluna 4\":\"0.00\",\"Coluna 5\":\"0.00\",\"Coluna 6\":\"0.00\",\"Coluna 7\":\"0.00\",\"Coluna 8\":\"0.00\",\"Coluna 9\":\"0.00\",\"Coluna 10\":\"0.00\",\"Coluna 11\":\"0.00\",\"Coluna 12\":\"0.00\",\"Coluna 13\":\"0.00\",\"Coluna 14\":\"0.00\",\"Coluna 15\":\"0.00\",\"Coluna 16\":\"0.00\",\"Coluna 17\":\"0.00\",\"Coluna 18\":\"0.00\",\"Coluna 19\":\"0.00\",\"Coluna 20\":\"0.00\",\"Coluna 21\":\"0.00\",\"Coluna 22\":\"0.00\",\"Coluna 23\":\"0.00\",\"Coluna 24\":\"0.00\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"Imposto\",\"Linha\":7,\"Campo\":\"Ganho/Perda na Venda do Ativo\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"0.00\",\"Coluna 2\":\"0.00\",\"Coluna 3\":\"0.00\",\"Coluna 4\":\"0.00\",\"Coluna 5\":\"0.00\",\"Coluna 6\":\"0.00\",\"Coluna 7\":\"0.00\",\"Coluna 8\":\"0.00\",\"Coluna 9\":\"0.00\",\"Coluna 10\":\"0.00\",\"Coluna 11\":\"0.00\",\"Coluna 12\":\"0.00\",\"Coluna 13\":\"0.00\",\"Coluna 14\":\"0.00\",\"Coluna 15\":\"0.00\",\"Coluna 16\":\"0.00\",\"Coluna 17\":\"0.00\",\"Coluna 18\":\"0.00\",\"Coluna 19\":\"0.00\",\"Coluna 20\":\"0.00\",\"Coluna 21\":\"0.00\",\"Coluna 22\":\"0.00\",\"Coluna 23\":\"0.00\",\"Coluna 24\":\"0.00\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"50917.64\"},{\"Fluxo\":\"Imposto\",\"Linha\":8,\"Campo\":\"Lair\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"132.83\",\"Coluna 2\":\"132.83\",\"Coluna 3\":\"132.83\",\"Coluna 4\":\"132.83\",\"Coluna 5\":\"132.83\",\"Coluna 6\":\"132.83\",\"Coluna 7\":\"79.86\",\"Coluna 8\":\"79.86\",\"Coluna 9\":\"79.86\",\"Coluna 10\":\"79.86\",\"Coluna 11\":\"79.86\",\"Coluna 12\":\"79.86\",\"Coluna 13\":\"-41.16\",\"Coluna 14\":\"-41.16\",\"Coluna 15\":\"-41.16\",\"Coluna 16\":\"-41.16\",\"Coluna 17\":\"-41.16\",\"Coluna 18\":\"-41.16\",\"Coluna 19\":\"-94.14\",\"Coluna 20\":\"-94.14\",\"Coluna 21\":\"-94.14\",\"Coluna 22\":\"-94.14\",\"Coluna 23\":\"-94.14\",\"Coluna 24\":\"-94.14\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"50917.64\"},{\"Fluxo\":\"Imposto\",\"Linha\":9,\"Campo\":\"Saldo Anual Acumulado do LAIR\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"0.00\",\"Coluna 2\":\"0.00\",\"Coluna 3\":\"0.00\",\"Coluna 4\":\"0.00\",\"Coluna 5\":\"0.00\",\"Coluna 6\":\"796.97\",\"Coluna 7\":\"0.00\",\"Coluna 8\":\"0.00\",\"Coluna 9\":\"0.00\",\"Coluna 10\":\"0.00\",\"Coluna 11\":\"0.00\",\"Coluna 12\":\"0.00\",\"Coluna 13\":\"0.00\",\"Coluna 14\":\"0.00\",\"Coluna 15\":\"0.00\",\"Coluna 16\":\"0.00\",\"Coluna 17\":\"0.00\",\"Coluna 18\":\"232.15\",\"Coluna 19\":\"0.00\",\"Coluna 20\":\"0.00\",\"Coluna 21\":\"0.00\",\"Coluna 22\":\"0.00\",\"Coluna 23\":\"0.00\",\"Coluna 24\":\"0.00\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"50352.81\"},{\"Fluxo\":\"Imposto\",\"Linha\":10,\"Campo\":\"Saldo Mensal Acumulado do LAIR\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"132.83\",\"Coluna 2\":\"265.66\",\"Coluna 3\":\"398.49\",\"Coluna 4\":\"531.31\",\"Coluna 5\":\"664.14\",\"Coluna 6\":\"0.00\",\"Coluna 7\":\"79.86\",\"Coluna 8\":\"159.71\",\"Coluna 9\":\"239.57\",\"Coluna 10\":\"319.42\",\"Coluna 11\":\"399.28\",\"Coluna 12\":\"479.14\",\"Coluna 13\":\"437.97\",\"Coluna 14\":\"396.81\",\"Coluna 15\":\"355.64\",\"Coluna 16\":\"314.48\",\"Coluna 17\":\"273.31\",\"Coluna 18\":\"0.00\",\"Coluna 19\":\"-94.14\",\"Coluna 20\":\"-188.27\",\"Coluna 21\":\"-282.41\",\"Coluna 22\":\"-376.55\",\"Coluna 23\":\"-470.69\",\"Coluna 24\":\"-564.82\",\"Coluna 25\":\"-564.82\",\"Coluna 26\":\"-564.82\",\"Coluna 27\":\"50352.81\"},{\"Fluxo\":\"Imposto\",\"Linha\":11,\"Campo\":\"Lucro Tributável antes do Prejuízo Fiscal\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"132.83\",\"Coluna 2\":\"265.66\",\"Coluna 3\":\"398.49\",\"Coluna 4\":\"531.31\",\"Coluna 5\":\"664.14\",\"Coluna 6\":\"796.97\",\"Coluna 7\":\"79.86\",\"Coluna 8\":\"159.71\",\"Coluna 9\":\"239.57\",\"Coluna 10\":\"319.42\",\"Coluna 11\":\"399.28\",\"Coluna 12\":\"479.14\",\"Coluna 13\":\"437.97\",\"Coluna 14\":\"396.81\",\"Coluna 15\":\"355.64\",\"Coluna 16\":\"314.48\",\"Coluna 17\":\"273.31\",\"Coluna 18\":\"232.15\",\"Coluna 19\":\"0.00\",\"Coluna 20\":\"0.00\",\"Coluna 21\":\"0.00\",\"Coluna 22\":\"0.00\",\"Coluna 23\":\"0.00\",\"Coluna 24\":\"0.00\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"50352.81\"},{\"Fluxo\":\"Imposto\",\"Linha\":12,\"Campo\":\"Prejuízo Fiscal Usado Resultado\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"0.00\",\"Coluna 2\":\"0.00\",\"Coluna 3\":\"0.00\",\"Coluna 4\":\"0.00\",\"Coluna 5\":\"0.00\",\"Coluna 6\":\"0.00\",\"Coluna 7\":\"0.00\",\"Coluna 8\":\"0.00\",\"Coluna 9\":\"0.00\",\"Coluna 10\":\"0.00\",\"Coluna 11\":\"0.00\",\"Coluna 12\":\"0.00\",\"Coluna 13\":\"0.00\",\"Coluna 14\":\"0.00\",\"Coluna 15\":\"0.00\",\"Coluna 16\":\"0.00\",\"Coluna 17\":\"0.00\",\"Coluna 18\":\"0.00\",\"Coluna 19\":\"0.00\",\"Coluna 20\":\"0.00\",\"Coluna 21\":\"0.00\",\"Coluna 22\":\"0.00\",\"Coluna 23\":\"0.00\",\"Coluna 24\":\"0.00\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"Imposto\",\"Linha\":13,\"Campo\":\"Lucro Tributável depois do Prejuízo Fiscal\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"132.83\",\"Coluna 2\":\"265.66\",\"Coluna 3\":\"398.49\",\"Coluna 4\":\"531.31\",\"Coluna 5\":\"664.14\",\"Coluna 6\":\"796.97\",\"Coluna 7\":\"79.86\",\"Coluna 8\":\"159.71\",\"Coluna 9\":\"239.57\",\"Coluna 10\":\"319.42\",\"Coluna 11\":\"399.28\",\"Coluna 12\":\"479.14\",\"Coluna 13\":\"437.97\",\"Coluna 14\":\"396.81\",\"Coluna 15\":\"355.64\",\"Coluna 16\":\"314.48\",\"Coluna 17\":\"273.31\",\"Coluna 18\":\"232.15\",\"Coluna 19\":\"0.00\",\"Coluna 20\":\"0.00\",\"Coluna 21\":\"0.00\",\"Coluna 22\":\"0.00\",\"Coluna 23\":\"0.00\",\"Coluna 24\":\"0.00\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"50352.81\"},{\"Fluxo\":\"Imposto\",\"Linha\":14,\"Campo\":\"Imposto Caixa\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"45.16\",\"Coluna 2\":\"45.16\",\"Coluna 3\":\"45.16\",\"Coluna 4\":\"45.16\",\"Coluna 5\":\"45.16\",\"Coluna 6\":\"45.16\",\"Coluna 7\":\"27.15\",\"Coluna 8\":\"27.15\",\"Coluna 9\":\"27.15\",\"Coluna 10\":\"27.15\",\"Coluna 11\":\"27.15\",\"Coluna 12\":\"27.15\",\"Coluna 13\":\"0.00\",\"Coluna 14\":\"0.00\",\"Coluna 15\":\"0.00\",\"Coluna 16\":\"0.00\",\"Coluna 17\":\"0.00\",\"Coluna 18\":\"0.00\",\"Coluna 19\":\"0.00\",\"Coluna 20\":\"0.00\",\"Coluna 21\":\"0.00\",\"Coluna 22\":\"0.00\",\"Coluna 23\":\"0.00\",\"Coluna 24\":\"0.00\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"17119.96\"},{\"Fluxo\":\"Imposto\",\"Linha\":15,\"Campo\":\"Prejuízo Fiscal BOP\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"0.00\",\"Coluna 2\":\"0.00\",\"Coluna 3\":\"0.00\",\"Coluna 4\":\"0.00\",\"Coluna 5\":\"0.00\",\"Coluna 6\":\"0.00\",\"Coluna 7\":\"0.00\",\"Coluna 8\":\"0.00\",\"Coluna 9\":\"0.00\",\"Coluna 10\":\"0.00\",\"Coluna 11\":\"0.00\",\"Coluna 12\":\"0.00\",\"Coluna 13\":\"0.00\",\"Coluna 14\":\"0.00\",\"Coluna 15\":\"0.00\",\"Coluna 16\":\"0.00\",\"Coluna 17\":\"0.00\",\"Coluna 18\":\"0.00\",\"Coluna 19\":\"0.00\",\"Coluna 20\":\"0.00\",\"Coluna 21\":\"0.00\",\"Coluna 22\":\"0.00\",\"Coluna 23\":\"0.00\",\"Coluna 24\":\"0.00\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"Imposto\",\"Linha\":16,\"Campo\":\"Prejuízo Fiscal Criado\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"0.00\",\"Coluna 2\":\"0.00\",\"Coluna 3\":\"0.00\",\"Coluna 4\":\"0.00\",\"Coluna 5\":\"0.00\",\"Coluna 6\":\"0.00\",\"Coluna 7\":\"0.00\",\"Coluna 8\":\"0.00\",\"Coluna 9\":\"0.00\",\"Coluna 10\":\"0.00\",\"Coluna 11\":\"0.00\",\"Coluna 12\":\"0.00\",\"Coluna 13\":\"0.00\",\"Coluna 14\":\"0.00\",\"Coluna 15\":\"0.00\",\"Coluna 16\":\"0.00\",\"Coluna 17\":\"0.00\",\"Coluna 18\":\"0.00\",\"Coluna 19\":\"0.00\",\"Coluna 20\":\"0.00\",\"Coluna 21\":\"0.00\",\"Coluna 22\":\"0.00\",\"Coluna 23\":\"0.00\",\"Coluna 24\":\"0.00\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"Imposto\",\"Linha\":17,\"Campo\":\"Prejuízo Fiscal Usado\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"0.00\",\"Coluna 2\":\"0.00\",\"Coluna 3\":\"0.00\",\"Coluna 4\":\"0.00\",\"Coluna 5\":\"0.00\",\"Coluna 6\":\"0.00\",\"Coluna 7\":\"0.00\",\"Coluna 8\":\"0.00\",\"Coluna 9\":\"0.00\",\"Coluna 10\":\"0.00\",\"Coluna 11\":\"0.00\",\"Coluna 12\":\"0.00\",\"Coluna 13\":\"0.00\",\"Coluna 14\":\"0.00\",\"Coluna 15\":\"0.00\",\"Coluna 16\":\"0.00\",\"Coluna 17\":\"0.00\",\"Coluna 18\":\"0.00\",\"Coluna 19\":\"0.00\",\"Coluna 20\":\"0.00\",\"Coluna 21\":\"0.00\",\"Coluna 22\":\"0.00\",\"Coluna 23\":\"0.00\",\"Coluna 24\":\"0.00\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"Imposto\",\"Linha\":18,\"Campo\":\"Prejuízo Fiscal EOP \",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"0.00\",\"Coluna 2\":\"0.00\",\"Coluna 3\":\"0.00\",\"Coluna 4\":\"0.00\",\"Coluna 5\":\"0.00\",\"Coluna 6\":\"0.00\",\"Coluna 7\":\"0.00\",\"Coluna 8\":\"0.00\",\"Coluna 9\":\"0.00\",\"Coluna 10\":\"0.00\",\"Coluna 11\":\"0.00\",\"Coluna 12\":\"0.00\",\"Coluna 13\":\"0.00\",\"Coluna 14\":\"0.00\",\"Coluna 15\":\"0.00\",\"Coluna 16\":\"0.00\",\"Coluna 17\":\"0.00\",\"Coluna 18\":\"0.00\",\"Coluna 19\":\"0.00\",\"Coluna 20\":\"0.00\",\"Coluna 21\":\"0.00\",\"Coluna 22\":\"0.00\",\"Coluna 23\":\"0.00\",\"Coluna 24\":\"0.00\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"Imposto\",\"Linha\":19,\"Campo\":\"Saldo Acumulado do Prejuízo Fiscal Criado\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"0.00\",\"Coluna 2\":\"0.00\",\"Coluna 3\":\"0.00\",\"Coluna 4\":\"0.00\",\"Coluna 5\":\"0.00\",\"Coluna 6\":\"0.00\",\"Coluna 7\":\"0.00\",\"Coluna 8\":\"0.00\",\"Coluna 9\":\"0.00\",\"Coluna 10\":\"0.00\",\"Coluna 11\":\"0.00\",\"Coluna 12\":\"0.00\",\"Coluna 13\":\"0.00\",\"Coluna 14\":\"0.00\",\"Coluna 15\":\"0.00\",\"Coluna 16\":\"0.00\",\"Coluna 17\":\"0.00\",\"Coluna 18\":\"0.00\",\"Coluna 19\":\"0.00\",\"Coluna 20\":\"0.00\",\"Coluna 21\":\"0.00\",\"Coluna 22\":\"0.00\",\"Coluna 23\":\"0.00\",\"Coluna 24\":\"0.00\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"\"},{\"Fluxo\":\"Caixa\",\"Linha\":1,\"Campo\":\"Ano\",\"Coluna 0\":2020.0,\"Coluna 1\":2020.0,\"Coluna 2\":2020.0,\"Coluna 3\":2020.0,\"Coluna 4\":2020.0,\"Coluna 5\":2020.0,\"Coluna 6\":2020.0,\"Coluna 7\":2021.0,\"Coluna 8\":2021.0,\"Coluna 9\":2021.0,\"Coluna 10\":2021.0,\"Coluna 11\":2021.0,\"Coluna 12\":2021.0,\"Coluna 13\":2021.0,\"Coluna 14\":2021.0,\"Coluna 15\":2021.0,\"Coluna 16\":2021.0,\"Coluna 17\":2021.0,\"Coluna 18\":2021.0,\"Coluna 19\":2022.0,\"Coluna 20\":2022.0,\"Coluna 21\":2022.0,\"Coluna 22\":2022.0,\"Coluna 23\":2022.0,\"Coluna 24\":2022.0,\"Coluna 25\":2022.0,\"Coluna 26\":2022.0,\"Coluna 27\":2022.0},{\"Fluxo\":\"Caixa\",\"Linha\":2,\"Campo\":\"Mês\",\"Coluna 0\":\"6/2020\",\"Coluna 1\":\"7/2020\",\"Coluna 2\":\"8/2020\",\"Coluna 3\":\"9/2020\",\"Coluna 4\":\"10/2020\",\"Coluna 5\":\"11/2020\",\"Coluna 6\":\"12/2020\",\"Coluna 7\":\"1/2021\",\"Coluna 8\":\"2/2021\",\"Coluna 9\":\"3/2021\",\"Coluna 10\":\"4/2021\",\"Coluna 11\":\"5/2021\",\"Coluna 12\":\"6/2021\",\"Coluna 13\":\"7/2021\",\"Coluna 14\":\"8/2021\",\"Coluna 15\":\"9/2021\",\"Coluna 16\":\"10/2021\",\"Coluna 17\":\"11/2021\",\"Coluna 18\":\"12/2021\",\"Coluna 19\":\"1/2022\",\"Coluna 20\":\"2/2022\",\"Coluna 21\":\"3/2022\",\"Coluna 22\":\"4/2022\",\"Coluna 23\":\"5/2022\",\"Coluna 24\":\"6/2022\",\"Coluna 25\":\"7/2022\",\"Coluna 26\":\"8/2022\",\"Coluna 27\":\"9/2022\"},{\"Fluxo\":\"Caixa\",\"Linha\":3,\"Campo\":\"Receita\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"2466.44\",\"Coluna 2\":\"2466.44\",\"Coluna 3\":\"2466.44\",\"Coluna 4\":\"2466.44\",\"Coluna 5\":\"2466.44\",\"Coluna 6\":\"2466.44\",\"Coluna 7\":\"2466.44\",\"Coluna 8\":\"2466.44\",\"Coluna 9\":\"2466.44\",\"Coluna 10\":\"2466.44\",\"Coluna 11\":\"2466.44\",\"Coluna 12\":\"2466.44\",\"Coluna 13\":\"2557.30\",\"Coluna 14\":\"2557.30\",\"Coluna 15\":\"2557.30\",\"Coluna 16\":\"2557.30\",\"Coluna 17\":\"2557.30\",\"Coluna 18\":\"2557.30\",\"Coluna 19\":\"2557.30\",\"Coluna 20\":\"2557.30\",\"Coluna 21\":\"2557.30\",\"Coluna 22\":\"2557.30\",\"Coluna 23\":\"2557.30\",\"Coluna 24\":\"2557.30\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"Caixa\",\"Linha\":4,\"Campo\":\"Custos\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"-440.60\",\"Coluna 2\":\"-440.60\",\"Coluna 3\":\"-440.60\",\"Coluna 4\":\"-440.60\",\"Coluna 5\":\"-440.60\",\"Coluna 6\":\"-440.60\",\"Coluna 7\":\"-493.57\",\"Coluna 8\":\"-493.57\",\"Coluna 9\":\"-493.57\",\"Coluna 10\":\"-493.57\",\"Coluna 11\":\"-493.57\",\"Coluna 12\":\"-493.57\",\"Coluna 13\":\"-705.46\",\"Coluna 14\":\"-705.46\",\"Coluna 15\":\"-705.46\",\"Coluna 16\":\"-705.46\",\"Coluna 17\":\"-705.46\",\"Coluna 18\":\"-705.46\",\"Coluna 19\":\"-758.43\",\"Coluna 20\":\"-758.43\",\"Coluna 21\":\"-758.43\",\"Coluna 22\":\"-758.43\",\"Coluna 23\":\"-758.43\",\"Coluna 24\":\"-758.43\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"Caixa\",\"Linha\":5,\"Campo\":\"EBITDA\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"2025.84\",\"Coluna 2\":\"2025.84\",\"Coluna 3\":\"2025.84\",\"Coluna 4\":\"2025.84\",\"Coluna 5\":\"2025.84\",\"Coluna 6\":\"2025.84\",\"Coluna 7\":\"1972.87\",\"Coluna 8\":\"1972.87\",\"Coluna 9\":\"1972.87\",\"Coluna 10\":\"1972.87\",\"Coluna 11\":\"1972.87\",\"Coluna 12\":\"1972.87\",\"Coluna 13\":\"1851.85\",\"Coluna 14\":\"1851.85\",\"Coluna 15\":\"1851.85\",\"Coluna 16\":\"1851.85\",\"Coluna 17\":\"1851.85\",\"Coluna 18\":\"1851.85\",\"Coluna 19\":\"1798.87\",\"Coluna 20\":\"1798.87\",\"Coluna 21\":\"1798.87\",\"Coluna 22\":\"1798.87\",\"Coluna 23\":\"1798.87\",\"Coluna 24\":\"1798.87\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"Caixa\",\"Linha\":6,\"Campo\":\"Depreciação\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"-1893.01\",\"Coluna 2\":\"-1893.01\",\"Coluna 3\":\"-1893.01\",\"Coluna 4\":\"-1893.01\",\"Coluna 5\":\"-1893.01\",\"Coluna 6\":\"-1893.01\",\"Coluna 7\":\"-1893.01\",\"Coluna 8\":\"-1893.01\",\"Coluna 9\":\"-1893.01\",\"Coluna 10\":\"-1893.01\",\"Coluna 11\":\"-1893.01\",\"Coluna 12\":\"-1893.01\",\"Coluna 13\":\"-1893.01\",\"Coluna 14\":\"-1893.01\",\"Coluna 15\":\"-1893.01\",\"Coluna 16\":\"-1893.01\",\"Coluna 17\":\"-1893.01\",\"Coluna 18\":\"-1893.01\",\"Coluna 19\":\"-1893.01\",\"Coluna 20\":\"-1893.01\",\"Coluna 21\":\"-1893.01\",\"Coluna 22\":\"-1893.01\",\"Coluna 23\":\"-1893.01\",\"Coluna 24\":\"-1893.01\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"Caixa\",\"Linha\":7,\"Campo\":\"EBIT\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"132.83\",\"Coluna 2\":\"132.83\",\"Coluna 3\":\"132.83\",\"Coluna 4\":\"132.83\",\"Coluna 5\":\"132.83\",\"Coluna 6\":\"132.83\",\"Coluna 7\":\"79.86\",\"Coluna 8\":\"79.86\",\"Coluna 9\":\"79.86\",\"Coluna 10\":\"79.86\",\"Coluna 11\":\"79.86\",\"Coluna 12\":\"79.86\",\"Coluna 13\":\"-41.16\",\"Coluna 14\":\"-41.16\",\"Coluna 15\":\"-41.16\",\"Coluna 16\":\"-41.16\",\"Coluna 17\":\"-41.16\",\"Coluna 18\":\"-41.16\",\"Coluna 19\":\"-94.14\",\"Coluna 20\":\"-94.14\",\"Coluna 21\":\"-94.14\",\"Coluna 22\":\"-94.14\",\"Coluna 23\":\"-94.14\",\"Coluna 24\":\"-94.14\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"Caixa\",\"Linha\":8,\"Campo\":\"Impostos\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"-45.16\",\"Coluna 2\":\"-45.16\",\"Coluna 3\":\"-45.16\",\"Coluna 4\":\"-45.16\",\"Coluna 5\":\"-45.16\",\"Coluna 6\":\"-45.16\",\"Coluna 7\":\"-27.15\",\"Coluna 8\":\"-27.15\",\"Coluna 9\":\"-27.15\",\"Coluna 10\":\"-27.15\",\"Coluna 11\":\"-27.15\",\"Coluna 12\":\"-27.15\",\"Coluna 13\":\"0.00\",\"Coluna 14\":\"0.00\",\"Coluna 15\":\"0.00\",\"Coluna 16\":\"0.00\",\"Coluna 17\":\"0.00\",\"Coluna 18\":\"0.00\",\"Coluna 19\":\"0.00\",\"Coluna 20\":\"0.00\",\"Coluna 21\":\"0.00\",\"Coluna 22\":\"0.00\",\"Coluna 23\":\"0.00\",\"Coluna 24\":\"0.00\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"-17119.96\"},{\"Fluxo\":\"Caixa\",\"Linha\":9,\"Campo\":\"FCO\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"1980.68\",\"Coluna 2\":\"1980.68\",\"Coluna 3\":\"1980.68\",\"Coluna 4\":\"1980.68\",\"Coluna 5\":\"1980.68\",\"Coluna 6\":\"1980.68\",\"Coluna 7\":\"1945.72\",\"Coluna 8\":\"1945.72\",\"Coluna 9\":\"1945.72\",\"Coluna 10\":\"1945.72\",\"Coluna 11\":\"1945.72\",\"Coluna 12\":\"1945.72\",\"Coluna 13\":\"1851.85\",\"Coluna 14\":\"1851.85\",\"Coluna 15\":\"1851.85\",\"Coluna 16\":\"1851.85\",\"Coluna 17\":\"1851.85\",\"Coluna 18\":\"1851.85\",\"Coluna 19\":\"1798.87\",\"Coluna 20\":\"1798.87\",\"Coluna 21\":\"1798.87\",\"Coluna 22\":\"1798.87\",\"Coluna 23\":\"1798.87\",\"Coluna 24\":\"1798.87\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"-17119.96\"},{\"Fluxo\":\"Caixa\",\"Linha\":10,\"Campo\":\"Capex\",\"Coluna 0\":\"-113580.70\",\"Coluna 1\":\"0.00\",\"Coluna 2\":\"0.00\",\"Coluna 3\":\"0.00\",\"Coluna 4\":\"0.00\",\"Coluna 5\":\"0.00\",\"Coluna 6\":\"0.00\",\"Coluna 7\":\"0.00\",\"Coluna 8\":\"0.00\",\"Coluna 9\":\"0.00\",\"Coluna 10\":\"0.00\",\"Coluna 11\":\"0.00\",\"Coluna 12\":\"0.00\",\"Coluna 13\":\"0.00\",\"Coluna 14\":\"0.00\",\"Coluna 15\":\"0.00\",\"Coluna 16\":\"0.00\",\"Coluna 17\":\"0.00\",\"Coluna 18\":\"0.00\",\"Coluna 19\":\"0.00\",\"Coluna 20\":\"0.00\",\"Coluna 21\":\"0.00\",\"Coluna 22\":\"0.00\",\"Coluna 23\":\"0.00\",\"Coluna 24\":\"0.00\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"Caixa\",\"Linha\":11,\"Campo\":\"Adiantamento de PMT\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"0.00\",\"Coluna 2\":\"0.00\",\"Coluna 3\":\"0.00\",\"Coluna 4\":\"0.00\",\"Coluna 5\":\"0.00\",\"Coluna 6\":\"0.00\",\"Coluna 7\":\"0.00\",\"Coluna 8\":\"0.00\",\"Coluna 9\":\"0.00\",\"Coluna 10\":\"0.00\",\"Coluna 11\":\"0.00\",\"Coluna 12\":\"0.00\",\"Coluna 13\":\"0.00\",\"Coluna 14\":\"0.00\",\"Coluna 15\":\"0.00\",\"Coluna 16\":\"0.00\",\"Coluna 17\":\"0.00\",\"Coluna 18\":\"0.00\",\"Coluna 19\":\"0.00\",\"Coluna 20\":\"0.00\",\"Coluna 21\":\"0.00\",\"Coluna 22\":\"0.00\",\"Coluna 23\":\"0.00\",\"Coluna 24\":\"0.00\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"Caixa\",\"Linha\":12,\"Campo\":\"Venda de Ativo\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"0.00\",\"Coluna 2\":\"0.00\",\"Coluna 3\":\"0.00\",\"Coluna 4\":\"0.00\",\"Coluna 5\":\"0.00\",\"Coluna 6\":\"0.00\",\"Coluna 7\":\"0.00\",\"Coluna 8\":\"0.00\",\"Coluna 9\":\"0.00\",\"Coluna 10\":\"0.00\",\"Coluna 11\":\"0.00\",\"Coluna 12\":\"0.00\",\"Coluna 13\":\"0.00\",\"Coluna 14\":\"0.00\",\"Coluna 15\":\"0.00\",\"Coluna 16\":\"0.00\",\"Coluna 17\":\"0.00\",\"Coluna 18\":\"0.00\",\"Coluna 19\":\"0.00\",\"Coluna 20\":\"0.00\",\"Coluna 21\":\"0.00\",\"Coluna 22\":\"0.00\",\"Coluna 23\":\"0.00\",\"Coluna 24\":\"0.00\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"113387.02\"},{\"Fluxo\":\"Caixa\",\"Linha\":13,\"Campo\":\"FCL\",\"Coluna 0\":\"-113580.70\",\"Coluna 1\":\"1980.68\",\"Coluna 2\":\"1980.68\",\"Coluna 3\":\"1980.68\",\"Coluna 4\":\"1980.68\",\"Coluna 5\":\"1980.68\",\"Coluna 6\":\"1980.68\",\"Coluna 7\":\"1945.72\",\"Coluna 8\":\"1945.72\",\"Coluna 9\":\"1945.72\",\"Coluna 10\":\"1945.72\",\"Coluna 11\":\"1945.72\",\"Coluna 12\":\"1945.72\",\"Coluna 13\":\"1851.85\",\"Coluna 14\":\"1851.85\",\"Coluna 15\":\"1851.85\",\"Coluna 16\":\"1851.85\",\"Coluna 17\":\"1851.85\",\"Coluna 18\":\"1851.85\",\"Coluna 19\":\"1798.87\",\"Coluna 20\":\"1798.87\",\"Coluna 21\":\"1798.87\",\"Coluna 22\":\"1798.87\",\"Coluna 23\":\"1798.87\",\"Coluna 24\":\"1798.87\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"96267.06\"}]","INPUT":"{\"Id\":\"0QL5A000005PXIgWAO\",\"QuoteNumber\":\"00000245\",\"QuoteId\":\"0Q05A0000024bPQSAY\",\"LineNumber\":\"00000338\",\"ProductId\":\"01t5A000008e1zkQAA\",\"ProductCode\":\"PL003563\",\"Quantity\":1.0,\"Time\":24,\"LicensePlateUF\":\"PR\",\"DeliveryUF\":\"PR\",\"DeliveryCityType\":\"Capital\",\"DeliveryMode\":\"Retirada do cliente na Concessionária\",\"ShippingResponsibility\":\"Ouro Verde\",\"Readjustment\":\"Sim\",\"LicensePlateEnd\":\"Não\",\"LicensePlateStart\":\"Não\",\"UsageType\":\"Comercial\",\"RoadType\":\"Asfalto\",\"KM\":2000,\"ThirdInsurance\":\"Sim\",\"VehicleInsurance\":\"Sim\",\"MoralDamage\":0.0,\"PassengerInjury\":0.0,\"FranchisePercent\":10.0,\"Franchise\":0.0,\"TireQuantity\":0,\"MaintenanceType\":\"Preventiva\",\"ReserveVehicle\":\"Sim\",\"ReserveVehicleType\":\"Similar\",\"ReserveVehicleDailyQuantity\":5,\"ReserveVehicleQuantity\":0,\"Target\":0.0,\"PaymTerm\":30,\"RemuneratedTransport\":\"Não\",\"ProjectDisc\":0.0,\"InterestRate\":0.0,\"InsuranceAmount\":29.160833333333333,\"TireTableAmount\":0.0,\"MaintenanceAmount\":211.89,\"FreightAmount\":0.0,\"DesmobilizationFreightAmount\":98.98,\"WearForecastKmMax\":100.0,\"WearForecastGroundPercentMax\":100.0,\"WearForecastQuantityPercentageMax\":100.0,\"WearForecastUsageTypePercentMax\":100.0,\"DedicatedStructureCost\":0.0,\"DedicatedStructureDescription\":null,\"LaborCost\":0.0,\"LaborDescription\":null,\"ContributionMargin\":0.0,\"AccountName\":\"MR Consulting\",\"ClientRating\":\"D\",\"ClosingDate\":\"2020-02-28T00:00:00\",\"PMTAdvance\":0,\"Optionals\":[],\"Accessories\":[],\"Services\":[],\"UserEmail\":\"renan.carneiro@ouroverde.net.br\",\"SourceApplication\":2,\"Simulation\":true,\"Refresh\":false,\"InsuranceFranchisePercent\":20.0,\"Spread\":3.5,\"WeightedFreightList\":null,\"errors\":null}","PARAMETERS":"{\"PriceEngineResidualPercentageTable\":5637151221,\"ResidualPercentage\":72.9393801600000000,\"PriceEngineWearForecastKM\":0,\"WearForecastKmMax\":100.0,\"PriceEngineWearForecastGroundPercent\":0,\"WearForecastGroundPercentMax\":100.0,\"PriceEngineWearQuantityPercentage\":0,\"WearForecastQuantityPercentageMax\":100.0,\"PriceEngineWearForecastUsageTypePercent\":0,\"WearForecastUsageTypePercentMax\":100.0,\"PriceEngineParameters\":1,\"ReadjustmentPercent\":4.00,\"AliqPisCofins\":9.25,\"DPVAT\":5.2300000000000000,\"AdmCost\":37.00,\"PercentRisk\":3.00,\"PositiveFlowRate\":0.0,\"NegativeFlowRate\":0.0,\"ContributionMargin\":75.15,\"PriceEngineMaintenance\":5637187634,\"MaintenancePrice\":0.1059450000000000,\"PriceEngineWearForecastMaintenance\":5637144576,\"WearForecastMaintenanceIndex\":1.0000000000000000,\"TireTable\":5637145376,\"TireTablePrice\":760.0000000000000000,\"PriceEngineRates\":5637145326,\"ANTTAmount\":100.0000000000000000,\"ForwardingAgentAmount\":48.7000000000000000,\"IPVAPercentage\":1.0000000000000000,\"LeasingReleaseAmount\":0.0,\"LicensePlateAmount\":38.4300000000000000,\"LicensingAmount\":0.0000000000000000,\"PlatesAndSealingAmount\":190.0000000000000000,\"SindlocAmount\":0.0000000000000000,\"PriceEnginePlateChoice\":0,\"PlateChoiceAmount\":0.0,\"PriceEngineThirdPartyInsuranceRCFVThirdParty\":5637144586,\"CoverageAmountThirdParty\":500000.0000000000000000,\"InsuranceAmountThirdParty\":349.9300000000000000,\"PriceEngineThirdPartyInsuranceRCFVMoralDamage\":0,\"CoverageAmountMoralDamage\":0.0,\"InsuranceAmountMoralDamage\":0.0,\"PriceEngineThirdPartyInsuranceRCFVPersonal\":0,\"CoverageAmountPersonal\":0.0,\"InsuranceAmountPersonal\":0.0,\"PriceEngineFreight\":0,\"FreightAmount\":0.0,\"DesmobilizationFreightAmount\":98.98,\"PriceEngineSublocatedStructure\":5637144580,\"ReservationValue\":224.0700000000000000,\"ModalityId\":0,\"ModalityName\":null,\"InterestRate\":0.80,\"Product\":5639336901,\"ProductName\":\"NISSAN FRONTIER 2.3 CD ATTACK AUTO 4WD 2019 AUTOMÁTICO 4P DIESEL\",\"SalesDaysTerm\":90,\"EquipmentTaxDepreciation\":20.00,\"AccessoriesTaxDepreciation\":50.00,\"MobilizationTaxDepreciation\":50.00,\"AliqTaxRate\":34.00,\"TaxLossUsageLimit\":30.00,\"IRRefundUsage\":80.00,\"InsuranceFranchisePercent\":20.00,\"TacographAmount\":0.0}","RESULT":"{\"PublicPrice\":155590.0000000000000000,\"PublicPriceDisc\":27.0000000000000000,\"PublicPriceAmount\":113580.70000000000000000000000,\"OptionalsAmountDisc\":0.0,\"OptionalsAmount\":0.0,\"AccessoriesAmount\":0.0,\"ServicesAmount\":0.0,\"InvestmentFinancialGross\":113580.70000000000000000000000,\"InvestmentVistaGross\":0.0,\"PriceEngineWearPercent\":100.0,\"ResidualAmount\":113486.0,\"Depreciation\":0.0,\"FinancingInstallmentAmount\":5220.22860973818,\"ResidualInstallmentAmount\":-4307.98814801412,\"MaintenanceAmount\":211.89,\"KMPrice\":0.0,\"KMPriceSurplus\":0.3972937500000000000000000000,\"TireTableAmount\":0.0,\"CreditPISCOFINS\":-194.70340416666666666666666667,\"AcquisitionCost\":717.53705755739333333333333333,\"TimeSindlocAmount\":0.0000000000000000,\"TimePlateChoiceAmount\":0.0,\"InsuranceAmount\":29.160833333333333,\"PriceEngineSublocatedStructureAmount\":46.6812500000000000,\"FixedCost\":303.94172162547873299000000000,\"VariableCost\":211.89,\"IndirectCost\":1038.3633875559283578419850000,\"InsuranceFranchise\":0.0,\"RiskAmount\":168.14738829214539999000000000,\"TaxAmount\":231.55396740863805976340710276,\"RatePaymentConditionAmount\":0.0,\"RentalAmount\":2503.2861341474384839287254361,\"MonthlyLicensingAmount\":0.0000000000000000,\"IPVAAmount\":94.65058333333333333333333333,\"MonthlyDPVAT\":0.4358333333333333333333333333,\"TimeForwardingAgentAmount\":2.0291666666666666666666666667,\"TimePlatesAndSealingAmount\":7.9166666666666666666666666667,\"TimeLicensePlateAmount\":1.6012500000000000,\"TimeANTTamount\":0.0,\"Status\":null,\"Error\":[],\"CashFlow\":{\"Ano\":[2020.0,2020.0,2020.0,2020.0,2020.0,2020.0,2020.0,2021.0,2021.0,2021.0,2021.0,2021.0,2021.0,2021.0,2021.0,2021.0,2021.0,2021.0,2021.0,2022.0,2022.0,2022.0,2022.0,2022.0,2022.0,2022.0,2022.0,2022.0],\"Ano_Caixa\":[2020.0,2020.0,2020.0,2020.0,2020.0,2020.0,2020.0,2021.0,2021.0,2021.0,2021.0,2021.0,2021.0,2021.0,2021.0,2021.0,2021.0,2021.0,2021.0,2022.0,2022.0,2022.0,2022.0,2022.0,2022.0,2022.0,2022.0,2022.0],\"Mes\":[6.0,7.0,8.0,9.0,10.0,11.0,12.0,1.0,2.0,3.0,4.0,5.0,6.0,7.0,8.0,9.0,10.0,11.0,12.0,1.0,2.0,3.0,4.0,5.0,6.0,7.0,8.0,9.0],\"Mes_Caixa\":[6.0,7.0,8.0,9.0,10.0,11.0,12.0,1.0,2.0,3.0,4.0,5.0,6.0,7.0,8.0,9.0,10.0,11.0,12.0,1.0,2.0,3.0,4.0,5.0,6.0,7.0,8.0,9.0],\"Receita_Liquida\":[0.0,2466.4355709054670908319850000,2466.4355709054670908319850000,2466.4355709054670908319850000,2466.4355709054670908319850000,2466.4355709054670908319850000,2466.4355709054670908319850000,2466.4355709054670908319850000,2466.4355709054670908319850000,2466.4355709054670908319850000,2466.4355709054670908319850000,2466.4355709054670908319850000,2466.4355709054670908319850000,2557.3048575750191077985977333,2557.3048575750191077985977333,2557.3048575750191077985977333,2557.3048575750191077985977333,2557.3048575750191077985977333,2557.3048575750191077985977333,2557.3048575750191077985977333,2557.3048575750191077985977333,2557.3048575750191077985977333,2557.3048575750191077985977333,2557.3048575750191077985977333,2557.3048575750191077985977333,0.0,0.0,0.0],\"Receita\":[0.0,2466.4355709054670908319850000,2466.4355709054670908319850000,2466.4355709054670908319850000,2466.4355709054670908319850000,2466.4355709054670908319850000,2466.4355709054670908319850000,2466.4355709054670908319850000,2466.4355709054670908319850000,2466.4355709054670908319850000,2466.4355709054670908319850000,2466.4355709054670908319850000,2466.4355709054670908319850000,2557.3048575750191077985977333,2557.3048575750191077985977333,2557.3048575750191077985977333,2557.3048575750191077985977333,2557.3048575750191077985977333,2557.3048575750191077985977333,2557.3048575750191077985977333,2557.3048575750191077985977333,2557.3048575750191077985977333,2557.3048575750191077985977333,2557.3048575750191077985977333,2557.3048575750191077985977333,0.0,0.0,0.0],\"Ebitda\":[0.0,2025.8400992799883578419850000,2025.8400992799883578419850000,2025.8400992799883578419850000,2025.8400992799883578419850000,2025.8400992799883578419850000,2025.8400992799883578419850000,1972.8675992799883578419850000,1972.8675992799883578419850000,1972.8675992799883578419850000,1972.8675992799883578419850000,1972.8675992799883578419850000,1972.8675992799883578419850000,1851.8468859495403748085977333,1851.8468859495403748085977333,1851.8468859495403748085977333,1851.8468859495403748085977333,1851.8468859495403748085977333,1851.8468859495403748085977333,1798.8743859495403748085977333,1798.8743859495403748085977333,1798.8743859495403748085977333,1798.8743859495403748085977333,1798.8743859495403748085977333,1798.8743859495403748085977333,0.0,0.0,0.0],\"Custos\":[0.0,-440.59547162547873299000000000,-440.59547162547873299000000000,-440.59547162547873299000000000,-440.59547162547873299000000000,-440.59547162547873299000000000,-440.59547162547873299000000000,-493.56797162547873299000000000,-493.56797162547873299000000000,-493.56797162547873299000000000,-493.56797162547873299000000000,-493.56797162547873299000000000,-493.56797162547873299000000000,-705.45797162547873299000000000,-705.45797162547873299000000000,-705.45797162547873299000000000,-705.45797162547873299000000000,-705.45797162547873299000000000,-705.45797162547873299000000000,-758.43047162547873299000000000,-758.43047162547873299000000000,-758.43047162547873299000000000,-758.43047162547873299000000000,-758.43047162547873299000000000,-758.43047162547873299000000000,0.0,0.0,0.0],\"Depreciacao_Principal\":[0.0,-1893.0116666666666666666666667,-1893.0116666666666666666666667,-1893.0116666666666666666666667,-1893.0116666666666666666666667,-1893.0116666666666666666666667,-1893.0116666666666666666666667,-1893.0116666666666666666666667,-1893.0116666666666666666666667,-1893.0116666666666666666666667,-1893.0116666666666666666666667,-1893.0116666666666666666666667,-1893.0116666666666666666666667,-1893.0116666666666666666666667,-1893.0116666666666666666666667,-1893.0116666666666666666666667,-1893.0116666666666666666666667,-1893.0116666666666666666666667,-1893.0116666666666666666666667,-1893.0116666666666666666666667,-1893.0116666666666666666666667,-1893.0116666666666666666666667,-1893.0116666666666666666666667,-1893.0116666666666666666666667,-1893.0116666666666666666666667,0.0,0.0,0.0],\"Mao_Obra\":[0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0],\"Ebitda_Caixa\":[0.0,2025.8400992799883578419850000,2025.8400992799883578419850000,2025.8400992799883578419850000,2025.8400992799883578419850000,2025.8400992799883578419850000,2025.8400992799883578419850000,1972.8675992799883578419850000,1972.8675992799883578419850000,1972.8675992799883578419850000,1972.8675992799883578419850000,1972.8675992799883578419850000,1972.8675992799883578419850000,1851.8468859495403748085977333,1851.8468859495403748085977333,1851.8468859495403748085977333,1851.8468859495403748085977333,1851.8468859495403748085977333,1851.8468859495403748085977333,1798.8743859495403748085977333,1798.8743859495403748085977333,1798.8743859495403748085977333,1798.8743859495403748085977333,1798.8743859495403748085977333,1798.8743859495403748085977333,0.0,0.0,0.0],\"Depreciacao_Frete\":[0.0,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.0,0.0,0.0],\"Manutencao\":[0.0,-52.972500000000000000,-52.972500000000000000,-52.972500000000000000,-52.972500000000000000,-52.972500000000000000,-52.972500000000000000,-105.945000000000000000,-105.945000000000000000,-105.945000000000000000,-105.945000000000000000,-105.945000000000000000,-105.945000000000000000,-317.835000000000000000,-317.835000000000000000,-317.835000000000000000,-317.835000000000000000,-317.835000000000000000,-317.835000000000000000,-370.807500000000000000,-370.807500000000000000,-370.807500000000000000,-370.807500000000000000,-370.807500000000000000,-370.807500000000000000,0.0,0.0,0.0],\"Depreciacao\":[0.0,-1893.0116666666666666666666667,-1893.0116666666666666666666667,-1893.0116666666666666666666667,-1893.0116666666666666666666667,-1893.0116666666666666666666667,-1893.0116666666666666666666667,-1893.0116666666666666666666667,-1893.0116666666666666666666667,-1893.0116666666666666666666667,-1893.0116666666666666666666667,-1893.0116666666666666666666667,-1893.0116666666666666666666667,-1893.0116666666666666666666667,-1893.0116666666666666666666667,-1893.0116666666666666666666667,-1893.0116666666666666666666667,-1893.0116666666666666666666667,-1893.0116666666666666666666667,-1893.0116666666666666666666667,-1893.0116666666666666666666667,-1893.0116666666666666666666667,-1893.0116666666666666666666667,-1893.0116666666666666666666667,-1893.0116666666666666666666667,0.0,0.0,0.0],\"Depreciacao_Acessorios\":[0.0,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.0,0.0,0.0],\"Documentacao\":[0.0,-303.94172162547873299000000000,-303.94172162547873299000000000,-303.94172162547873299000000000,-303.94172162547873299000000000,-303.94172162547873299000000000,-303.94172162547873299000000000,-303.94172162547873299000000000,-303.94172162547873299000000000,-303.94172162547873299000000000,-303.94172162547873299000000000,-303.94172162547873299000000000,-303.94172162547873299000000000,-303.94172162547873299000000000,-303.94172162547873299000000000,-303.94172162547873299000000000,-303.94172162547873299000000000,-303.94172162547873299000000000,-303.94172162547873299000000000,-303.94172162547873299000000000,-303.94172162547873299000000000,-303.94172162547873299000000000,-303.94172162547873299000000000,-303.94172162547873299000000000,-303.94172162547873299000000000,0.0,0.0,0.0],\"Saldo_Ganho_Perda\":[0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,50917.635000000000000000000001],\"Ebit_Caixa\":[0.0,132.8284326133216911753183333,132.8284326133216911753183333,132.8284326133216911753183333,132.8284326133216911753183333,132.8284326133216911753183333,132.8284326133216911753183333,79.8559326133216911753183333,79.8559326133216911753183333,79.8559326133216911753183333,79.8559326133216911753183333,79.8559326133216911753183333,79.8559326133216911753183333,-41.1647807171262918580689334,-41.1647807171262918580689334,-41.1647807171262918580689334,-41.1647807171262918580689334,-41.1647807171262918580689334,-41.1647807171262918580689334,-94.1372807171262918580689334,-94.1372807171262918580689334,-94.1372807171262918580689334,-94.1372807171262918580689334,-94.1372807171262918580689334,-94.1372807171262918580689334,0.0,0.0,0.0],\"Outros_Custos\":[0.0,-83.6812500000000000,-83.6812500000000000,-83.6812500000000000,-83.6812500000000000,-83.6812500000000000,-83.6812500000000000,-83.6812500000000000,-83.6812500000000000,-83.6812500000000000,-83.6812500000000000,-83.6812500000000000,-83.6812500000000000,-83.6812500000000000,-83.6812500000000000,-83.6812500000000000,-83.6812500000000000,-83.6812500000000000,-83.6812500000000000,-83.6812500000000000,-83.6812500000000000,-83.6812500000000000,-83.6812500000000000,-83.6812500000000000,-83.6812500000000000,0.0,0.0,0.0],\"Lair\":[0.0,132.8284326133216911753183333,132.8284326133216911753183333,132.8284326133216911753183333,132.8284326133216911753183333,132.8284326133216911753183333,132.8284326133216911753183333,79.8559326133216911753183333,79.8559326133216911753183333,79.8559326133216911753183333,79.8559326133216911753183333,79.8559326133216911753183333,79.8559326133216911753183333,-41.1647807171262918580689334,-41.1647807171262918580689334,-41.1647807171262918580689334,-41.1647807171262918580689334,-41.1647807171262918580689334,-41.1647807171262918580689334,-94.1372807171262918580689334,-94.1372807171262918580689334,-94.1372807171262918580689334,-94.1372807171262918580689334,-94.1372807171262918580689334,-94.1372807171262918580689334,0.0,0.0,50917.635000000000000000000001],\"Imposto\":[0.0,-45.161667088529374999608233322,-45.161667088529374999608233318,-45.16166708852937499960823333,-45.16166708852937499960823332,-45.16166708852937499960823332,-45.16166708852937499960823332,-27.151017088529374999608233322,-27.151017088529374999608233322,-27.151017088529374999608233326,-27.15101708852937499960823332,-27.15101708852937499960823332,-27.15101708852937499960823332,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.00000000000000000000000000,-17119.955847337062364609539376],\"Saldo_Anual_Acumulado_LAIR\":[0.0,0.0,0.0,0.0,0.0,0.0,796.9705956799301470519099998,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,232.1469113771723959034963994,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,50352.811315697242248851586401],\"FCO\":[0.0,1980.6784321914589828423767667,1980.6784321914589828423767667,1980.6784321914589828423767667,1980.6784321914589828423767667,1980.6784321914589828423767667,1980.6784321914589828423767667,1945.7165821914589828423767667,1945.7165821914589828423767667,1945.7165821914589828423767667,1945.7165821914589828423767667,1945.7165821914589828423767667,1945.7165821914589828423767667,1851.8468859495403748085977333,1851.8468859495403748085977333,1851.8468859495403748085977333,1851.8468859495403748085977333,1851.8468859495403748085977333,1851.8468859495403748085977333,1798.8743859495403748085977333,1798.8743859495403748085977333,1798.8743859495403748085977333,1798.8743859495403748085977333,1798.8743859495403748085977333,1798.8743859495403748085977333,0.0,0.00000000000000000000000000,-17119.955847337062364609539376],\"Saldo_Mensal_Acumulado_LAIR\":[0.0,132.8284326133216911753183333,265.6568652266433823506366666,398.4852978399650735259549999,531.3137304532867647012733332,664.1421630666084558765916665,0.0,79.8559326133216911753183333,159.7118652266433823506366666,239.5677978399650735259549999,319.4237304532867647012733332,399.2796630666084558765916665,479.1355956799301470519099998,437.9708149628038551938410664,396.8060342456775633357721330,355.6412535285512714777031996,314.4764728114249796196342662,273.3116920942986877615653328,0.0,-94.1372807171262918580689334,-188.2745614342525837161378668,-282.4118421513788755742068002,-376.5491228685051674322757336,-470.6864035856314592903446670,-564.8236843027577511484136004,-564.8236843027577511484136004,-564.8236843027577511484136004,50352.811315697242248851586401],\"Capex\":[-113580.70000000000000000000000,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0],\"Lucro_Tributavel_antes_Prejuizo_Fiscal\":[0.0,132.8284326133216911753183333,265.6568652266433823506366666,398.4852978399650735259549999,531.3137304532867647012733332,664.1421630666084558765916665,796.9705956799301470519099998,79.8559326133216911753183333,159.7118652266433823506366666,239.5677978399650735259549999,319.4237304532867647012733332,399.2796630666084558765916665,479.1355956799301470519099998,437.9708149628038551938410664,396.8060342456775633357721330,355.6412535285512714777031996,314.4764728114249796196342662,273.3116920942986877615653328,232.1469113771723959034963994,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,50352.811315697242248851586401],\"Adiantamento_PMT\":[0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0],\"Prejuízo_Fiscal_Usado_Resultado\":[0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0],\"Venda_Ativo\":[0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,113387.02],\"Lucro_Tributavel_depois_Prejuizo_Fiscal\":[0.0,132.8284326133216911753183333,265.6568652266433823506366666,398.4852978399650735259549999,531.3137304532867647012733332,664.1421630666084558765916665,796.9705956799301470519099998,79.8559326133216911753183333,159.7118652266433823506366666,239.5677978399650735259549999,319.4237304532867647012733332,399.2796630666084558765916665,479.1355956799301470519099998,437.9708149628038551938410664,396.8060342456775633357721330,355.6412535285512714777031996,314.4764728114249796196342662,273.3116920942986877615653328,232.1469113771723959034963994,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,50352.811315697242248851586401],\"FCL\":[-113580.70000000000000000000000,1980.6784321914589828423767667,1980.6784321914589828423767667,1980.6784321914589828423767667,1980.6784321914589828423767667,1980.6784321914589828423767667,1980.6784321914589828423767667,1945.7165821914589828423767667,1945.7165821914589828423767667,1945.7165821914589828423767667,1945.7165821914589828423767667,1945.7165821914589828423767667,1945.7165821914589828423767667,1851.8468859495403748085977333,1851.8468859495403748085977333,1851.8468859495403748085977333,1851.8468859495403748085977333,1851.8468859495403748085977333,1851.8468859495403748085977333,1798.8743859495403748085977333,1798.8743859495403748085977333,1798.8743859495403748085977333,1798.8743859495403748085977333,1798.8743859495403748085977333,1798.8743859495403748085977333,0.0,0.00000000000000000000000000,96267.06415266293763539046062],\"Ebit\":[0.0,132.8284326133216911753183333,132.8284326133216911753183333,132.8284326133216911753183333,132.8284326133216911753183333,132.8284326133216911753183333,132.8284326133216911753183333,79.8559326133216911753183333,79.8559326133216911753183333,79.8559326133216911753183333,79.8559326133216911753183333,79.8559326133216911753183333,79.8559326133216911753183333,-41.1647807171262918580689334,-41.1647807171262918580689334,-41.1647807171262918580689334,-41.1647807171262918580689334,-41.1647807171262918580689334,-41.1647807171262918580689334,-94.1372807171262918580689334,-94.1372807171262918580689334,-94.1372807171262918580689334,-94.1372807171262918580689334,-94.1372807171262918580689334,-94.1372807171262918580689334,0.0,0.0,0.0],\"Imposto_Caixa\":[0.0,45.161667088529374999608233322,45.161667088529374999608233318,45.16166708852937499960823333,45.16166708852937499960823332,45.16166708852937499960823332,45.16166708852937499960823332,27.151017088529374999608233322,27.151017088529374999608233322,27.151017088529374999608233326,27.15101708852937499960823332,27.15101708852937499960823332,27.15101708852937499960823332,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.00000000000000000000000000,17119.955847337062364609539376],\"Prejuízo_Fiscal_BOP\":[0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0],\"Lucro_Liquido\":[0.0,87.66676552479231617571009998,87.66676552479231617571009998,87.66676552479231617571009997,87.66676552479231617571009998,87.66676552479231617571009998,87.66676552479231617571009998,52.704915524792316175710099978,52.704915524792316175710099978,52.704915524792316175710099974,52.70491552479231617571009998,52.70491552479231617571009998,52.70491552479231617571009998,-41.1647807171262918580689334,-41.1647807171262918580689334,-41.1647807171262918580689334,-41.1647807171262918580689334,-41.1647807171262918580689334,-41.1647807171262918580689334,-94.1372807171262918580689334,-94.1372807171262918580689334,-94.1372807171262918580689334,-94.1372807171262918580689334,-94.1372807171262918580689334,-94.1372807171262918580689334,0.0,0.00000000000000000000000000,-17119.955847337062364609539376],\"Prejuízo_Fiscal_Criado\":[0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0],\"Prejuízo_Fiscal_Usado\":[0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0],\"Prejuízo_Fiscal_EOP\":[0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0],\"Saldo_Acumulado_Prejuízo_Fiscal_Criado\":[0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0]},\"TotalEbitda\":0.0,\"TotalUnitPrice\":0.0,\"NegativeFlowRate\":0.0,\"Deadline\":120,\"StartDateContract\":\"2020-06-27T00:00:00\",\"EndDateContract\":\"2022-06-27T00:00:00\",\"ReceiptEndDate\":\"2022-07-27T00:00:00\",\"EffectivePaymentDate\":\"2020-07-27T00:00:00\",\"EffectiveSaleDate\":\"2022-09-25T00:00:00\",\"MonthsEquipmentDepreciation\":60.0,\"MonthsAccessoriesDepreciation\":24.0,\"MonthsMobilizationDepreciation\":24.0,\"EquipmentInvestment\":113580.70000000000000000000000,\"AnualEquipmentDepreciation\":22716.140000000000000000000000,\"AccesoriesInvestment\":0.0,\"AnualAccessoriesDepreciation\":0.00,\"MobilizationInvestment\":0.0,\"AnualMobilizationDepreciation\":0.00,\"MonthlyEquipmentDepreciation\":1893.0116666666666666666666667,\"MonthlyAccessoriesDepreciation\":0.00,\"MonthlyMobilizationDepreciation\":0.00,\"EffectiveMonthOfSale\":27.0,\"MonthEndReceived\":25.0,\"AccumulatedEquipmentDepreciation\":51111.315000000000000000000001,\"AccumulatedAccessoriesDepreciation\":0.0,\"AccumulatedMobilizationDepreciation\":0.0,\"ContractDepreciation\":51111.315000000000000000000001,\"ResidualTotal\":113486.0,\"TotalDemobilization\":98.98,\"DemobilizationNetResidual\":113387.02,\"InvestimentTotal\":113580.70000000000000000000000,\"BalanceGainLoss\":50917.635000000000000000000001,\"TotalResidualBalance\":113387.02,\"WeightedAverageCostOfCapital\":9.39,\"SpreadTarget\":3.5,\"Spread\":3.47,\"Duration\":\"00:00:49.1226214\",\"SpreadCounting\":645,\"FinalContributionMargin\":75.15,\"Pricing_Spreadsheet\":\"[{\\\"Produto\\\":\\\"PL003563 - NISSAN FRONTIER 2.3 CD ATTACK AUTO 4WD 2019 AUTOMÁTICO 4P DIESEL\\\",\\\"Cotação\\\":\\\"00000245\\\",\\\"Linha Cotação\\\":\\\"00000338\\\",\\\"Quantidade\\\":\\\"1\\\",\\\"Prazo\\\":\\\"24\\\",\\\"Data de Fechamento\\\":\\\"28/02/2020\\\",\\\"Nome da Conta\\\":\\\"MR Consulting\\\",\\\"Prazo de Entrega\\\":120,\\\"Classificação de crédito\\\":\\\"D\\\",\\\"Adiantamento de PMT\\\":0,\\\"UF Emplacamento\\\":\\\"PR\\\",\\\"UF Entrega\\\":\\\"PR\\\",\\\"Tipo Municipio Entrega\\\":\\\"Capital\\\",\\\"Forma de Entrega\\\":\\\"Retirada do cliente na Concessionária\\\",\\\"Responsabilidade Frete\\\":\\\"Ouro Verde\\\",\\\"Transporte Remunerado(pessoas e/ou produtos)\\\":\\\"Não\\\",\\\"Reajuste\\\":\\\"Sim\\\",\\\"Final de Placa(Números)\\\":\\\"Não\\\",\\\"Inicio de Placa(Letras)\\\":\\\"Não\\\",\\\"Tipo de Uso\\\":\\\"Comercial\\\",\\\"Tipo de Rodagem\\\":\\\"Asfalto\\\",\\\"Km Mensal\\\":\\\"2000\\\",\\\"Seguro Terceiros RCF-V(Responsabilidade Civil Facultativa)\\\":\\\"Sim\\\",\\\"Franquia %\\\":\\\"10\\\",\\\"Seguro Casco\\\":\\\"Sim\\\",\\\"Quantidade de Pneus\\\":\\\"0\\\",\\\"Danos Morais (DMO)\\\":\\\"0.00\\\",\\\"Acidentes Pessoais a Passageiros (APP)\\\":\\\"0.00\\\",\\\"Franquia Valor\\\":\\\"0.00\\\",\\\"Carro Reserva\\\":\\\"Sim\\\",\\\"Manutenção\\\":\\\"Preventiva\\\",\\\"Quantidade de Diárias de Reserva\\\":\\\"5\\\",\\\"Tipo de Reserva\\\":\\\"Similar\\\",\\\"Target\\\":\\\"0.00\\\",\\\"Qtde de Reserva Dedicada\\\":\\\"0\\\",\\\"Desconto Preço Público(%)\\\":\\\"27.00\\\",\\\"Preço Público\\\":\\\"155590.00\\\",\\\"Investimento Bruto Financiável\\\":\\\"113580.70\\\",\\\"Investimento Bruto Vista\\\":\\\"0.00\\\",\\\"Percentual Residual\\\":\\\"72.94\\\",\\\"Percentual Agravo\\\":\\\"100.00\\\",\\\"Valor Residual\\\":\\\"113486.00\\\",\\\"Percentual de Reajuste\\\":\\\"4.00\\\",\\\"Parcela Financiamento\\\":\\\"5220.23\\\",\\\"Parcela Residual\\\":\\\"-4307.99\\\",\\\"Manutenção (R$)\\\":\\\"211.89\\\",\\\"Custo Pneu\\\":\\\"0.00\\\",\\\"Crédito PIS/COFINS\\\":\\\"-194.70\\\",\\\"Custo Aquisição\\\":\\\"717.54\\\",\\\"Licenciamento\\\":\\\"0.00\\\",\\\"IPVA\\\":\\\"94.65\\\",\\\"Seguro Obrigatório DPVAT\\\":\\\"0.44\\\",\\\"Taxa Inclusão Sindiloc\\\":\\\"0.00\\\",\\\"Taxa de Despachante\\\":\\\"2.03\\\",\\\"Par de Placas e Lacre\\\":\\\"7.92\\\",\\\"1º Emplacamento\\\":\\\"1.60\\\",\\\"Escolha de placa\\\":\\\"0.00\\\",\\\"Custo Seguro Terceiros RCF-V\\\":\\\"29.16\\\",\\\"Frete\\\":\\\"0.00\\\",\\\"Frete Desmobilização\\\":\\\"98.98\\\",\\\"Custo Administrativo\\\":\\\"37.00\\\",\\\"Estrutura Sublocada\\\":\\\"46.68\\\",\\\"Percentual Risco\\\":\\\"3.00\\\",\\\"Risco\\\":\\\"168.15\\\",\\\"ANTT\\\":\\\"0.00\\\",\\\"Taxa de Fluxo Positivo\\\":\\\"0.00\\\",\\\"Custo Fixo\\\":\\\"303.94\\\",\\\"Custo Variável\\\":\\\"211.89\\\",\\\"Custo Indireto\\\":\\\"1038.36\\\",\\\"Impostos\\\":\\\"231.55\\\",\\\"Franquia Seguro\\\":\\\"0.00\\\",\\\"Agravo de Quantidade\\\":\\\"100.00\\\",\\\"Agravo de Tipo de Terreno\\\":\\\"100.00\\\",\\\"Agravo de KM\\\":\\\"100.00\\\",\\\"Agravo de Tipo de Uso\\\":\\\"100.00\\\",\\\"Condição de Pagamento\\\":\\\"30.00\\\",\\\"Desconto do Projeto\\\":\\\"0.00\\\",\\\"Custo Estrutura Dedicada\\\":\\\"0.00\\\",\\\"Descritivo Estrutura Dedicada\\\":null,\\\"Custo Mão de Obra\\\":\\\"0.00\\\",\\\"Descritivo Mão de Obra\\\":null,\\\"Custo KM Excedido\\\":\\\"0.40\\\",\\\"Valor Locação Individual\\\":\\\"2503.29\\\",\\\"Valor Precificado(locação + serviços)\\\":\\\"2503.29\\\",\\\"Spread\\\":3.47,\\\"Modalidade Utilizada\\\":null,\\\"Atualizado por\\\":\\\"renan.carneiro@ouroverde.net.br - 15/02/2020 00:45\\\",\\\"Data Inicio Contrato\\\":\\\"27/06/2020\\\",\\\"Data Fim Contrato\\\":\\\"27/06/2022\\\",\\\"Data Termino Recebimento\\\":\\\"27/07/2022\\\",\\\"Data Pagamento Efetiva\\\":\\\"27/07/2020\\\",\\\"Prazo de Venda em Dias\\\":\\\"90\\\",\\\"Data Venda Efetiva\\\":\\\"25/09/2022\\\",\\\"Depreciação Fiscal Equipamento\\\":\\\"20.00\\\",\\\"Depreciação Fiscal Acessórios\\\":\\\"50.00\\\",\\\"Depreciação Fiscal Mobilização\\\":\\\"50.00\\\",\\\"Meses Depreciação Equipamento\\\":\\\"60.00\\\",\\\"Meses Depreciação Acessórios\\\":\\\"24.00\\\",\\\"Meses Depreciação Mobilização\\\":\\\"24.00\\\",\\\"Investimento Equipamento\\\":\\\"113580.70\\\",\\\"Depreciação Anual Equipamento\\\":\\\"22716.14\\\",\\\"Investimento Acessórios\\\":\\\"0.00\\\",\\\"Depreciação Anual Acessórios\\\":\\\"0.00\\\",\\\"Investimento Mobilização\\\":\\\"0.00\\\",\\\"Depreciação Anual Mobilização\\\":\\\"0.00\\\",\\\"Depreciação Mensal Equipamento\\\":\\\"1893.01\\\",\\\"Depreciação Mensal Acessórios\\\":\\\"0.00\\\",\\\"Depreciação Mensal Mobilização\\\":\\\"0.00\\\",\\\"Mês Efetivo Venda\\\":\\\"27.00\\\",\\\"Mês Término Recebimento\\\":\\\"25.00\\\",\\\"Depreciação Acumulada Equipamento\\\":\\\"51111.32\\\",\\\"Depreciação Acumulada Acessórios\\\":\\\"0.00\\\",\\\"Depreciação Acumulada Mobilização\\\":\\\"0.00\\\",\\\"Depreciação do Contrato\\\":\\\"51111.32\\\",\\\"Residual Total\\\":\\\"113486.00\\\",\\\"Desmobilização Total\\\":\\\"98.98\\\",\\\"Residual Liquido Desmobilização\\\":\\\"113387.02\\\",\\\"Investimento Total\\\":\\\"113580.70\\\",\\\"Saldo Ganho Perda\\\":\\\"50917.64\\\",\\\"Saldo Residual Total\\\":\\\"113387.02\\\",\\\"Alíquota Imposto de Renda\\\":\\\"34.00\\\",\\\"Limite Uso Prejuízo Fiscal\\\":\\\"30.00\\\",\\\"Uso Restituição IR\\\":\\\"80.00\\\",\\\"Valor do Tacógrafo\\\":\\\"0.00\\\"},{\\\"Produto\\\":\\\"\\\"},{\\\"Produto\\\":\\\"Descrição Opcionais\\\",\\\"Cotação\\\":\\\"Valor Opcionais\\\",\\\"Linha Cotação\\\":\\\"Opcionais com Desconto\\\"},{\\\"Produto\\\":\\\"\\\"},{\\\"Produto\\\":\\\"Descrição Acessórios\\\",\\\"Cotação\\\":\\\"Valor do Acessório\\\"},{\\\"Produto\\\":\\\"\\\"},{\\\"Produto\\\":\\\"Descrição Serviço\\\",\\\"Cotação\\\":\\\"Valor do Serviço\\\"}]\",\"CashFlow_SpreadSheet\":\"[{\\\"Fluxo\\\":\\\"DRE\\\",\\\"Linha\\\":1,\\\"Campo\\\":\\\"Ano\\\",\\\"Coluna 0\\\":2020.0,\\\"Coluna 1\\\":2020.0,\\\"Coluna 2\\\":2020.0,\\\"Coluna 3\\\":2020.0,\\\"Coluna 4\\\":2020.0,\\\"Coluna 5\\\":2020.0,\\\"Coluna 6\\\":2020.0,\\\"Coluna 7\\\":2021.0,\\\"Coluna 8\\\":2021.0,\\\"Coluna 9\\\":2021.0,\\\"Coluna 10\\\":2021.0,\\\"Coluna 11\\\":2021.0,\\\"Coluna 12\\\":2021.0,\\\"Coluna 13\\\":2021.0,\\\"Coluna 14\\\":2021.0,\\\"Coluna 15\\\":2021.0,\\\"Coluna 16\\\":2021.0,\\\"Coluna 17\\\":2021.0,\\\"Coluna 18\\\":2021.0,\\\"Coluna 19\\\":2022.0,\\\"Coluna 20\\\":2022.0,\\\"Coluna 21\\\":2022.0,\\\"Coluna 22\\\":2022.0,\\\"Coluna 23\\\":2022.0,\\\"Coluna 24\\\":2022.0,\\\"Coluna 25\\\":2022.0,\\\"Coluna 26\\\":2022.0,\\\"Coluna 27\\\":2022.0},{\\\"Fluxo\\\":\\\"DRE\\\",\\\"Linha\\\":2,\\\"Campo\\\":\\\"Mês\\\",\\\"Coluna 0\\\":\\\"6/2020\\\",\\\"Coluna 1\\\":\\\"7/2020\\\",\\\"Coluna 2\\\":\\\"8/2020\\\",\\\"Coluna 3\\\":\\\"9/2020\\\",\\\"Coluna 4\\\":\\\"10/2020\\\",\\\"Coluna 5\\\":\\\"11/2020\\\",\\\"Coluna 6\\\":\\\"12/2020\\\",\\\"Coluna 7\\\":\\\"1/2021\\\",\\\"Coluna 8\\\":\\\"2/2021\\\",\\\"Coluna 9\\\":\\\"3/2021\\\",\\\"Coluna 10\\\":\\\"4/2021\\\",\\\"Coluna 11\\\":\\\"5/2021\\\",\\\"Coluna 12\\\":\\\"6/2021\\\",\\\"Coluna 13\\\":\\\"7/2021\\\",\\\"Coluna 14\\\":\\\"8/2021\\\",\\\"Coluna 15\\\":\\\"9/2021\\\",\\\"Coluna 16\\\":\\\"10/2021\\\",\\\"Coluna 17\\\":\\\"11/2021\\\",\\\"Coluna 18\\\":\\\"12/2021\\\",\\\"Coluna 19\\\":\\\"1/2022\\\",\\\"Coluna 20\\\":\\\"2/2022\\\",\\\"Coluna 21\\\":\\\"3/2022\\\",\\\"Coluna 22\\\":\\\"4/2022\\\",\\\"Coluna 23\\\":\\\"5/2022\\\",\\\"Coluna 24\\\":\\\"6/2022\\\",\\\"Coluna 25\\\":\\\"7/2022\\\",\\\"Coluna 26\\\":\\\"8/2022\\\",\\\"Coluna 27\\\":\\\"9/2022\\\"},{\\\"Fluxo\\\":\\\"DRE\\\",\\\"Linha\\\":3,\\\"Campo\\\":\\\"Receita Líquida\\\",\\\"Coluna 0\\\":\\\"0.00\\\",\\\"Coluna 1\\\":\\\"2466.44\\\",\\\"Coluna 2\\\":\\\"2466.44\\\",\\\"Coluna 3\\\":\\\"2466.44\\\",\\\"Coluna 4\\\":\\\"2466.44\\\",\\\"Coluna 5\\\":\\\"2466.44\\\",\\\"Coluna 6\\\":\\\"2466.44\\\",\\\"Coluna 7\\\":\\\"2466.44\\\",\\\"Coluna 8\\\":\\\"2466.44\\\",\\\"Coluna 9\\\":\\\"2466.44\\\",\\\"Coluna 10\\\":\\\"2466.44\\\",\\\"Coluna 11\\\":\\\"2466.44\\\",\\\"Coluna 12\\\":\\\"2466.44\\\",\\\"Coluna 13\\\":\\\"2557.30\\\",\\\"Coluna 14\\\":\\\"2557.30\\\",\\\"Coluna 15\\\":\\\"2557.30\\\",\\\"Coluna 16\\\":\\\"2557.30\\\",\\\"Coluna 17\\\":\\\"2557.30\\\",\\\"Coluna 18\\\":\\\"2557.30\\\",\\\"Coluna 19\\\":\\\"2557.30\\\",\\\"Coluna 20\\\":\\\"2557.30\\\",\\\"Coluna 21\\\":\\\"2557.30\\\",\\\"Coluna 22\\\":\\\"2557.30\\\",\\\"Coluna 23\\\":\\\"2557.30\\\",\\\"Coluna 24\\\":\\\"2557.30\\\",\\\"Coluna 25\\\":\\\"0.00\\\",\\\"Coluna 26\\\":\\\"0.00\\\",\\\"Coluna 27\\\":\\\"0.00\\\"},{\\\"Fluxo\\\":\\\"DRE\\\",\\\"Linha\\\":4,\\\"Campo\\\":\\\"Custos\\\",\\\"Coluna 0\\\":\\\"0.00\\\",\\\"Coluna 1\\\":\\\"-440.60\\\",\\\"Coluna 2\\\":\\\"-440.60\\\",\\\"Coluna 3\\\":\\\"-440.60\\\",\\\"Coluna 4\\\":\\\"-440.60\\\",\\\"Coluna 5\\\":\\\"-440.60\\\",\\\"Coluna 6\\\":\\\"-440.60\\\",\\\"Coluna 7\\\":\\\"-493.57\\\",\\\"Coluna 8\\\":\\\"-493.57\\\",\\\"Coluna 9\\\":\\\"-493.57\\\",\\\"Coluna 10\\\":\\\"-493.57\\\",\\\"Coluna 11\\\":\\\"-493.57\\\",\\\"Coluna 12\\\":\\\"-493.57\\\",\\\"Coluna 13\\\":\\\"-705.46\\\",\\\"Coluna 14\\\":\\\"-705.46\\\",\\\"Coluna 15\\\":\\\"-705.46\\\",\\\"Coluna 16\\\":\\\"-705.46\\\",\\\"Coluna 17\\\":\\\"-705.46\\\",\\\"Coluna 18\\\":\\\"-705.46\\\",\\\"Coluna 19\\\":\\\"-758.43\\\",\\\"Coluna 20\\\":\\\"-758.43\\\",\\\"Coluna 21\\\":\\\"-758.43\\\",\\\"Coluna 22\\\":\\\"-758.43\\\",\\\"Coluna 23\\\":\\\"-758.43\\\",\\\"Coluna 24\\\":\\\"-758.43\\\",\\\"Coluna 25\\\":\\\"0.00\\\",\\\"Coluna 26\\\":\\\"0.00\\\",\\\"Coluna 27\\\":\\\"0.00\\\"},{\\\"Fluxo\\\":\\\"DRE\\\",\\\"Linha\\\":5,\\\"Campo\\\":\\\"Mão de Obra\\\",\\\"Coluna 0\\\":\\\"0.00\\\",\\\"Coluna 1\\\":\\\"0.00\\\",\\\"Coluna 2\\\":\\\"0.00\\\",\\\"Coluna 3\\\":\\\"0.00\\\",\\\"Coluna 4\\\":\\\"0.00\\\",\\\"Coluna 5\\\":\\\"0.00\\\",\\\"Coluna 6\\\":\\\"0.00\\\",\\\"Coluna 7\\\":\\\"0.00\\\",\\\"Coluna 8\\\":\\\"0.00\\\",\\\"Coluna 9\\\":\\\"0.00\\\",\\\"Coluna 10\\\":\\\"0.00\\\",\\\"Coluna 11\\\":\\\"0.00\\\",\\\"Coluna 12\\\":\\\"0.00\\\",\\\"Coluna 13\\\":\\\"0.00\\\",\\\"Coluna 14\\\":\\\"0.00\\\",\\\"Coluna 15\\\":\\\"0.00\\\",\\\"Coluna 16\\\":\\\"0.00\\\",\\\"Coluna 17\\\":\\\"0.00\\\",\\\"Coluna 18\\\":\\\"0.00\\\",\\\"Coluna 19\\\":\\\"0.00\\\",\\\"Coluna 20\\\":\\\"0.00\\\",\\\"Coluna 21\\\":\\\"0.00\\\",\\\"Coluna 22\\\":\\\"0.00\\\",\\\"Coluna 23\\\":\\\"0.00\\\",\\\"Coluna 24\\\":\\\"0.00\\\",\\\"Coluna 25\\\":\\\"0.00\\\",\\\"Coluna 26\\\":\\\"0.00\\\",\\\"Coluna 27\\\":\\\"0.00\\\"},{\\\"Fluxo\\\":\\\"DRE\\\",\\\"Linha\\\":6,\\\"Campo\\\":\\\"Manutenção\\\",\\\"Coluna 0\\\":\\\"0.00\\\",\\\"Coluna 1\\\":\\\"-52.97\\\",\\\"Coluna 2\\\":\\\"-52.97\\\",\\\"Coluna 3\\\":\\\"-52.97\\\",\\\"Coluna 4\\\":\\\"-52.97\\\",\\\"Coluna 5\\\":\\\"-52.97\\\",\\\"Coluna 6\\\":\\\"-52.97\\\",\\\"Coluna 7\\\":\\\"-105.95\\\",\\\"Coluna 8\\\":\\\"-105.95\\\",\\\"Coluna 9\\\":\\\"-105.95\\\",\\\"Coluna 10\\\":\\\"-105.95\\\",\\\"Coluna 11\\\":\\\"-105.95\\\",\\\"Coluna 12\\\":\\\"-105.95\\\",\\\"Coluna 13\\\":\\\"-317.84\\\",\\\"Coluna 14\\\":\\\"-317.84\\\",\\\"Coluna 15\\\":\\\"-317.84\\\",\\\"Coluna 16\\\":\\\"-317.84\\\",\\\"Coluna 17\\\":\\\"-317.84\\\",\\\"Coluna 18\\\":\\\"-317.84\\\",\\\"Coluna 19\\\":\\\"-370.81\\\",\\\"Coluna 20\\\":\\\"-370.81\\\",\\\"Coluna 21\\\":\\\"-370.81\\\",\\\"Coluna 22\\\":\\\"-370.81\\\",\\\"Coluna 23\\\":\\\"-370.81\\\",\\\"Coluna 24\\\":\\\"-370.81\\\",\\\"Coluna 25\\\":\\\"0.00\\\",\\\"Coluna 26\\\":\\\"0.00\\\",\\\"Coluna 27\\\":\\\"0.00\\\"},{\\\"Fluxo\\\":\\\"DRE\\\",\\\"Linha\\\":7,\\\"Campo\\\":\\\"Documentação\\\",\\\"Coluna 0\\\":\\\"0.00\\\",\\\"Coluna 1\\\":\\\"-303.94\\\",\\\"Coluna 2\\\":\\\"-303.94\\\",\\\"Coluna 3\\\":\\\"-303.94\\\",\\\"Coluna 4\\\":\\\"-303.94\\\",\\\"Coluna 5\\\":\\\"-303.94\\\",\\\"Coluna 6\\\":\\\"-303.94\\\",\\\"Coluna 7\\\":\\\"-303.94\\\",\\\"Coluna 8\\\":\\\"-303.94\\\",\\\"Coluna 9\\\":\\\"-303.94\\\",\\\"Coluna 10\\\":\\\"-303.94\\\",\\\"Coluna 11\\\":\\\"-303.94\\\",\\\"Coluna 12\\\":\\\"-303.94\\\",\\\"Coluna 13\\\":\\\"-303.94\\\",\\\"Coluna 14\\\":\\\"-303.94\\\",\\\"Coluna 15\\\":\\\"-303.94\\\",\\\"Coluna 16\\\":\\\"-303.94\\\",\\\"Coluna 17\\\":\\\"-303.94\\\",\\\"Coluna 18\\\":\\\"-303.94\\\",\\\"Coluna 19\\\":\\\"-303.94\\\",\\\"Coluna 20\\\":\\\"-303.94\\\",\\\"Coluna 21\\\":\\\"-303.94\\\",\\\"Coluna 22\\\":\\\"-303.94\\\",\\\"Coluna 23\\\":\\\"-303.94\\\",\\\"Coluna 24\\\":\\\"-303.94\\\",\\\"Coluna 25\\\":\\\"0.00\\\",\\\"Coluna 26\\\":\\\"0.00\\\",\\\"Coluna 27\\\":\\\"0.00\\\"},{\\\"Fluxo\\\":\\\"DRE\\\",\\\"Linha\\\":8,\\\"Campo\\\":\\\"Outros Custos\\\",\\\"Coluna 0\\\":\\\"0.00\\\",\\\"Coluna 1\\\":\\\"-83.68\\\",\\\"Coluna 2\\\":\\\"-83.68\\\",\\\"Coluna 3\\\":\\\"-83.68\\\",\\\"Coluna 4\\\":\\\"-83.68\\\",\\\"Coluna 5\\\":\\\"-83.68\\\",\\\"Coluna 6\\\":\\\"-83.68\\\",\\\"Coluna 7\\\":\\\"-83.68\\\",\\\"Coluna 8\\\":\\\"-83.68\\\",\\\"Coluna 9\\\":\\\"-83.68\\\",\\\"Coluna 10\\\":\\\"-83.68\\\",\\\"Coluna 11\\\":\\\"-83.68\\\",\\\"Coluna 12\\\":\\\"-83.68\\\",\\\"Coluna 13\\\":\\\"-83.68\\\",\\\"Coluna 14\\\":\\\"-83.68\\\",\\\"Coluna 15\\\":\\\"-83.68\\\",\\\"Coluna 16\\\":\\\"-83.68\\\",\\\"Coluna 17\\\":\\\"-83.68\\\",\\\"Coluna 18\\\":\\\"-83.68\\\",\\\"Coluna 19\\\":\\\"-83.68\\\",\\\"Coluna 20\\\":\\\"-83.68\\\",\\\"Coluna 21\\\":\\\"-83.68\\\",\\\"Coluna 22\\\":\\\"-83.68\\\",\\\"Coluna 23\\\":\\\"-83.68\\\",\\\"Coluna 24\\\":\\\"-83.68\\\",\\\"Coluna 25\\\":\\\"0.00\\\",\\\"Coluna 26\\\":\\\"0.00\\\",\\\"Coluna 27\\\":\\\"0.00\\\"},{\\\"Fluxo\\\":\\\"DRE\\\",\\\"Linha\\\":9,\\\"Campo\\\":\\\"EBITDA\\\",\\\"Coluna 0\\\":\\\"0.00\\\",\\\"Coluna 1\\\":\\\"2025.84\\\",\\\"Coluna 2\\\":\\\"2025.84\\\",\\\"Coluna 3\\\":\\\"2025.84\\\",\\\"Coluna 4\\\":\\\"2025.84\\\",\\\"Coluna 5\\\":\\\"2025.84\\\",\\\"Coluna 6\\\":\\\"2025.84\\\",\\\"Coluna 7\\\":\\\"1972.87\\\",\\\"Coluna 8\\\":\\\"1972.87\\\",\\\"Coluna 9\\\":\\\"1972.87\\\",\\\"Coluna 10\\\":\\\"1972.87\\\",\\\"Coluna 11\\\":\\\"1972.87\\\",\\\"Coluna 12\\\":\\\"1972.87\\\",\\\"Coluna 13\\\":\\\"1851.85\\\",\\\"Coluna 14\\\":\\\"1851.85\\\",\\\"Coluna 15\\\":\\\"1851.85\\\",\\\"Coluna 16\\\":\\\"1851.85\\\",\\\"Coluna 17\\\":\\\"1851.85\\\",\\\"Coluna 18\\\":\\\"1851.85\\\",\\\"Coluna 19\\\":\\\"1798.87\\\",\\\"Coluna 20\\\":\\\"1798.87\\\",\\\"Coluna 21\\\":\\\"1798.87\\\",\\\"Coluna 22\\\":\\\"1798.87\\\",\\\"Coluna 23\\\":\\\"1798.87\\\",\\\"Coluna 24\\\":\\\"1798.87\\\",\\\"Coluna 25\\\":\\\"0.00\\\",\\\"Coluna 26\\\":\\\"0.00\\\",\\\"Coluna 27\\\":\\\"0.00\\\"},{\\\"Fluxo\\\":\\\"DRE\\\",\\\"Linha\\\":10,\\\"Campo\\\":\\\"Depreciação\\\",\\\"Coluna 0\\\":\\\"0.00\\\",\\\"Coluna 1\\\":\\\"-1893.01\\\",\\\"Coluna 2\\\":\\\"-1893.01\\\",\\\"Coluna 3\\\":\\\"-1893.01\\\",\\\"Coluna 4\\\":\\\"-1893.01\\\",\\\"Coluna 5\\\":\\\"-1893.01\\\",\\\"Coluna 6\\\":\\\"-1893.01\\\",\\\"Coluna 7\\\":\\\"-1893.01\\\",\\\"Coluna 8\\\":\\\"-1893.01\\\",\\\"Coluna 9\\\":\\\"-1893.01\\\",\\\"Coluna 10\\\":\\\"-1893.01\\\",\\\"Coluna 11\\\":\\\"-1893.01\\\",\\\"Coluna 12\\\":\\\"-1893.01\\\",\\\"Coluna 13\\\":\\\"-1893.01\\\",\\\"Coluna 14\\\":\\\"-1893.01\\\",\\\"Coluna 15\\\":\\\"-1893.01\\\",\\\"Coluna 16\\\":\\\"-1893.01\\\",\\\"Coluna 17\\\":\\\"-1893.01\\\",\\\"Coluna 18\\\":\\\"-1893.01\\\",\\\"Coluna 19\\\":\\\"-1893.01\\\",\\\"Coluna 20\\\":\\\"-1893.01\\\",\\\"Coluna 21\\\":\\\"-1893.01\\\",\\\"Coluna 22\\\":\\\"-1893.01\\\",\\\"Coluna 23\\\":\\\"-1893.01\\\",\\\"Coluna 24\\\":\\\"-1893.01\\\",\\\"Coluna 25\\\":\\\"0.00\\\",\\\"Coluna 26\\\":\\\"0.00\\\",\\\"Coluna 27\\\":\\\"0.00\\\"},{\\\"Fluxo\\\":\\\"DRE\\\",\\\"Linha\\\":11,\\\"Campo\\\":\\\"Depreciação do Principal\\\",\\\"Coluna 0\\\":\\\"0.00\\\",\\\"Coluna 1\\\":\\\"-1893.01\\\",\\\"Coluna 2\\\":\\\"-1893.01\\\",\\\"Coluna 3\\\":\\\"-1893.01\\\",\\\"Coluna 4\\\":\\\"-1893.01\\\",\\\"Coluna 5\\\":\\\"-1893.01\\\",\\\"Coluna 6\\\":\\\"-1893.01\\\",\\\"Coluna 7\\\":\\\"-1893.01\\\",\\\"Coluna 8\\\":\\\"-1893.01\\\",\\\"Coluna 9\\\":\\\"-1893.01\\\",\\\"Coluna 10\\\":\\\"-1893.01\\\",\\\"Coluna 11\\\":\\\"-1893.01\\\",\\\"Coluna 12\\\":\\\"-1893.01\\\",\\\"Coluna 13\\\":\\\"-1893.01\\\",\\\"Coluna 14\\\":\\\"-1893.01\\\",\\\"Coluna 15\\\":\\\"-1893.01\\\",\\\"Coluna 16\\\":\\\"-1893.01\\\",\\\"Coluna 17\\\":\\\"-1893.01\\\",\\\"Coluna 18\\\":\\\"-1893.01\\\",\\\"Coluna 19\\\":\\\"-1893.01\\\",\\\"Coluna 20\\\":\\\"-1893.01\\\",\\\"Coluna 21\\\":\\\"-1893.01\\\",\\\"Coluna 22\\\":\\\"-1893.01\\\",\\\"Coluna 23\\\":\\\"-1893.01\\\",\\\"Coluna 24\\\":\\\"-1893.01\\\",\\\"Coluna 25\\\":\\\"0.00\\\",\\\"Coluna 26\\\":\\\"0.00\\\",\\\"Coluna 27\\\":\\\"0.00\\\"},{\\\"Fluxo\\\":\\\"DRE\\\",\\\"Linha\\\":12,\\\"Campo\\\":\\\"Depreciação do Frete\\\",\\\"Coluna 0\\\":\\\"0.00\\\",\\\"Coluna 1\\\":\\\"0.00\\\",\\\"Coluna 2\\\":\\\"0.00\\\",\\\"Coluna 3\\\":\\\"0.00\\\",\\\"Coluna 4\\\":\\\"0.00\\\",\\\"Coluna 5\\\":\\\"0.00\\\",\\\"Coluna 6\\\":\\\"0.00\\\",\\\"Coluna 7\\\":\\\"0.00\\\",\\\"Coluna 8\\\":\\\"0.00\\\",\\\"Coluna 9\\\":\\\"0.00\\\",\\\"Coluna 10\\\":\\\"0.00\\\",\\\"Coluna 11\\\":\\\"0.00\\\",\\\"Coluna 12\\\":\\\"0.00\\\",\\\"Coluna 13\\\":\\\"0.00\\\",\\\"Coluna 14\\\":\\\"0.00\\\",\\\"Coluna 15\\\":\\\"0.00\\\",\\\"Coluna 16\\\":\\\"0.00\\\",\\\"Coluna 17\\\":\\\"0.00\\\",\\\"Coluna 18\\\":\\\"0.00\\\",\\\"Coluna 19\\\":\\\"0.00\\\",\\\"Coluna 20\\\":\\\"0.00\\\",\\\"Coluna 21\\\":\\\"0.00\\\",\\\"Coluna 22\\\":\\\"0.00\\\",\\\"Coluna 23\\\":\\\"0.00\\\",\\\"Coluna 24\\\":\\\"0.00\\\",\\\"Coluna 25\\\":\\\"0.00\\\",\\\"Coluna 26\\\":\\\"0.00\\\",\\\"Coluna 27\\\":\\\"0.00\\\"},{\\\"Fluxo\\\":\\\"DRE\\\",\\\"Linha\\\":13,\\\"Campo\\\":\\\"Depreciação dos Acessórios\\\",\\\"Coluna 0\\\":\\\"0.00\\\",\\\"Coluna 1\\\":\\\"0.00\\\",\\\"Coluna 2\\\":\\\"0.00\\\",\\\"Coluna 3\\\":\\\"0.00\\\",\\\"Coluna 4\\\":\\\"0.00\\\",\\\"Coluna 5\\\":\\\"0.00\\\",\\\"Coluna 6\\\":\\\"0.00\\\",\\\"Coluna 7\\\":\\\"0.00\\\",\\\"Coluna 8\\\":\\\"0.00\\\",\\\"Coluna 9\\\":\\\"0.00\\\",\\\"Coluna 10\\\":\\\"0.00\\\",\\\"Coluna 11\\\":\\\"0.00\\\",\\\"Coluna 12\\\":\\\"0.00\\\",\\\"Coluna 13\\\":\\\"0.00\\\",\\\"Coluna 14\\\":\\\"0.00\\\",\\\"Coluna 15\\\":\\\"0.00\\\",\\\"Coluna 16\\\":\\\"0.00\\\",\\\"Coluna 17\\\":\\\"0.00\\\",\\\"Coluna 18\\\":\\\"0.00\\\",\\\"Coluna 19\\\":\\\"0.00\\\",\\\"Coluna 20\\\":\\\"0.00\\\",\\\"Coluna 21\\\":\\\"0.00\\\",\\\"Coluna 22\\\":\\\"0.00\\\",\\\"Coluna 23\\\":\\\"0.00\\\",\\\"Coluna 24\\\":\\\"0.00\\\",\\\"Coluna 25\\\":\\\"0.00\\\",\\\"Coluna 26\\\":\\\"0.00\\\",\\\"Coluna 27\\\":\\\"0.00\\\"},{\\\"Fluxo\\\":\\\"DRE\\\",\\\"Linha\\\":14,\\\"Campo\\\":\\\"Ebit\\\",\\\"Coluna 0\\\":\\\"0.00\\\",\\\"Coluna 1\\\":\\\"132.83\\\",\\\"Coluna 2\\\":\\\"132.83\\\",\\\"Coluna 3\\\":\\\"132.83\\\",\\\"Coluna 4\\\":\\\"132.83\\\",\\\"Coluna 5\\\":\\\"132.83\\\",\\\"Coluna 6\\\":\\\"132.83\\\",\\\"Coluna 7\\\":\\\"79.86\\\",\\\"Coluna 8\\\":\\\"79.86\\\",\\\"Coluna 9\\\":\\\"79.86\\\",\\\"Coluna 10\\\":\\\"79.86\\\",\\\"Coluna 11\\\":\\\"79.86\\\",\\\"Coluna 12\\\":\\\"79.86\\\",\\\"Coluna 13\\\":\\\"-41.16\\\",\\\"Coluna 14\\\":\\\"-41.16\\\",\\\"Coluna 15\\\":\\\"-41.16\\\",\\\"Coluna 16\\\":\\\"-41.16\\\",\\\"Coluna 17\\\":\\\"-41.16\\\",\\\"Coluna 18\\\":\\\"-41.16\\\",\\\"Coluna 19\\\":\\\"-94.14\\\",\\\"Coluna 20\\\":\\\"-94.14\\\",\\\"Coluna 21\\\":\\\"-94.14\\\",\\\"Coluna 22\\\":\\\"-94.14\\\",\\\"Coluna 23\\\":\\\"-94.14\\\",\\\"Coluna 24\\\":\\\"-94.14\\\",\\\"Coluna 25\\\":\\\"0.00\\\",\\\"Coluna 26\\\":\\\"0.00\\\",\\\"Coluna 27\\\":\\\"0.00\\\"},{\\\"Fluxo\\\":\\\"DRE\\\",\\\"Linha\\\":15,\\\"Campo\\\":\\\"Impostos\\\",\\\"Coluna 0\\\":\\\"0.00\\\",\\\"Coluna 1\\\":\\\"-45.16\\\",\\\"Coluna 2\\\":\\\"-45.16\\\",\\\"Coluna 3\\\":\\\"-45.16\\\",\\\"Coluna 4\\\":\\\"-45.16\\\",\\\"Coluna 5\\\":\\\"-45.16\\\",\\\"Coluna 6\\\":\\\"-45.16\\\",\\\"Coluna 7\\\":\\\"-27.15\\\",\\\"Coluna 8\\\":\\\"-27.15\\\",\\\"Coluna 9\\\":\\\"-27.15\\\",\\\"Coluna 10\\\":\\\"-27.15\\\",\\\"Coluna 11\\\":\\\"-27.15\\\",\\\"Coluna 12\\\":\\\"-27.15\\\",\\\"Coluna 13\\\":\\\"0.00\\\",\\\"Coluna 14\\\":\\\"0.00\\\",\\\"Coluna 15\\\":\\\"0.00\\\",\\\"Coluna 16\\\":\\\"0.00\\\",\\\"Coluna 17\\\":\\\"0.00\\\",\\\"Coluna 18\\\":\\\"0.00\\\",\\\"Coluna 19\\\":\\\"0.00\\\",\\\"Coluna 20\\\":\\\"0.00\\\",\\\"Coluna 21\\\":\\\"0.00\\\",\\\"Coluna 22\\\":\\\"0.00\\\",\\\"Coluna 23\\\":\\\"0.00\\\",\\\"Coluna 24\\\":\\\"0.00\\\",\\\"Coluna 25\\\":\\\"0.00\\\",\\\"Coluna 26\\\":\\\"0.00\\\",\\\"Coluna 27\\\":\\\"-17119.96\\\"},{\\\"Fluxo\\\":\\\"DRE\\\",\\\"Linha\\\":16,\\\"Campo\\\":\\\"Lucro Líquido\\\",\\\"Coluna 0\\\":\\\"0.00\\\",\\\"Coluna 1\\\":\\\"87.67\\\",\\\"Coluna 2\\\":\\\"87.67\\\",\\\"Coluna 3\\\":\\\"87.67\\\",\\\"Coluna 4\\\":\\\"87.67\\\",\\\"Coluna 5\\\":\\\"87.67\\\",\\\"Coluna 6\\\":\\\"87.67\\\",\\\"Coluna 7\\\":\\\"52.70\\\",\\\"Coluna 8\\\":\\\"52.70\\\",\\\"Coluna 9\\\":\\\"52.70\\\",\\\"Coluna 10\\\":\\\"52.70\\\",\\\"Coluna 11\\\":\\\"52.70\\\",\\\"Coluna 12\\\":\\\"52.70\\\",\\\"Coluna 13\\\":\\\"-41.16\\\",\\\"Coluna 14\\\":\\\"-41.16\\\",\\\"Coluna 15\\\":\\\"-41.16\\\",\\\"Coluna 16\\\":\\\"-41.16\\\",\\\"Coluna 17\\\":\\\"-41.16\\\",\\\"Coluna 18\\\":\\\"-41.16\\\",\\\"Coluna 19\\\":\\\"-94.14\\\",\\\"Coluna 20\\\":\\\"-94.14\\\",\\\"Coluna 21\\\":\\\"-94.14\\\",\\\"Coluna 22\\\":\\\"-94.14\\\",\\\"Coluna 23\\\":\\\"-94.14\\\",\\\"Coluna 24\\\":\\\"-94.14\\\",\\\"Coluna 25\\\":\\\"0.00\\\",\\\"Coluna 26\\\":\\\"0.00\\\",\\\"Coluna 27\\\":\\\"-17119.96\\\"},{\\\"Fluxo\\\":\\\"\\\"},{\\\"Fluxo\\\":\\\"Imposto\\\",\\\"Linha\\\":1,\\\"Campo\\\":\\\"Ano\\\",\\\"Coluna 0\\\":2020.0,\\\"Coluna 1\\\":2020.0,\\\"Coluna 2\\\":2020.0,\\\"Coluna 3\\\":2020.0,\\\"Coluna 4\\\":2020.0,\\\"Coluna 5\\\":2020.0,\\\"Coluna 6\\\":2020.0,\\\"Coluna 7\\\":2021.0,\\\"Coluna 8\\\":2021.0,\\\"Coluna 9\\\":2021.0,\\\"Coluna 10\\\":2021.0,\\\"Coluna 11\\\":2021.0,\\\"Coluna 12\\\":2021.0,\\\"Coluna 13\\\":2021.0,\\\"Coluna 14\\\":2021.0,\\\"Coluna 15\\\":2021.0,\\\"Coluna 16\\\":2021.0,\\\"Coluna 17\\\":2021.0,\\\"Coluna 18\\\":2021.0,\\\"Coluna 19\\\":2022.0,\\\"Coluna 20\\\":2022.0,\\\"Coluna 21\\\":2022.0,\\\"Coluna 22\\\":2022.0,\\\"Coluna 23\\\":2022.0,\\\"Coluna 24\\\":2022.0,\\\"Coluna 25\\\":2022.0,\\\"Coluna 26\\\":2022.0,\\\"Coluna 27\\\":2022.0},{\\\"Fluxo\\\":\\\"Imposto\\\",\\\"Linha\\\":2,\\\"Campo\\\":\\\"Mês\\\",\\\"Coluna 0\\\":\\\"6/2020\\\",\\\"Coluna 1\\\":\\\"7/2020\\\",\\\"Coluna 2\\\":\\\"8/2020\\\",\\\"Coluna 3\\\":\\\"9/2020\\\",\\\"Coluna 4\\\":\\\"10/2020\\\",\\\"Coluna 5\\\":\\\"11/2020\\\",\\\"Coluna 6\\\":\\\"12/2020\\\",\\\"Coluna 7\\\":\\\"1/2021\\\",\\\"Coluna 8\\\":\\\"2/2021\\\",\\\"Coluna 9\\\":\\\"3/2021\\\",\\\"Coluna 10\\\":\\\"4/2021\\\",\\\"Coluna 11\\\":\\\"5/2021\\\",\\\"Coluna 12\\\":\\\"6/2021\\\",\\\"Coluna 13\\\":\\\"7/2021\\\",\\\"Coluna 14\\\":\\\"8/2021\\\",\\\"Coluna 15\\\":\\\"9/2021\\\",\\\"Coluna 16\\\":\\\"10/2021\\\",\\\"Coluna 17\\\":\\\"11/2021\\\",\\\"Coluna 18\\\":\\\"12/2021\\\",\\\"Coluna 19\\\":\\\"1/2022\\\",\\\"Coluna 20\\\":\\\"2/2022\\\",\\\"Coluna 21\\\":\\\"3/2022\\\",\\\"Coluna 22\\\":\\\"4/2022\\\",\\\"Coluna 23\\\":\\\"5/2022\\\",\\\"Coluna 24\\\":\\\"6/2022\\\",\\\"Coluna 25\\\":\\\"7/2022\\\",\\\"Coluna 26\\\":\\\"8/2022\\\",\\\"Coluna 27\\\":\\\"9/2022\\\"},{\\\"Fluxo\\\":\\\"Imposto\\\",\\\"Linha\\\":3,\\\"Campo\\\":\\\"EBITDA\\\",\\\"Coluna 0\\\":\\\"0.00\\\",\\\"Coluna 1\\\":\\\"2025.84\\\",\\\"Coluna 2\\\":\\\"2025.84\\\",\\\"Coluna 3\\\":\\\"2025.84\\\",\\\"Coluna 4\\\":\\\"2025.84\\\",\\\"Coluna 5\\\":\\\"2025.84\\\",\\\"Coluna 6\\\":\\\"2025.84\\\",\\\"Coluna 7\\\":\\\"1972.87\\\",\\\"Coluna 8\\\":\\\"1972.87\\\",\\\"Coluna 9\\\":\\\"1972.87\\\",\\\"Coluna 10\\\":\\\"1972.87\\\",\\\"Coluna 11\\\":\\\"1972.87\\\",\\\"Coluna 12\\\":\\\"1972.87\\\",\\\"Coluna 13\\\":\\\"1851.85\\\",\\\"Coluna 14\\\":\\\"1851.85\\\",\\\"Coluna 15\\\":\\\"1851.85\\\",\\\"Coluna 16\\\":\\\"1851.85\\\",\\\"Coluna 17\\\":\\\"1851.85\\\",\\\"Coluna 18\\\":\\\"1851.85\\\",\\\"Coluna 19\\\":\\\"1798.87\\\",\\\"Coluna 20\\\":\\\"1798.87\\\",\\\"Coluna 21\\\":\\\"1798.87\\\",\\\"Coluna 22\\\":\\\"1798.87\\\",\\\"Coluna 23\\\":\\\"1798.87\\\",\\\"Coluna 24\\\":\\\"1798.87\\\",\\\"Coluna 25\\\":\\\"0.00\\\",\\\"Coluna 26\\\":\\\"0.00\\\",\\\"Coluna 27\\\":\\\"0.00\\\"},{\\\"Fluxo\\\":\\\"Imposto\\\",\\\"Linha\\\":4,\\\"Campo\\\":\\\"Depreciação do Principal\\\",\\\"Coluna 0\\\":\\\"0.00\\\",\\\"Coluna 1\\\":\\\"-1893.01\\\",\\\"Coluna 2\\\":\\\"-1893.01\\\",\\\"Coluna 3\\\":\\\"-1893.01\\\",\\\"Coluna 4\\\":\\\"-1893.01\\\",\\\"Coluna 5\\\":\\\"-1893.01\\\",\\\"Coluna 6\\\":\\\"-1893.01\\\",\\\"Coluna 7\\\":\\\"-1893.01\\\",\\\"Coluna 8\\\":\\\"-1893.01\\\",\\\"Coluna 9\\\":\\\"-1893.01\\\",\\\"Coluna 10\\\":\\\"-1893.01\\\",\\\"Coluna 11\\\":\\\"-1893.01\\\",\\\"Coluna 12\\\":\\\"-1893.01\\\",\\\"Coluna 13\\\":\\\"-1893.01\\\",\\\"Coluna 14\\\":\\\"-1893.01\\\",\\\"Coluna 15\\\":\\\"-1893.01\\\",\\\"Coluna 16\\\":\\\"-1893.01\\\",\\\"Coluna 17\\\":\\\"-1893.01\\\",\\\"Coluna 18\\\":\\\"-1893.01\\\",\\\"Coluna 19\\\":\\\"-1893.01\\\",\\\"Coluna 20\\\":\\\"-1893.01\\\",\\\"Coluna 21\\\":\\\"-1893.01\\\",\\\"Coluna 22\\\":\\\"-1893.01\\\",\\\"Coluna 23\\\":\\\"-1893.01\\\",\\\"Coluna 24\\\":\\\"-1893.01\\\",\\\"Coluna 25\\\":\\\"0.00\\\",\\\"Coluna 26\\\":\\\"0.00\\\",\\\"Coluna 27\\\":\\\"0.00\\\"},{\\\"Fluxo\\\":\\\"Imposto\\\",\\\"Linha\\\":5,\\\"Campo\\\":\\\"Depreciação do Frete\\\",\\\"Coluna 0\\\":\\\"0.00\\\",\\\"Coluna 1\\\":\\\"0.00\\\",\\\"Coluna 2\\\":\\\"0.00\\\",\\\"Coluna 3\\\":\\\"0.00\\\",\\\"Coluna 4\\\":\\\"0.00\\\",\\\"Coluna 5\\\":\\\"0.00\\\",\\\"Coluna 6\\\":\\\"0.00\\\",\\\"Coluna 7\\\":\\\"0.00\\\",\\\"Coluna 8\\\":\\\"0.00\\\",\\\"Coluna 9\\\":\\\"0.00\\\",\\\"Coluna 10\\\":\\\"0.00\\\",\\\"Coluna 11\\\":\\\"0.00\\\",\\\"Coluna 12\\\":\\\"0.00\\\",\\\"Coluna 13\\\":\\\"0.00\\\",\\\"Coluna 14\\\":\\\"0.00\\\",\\\"Coluna 15\\\":\\\"0.00\\\",\\\"Coluna 16\\\":\\\"0.00\\\",\\\"Coluna 17\\\":\\\"0.00\\\",\\\"Coluna 18\\\":\\\"0.00\\\",\\\"Coluna 19\\\":\\\"0.00\\\",\\\"Coluna 20\\\":\\\"0.00\\\",\\\"Coluna 21\\\":\\\"0.00\\\",\\\"Coluna 22\\\":\\\"0.00\\\",\\\"Coluna 23\\\":\\\"0.00\\\",\\\"Coluna 24\\\":\\\"0.00\\\",\\\"Coluna 25\\\":\\\"0.00\\\",\\\"Coluna 26\\\":\\\"0.00\\\",\\\"Coluna 27\\\":\\\"0.00\\\"},{\\\"Fluxo\\\":\\\"Imposto\\\",\\\"Linha\\\":6,\\\"Campo\\\":\\\"Depreciação dos Acessórios\\\",\\\"Coluna 0\\\":\\\"0.00\\\",\\\"Coluna 1\\\":\\\"0.00\\\",\\\"Coluna 2\\\":\\\"0.00\\\",\\\"Coluna 3\\\":\\\"0.00\\\",\\\"Coluna 4\\\":\\\"0.00\\\",\\\"Coluna 5\\\":\\\"0.00\\\",\\\"Coluna 6\\\":\\\"0.00\\\",\\\"Coluna 7\\\":\\\"0.00\\\",\\\"Coluna 8\\\":\\\"0.00\\\",\\\"Coluna 9\\\":\\\"0.00\\\",\\\"Coluna 10\\\":\\\"0.00\\\",\\\"Coluna 11\\\":\\\"0.00\\\",\\\"Coluna 12\\\":\\\"0.00\\\",\\\"Coluna 13\\\":\\\"0.00\\\",\\\"Coluna 14\\\":\\\"0.00\\\",\\\"Coluna 15\\\":\\\"0.00\\\",\\\"Coluna 16\\\":\\\"0.00\\\",\\\"Coluna 17\\\":\\\"0.00\\\",\\\"Coluna 18\\\":\\\"0.00\\\",\\\"Coluna 19\\\":\\\"0.00\\\",\\\"Coluna 20\\\":\\\"0.00\\\",\\\"Coluna 21\\\":\\\"0.00\\\",\\\"Coluna 22\\\":\\\"0.00\\\",\\\"Coluna 23\\\":\\\"0.00\\\",\\\"Coluna 24\\\":\\\"0.00\\\",\\\"Coluna 25\\\":\\\"0.00\\\",\\\"Coluna 26\\\":\\\"0.00\\\",\\\"Coluna 27\\\":\\\"0.00\\\"},{\\\"Fluxo\\\":\\\"Imposto\\\",\\\"Linha\\\":7,\\\"Campo\\\":\\\"Ganho/Perda na Venda do Ativo\\\",\\\"Coluna 0\\\":\\\"0.00\\\",\\\"Coluna 1\\\":\\\"0.00\\\",\\\"Coluna 2\\\":\\\"0.00\\\",\\\"Coluna 3\\\":\\\"0.00\\\",\\\"Coluna 4\\\":\\\"0.00\\\",\\\"Coluna 5\\\":\\\"0.00\\\",\\\"Coluna 6\\\":\\\"0.00\\\",\\\"Coluna 7\\\":\\\"0.00\\\",\\\"Coluna 8\\\":\\\"0.00\\\",\\\"Coluna 9\\\":\\\"0.00\\\",\\\"Coluna 10\\\":\\\"0.00\\\",\\\"Coluna 11\\\":\\\"0.00\\\",\\\"Coluna 12\\\":\\\"0.00\\\",\\\"Coluna 13\\\":\\\"0.00\\\",\\\"Coluna 14\\\":\\\"0.00\\\",\\\"Coluna 15\\\":\\\"0.00\\\",\\\"Coluna 16\\\":\\\"0.00\\\",\\\"Coluna 17\\\":\\\"0.00\\\",\\\"Coluna 18\\\":\\\"0.00\\\",\\\"Coluna 19\\\":\\\"0.00\\\",\\\"Coluna 20\\\":\\\"0.00\\\",\\\"Coluna 21\\\":\\\"0.00\\\",\\\"Coluna 22\\\":\\\"0.00\\\",\\\"Coluna 23\\\":\\\"0.00\\\",\\\"Coluna 24\\\":\\\"0.00\\\",\\\"Coluna 25\\\":\\\"0.00\\\",\\\"Coluna 26\\\":\\\"0.00\\\",\\\"Coluna 27\\\":\\\"50917.64\\\"},{\\\"Fluxo\\\":\\\"Imposto\\\",\\\"Linha\\\":8,\\\"Campo\\\":\\\"Lair\\\",\\\"Coluna 0\\\":\\\"0.00\\\",\\\"Coluna 1\\\":\\\"132.83\\\",\\\"Coluna 2\\\":\\\"132.83\\\",\\\"Coluna 3\\\":\\\"132.83\\\",\\\"Coluna 4\\\":\\\"132.83\\\",\\\"Coluna 5\\\":\\\"132.83\\\",\\\"Coluna 6\\\":\\\"132.83\\\",\\\"Coluna 7\\\":\\\"79.86\\\",\\\"Coluna 8\\\":\\\"79.86\\\",\\\"Coluna 9\\\":\\\"79.86\\\",\\\"Coluna 10\\\":\\\"79.86\\\",\\\"Coluna 11\\\":\\\"79.86\\\",\\\"Coluna 12\\\":\\\"79.86\\\",\\\"Coluna 13\\\":\\\"-41.16\\\",\\\"Coluna 14\\\":\\\"-41.16\\\",\\\"Coluna 15\\\":\\\"-41.16\\\",\\\"Coluna 16\\\":\\\"-41.16\\\",\\\"Coluna 17\\\":\\\"-41.16\\\",\\\"Coluna 18\\\":\\\"-41.16\\\",\\\"Coluna 19\\\":\\\"-94.14\\\",\\\"Coluna 20\\\":\\\"-94.14\\\",\\\"Coluna 21\\\":\\\"-94.14\\\",\\\"Coluna 22\\\":\\\"-94.14\\\",\\\"Coluna 23\\\":\\\"-94.14\\\",\\\"Coluna 24\\\":\\\"-94.14\\\",\\\"Coluna 25\\\":\\\"0.00\\\",\\\"Coluna 26\\\":\\\"0.00\\\",\\\"Coluna 27\\\":\\\"50917.64\\\"},{\\\"Fluxo\\\":\\\"Imposto\\\",\\\"Linha\\\":9,\\\"Campo\\\":\\\"Saldo Anual Acumulado do LAIR\\\",\\\"Coluna 0\\\":\\\"0.00\\\",\\\"Coluna 1\\\":\\\"0.00\\\",\\\"Coluna 2\\\":\\\"0.00\\\",\\\"Coluna 3\\\":\\\"0.00\\\",\\\"Coluna 4\\\":\\\"0.00\\\",\\\"Coluna 5\\\":\\\"0.00\\\",\\\"Coluna 6\\\":\\\"796.97\\\",\\\"Coluna 7\\\":\\\"0.00\\\",\\\"Coluna 8\\\":\\\"0.00\\\",\\\"Coluna 9\\\":\\\"0.00\\\",\\\"Coluna 10\\\":\\\"0.00\\\",\\\"Coluna 11\\\":\\\"0.00\\\",\\\"Coluna 12\\\":\\\"0.00\\\",\\\"Coluna 13\\\":\\\"0.00\\\",\\\"Coluna 14\\\":\\\"0.00\\\",\\\"Coluna 15\\\":\\\"0.00\\\",\\\"Coluna 16\\\":\\\"0.00\\\",\\\"Coluna 17\\\":\\\"0.00\\\",\\\"Coluna 18\\\":\\\"232.15\\\",\\\"Coluna 19\\\":\\\"0.00\\\",\\\"Coluna 20\\\":\\\"0.00\\\",\\\"Coluna 21\\\":\\\"0.00\\\",\\\"Coluna 22\\\":\\\"0.00\\\",\\\"Coluna 23\\\":\\\"0.00\\\",\\\"Coluna 24\\\":\\\"0.00\\\",\\\"Coluna 25\\\":\\\"0.00\\\",\\\"Coluna 26\\\":\\\"0.00\\\",\\\"Coluna 27\\\":\\\"50352.81\\\"},{\\\"Fluxo\\\":\\\"Imposto\\\",\\\"Linha\\\":10,\\\"Campo\\\":\\\"Saldo Mensal Acumulado do LAIR\\\",\\\"Coluna 0\\\":\\\"0.00\\\",\\\"Coluna 1\\\":\\\"132.83\\\",\\\"Coluna 2\\\":\\\"265.66\\\",\\\"Coluna 3\\\":\\\"398.49\\\",\\\"Coluna 4\\\":\\\"531.31\\\",\\\"Coluna 5\\\":\\\"664.14\\\",\\\"Coluna 6\\\":\\\"0.00\\\",\\\"Coluna 7\\\":\\\"79.86\\\",\\\"Coluna 8\\\":\\\"159.71\\\",\\\"Coluna 9\\\":\\\"239.57\\\",\\\"Coluna 10\\\":\\\"319.42\\\",\\\"Coluna 11\\\":\\\"399.28\\\",\\\"Coluna 12\\\":\\\"479.14\\\",\\\"Coluna 13\\\":\\\"437.97\\\",\\\"Coluna 14\\\":\\\"396.81\\\",\\\"Coluna 15\\\":\\\"355.64\\\",\\\"Coluna 16\\\":\\\"314.48\\\",\\\"Coluna 17\\\":\\\"273.31\\\",\\\"Coluna 18\\\":\\\"0.00\\\",\\\"Coluna 19\\\":\\\"-94.14\\\",\\\"Coluna 20\\\":\\\"-188.27\\\",\\\"Coluna 21\\\":\\\"-282.41\\\",\\\"Coluna 22\\\":\\\"-376.55\\\",\\\"Coluna 23\\\":\\\"-470.69\\\",\\\"Coluna 24\\\":\\\"-564.82\\\",\\\"Coluna 25\\\":\\\"-564.82\\\",\\\"Coluna 26\\\":\\\"-564.82\\\",\\\"Coluna 27\\\":\\\"50352.81\\\"},{\\\"Fluxo\\\":\\\"Imposto\\\",\\\"Linha\\\":11,\\\"Campo\\\":\\\"Lucro Tributável antes do Prejuízo Fiscal\\\",\\\"Coluna 0\\\":\\\"0.00\\\",\\\"Coluna 1\\\":\\\"132.83\\\",\\\"Coluna 2\\\":\\\"265.66\\\",\\\"Coluna 3\\\":\\\"398.49\\\",\\\"Coluna 4\\\":\\\"531.31\\\",\\\"Coluna 5\\\":\\\"664.14\\\",\\\"Coluna 6\\\":\\\"796.97\\\",\\\"Coluna 7\\\":\\\"79.86\\\",\\\"Coluna 8\\\":\\\"159.71\\\",\\\"Coluna 9\\\":\\\"239.57\\\",\\\"Coluna 10\\\":\\\"319.42\\\",\\\"Coluna 11\\\":\\\"399.28\\\",\\\"Coluna 12\\\":\\\"479.14\\\",\\\"Coluna 13\\\":\\\"437.97\\\",\\\"Coluna 14\\\":\\\"396.81\\\",\\\"Coluna 15\\\":\\\"355.64\\\",\\\"Coluna 16\\\":\\\"314.48\\\",\\\"Coluna 17\\\":\\\"273.31\\\",\\\"Coluna 18\\\":\\\"232.15\\\",\\\"Coluna 19\\\":\\\"0.00\\\",\\\"Coluna 20\\\":\\\"0.00\\\",\\\"Coluna 21\\\":\\\"0.00\\\",\\\"Coluna 22\\\":\\\"0.00\\\",\\\"Coluna 23\\\":\\\"0.00\\\",\\\"Coluna 24\\\":\\\"0.00\\\",\\\"Coluna 25\\\":\\\"0.00\\\",\\\"Coluna 26\\\":\\\"0.00\\\",\\\"Coluna 27\\\":\\\"50352.81\\\"},{\\\"Fluxo\\\":\\\"Imposto\\\",\\\"Linha\\\":12,\\\"Campo\\\":\\\"Prejuízo Fiscal Usado Resultado\\\",\\\"Coluna 0\\\":\\\"0.00\\\",\\\"Coluna 1\\\":\\\"0.00\\\",\\\"Coluna 2\\\":\\\"0.00\\\",\\\"Coluna 3\\\":\\\"0.00\\\",\\\"Coluna 4\\\":\\\"0.00\\\",\\\"Coluna 5\\\":\\\"0.00\\\",\\\"Coluna 6\\\":\\\"0.00\\\",\\\"Coluna 7\\\":\\\"0.00\\\",\\\"Coluna 8\\\":\\\"0.00\\\",\\\"Coluna 9\\\":\\\"0.00\\\",\\\"Coluna 10\\\":\\\"0.00\\\",\\\"Coluna 11\\\":\\\"0.00\\\",\\\"Coluna 12\\\":\\\"0.00\\\",\\\"Coluna 13\\\":\\\"0.00\\\",\\\"Coluna 14\\\":\\\"0.00\\\",\\\"Coluna 15\\\":\\\"0.00\\\",\\\"Coluna 16\\\":\\\"0.00\\\",\\\"Coluna 17\\\":\\\"0.00\\\",\\\"Coluna 18\\\":\\\"0.00\\\",\\\"Coluna 19\\\":\\\"0.00\\\",\\\"Coluna 20\\\":\\\"0.00\\\",\\\"Coluna 21\\\":\\\"0.00\\\",\\\"Coluna 22\\\":\\\"0.00\\\",\\\"Coluna 23\\\":\\\"0.00\\\",\\\"Coluna 24\\\":\\\"0.00\\\",\\\"Coluna 25\\\":\\\"0.00\\\",\\\"Coluna 26\\\":\\\"0.00\\\",\\\"Coluna 27\\\":\\\"0.00\\\"},{\\\"Fluxo\\\":\\\"Imposto\\\",\\\"Linha\\\":13,\\\"Campo\\\":\\\"Lucro Tributável depois do Prejuízo Fiscal\\\",\\\"Coluna 0\\\":\\\"0.00\\\",\\\"Coluna 1\\\":\\\"132.83\\\",\\\"Coluna 2\\\":\\\"265.66\\\",\\\"Coluna 3\\\":\\\"398.49\\\",\\\"Coluna 4\\\":\\\"531.31\\\",\\\"Coluna 5\\\":\\\"664.14\\\",\\\"Coluna 6\\\":\\\"796.97\\\",\\\"Coluna 7\\\":\\\"79.86\\\",\\\"Coluna 8\\\":\\\"159.71\\\",\\\"Coluna 9\\\":\\\"239.57\\\",\\\"Coluna 10\\\":\\\"319.42\\\",\\\"Coluna 11\\\":\\\"399.28\\\",\\\"Coluna 12\\\":\\\"479.14\\\",\\\"Coluna 13\\\":\\\"437.97\\\",\\\"Coluna 14\\\":\\\"396.81\\\",\\\"Coluna 15\\\":\\\"355.64\\\",\\\"Coluna 16\\\":\\\"314.48\\\",\\\"Coluna 17\\\":\\\"273.31\\\",\\\"Coluna 18\\\":\\\"232.15\\\",\\\"Coluna 19\\\":\\\"0.00\\\",\\\"Coluna 20\\\":\\\"0.00\\\",\\\"Coluna 21\\\":\\\"0.00\\\",\\\"Coluna 22\\\":\\\"0.00\\\",\\\"Coluna 23\\\":\\\"0.00\\\",\\\"Coluna 24\\\":\\\"0.00\\\",\\\"Coluna 25\\\":\\\"0.00\\\",\\\"Coluna 26\\\":\\\"0.00\\\",\\\"Coluna 27\\\":\\\"50352.81\\\"},{\\\"Fluxo\\\":\\\"Imposto\\\",\\\"Linha\\\":14,\\\"Campo\\\":\\\"Imposto Caixa\\\",\\\"Coluna 0\\\":\\\"0.00\\\",\\\"Coluna 1\\\":\\\"45.16\\\",\\\"Coluna 2\\\":\\\"45.16\\\",\\\"Coluna 3\\\":\\\"45.16\\\",\\\"Coluna 4\\\":\\\"45.16\\\",\\\"Coluna 5\\\":\\\"45.16\\\",\\\"Coluna 6\\\":\\\"45.16\\\",\\\"Coluna 7\\\":\\\"27.15\\\",\\\"Coluna 8\\\":\\\"27.15\\\",\\\"Coluna 9\\\":\\\"27.15\\\",\\\"Coluna 10\\\":\\\"27.15\\\",\\\"Coluna 11\\\":\\\"27.15\\\",\\\"Coluna 12\\\":\\\"27.15\\\",\\\"Coluna 13\\\":\\\"0.00\\\",\\\"Coluna 14\\\":\\\"0.00\\\",\\\"Coluna 15\\\":\\\"0.00\\\",\\\"Coluna 16\\\":\\\"0.00\\\",\\\"Coluna 17\\\":\\\"0.00\\\",\\\"Coluna 18\\\":\\\"0.00\\\",\\\"Coluna 19\\\":\\\"0.00\\\",\\\"Coluna 20\\\":\\\"0.00\\\",\\\"Coluna 21\\\":\\\"0.00\\\",\\\"Coluna 22\\\":\\\"0.00\\\",\\\"Coluna 23\\\":\\\"0.00\\\",\\\"Coluna 24\\\":\\\"0.00\\\",\\\"Coluna 25\\\":\\\"0.00\\\",\\\"Coluna 26\\\":\\\"0.00\\\",\\\"Coluna 27\\\":\\\"17119.96\\\"},{\\\"Fluxo\\\":\\\"Imposto\\\",\\\"Linha\\\":15,\\\"Campo\\\":\\\"Prejuízo Fiscal BOP\\\",\\\"Coluna 0\\\":\\\"0.00\\\",\\\"Coluna 1\\\":\\\"0.00\\\",\\\"Coluna 2\\\":\\\"0.00\\\",\\\"Coluna 3\\\":\\\"0.00\\\",\\\"Coluna 4\\\":\\\"0.00\\\",\\\"Coluna 5\\\":\\\"0.00\\\",\\\"Coluna 6\\\":\\\"0.00\\\",\\\"Coluna 7\\\":\\\"0.00\\\",\\\"Coluna 8\\\":\\\"0.00\\\",\\\"Coluna 9\\\":\\\"0.00\\\",\\\"Coluna 10\\\":\\\"0.00\\\",\\\"Coluna 11\\\":\\\"0.00\\\",\\\"Coluna 12\\\":\\\"0.00\\\",\\\"Coluna 13\\\":\\\"0.00\\\",\\\"Coluna 14\\\":\\\"0.00\\\",\\\"Coluna 15\\\":\\\"0.00\\\",\\\"Coluna 16\\\":\\\"0.00\\\",\\\"Coluna 17\\\":\\\"0.00\\\",\\\"Coluna 18\\\":\\\"0.00\\\",\\\"Coluna 19\\\":\\\"0.00\\\",\\\"Coluna 20\\\":\\\"0.00\\\",\\\"Coluna 21\\\":\\\"0.00\\\",\\\"Coluna 22\\\":\\\"0.00\\\",\\\"Coluna 23\\\":\\\"0.00\\\",\\\"Coluna 24\\\":\\\"0.00\\\",\\\"Coluna 25\\\":\\\"0.00\\\",\\\"Coluna 26\\\":\\\"0.00\\\",\\\"Coluna 27\\\":\\\"0.00\\\"},{\\\"Fluxo\\\":\\\"Imposto\\\",\\\"Linha\\\":16,\\\"Campo\\\":\\\"Prejuízo Fiscal Criado\\\",\\\"Coluna 0\\\":\\\"0.00\\\",\\\"Coluna 1\\\":\\\"0.00\\\",\\\"Coluna 2\\\":\\\"0.00\\\",\\\"Coluna 3\\\":\\\"0.00\\\",\\\"Coluna 4\\\":\\\"0.00\\\",\\\"Coluna 5\\\":\\\"0.00\\\",\\\"Coluna 6\\\":\\\"0.00\\\",\\\"Coluna 7\\\":\\\"0.00\\\",\\\"Coluna 8\\\":\\\"0.00\\\",\\\"Coluna 9\\\":\\\"0.00\\\",\\\"Coluna 10\\\":\\\"0.00\\\",\\\"Coluna 11\\\":\\\"0.00\\\",\\\"Coluna 12\\\":\\\"0.00\\\",\\\"Coluna 13\\\":\\\"0.00\\\",\\\"Coluna 14\\\":\\\"0.00\\\",\\\"Coluna 15\\\":\\\"0.00\\\",\\\"Coluna 16\\\":\\\"0.00\\\",\\\"Coluna 17\\\":\\\"0.00\\\",\\\"Coluna 18\\\":\\\"0.00\\\",\\\"Coluna 19\\\":\\\"0.00\\\",\\\"Coluna 20\\\":\\\"0.00\\\",\\\"Coluna 21\\\":\\\"0.00\\\",\\\"Coluna 22\\\":\\\"0.00\\\",\\\"Coluna 23\\\":\\\"0.00\\\",\\\"Coluna 24\\\":\\\"0.00\\\",\\\"Coluna 25\\\":\\\"0.00\\\",\\\"Coluna 26\\\":\\\"0.00\\\",\\\"Coluna 27\\\":\\\"0.00\\\"},{\\\"Fluxo\\\":\\\"Imposto\\\",\\\"Linha\\\":17,\\\"Campo\\\":\\\"Prejuízo Fiscal Usado\\\",\\\"Coluna 0\\\":\\\"0.00\\\",\\\"Coluna 1\\\":\\\"0.00\\\",\\\"Coluna 2\\\":\\\"0.00\\\",\\\"Coluna 3\\\":\\\"0.00\\\",\\\"Coluna 4\\\":\\\"0.00\\\",\\\"Coluna 5\\\":\\\"0.00\\\",\\\"Coluna 6\\\":\\\"0.00\\\",\\\"Coluna 7\\\":\\\"0.00\\\",\\\"Coluna 8\\\":\\\"0.00\\\",\\\"Coluna 9\\\":\\\"0.00\\\",\\\"Coluna 10\\\":\\\"0.00\\\",\\\"Coluna 11\\\":\\\"0.00\\\",\\\"Coluna 12\\\":\\\"0.00\\\",\\\"Coluna 13\\\":\\\"0.00\\\",\\\"Coluna 14\\\":\\\"0.00\\\",\\\"Coluna 15\\\":\\\"0.00\\\",\\\"Coluna 16\\\":\\\"0.00\\\",\\\"Coluna 17\\\":\\\"0.00\\\",\\\"Coluna 18\\\":\\\"0.00\\\",\\\"Coluna 19\\\":\\\"0.00\\\",\\\"Coluna 20\\\":\\\"0.00\\\",\\\"Coluna 21\\\":\\\"0.00\\\",\\\"Coluna 22\\\":\\\"0.00\\\",\\\"Coluna 23\\\":\\\"0.00\\\",\\\"Coluna 24\\\":\\\"0.00\\\",\\\"Coluna 25\\\":\\\"0.00\\\",\\\"Coluna 26\\\":\\\"0.00\\\",\\\"Coluna 27\\\":\\\"0.00\\\"},{\\\"Fluxo\\\":\\\"Imposto\\\",\\\"Linha\\\":18,\\\"Campo\\\":\\\"Prejuízo Fiscal EOP \\\",\\\"Coluna 0\\\":\\\"0.00\\\",\\\"Coluna 1\\\":\\\"0.00\\\",\\\"Coluna 2\\\":\\\"0.00\\\",\\\"Coluna 3\\\":\\\"0.00\\\",\\\"Coluna 4\\\":\\\"0.00\\\",\\\"Coluna 5\\\":\\\"0.00\\\",\\\"Coluna 6\\\":\\\"0.00\\\",\\\"Coluna 7\\\":\\\"0.00\\\",\\\"Coluna 8\\\":\\\"0.00\\\",\\\"Coluna 9\\\":\\\"0.00\\\",\\\"Coluna 10\\\":\\\"0.00\\\",\\\"Coluna 11\\\":\\\"0.00\\\",\\\"Coluna 12\\\":\\\"0.00\\\",\\\"Coluna 13\\\":\\\"0.00\\\",\\\"Coluna 14\\\":\\\"0.00\\\",\\\"Coluna 15\\\":\\\"0.00\\\",\\\"Coluna 16\\\":\\\"0.00\\\",\\\"Coluna 17\\\":\\\"0.00\\\",\\\"Coluna 18\\\":\\\"0.00\\\",\\\"Coluna 19\\\":\\\"0.00\\\",\\\"Coluna 20\\\":\\\"0.00\\\",\\\"Coluna 21\\\":\\\"0.00\\\",\\\"Coluna 22\\\":\\\"0.00\\\",\\\"Coluna 23\\\":\\\"0.00\\\",\\\"Coluna 24\\\":\\\"0.00\\\",\\\"Coluna 25\\\":\\\"0.00\\\",\\\"Coluna 26\\\":\\\"0.00\\\",\\\"Coluna 27\\\":\\\"0.00\\\"},{\\\"Fluxo\\\":\\\"Imposto\\\",\\\"Linha\\\":19,\\\"Campo\\\":\\\"Saldo Acumulado do Prejuízo Fiscal Criado\\\",\\\"Coluna 0\\\":\\\"0.00\\\",\\\"Coluna 1\\\":\\\"0.00\\\",\\\"Coluna 2\\\":\\\"0.00\\\",\\\"Coluna 3\\\":\\\"0.00\\\",\\\"Coluna 4\\\":\\\"0.00\\\",\\\"Coluna 5\\\":\\\"0.00\\\",\\\"Coluna 6\\\":\\\"0.00\\\",\\\"Coluna 7\\\":\\\"0.00\\\",\\\"Coluna 8\\\":\\\"0.00\\\",\\\"Coluna 9\\\":\\\"0.00\\\",\\\"Coluna 10\\\":\\\"0.00\\\",\\\"Coluna 11\\\":\\\"0.00\\\",\\\"Coluna 12\\\":\\\"0.00\\\",\\\"Coluna 13\\\":\\\"0.00\\\",\\\"Coluna 14\\\":\\\"0.00\\\",\\\"Coluna 15\\\":\\\"0.00\\\",\\\"Coluna 16\\\":\\\"0.00\\\",\\\"Coluna 17\\\":\\\"0.00\\\",\\\"Coluna 18\\\":\\\"0.00\\\",\\\"Coluna 19\\\":\\\"0.00\\\",\\\"Coluna 20\\\":\\\"0.00\\\",\\\"Coluna 21\\\":\\\"0.00\\\",\\\"Coluna 22\\\":\\\"0.00\\\",\\\"Coluna 23\\\":\\\"0.00\\\",\\\"Coluna 24\\\":\\\"0.00\\\",\\\"Coluna 25\\\":\\\"0.00\\\",\\\"Coluna 26\\\":\\\"0.00\\\",\\\"Coluna 27\\\":\\\"0.00\\\"},{\\\"Fluxo\\\":\\\"\\\"},{\\\"Fluxo\\\":\\\"Caixa\\\",\\\"Linha\\\":1,\\\"Campo\\\":\\\"Ano\\\",\\\"Coluna 0\\\":2020.0,\\\"Coluna 1\\\":2020.0,\\\"Coluna 2\\\":2020.0,\\\"Coluna 3\\\":2020.0,\\\"Coluna 4\\\":2020.0,\\\"Coluna 5\\\":2020.0,\\\"Coluna 6\\\":2020.0,\\\"Coluna 7\\\":2021.0,\\\"Coluna 8\\\":2021.0,\\\"Coluna 9\\\":2021.0,\\\"Coluna 10\\\":2021.0,\\\"Coluna 11\\\":2021.0,\\\"Coluna 12\\\":2021.0,\\\"Coluna 13\\\":2021.0,\\\"Coluna 14\\\":2021.0,\\\"Coluna 15\\\":2021.0,\\\"Coluna 16\\\":2021.0,\\\"Coluna 17\\\":2021.0,\\\"Coluna 18\\\":2021.0,\\\"Coluna 19\\\":2022.0,\\\"Coluna 20\\\":2022.0,\\\"Coluna 21\\\":2022.0,\\\"Coluna 22\\\":2022.0,\\\"Coluna 23\\\":2022.0,\\\"Coluna 24\\\":2022.0,\\\"Coluna 25\\\":2022.0,\\\"Coluna 26\\\":2022.0,\\\"Coluna 27\\\":2022.0},{\\\"Fluxo\\\":\\\"Caixa\\\",\\\"Linha\\\":2,\\\"Campo\\\":\\\"Mês\\\",\\\"Coluna 0\\\":\\\"6/2020\\\",\\\"Coluna 1\\\":\\\"7/2020\\\",\\\"Coluna 2\\\":\\\"8/2020\\\",\\\"Coluna 3\\\":\\\"9/2020\\\",\\\"Coluna 4\\\":\\\"10/2020\\\",\\\"Coluna 5\\\":\\\"11/2020\\\",\\\"Coluna 6\\\":\\\"12/2020\\\",\\\"Coluna 7\\\":\\\"1/2021\\\",\\\"Coluna 8\\\":\\\"2/2021\\\",\\\"Coluna 9\\\":\\\"3/2021\\\",\\\"Coluna 10\\\":\\\"4/2021\\\",\\\"Coluna 11\\\":\\\"5/2021\\\",\\\"Coluna 12\\\":\\\"6/2021\\\",\\\"Coluna 13\\\":\\\"7/2021\\\",\\\"Coluna 14\\\":\\\"8/2021\\\",\\\"Coluna 15\\\":\\\"9/2021\\\",\\\"Coluna 16\\\":\\\"10/2021\\\",\\\"Coluna 17\\\":\\\"11/2021\\\",\\\"Coluna 18\\\":\\\"12/2021\\\",\\\"Coluna 19\\\":\\\"1/2022\\\",\\\"Coluna 20\\\":\\\"2/2022\\\",\\\"Coluna 21\\\":\\\"3/2022\\\",\\\"Coluna 22\\\":\\\"4/2022\\\",\\\"Coluna 23\\\":\\\"5/2022\\\",\\\"Coluna 24\\\":\\\"6/2022\\\",\\\"Coluna 25\\\":\\\"7/2022\\\",\\\"Coluna 26\\\":\\\"8/2022\\\",\\\"Coluna 27\\\":\\\"9/2022\\\"},{\\\"Fluxo\\\":\\\"Caixa\\\",\\\"Linha\\\":3,\\\"Campo\\\":\\\"Receita\\\",\\\"Coluna 0\\\":\\\"0.00\\\",\\\"Coluna 1\\\":\\\"2466.44\\\",\\\"Coluna 2\\\":\\\"2466.44\\\",\\\"Coluna 3\\\":\\\"2466.44\\\",\\\"Coluna 4\\\":\\\"2466.44\\\",\\\"Coluna 5\\\":\\\"2466.44\\\",\\\"Coluna 6\\\":\\\"2466.44\\\",\\\"Coluna 7\\\":\\\"2466.44\\\",\\\"Coluna 8\\\":\\\"2466.44\\\",\\\"Coluna 9\\\":\\\"2466.44\\\",\\\"Coluna 10\\\":\\\"2466.44\\\",\\\"Coluna 11\\\":\\\"2466.44\\\",\\\"Coluna 12\\\":\\\"2466.44\\\",\\\"Coluna 13\\\":\\\"2557.30\\\",\\\"Coluna 14\\\":\\\"2557.30\\\",\\\"Coluna 15\\\":\\\"2557.30\\\",\\\"Coluna 16\\\":\\\"2557.30\\\",\\\"Coluna 17\\\":\\\"2557.30\\\",\\\"Coluna 18\\\":\\\"2557.30\\\",\\\"Coluna 19\\\":\\\"2557.30\\\",\\\"Coluna 20\\\":\\\"2557.30\\\",\\\"Coluna 21\\\":\\\"2557.30\\\",\\\"Coluna 22\\\":\\\"2557.30\\\",\\\"Coluna 23\\\":\\\"2557.30\\\",\\\"Coluna 24\\\":\\\"2557.30\\\",\\\"Coluna 25\\\":\\\"0.00\\\",\\\"Coluna 26\\\":\\\"0.00\\\",\\\"Coluna 27\\\":\\\"0.00\\\"},{\\\"Fluxo\\\":\\\"Caixa\\\",\\\"Linha\\\":4,\\\"Campo\\\":\\\"Custos\\\",\\\"Coluna 0\\\":\\\"0.00\\\",\\\"Coluna 1\\\":\\\"-440.60\\\",\\\"Coluna 2\\\":\\\"-440.60\\\",\\\"Coluna 3\\\":\\\"-440.60\\\",\\\"Coluna 4\\\":\\\"-440.60\\\",\\\"Coluna 5\\\":\\\"-440.60\\\",\\\"Coluna 6\\\":\\\"-440.60\\\",\\\"Coluna 7\\\":\\\"-493.57\\\",\\\"Coluna 8\\\":\\\"-493.57\\\",\\\"Coluna 9\\\":\\\"-493.57\\\",\\\"Coluna 10\\\":\\\"-493.57\\\",\\\"Coluna 11\\\":\\\"-493.57\\\",\\\"Coluna 12\\\":\\\"-493.57\\\",\\\"Coluna 13\\\":\\\"-705.46\\\",\\\"Coluna 14\\\":\\\"-705.46\\\",\\\"Coluna 15\\\":\\\"-705.46\\\",\\\"Coluna 16\\\":\\\"-705.46\\\",\\\"Coluna 17\\\":\\\"-705.46\\\",\\\"Coluna 18\\\":\\\"-705.46\\\",\\\"Coluna 19\\\":\\\"-758.43\\\",\\\"Coluna 20\\\":\\\"-758.43\\\",\\\"Coluna 21\\\":\\\"-758.43\\\",\\\"Coluna 22\\\":\\\"-758.43\\\",\\\"Coluna 23\\\":\\\"-758.43\\\",\\\"Coluna 24\\\":\\\"-758.43\\\",\\\"Coluna 25\\\":\\\"0.00\\\",\\\"Coluna 26\\\":\\\"0.00\\\",\\\"Coluna 27\\\":\\\"0.00\\\"},{\\\"Fluxo\\\":\\\"Caixa\\\",\\\"Linha\\\":5,\\\"Campo\\\":\\\"EBITDA\\\",\\\"Coluna 0\\\":\\\"0.00\\\",\\\"Coluna 1\\\":\\\"2025.84\\\",\\\"Coluna 2\\\":\\\"2025.84\\\",\\\"Coluna 3\\\":\\\"2025.84\\\",\\\"Coluna 4\\\":\\\"2025.84\\\",\\\"Coluna 5\\\":\\\"2025.84\\\",\\\"Coluna 6\\\":\\\"2025.84\\\",\\\"Coluna 7\\\":\\\"1972.87\\\",\\\"Coluna 8\\\":\\\"1972.87\\\",\\\"Coluna 9\\\":\\\"1972.87\\\",\\\"Coluna 10\\\":\\\"1972.87\\\",\\\"Coluna 11\\\":\\\"1972.87\\\",\\\"Coluna 12\\\":\\\"1972.87\\\",\\\"Coluna 13\\\":\\\"1851.85\\\",\\\"Coluna 14\\\":\\\"1851.85\\\",\\\"Coluna 15\\\":\\\"1851.85\\\",\\\"Coluna 16\\\":\\\"1851.85\\\",\\\"Coluna 17\\\":\\\"1851.85\\\",\\\"Coluna 18\\\":\\\"1851.85\\\",\\\"Coluna 19\\\":\\\"1798.87\\\",\\\"Coluna 20\\\":\\\"1798.87\\\",\\\"Coluna 21\\\":\\\"1798.87\\\",\\\"Coluna 22\\\":\\\"1798.87\\\",\\\"Coluna 23\\\":\\\"1798.87\\\",\\\"Coluna 24\\\":\\\"1798.87\\\",\\\"Coluna 25\\\":\\\"0.00\\\",\\\"Coluna 26\\\":\\\"0.00\\\",\\\"Coluna 27\\\":\\\"0.00\\\"},{\\\"Fluxo\\\":\\\"Caixa\\\",\\\"Linha\\\":6,\\\"Campo\\\":\\\"Depreciação\\\",\\\"Coluna 0\\\":\\\"0.00\\\",\\\"Coluna 1\\\":\\\"-1893.01\\\",\\\"Coluna 2\\\":\\\"-1893.01\\\",\\\"Coluna 3\\\":\\\"-1893.01\\\",\\\"Coluna 4\\\":\\\"-1893.01\\\",\\\"Coluna 5\\\":\\\"-1893.01\\\",\\\"Coluna 6\\\":\\\"-1893.01\\\",\\\"Coluna 7\\\":\\\"-1893.01\\\",\\\"Coluna 8\\\":\\\"-1893.01\\\",\\\"Coluna 9\\\":\\\"-1893.01\\\",\\\"Coluna 10\\\":\\\"-1893.01\\\",\\\"Coluna 11\\\":\\\"-1893.01\\\",\\\"Coluna 12\\\":\\\"-1893.01\\\",\\\"Coluna 13\\\":\\\"-1893.01\\\",\\\"Coluna 14\\\":\\\"-1893.01\\\",\\\"Coluna 15\\\":\\\"-1893.01\\\",\\\"Coluna 16\\\":\\\"-1893.01\\\",\\\"Coluna 17\\\":\\\"-1893.01\\\",\\\"Coluna 18\\\":\\\"-1893.01\\\",\\\"Coluna 19\\\":\\\"-1893.01\\\",\\\"Coluna 20\\\":\\\"-1893.01\\\",\\\"Coluna 21\\\":\\\"-1893.01\\\",\\\"Coluna 22\\\":\\\"-1893.01\\\",\\\"Coluna 23\\\":\\\"-1893.01\\\",\\\"Coluna 24\\\":\\\"-1893.01\\\",\\\"Coluna 25\\\":\\\"0.00\\\",\\\"Coluna 26\\\":\\\"0.00\\\",\\\"Coluna 27\\\":\\\"0.00\\\"},{\\\"Fluxo\\\":\\\"Caixa\\\",\\\"Linha\\\":7,\\\"Campo\\\":\\\"EBIT\\\",\\\"Coluna 0\\\":\\\"0.00\\\",\\\"Coluna 1\\\":\\\"132.83\\\",\\\"Coluna 2\\\":\\\"132.83\\\",\\\"Coluna 3\\\":\\\"132.83\\\",\\\"Coluna 4\\\":\\\"132.83\\\",\\\"Coluna 5\\\":\\\"132.83\\\",\\\"Coluna 6\\\":\\\"132.83\\\",\\\"Coluna 7\\\":\\\"79.86\\\",\\\"Coluna 8\\\":\\\"79.86\\\",\\\"Coluna 9\\\":\\\"79.86\\\",\\\"Coluna 10\\\":\\\"79.86\\\",\\\"Coluna 11\\\":\\\"79.86\\\",\\\"Coluna 12\\\":\\\"79.86\\\",\\\"Coluna 13\\\":\\\"-41.16\\\",\\\"Coluna 14\\\":\\\"-41.16\\\",\\\"Coluna 15\\\":\\\"-41.16\\\",\\\"Coluna 16\\\":\\\"-41.16\\\",\\\"Coluna 17\\\":\\\"-41.16\\\",\\\"Coluna 18\\\":\\\"-41.16\\\",\\\"Coluna 19\\\":\\\"-94.14\\\",\\\"Coluna 20\\\":\\\"-94.14\\\",\\\"Coluna 21\\\":\\\"-94.14\\\",\\\"Coluna 22\\\":\\\"-94.14\\\",\\\"Coluna 23\\\":\\\"-94.14\\\",\\\"Coluna 24\\\":\\\"-94.14\\\",\\\"Coluna 25\\\":\\\"0.00\\\",\\\"Coluna 26\\\":\\\"0.00\\\",\\\"Coluna 27\\\":\\\"0.00\\\"},{\\\"Fluxo\\\":\\\"Caixa\\\",\\\"Linha\\\":8,\\\"Campo\\\":\\\"Impostos\\\",\\\"Coluna 0\\\":\\\"0.00\\\",\\\"Coluna 1\\\":\\\"-45.16\\\",\\\"Coluna 2\\\":\\\"-45.16\\\",\\\"Coluna 3\\\":\\\"-45.16\\\",\\\"Coluna 4\\\":\\\"-45.16\\\",\\\"Coluna 5\\\":\\\"-45.16\\\",\\\"Coluna 6\\\":\\\"-45.16\\\",\\\"Coluna 7\\\":\\\"-27.15\\\",\\\"Coluna 8\\\":\\\"-27.15\\\",\\\"Coluna 9\\\":\\\"-27.15\\\",\\\"Coluna 10\\\":\\\"-27.15\\\",\\\"Coluna 11\\\":\\\"-27.15\\\",\\\"Coluna 12\\\":\\\"-27.15\\\",\\\"Coluna 13\\\":\\\"0.00\\\",\\\"Coluna 14\\\":\\\"0.00\\\",\\\"Coluna 15\\\":\\\"0.00\\\",\\\"Coluna 16\\\":\\\"0.00\\\",\\\"Coluna 17\\\":\\\"0.00\\\",\\\"Coluna 18\\\":\\\"0.00\\\",\\\"Coluna 19\\\":\\\"0.00\\\",\\\"Coluna 20\\\":\\\"0.00\\\",\\\"Coluna 21\\\":\\\"0.00\\\",\\\"Coluna 22\\\":\\\"0.00\\\",\\\"Coluna 23\\\":\\\"0.00\\\",\\\"Coluna 24\\\":\\\"0.00\\\",\\\"Coluna 25\\\":\\\"0.00\\\",\\\"Coluna 26\\\":\\\"0.00\\\",\\\"Coluna 27\\\":\\\"-17119.96\\\"},{\\\"Fluxo\\\":\\\"Caixa\\\",\\\"Linha\\\":9,\\\"Campo\\\":\\\"FCO\\\",\\\"Coluna 0\\\":\\\"0.00\\\",\\\"Coluna 1\\\":\\\"1980.68\\\",\\\"Coluna 2\\\":\\\"1980.68\\\",\\\"Coluna 3\\\":\\\"1980.68\\\",\\\"Coluna 4\\\":\\\"1980.68\\\",\\\"Coluna 5\\\":\\\"1980.68\\\",\\\"Coluna 6\\\":\\\"1980.68\\\",\\\"Coluna 7\\\":\\\"1945.72\\\",\\\"Coluna 8\\\":\\\"1945.72\\\",\\\"Coluna 9\\\":\\\"1945.72\\\",\\\"Coluna 10\\\":\\\"1945.72\\\",\\\"Coluna 11\\\":\\\"1945.72\\\",\\\"Coluna 12\\\":\\\"1945.72\\\",\\\"Coluna 13\\\":\\\"1851.85\\\",\\\"Coluna 14\\\":\\\"1851.85\\\",\\\"Coluna 15\\\":\\\"1851.85\\\",\\\"Coluna 16\\\":\\\"1851.85\\\",\\\"Coluna 17\\\":\\\"1851.85\\\",\\\"Coluna 18\\\":\\\"1851.85\\\",\\\"Coluna 19\\\":\\\"1798.87\\\",\\\"Coluna 20\\\":\\\"1798.87\\\",\\\"Coluna 21\\\":\\\"1798.87\\\",\\\"Coluna 22\\\":\\\"1798.87\\\",\\\"Coluna 23\\\":\\\"1798.87\\\",\\\"Coluna 24\\\":\\\"1798.87\\\",\\\"Coluna 25\\\":\\\"0.00\\\",\\\"Coluna 26\\\":\\\"0.00\\\",\\\"Coluna 27\\\":\\\"-17119.96\\\"},{\\\"Fluxo\\\":\\\"Caixa\\\",\\\"Linha\\\":10,\\\"Campo\\\":\\\"Capex\\\",\\\"Coluna 0\\\":\\\"-113580.70\\\",\\\"Coluna 1\\\":\\\"0.00\\\",\\\"Coluna 2\\\":\\\"0.00\\\",\\\"Coluna 3\\\":\\\"0.00\\\",\\\"Coluna 4\\\":\\\"0.00\\\",\\\"Coluna 5\\\":\\\"0.00\\\",\\\"Coluna 6\\\":\\\"0.00\\\",\\\"Coluna 7\\\":\\\"0.00\\\",\\\"Coluna 8\\\":\\\"0.00\\\",\\\"Coluna 9\\\":\\\"0.00\\\",\\\"Coluna 10\\\":\\\"0.00\\\",\\\"Coluna 11\\\":\\\"0.00\\\",\\\"Coluna 12\\\":\\\"0.00\\\",\\\"Coluna 13\\\":\\\"0.00\\\",\\\"Coluna 14\\\":\\\"0.00\\\",\\\"Coluna 15\\\":\\\"0.00\\\",\\\"Coluna 16\\\":\\\"0.00\\\",\\\"Coluna 17\\\":\\\"0.00\\\",\\\"Coluna 18\\\":\\\"0.00\\\",\\\"Coluna 19\\\":\\\"0.00\\\",\\\"Coluna 20\\\":\\\"0.00\\\",\\\"Coluna 21\\\":\\\"0.00\\\",\\\"Coluna 22\\\":\\\"0.00\\\",\\\"Coluna 23\\\":\\\"0.00\\\",\\\"Coluna 24\\\":\\\"0.00\\\",\\\"Coluna 25\\\":\\\"0.00\\\",\\\"Coluna 26\\\":\\\"0.00\\\",\\\"Coluna 27\\\":\\\"0.00\\\"},{\\\"Fluxo\\\":\\\"Caixa\\\",\\\"Linha\\\":11,\\\"Campo\\\":\\\"Adiantamento de PMT\\\",\\\"Coluna 0\\\":\\\"0.00\\\",\\\"Coluna 1\\\":\\\"0.00\\\",\\\"Coluna 2\\\":\\\"0.00\\\",\\\"Coluna 3\\\":\\\"0.00\\\",\\\"Coluna 4\\\":\\\"0.00\\\",\\\"Coluna 5\\\":\\\"0.00\\\",\\\"Coluna 6\\\":\\\"0.00\\\",\\\"Coluna 7\\\":\\\"0.00\\\",\\\"Coluna 8\\\":\\\"0.00\\\",\\\"Coluna 9\\\":\\\"0.00\\\",\\\"Coluna 10\\\":\\\"0.00\\\",\\\"Coluna 11\\\":\\\"0.00\\\",\\\"Coluna 12\\\":\\\"0.00\\\",\\\"Coluna 13\\\":\\\"0.00\\\",\\\"Coluna 14\\\":\\\"0.00\\\",\\\"Coluna 15\\\":\\\"0.00\\\",\\\"Coluna 16\\\":\\\"0.00\\\",\\\"Coluna 17\\\":\\\"0.00\\\",\\\"Coluna 18\\\":\\\"0.00\\\",\\\"Coluna 19\\\":\\\"0.00\\\",\\\"Coluna 20\\\":\\\"0.00\\\",\\\"Coluna 21\\\":\\\"0.00\\\",\\\"Coluna 22\\\":\\\"0.00\\\",\\\"Coluna 23\\\":\\\"0.00\\\",\\\"Coluna 24\\\":\\\"0.00\\\",\\\"Coluna 25\\\":\\\"0.00\\\",\\\"Coluna 26\\\":\\\"0.00\\\",\\\"Coluna 27\\\":\\\"0.00\\\"},{\\\"Fluxo\\\":\\\"Caixa\\\",\\\"Linha\\\":12,\\\"Campo\\\":\\\"Venda de Ativo\\\",\\\"Coluna 0\\\":\\\"0.00\\\",\\\"Coluna 1\\\":\\\"0.00\\\",\\\"Coluna 2\\\":\\\"0.00\\\",\\\"Coluna 3\\\":\\\"0.00\\\",\\\"Coluna 4\\\":\\\"0.00\\\",\\\"Coluna 5\\\":\\\"0.00\\\",\\\"Coluna 6\\\":\\\"0.00\\\",\\\"Coluna 7\\\":\\\"0.00\\\",\\\"Coluna 8\\\":\\\"0.00\\\",\\\"Coluna 9\\\":\\\"0.00\\\",\\\"Coluna 10\\\":\\\"0.00\\\",\\\"Coluna 11\\\":\\\"0.00\\\",\\\"Coluna 12\\\":\\\"0.00\\\",\\\"Coluna 13\\\":\\\"0.00\\\",\\\"Coluna 14\\\":\\\"0.00\\\",\\\"Coluna 15\\\":\\\"0.00\\\",\\\"Coluna 16\\\":\\\"0.00\\\",\\\"Coluna 17\\\":\\\"0.00\\\",\\\"Coluna 18\\\":\\\"0.00\\\",\\\"Coluna 19\\\":\\\"0.00\\\",\\\"Coluna 20\\\":\\\"0.00\\\",\\\"Coluna 21\\\":\\\"0.00\\\",\\\"Coluna 22\\\":\\\"0.00\\\",\\\"Coluna 23\\\":\\\"0.00\\\",\\\"Coluna 24\\\":\\\"0.00\\\",\\\"Coluna 25\\\":\\\"0.00\\\",\\\"Coluna 26\\\":\\\"0.00\\\",\\\"Coluna 27\\\":\\\"113387.02\\\"},{\\\"Fluxo\\\":\\\"Caixa\\\",\\\"Linha\\\":13,\\\"Campo\\\":\\\"FCL\\\",\\\"Coluna 0\\\":\\\"-113580.70\\\",\\\"Coluna 1\\\":\\\"1980.68\\\",\\\"Coluna 2\\\":\\\"1980.68\\\",\\\"Coluna 3\\\":\\\"1980.68\\\",\\\"Coluna 4\\\":\\\"1980.68\\\",\\\"Coluna 5\\\":\\\"1980.68\\\",\\\"Coluna 6\\\":\\\"1980.68\\\",\\\"Coluna 7\\\":\\\"1945.72\\\",\\\"Coluna 8\\\":\\\"1945.72\\\",\\\"Coluna 9\\\":\\\"1945.72\\\",\\\"Coluna 10\\\":\\\"1945.72\\\",\\\"Coluna 11\\\":\\\"1945.72\\\",\\\"Coluna 12\\\":\\\"1945.72\\\",\\\"Coluna 13\\\":\\\"1851.85\\\",\\\"Coluna 14\\\":\\\"1851.85\\\",\\\"Coluna 15\\\":\\\"1851.85\\\",\\\"Coluna 16\\\":\\\"1851.85\\\",\\\"Coluna 17\\\":\\\"1851.85\\\",\\\"Coluna 18\\\":\\\"1851.85\\\",\\\"Coluna 19\\\":\\\"1798.87\\\",\\\"Coluna 20\\\":\\\"1798.87\\\",\\\"Coluna 21\\\":\\\"1798.87\\\",\\\"Coluna 22\\\":\\\"1798.87\\\",\\\"Coluna 23\\\":\\\"1798.87\\\",\\\"Coluna 24\\\":\\\"1798.87\\\",\\\"Coluna 25\\\":\\\"0.00\\\",\\\"Coluna 26\\\":\\\"0.00\\\",\\\"Coluna 27\\\":\\\"96267.06\\\"}]\",\"Input\":\"{\\\"Id\\\":\\\"0QL5A000005PXIgWAO\\\",\\\"QuoteNumber\\\":\\\"00000245\\\",\\\"QuoteId\\\":\\\"0Q05A0000024bPQSAY\\\",\\\"LineNumber\\\":\\\"00000338\\\",\\\"ProductId\\\":\\\"01t5A000008e1zkQAA\\\",\\\"ProductCode\\\":\\\"PL003563\\\",\\\"Quantity\\\":1.0,\\\"Time\\\":24,\\\"LicensePlateUF\\\":\\\"PR\\\",\\\"DeliveryUF\\\":\\\"PR\\\",\\\"DeliveryCityType\\\":\\\"Capital\\\",\\\"DeliveryMode\\\":\\\"Retirada do cliente na Concessionária\\\",\\\"ShippingResponsibility\\\":\\\"Ouro Verde\\\",\\\"Readjustment\\\":\\\"Sim\\\",\\\"LicensePlateEnd\\\":\\\"Não\\\",\\\"LicensePlateStart\\\":\\\"Não\\\",\\\"UsageType\\\":\\\"Comercial\\\",\\\"RoadType\\\":\\\"Asfalto\\\",\\\"KM\\\":2000,\\\"ThirdInsurance\\\":\\\"Sim\\\",\\\"VehicleInsurance\\\":\\\"Sim\\\",\\\"MoralDamage\\\":0.0,\\\"PassengerInjury\\\":0.0,\\\"FranchisePercent\\\":10.0,\\\"Franchise\\\":0.0,\\\"TireQuantity\\\":0,\\\"MaintenanceType\\\":\\\"Preventiva\\\",\\\"ReserveVehicle\\\":\\\"Sim\\\",\\\"ReserveVehicleType\\\":\\\"Similar\\\",\\\"ReserveVehicleDailyQuantity\\\":5,\\\"ReserveVehicleQuantity\\\":0,\\\"Target\\\":0.0,\\\"PaymTerm\\\":30,\\\"RemuneratedTransport\\\":\\\"Não\\\",\\\"ProjectDisc\\\":0.0,\\\"InterestRate\\\":0.0,\\\"InsuranceAmount\\\":29.160833333333333,\\\"TireTableAmount\\\":0.0,\\\"MaintenanceAmount\\\":211.89,\\\"FreightAmount\\\":0.0,\\\"DesmobilizationFreightAmount\\\":98.98,\\\"WearForecastKmMax\\\":100.0,\\\"WearForecastGroundPercentMax\\\":100.0,\\\"WearForecastQuantityPercentageMax\\\":100.0,\\\"WearForecastUsageTypePercentMax\\\":100.0,\\\"DedicatedStructureCost\\\":0.0,\\\"DedicatedStructureDescription\\\":null,\\\"LaborCost\\\":0.0,\\\"LaborDescription\\\":null,\\\"ContributionMargin\\\":0.0,\\\"AccountName\\\":\\\"MR Consulting\\\",\\\"ClientRating\\\":\\\"D\\\",\\\"ClosingDate\\\":\\\"2020-02-28T00:00:00\\\",\\\"PMTAdvance\\\":0,\\\"Optionals\\\":[],\\\"Accessories\\\":[],\\\"Services\\\":[],\\\"UserEmail\\\":\\\"renan.carneiro@ouroverde.net.br\\\",\\\"SourceApplication\\\":2,\\\"Simulation\\\":true,\\\"Refresh\\\":false,\\\"InsuranceFranchisePercent\\\":20.0,\\\"Spread\\\":3.5,\\\"WeightedFreightList\\\":null,\\\"errors\\\":null}\",\"Parameters\":\"{\\\"PriceEngineResidualPercentageTable\\\":5637151221,\\\"ResidualPercentage\\\":72.9393801600000000,\\\"PriceEngineWearForecastKM\\\":0,\\\"WearForecastKmMax\\\":100.0,\\\"PriceEngineWearForecastGroundPercent\\\":0,\\\"WearForecastGroundPercentMax\\\":100.0,\\\"PriceEngineWearQuantityPercentage\\\":0,\\\"WearForecastQuantityPercentageMax\\\":100.0,\\\"PriceEngineWearForecastUsageTypePercent\\\":0,\\\"WearForecastUsageTypePercentMax\\\":100.0,\\\"PriceEngineParameters\\\":1,\\\"ReadjustmentPercent\\\":4.00,\\\"AliqPisCofins\\\":9.25,\\\"DPVAT\\\":5.2300000000000000,\\\"AdmCost\\\":37.00,\\\"PercentRisk\\\":3.00,\\\"PositiveFlowRate\\\":0.0,\\\"NegativeFlowRate\\\":0.0,\\\"ContributionMargin\\\":75.15,\\\"PriceEngineMaintenance\\\":5637187634,\\\"MaintenancePrice\\\":0.1059450000000000,\\\"PriceEngineWearForecastMaintenance\\\":5637144576,\\\"WearForecastMaintenanceIndex\\\":1.0000000000000000,\\\"TireTable\\\":5637145376,\\\"TireTablePrice\\\":760.0000000000000000,\\\"PriceEngineRates\\\":5637145326,\\\"ANTTAmount\\\":100.0000000000000000,\\\"ForwardingAgentAmount\\\":48.7000000000000000,\\\"IPVAPercentage\\\":1.0000000000000000,\\\"LeasingReleaseAmount\\\":0.0,\\\"LicensePlateAmount\\\":38.4300000000000000,\\\"LicensingAmount\\\":0.0000000000000000,\\\"PlatesAndSealingAmount\\\":190.0000000000000000,\\\"SindlocAmount\\\":0.0000000000000000,\\\"PriceEnginePlateChoice\\\":0,\\\"PlateChoiceAmount\\\":0.0,\\\"PriceEngineThirdPartyInsuranceRCFVThirdParty\\\":5637144586,\\\"CoverageAmountThirdParty\\\":500000.0000000000000000,\\\"InsuranceAmountThirdParty\\\":349.9300000000000000,\\\"PriceEngineThirdPartyInsuranceRCFVMoralDamage\\\":0,\\\"CoverageAmountMoralDamage\\\":0.0,\\\"InsuranceAmountMoralDamage\\\":0.0,\\\"PriceEngineThirdPartyInsuranceRCFVPersonal\\\":0,\\\"CoverageAmountPersonal\\\":0.0,\\\"InsuranceAmountPersonal\\\":0.0,\\\"PriceEngineFreight\\\":0,\\\"FreightAmount\\\":0.0,\\\"DesmobilizationFreightAmount\\\":98.98,\\\"PriceEngineSublocatedStructure\\\":5637144580,\\\"ReservationValue\\\":224.0700000000000000,\\\"ModalityId\\\":0,\\\"ModalityName\\\":null,\\\"InterestRate\\\":0.80,\\\"Product\\\":5639336901,\\\"ProductName\\\":\\\"NISSAN FRONTIER 2.3 CD ATTACK AUTO 4WD 2019 AUTOMÁTICO 4P DIESEL\\\",\\\"SalesDaysTerm\\\":90,\\\"EquipmentTaxDepreciation\\\":20.00,\\\"AccessoriesTaxDepreciation\\\":50.00,\\\"MobilizationTaxDepreciation\\\":50.00,\\\"AliqTaxRate\\\":34.00,\\\"TaxLossUsageLimit\\\":30.00,\\\"IRRefundUsage\\\":80.00,\\\"InsuranceFranchisePercent\\\":20.00,\\\"TacographAmount\\\":0.0}\",\"Result\":null,\"Output\":\"{\\\"Id\\\":\\\"0QL5A000005PXIgWAO\\\",\\\"QuoteNumber\\\":\\\"00000245\\\",\\\"QuoteId\\\":\\\"0Q05A0000024bPQSAY\\\",\\\"LineNumber\\\":\\\"00000338\\\",\\\"ProductId\\\":\\\"01t5A000008e1zkQAA\\\",\\\"ProductCode\\\":\\\"PL003563\\\",\\\"UnitPrice\\\":2503.29,\\\"KMPrice\\\":0.40,\\\"TotalEbitda\\\":45896.57,\\\"PublicPrice\\\":155590.00,\\\"PublicPriceDisc\\\":27.00,\\\"Status\\\":\\\"Sucesso\\\",\\\"Optionals\\\":[],\\\"Accessories\\\":[],\\\"Services\\\":[],\\\"Error\\\":[],\\\"TotalNetRevenue\\\":60284.89,\\\"Spread\\\":3.47,\\\"TotalCapex\\\":113580.70000000000000000000000,\\\"Duration\\\":\\\"00:00:49.1226214\\\",\\\"SpreadCounting\\\":645,\\\"FinalContributionMargin\\\":75.15}\",\"TachographAmount\":0.0}","OUTPUT":"{\"Id\":\"0QL5A000005PXIgWAO\",\"QuoteNumber\":\"00000245\",\"QuoteId\":\"0Q05A0000024bPQSAY\",\"LineNumber\":\"00000338\",\"ProductId\":\"01t5A000008e1zkQAA\",\"ProductCode\":\"PL003563\",\"UnitPrice\":2503.29,\"KMPrice\":0.40,\"TotalEbitda\":45896.57,\"PublicPrice\":155590.00,\"PublicPriceDisc\":27.00,\"Status\":\"Sucesso\",\"Optionals\":[],\"Accessories\":[],\"Services\":[],\"Error\":[],\"TotalNetRevenue\":60284.89,\"Spread\":3.47,\"TotalCapex\":113580.70000000000000000000000,\"Duration\":\"00:00:49.1226214\",\"SpreadCounting\":645,\"FinalContributionMargin\":75.15}","KEYVALUES":null,"SME":false,"LINEDELETED":false}
{"ID":5153,"DATE":0,"ENGINELOGDATE":"2020-02-15T01:41:43.527","QUOTELINEID":"0Q05A0000024bPpSAI","LINENUMBER":"00000339","QUOTENUMBER":"00000246","PRODUCTCODE":"PL003563","PRODUCTNAME":"NISSAN FRONTIER 2.3 CD ATTACK AUTO 4WD 2019 AUTOMÁTICO 4P DIESEL","QUANTITY":1.00,"TIME":24,"CREATEDDATE":"2020-02-15T01:41:43.527","USEREMAIL":"renan.carneiro@ouroverde.net.br","VERSION":1,"PRICED":false,"IDSALESFORCE":"0QL5A000005PXJ8WAO","PRICING_SPREADSHEET":"[{\"Produto\":\"PL003563 - NISSAN FRONTIER 2.3 CD ATTACK AUTO 4WD 2019 AUTOMÁTICO 4P DIESEL\",\"Cotação\":\"00000246\",\"Linha Cotação\":\"00000339\",\"Quantidade\":\"1\",\"Prazo\":\"24\",\"Data de Fechamento\":\"28/02/2020\",\"Nome da Conta\":\"MR Consulting\",\"Prazo de Entrega\":120,\"Classificação de crédito\":\"D\",\"Adiantamento de PMT\":0,\"UF Emplacamento\":\"PR\",\"UF Entrega\":\"PR\",\"Tipo Municipio Entrega\":\"Capital\",\"Forma de Entrega\":\"Retirada do cliente na Concessionária\",\"Responsabilidade Frete\":\"Ouro Verde\",\"Transporte Remunerado(pessoas e/ou produtos)\":\"Não\",\"Reajuste\":\"Sim\",\"Final de Placa(Números)\":\"Não\",\"Inicio de Placa(Letras)\":\"Não\",\"Tipo de Uso\":\"Comercial\",\"Tipo de Rodagem\":\"Asfalto\",\"Km Mensal\":\"2000\",\"Seguro Terceiros RCF-V(Responsabilidade Civil Facultativa)\":\"Sim\",\"Franquia %\":\"10\",\"Seguro Casco\":\"Sim\",\"Quantidade de Pneus\":\"0\",\"Danos Morais (DMO)\":\"0.00\",\"Acidentes Pessoais a Passageiros (APP)\":\"0.00\",\"Franquia Valor\":\"0.00\",\"Carro Reserva\":\"Sim\",\"Manutenção\":\"Preventiva\",\"Quantidade de Diárias de Reserva\":\"5\",\"Tipo de Reserva\":\"Similar\",\"Target\":\"0.00\",\"Qtde de Reserva Dedicada\":\"0\",\"Desconto Preço Público(%)\":\"27.00\",\"Preço Público\":\"155590.00\",\"Investimento Bruto Financiável\":\"113580.70\",\"Investimento Bruto Vista\":\"0.00\",\"Percentual Residual\":\"72.94\",\"Percentual Agravo\":\"100.00\",\"Valor Residual\":\"113486.00\",\"Percentual de Reajuste\":\"4.00\",\"Parcela Financiamento\":\"5220.23\",\"Parcela Residual\":\"-4307.99\",\"Manutenção (R$)\":\"211.89\",\"Custo Pneu\":\"0.00\",\"Crédito PIS/COFINS\":\"-194.70\",\"Custo Aquisição\":\"717.54\",\"Licenciamento\":\"0.00\",\"IPVA\":\"94.65\",\"Seguro Obrigatório DPVAT\":\"0.44\",\"Taxa Inclusão Sindiloc\":\"0.00\",\"Taxa de Despachante\":\"2.03\",\"Par de Placas e Lacre\":\"7.92\",\"1º Emplacamento\":\"1.60\",\"Escolha de placa\":\"0.00\",\"Custo Seguro Terceiros RCF-V\":\"29.16\",\"Frete\":\"0.00\",\"Frete Desmobilização\":\"98.98\",\"Custo Administrativo\":\"37.00\",\"Estrutura Sublocada\":\"46.68\",\"Percentual Risco\":\"3.00\",\"Risco\":\"168.15\",\"ANTT\":\"0.00\",\"Taxa de Fluxo Positivo\":\"0.00\",\"Custo Fixo\":\"303.94\",\"Custo Variável\":\"211.89\",\"Custo Indireto\":\"1049.03\",\"Impostos\":\"232.64\",\"Franquia Seguro\":\"0.00\",\"Agravo de Quantidade\":\"100.00\",\"Agravo de Tipo de Terreno\":\"100.00\",\"Agravo de KM\":\"100.00\",\"Agravo de Tipo de Uso\":\"100.00\",\"Condição de Pagamento\":\"30.00\",\"Desconto do Projeto\":\"0.00\",\"Custo Estrutura Dedicada\":\"0.00\",\"Descritivo Estrutura Dedicada\":null,\"Custo Mão de Obra\":\"0.00\",\"Descritivo Mão de Obra\":null,\"Custo KM Excedido\":\"0.40\",\"Valor Locação Individual\":\"2515.04\",\"Valor Precificado(locação + serviços)\":\"2515.04\",\"Spread\":3.57,\"Modalidade Utilizada\":null,\"Atualizado por\":\"renan.carneiro@ouroverde.net.br - 15/02/2020 01:41\",\"Data Inicio Contrato\":\"27/06/2020\",\"Data Fim Contrato\":\"27/06/2022\",\"Data Termino Recebimento\":\"27/07/2022\",\"Data Pagamento Efetiva\":\"27/07/2020\",\"Prazo de Venda em Dias\":\"90\",\"Data Venda Efetiva\":\"25/09/2022\",\"Depreciação Fiscal Equipamento\":\"20.00\",\"Depreciação Fiscal Acessórios\":\"50.00\",\"Depreciação Fiscal Mobilização\":\"50.00\",\"Meses Depreciação Equipamento\":\"60.00\",\"Meses Depreciação Acessórios\":\"24.00\",\"Meses Depreciação Mobilização\":\"24.00\",\"Investimento Equipamento\":\"113580.70\",\"Depreciação Anual Equipamento\":\"22716.14\",\"Investimento Acessórios\":\"0.00\",\"Depreciação Anual Acessórios\":\"0.00\",\"Investimento Mobilização\":\"0.00\",\"Depreciação Anual Mobilização\":\"0.00\",\"Depreciação Mensal Equipamento\":\"1893.01\",\"Depreciação Mensal Acessórios\":\"0.00\",\"Depreciação Mensal Mobilização\":\"0.00\",\"Mês Efetivo Venda\":\"27.00\",\"Mês Término Recebimento\":\"25.00\",\"Depreciação Acumulada Equipamento\":\"51111.32\",\"Depreciação Acumulada Acessórios\":\"0.00\",\"Depreciação Acumulada Mobilização\":\"0.00\",\"Depreciação do Contrato\":\"51111.32\",\"Residual Total\":\"113486.00\",\"Desmobilização Total\":\"98.98\",\"Residual Liquido Desmobilização\":\"113387.02\",\"Investimento Total\":\"113580.70\",\"Saldo Ganho Perda\":\"50917.64\",\"Saldo Residual Total\":\"113387.02\",\"Alíquota Imposto de Renda\":\"34.00\",\"Limite Uso Prejuízo Fiscal\":\"30.00\",\"Uso Restituição IR\":\"80.00\",\"Valor do Tacógrafo\":\"0.00\"},{\"Produto\":\"\"},{\"Produto\":\"Descrição Opcionais\",\"Cotação\":\"Valor Opcionais\",\"Linha Cotação\":\"Opcionais com Desconto\"},{\"Produto\":\"\"},{\"Produto\":\"Descrição Acessórios\",\"Cotação\":\"Valor do Acessório\"},{\"Produto\":\"\"},{\"Produto\":\"Descrição Serviço\",\"Cotação\":\"Valor do Serviço\"}]","CASHFLOW_SPREADSHEET":"[{\"Fluxo\":\"DRE\",\"Linha\":1,\"Campo\":\"Ano\",\"Coluna 0\":2020.0,\"Coluna 1\":2020.0,\"Coluna 2\":2020.0,\"Coluna 3\":2020.0,\"Coluna 4\":2020.0,\"Coluna 5\":2020.0,\"Coluna 6\":2020.0,\"Coluna 7\":2021.0,\"Coluna 8\":2021.0,\"Coluna 9\":2021.0,\"Coluna 10\":2021.0,\"Coluna 11\":2021.0,\"Coluna 12\":2021.0,\"Coluna 13\":2021.0,\"Coluna 14\":2021.0,\"Coluna 15\":2021.0,\"Coluna 16\":2021.0,\"Coluna 17\":2021.0,\"Coluna 18\":2021.0,\"Coluna 19\":2022.0,\"Coluna 20\":2022.0,\"Coluna 21\":2022.0,\"Coluna 22\":2022.0,\"Coluna 23\":2022.0,\"Coluna 24\":2022.0,\"Coluna 25\":2022.0,\"Coluna 26\":2022.0,\"Coluna 27\":2022.0},{\"Fluxo\":\"DRE\",\"Linha\":2,\"Campo\":\"Mês\",\"Coluna 0\":\"6/2020\",\"Coluna 1\":\"7/2020\",\"Coluna 2\":\"8/2020\",\"Coluna 3\":\"9/2020\",\"Coluna 4\":\"10/2020\",\"Coluna 5\":\"11/2020\",\"Coluna 6\":\"12/2020\",\"Coluna 7\":\"1/2021\",\"Coluna 8\":\"2/2021\",\"Coluna 9\":\"3/2021\",\"Coluna 10\":\"4/2021\",\"Coluna 11\":\"5/2021\",\"Coluna 12\":\"6/2021\",\"Coluna 13\":\"7/2021\",\"Coluna 14\":\"8/2021\",\"Coluna 15\":\"9/2021\",\"Coluna 16\":\"10/2021\",\"Coluna 17\":\"11/2021\",\"Coluna 18\":\"12/2021\",\"Coluna 19\":\"1/2022\",\"Coluna 20\":\"2/2022\",\"Coluna 21\":\"3/2022\",\"Coluna 22\":\"4/2022\",\"Coluna 23\":\"5/2022\",\"Coluna 24\":\"6/2022\",\"Coluna 25\":\"7/2022\",\"Coluna 26\":\"8/2022\",\"Coluna 27\":\"9/2022\"},{\"Fluxo\":\"DRE\",\"Linha\":3,\"Campo\":\"Receita Líquida\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"2477.11\",\"Coluna 2\":\"2477.11\",\"Coluna 3\":\"2477.11\",\"Coluna 4\":\"2477.11\",\"Coluna 5\":\"2477.11\",\"Coluna 6\":\"2477.11\",\"Coluna 7\":\"2477.11\",\"Coluna 8\":\"2477.11\",\"Coluna 9\":\"2477.11\",\"Coluna 10\":\"2477.11\",\"Coluna 11\":\"2477.11\",\"Coluna 12\":\"2477.11\",\"Coluna 13\":\"2568.40\",\"Coluna 14\":\"2568.40\",\"Coluna 15\":\"2568.40\",\"Coluna 16\":\"2568.40\",\"Coluna 17\":\"2568.40\",\"Coluna 18\":\"2568.40\",\"Coluna 19\":\"2568.40\",\"Coluna 20\":\"2568.40\",\"Coluna 21\":\"2568.40\",\"Coluna 22\":\"2568.40\",\"Coluna 23\":\"2568.40\",\"Coluna 24\":\"2568.40\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"DRE\",\"Linha\":4,\"Campo\":\"Custos\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"-440.60\",\"Coluna 2\":\"-440.60\",\"Coluna 3\":\"-440.60\",\"Coluna 4\":\"-440.60\",\"Coluna 5\":\"-440.60\",\"Coluna 6\":\"-440.60\",\"Coluna 7\":\"-493.57\",\"Coluna 8\":\"-493.57\",\"Coluna 9\":\"-493.57\",\"Coluna 10\":\"-493.57\",\"Coluna 11\":\"-493.57\",\"Coluna 12\":\"-493.57\",\"Coluna 13\":\"-705.46\",\"Coluna 14\":\"-705.46\",\"Coluna 15\":\"-705.46\",\"Coluna 16\":\"-705.46\",\"Coluna 17\":\"-705.46\",\"Coluna 18\":\"-705.46\",\"Coluna 19\":\"-758.43\",\"Coluna 20\":\"-758.43\",\"Coluna 21\":\"-758.43\",\"Coluna 22\":\"-758.43\",\"Coluna 23\":\"-758.43\",\"Coluna 24\":\"-758.43\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"DRE\",\"Linha\":5,\"Campo\":\"Mão de Obra\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"0.00\",\"Coluna 2\":\"0.00\",\"Coluna 3\":\"0.00\",\"Coluna 4\":\"0.00\",\"Coluna 5\":\"0.00\",\"Coluna 6\":\"0.00\",\"Coluna 7\":\"0.00\",\"Coluna 8\":\"0.00\",\"Coluna 9\":\"0.00\",\"Coluna 10\":\"0.00\",\"Coluna 11\":\"0.00\",\"Coluna 12\":\"0.00\",\"Coluna 13\":\"0.00\",\"Coluna 14\":\"0.00\",\"Coluna 15\":\"0.00\",\"Coluna 16\":\"0.00\",\"Coluna 17\":\"0.00\",\"Coluna 18\":\"0.00\",\"Coluna 19\":\"0.00\",\"Coluna 20\":\"0.00\",\"Coluna 21\":\"0.00\",\"Coluna 22\":\"0.00\",\"Coluna 23\":\"0.00\",\"Coluna 24\":\"0.00\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"DRE\",\"Linha\":6,\"Campo\":\"Manutenção\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"-52.97\",\"Coluna 2\":\"-52.97\",\"Coluna 3\":\"-52.97\",\"Coluna 4\":\"-52.97\",\"Coluna 5\":\"-52.97\",\"Coluna 6\":\"-52.97\",\"Coluna 7\":\"-105.95\",\"Coluna 8\":\"-105.95\",\"Coluna 9\":\"-105.95\",\"Coluna 10\":\"-105.95\",\"Coluna 11\":\"-105.95\",\"Coluna 12\":\"-105.95\",\"Coluna 13\":\"-317.84\",\"Coluna 14\":\"-317.84\",\"Coluna 15\":\"-317.84\",\"Coluna 16\":\"-317.84\",\"Coluna 17\":\"-317.84\",\"Coluna 18\":\"-317.84\",\"Coluna 19\":\"-370.81\",\"Coluna 20\":\"-370.81\",\"Coluna 21\":\"-370.81\",\"Coluna 22\":\"-370.81\",\"Coluna 23\":\"-370.81\",\"Coluna 24\":\"-370.81\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"DRE\",\"Linha\":7,\"Campo\":\"Documentação\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"-303.94\",\"Coluna 2\":\"-303.94\",\"Coluna 3\":\"-303.94\",\"Coluna 4\":\"-303.94\",\"Coluna 5\":\"-303.94\",\"Coluna 6\":\"-303.94\",\"Coluna 7\":\"-303.94\",\"Coluna 8\":\"-303.94\",\"Coluna 9\":\"-303.94\",\"Coluna 10\":\"-303.94\",\"Coluna 11\":\"-303.94\",\"Coluna 12\":\"-303.94\",\"Coluna 13\":\"-303.94\",\"Coluna 14\":\"-303.94\",\"Coluna 15\":\"-303.94\",\"Coluna 16\":\"-303.94\",\"Coluna 17\":\"-303.94\",\"Coluna 18\":\"-303.94\",\"Coluna 19\":\"-303.94\",\"Coluna 20\":\"-303.94\",\"Coluna 21\":\"-303.94\",\"Coluna 22\":\"-303.94\",\"Coluna 23\":\"-303.94\",\"Coluna 24\":\"-303.94\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"DRE\",\"Linha\":8,\"Campo\":\"Outros Custos\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"-83.68\",\"Coluna 2\":\"-83.68\",\"Coluna 3\":\"-83.68\",\"Coluna 4\":\"-83.68\",\"Coluna 5\":\"-83.68\",\"Coluna 6\":\"-83.68\",\"Coluna 7\":\"-83.68\",\"Coluna 8\":\"-83.68\",\"Coluna 9\":\"-83.68\",\"Coluna 10\":\"-83.68\",\"Coluna 11\":\"-83.68\",\"Coluna 12\":\"-83.68\",\"Coluna 13\":\"-83.68\",\"Coluna 14\":\"-83.68\",\"Coluna 15\":\"-83.68\",\"Coluna 16\":\"-83.68\",\"Coluna 17\":\"-83.68\",\"Coluna 18\":\"-83.68\",\"Coluna 19\":\"-83.68\",\"Coluna 20\":\"-83.68\",\"Coluna 21\":\"-83.68\",\"Coluna 22\":\"-83.68\",\"Coluna 23\":\"-83.68\",\"Coluna 24\":\"-83.68\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"DRE\",\"Linha\":9,\"Campo\":\"EBITDA\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"2036.51\",\"Coluna 2\":\"2036.51\",\"Coluna 3\":\"2036.51\",\"Coluna 4\":\"2036.51\",\"Coluna 5\":\"2036.51\",\"Coluna 6\":\"2036.51\",\"Coluna 7\":\"1983.54\",\"Coluna 8\":\"1983.54\",\"Coluna 9\":\"1983.54\",\"Coluna 10\":\"1983.54\",\"Coluna 11\":\"1983.54\",\"Coluna 12\":\"1983.54\",\"Coluna 13\":\"1862.94\",\"Coluna 14\":\"1862.94\",\"Coluna 15\":\"1862.94\",\"Coluna 16\":\"1862.94\",\"Coluna 17\":\"1862.94\",\"Coluna 18\":\"1862.94\",\"Coluna 19\":\"1809.97\",\"Coluna 20\":\"1809.97\",\"Coluna 21\":\"1809.97\",\"Coluna 22\":\"1809.97\",\"Coluna 23\":\"1809.97\",\"Coluna 24\":\"1809.97\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"DRE\",\"Linha\":10,\"Campo\":\"Depreciação\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"-1893.01\",\"Coluna 2\":\"-1893.01\",\"Coluna 3\":\"-1893.01\",\"Coluna 4\":\"-1893.01\",\"Coluna 5\":\"-1893.01\",\"Coluna 6\":\"-1893.01\",\"Coluna 7\":\"-1893.01\",\"Coluna 8\":\"-1893.01\",\"Coluna 9\":\"-1893.01\",\"Coluna 10\":\"-1893.01\",\"Coluna 11\":\"-1893.01\",\"Coluna 12\":\"-1893.01\",\"Coluna 13\":\"-1893.01\",\"Coluna 14\":\"-1893.01\",\"Coluna 15\":\"-1893.01\",\"Coluna 16\":\"-1893.01\",\"Coluna 17\":\"-1893.01\",\"Coluna 18\":\"-1893.01\",\"Coluna 19\":\"-1893.01\",\"Coluna 20\":\"-1893.01\",\"Coluna 21\":\"-1893.01\",\"Coluna 22\":\"-1893.01\",\"Coluna 23\":\"-1893.01\",\"Coluna 24\":\"-1893.01\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"DRE\",\"Linha\":11,\"Campo\":\"Depreciação do Principal\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"-1893.01\",\"Coluna 2\":\"-1893.01\",\"Coluna 3\":\"-1893.01\",\"Coluna 4\":\"-1893.01\",\"Coluna 5\":\"-1893.01\",\"Coluna 6\":\"-1893.01\",\"Coluna 7\":\"-1893.01\",\"Coluna 8\":\"-1893.01\",\"Coluna 9\":\"-1893.01\",\"Coluna 10\":\"-1893.01\",\"Coluna 11\":\"-1893.01\",\"Coluna 12\":\"-1893.01\",\"Coluna 13\":\"-1893.01\",\"Coluna 14\":\"-1893.01\",\"Coluna 15\":\"-1893.01\",\"Coluna 16\":\"-1893.01\",\"Coluna 17\":\"-1893.01\",\"Coluna 18\":\"-1893.01\",\"Coluna 19\":\"-1893.01\",\"Coluna 20\":\"-1893.01\",\"Coluna 21\":\"-1893.01\",\"Coluna 22\":\"-1893.01\",\"Coluna 23\":\"-1893.01\",\"Coluna 24\":\"-1893.01\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"DRE\",\"Linha\":12,\"Campo\":\"Depreciação do Frete\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"0.00\",\"Coluna 2\":\"0.00\",\"Coluna 3\":\"0.00\",\"Coluna 4\":\"0.00\",\"Coluna 5\":\"0.00\",\"Coluna 6\":\"0.00\",\"Coluna 7\":\"0.00\",\"Coluna 8\":\"0.00\",\"Coluna 9\":\"0.00\",\"Coluna 10\":\"0.00\",\"Coluna 11\":\"0.00\",\"Coluna 12\":\"0.00\",\"Coluna 13\":\"0.00\",\"Coluna 14\":\"0.00\",\"Coluna 15\":\"0.00\",\"Coluna 16\":\"0.00\",\"Coluna 17\":\"0.00\",\"Coluna 18\":\"0.00\",\"Coluna 19\":\"0.00\",\"Coluna 20\":\"0.00\",\"Coluna 21\":\"0.00\",\"Coluna 22\":\"0.00\",\"Coluna 23\":\"0.00\",\"Coluna 24\":\"0.00\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"DRE\",\"Linha\":13,\"Campo\":\"Depreciação dos Acessórios\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"0.00\",\"Coluna 2\":\"0.00\",\"Coluna 3\":\"0.00\",\"Coluna 4\":\"0.00\",\"Coluna 5\":\"0.00\",\"Coluna 6\":\"0.00\",\"Coluna 7\":\"0.00\",\"Coluna 8\":\"0.00\",\"Coluna 9\":\"0.00\",\"Coluna 10\":\"0.00\",\"Coluna 11\":\"0.00\",\"Coluna 12\":\"0.00\",\"Coluna 13\":\"0.00\",\"Coluna 14\":\"0.00\",\"Coluna 15\":\"0.00\",\"Coluna 16\":\"0.00\",\"Coluna 17\":\"0.00\",\"Coluna 18\":\"0.00\",\"Coluna 19\":\"0.00\",\"Coluna 20\":\"0.00\",\"Coluna 21\":\"0.00\",\"Coluna 22\":\"0.00\",\"Coluna 23\":\"0.00\",\"Coluna 24\":\"0.00\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"DRE\",\"Linha\":14,\"Campo\":\"Ebit\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"143.50\",\"Coluna 2\":\"143.50\",\"Coluna 3\":\"143.50\",\"Coluna 4\":\"143.50\",\"Coluna 5\":\"143.50\",\"Coluna 6\":\"143.50\",\"Coluna 7\":\"90.53\",\"Coluna 8\":\"90.53\",\"Coluna 9\":\"90.53\",\"Coluna 10\":\"90.53\",\"Coluna 11\":\"90.53\",\"Coluna 12\":\"90.53\",\"Coluna 13\":\"-30.07\",\"Coluna 14\":\"-30.07\",\"Coluna 15\":\"-30.07\",\"Coluna 16\":\"-30.07\",\"Coluna 17\":\"-30.07\",\"Coluna 18\":\"-30.07\",\"Coluna 19\":\"-83.04\",\"Coluna 20\":\"-83.04\",\"Coluna 21\":\"-83.04\",\"Coluna 22\":\"-83.04\",\"Coluna 23\":\"-83.04\",\"Coluna 24\":\"-83.04\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"DRE\",\"Linha\":15,\"Campo\":\"Impostos\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"-48.79\",\"Coluna 2\":\"-48.79\",\"Coluna 3\":\"-48.79\",\"Coluna 4\":\"-48.79\",\"Coluna 5\":\"-48.79\",\"Coluna 6\":\"-48.79\",\"Coluna 7\":\"-30.78\",\"Coluna 8\":\"-30.78\",\"Coluna 9\":\"-30.78\",\"Coluna 10\":\"-30.78\",\"Coluna 11\":\"-30.78\",\"Coluna 12\":\"-30.78\",\"Coluna 13\":\"0.00\",\"Coluna 14\":\"0.00\",\"Coluna 15\":\"0.00\",\"Coluna 16\":\"0.00\",\"Coluna 17\":\"0.00\",\"Coluna 18\":\"0.00\",\"Coluna 19\":\"0.00\",\"Coluna 20\":\"0.00\",\"Coluna 21\":\"0.00\",\"Coluna 22\":\"0.00\",\"Coluna 23\":\"0.00\",\"Coluna 24\":\"0.00\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"-17142.60\"},{\"Fluxo\":\"DRE\",\"Linha\":16,\"Campo\":\"Lucro Líquido\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"94.71\",\"Coluna 2\":\"94.71\",\"Coluna 3\":\"94.71\",\"Coluna 4\":\"94.71\",\"Coluna 5\":\"94.71\",\"Coluna 6\":\"94.71\",\"Coluna 7\":\"59.75\",\"Coluna 8\":\"59.75\",\"Coluna 9\":\"59.75\",\"Coluna 10\":\"59.75\",\"Coluna 11\":\"59.75\",\"Coluna 12\":\"59.75\",\"Coluna 13\":\"-30.07\",\"Coluna 14\":\"-30.07\",\"Coluna 15\":\"-30.07\",\"Coluna 16\":\"-30.07\",\"Coluna 17\":\"-30.07\",\"Coluna 18\":\"-30.07\",\"Coluna 19\":\"-83.04\",\"Coluna 20\":\"-83.04\",\"Coluna 21\":\"-83.04\",\"Coluna 22\":\"-83.04\",\"Coluna 23\":\"-83.04\",\"Coluna 24\":\"-83.04\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"-17142.60\"},{\"Fluxo\":\"\"},{\"Fluxo\":\"Imposto\",\"Linha\":1,\"Campo\":\"Ano\",\"Coluna 0\":2020.0,\"Coluna 1\":2020.0,\"Coluna 2\":2020.0,\"Coluna 3\":2020.0,\"Coluna 4\":2020.0,\"Coluna 5\":2020.0,\"Coluna 6\":2020.0,\"Coluna 7\":2021.0,\"Coluna 8\":2021.0,\"Coluna 9\":2021.0,\"Coluna 10\":2021.0,\"Coluna 11\":2021.0,\"Coluna 12\":2021.0,\"Coluna 13\":2021.0,\"Coluna 14\":2021.0,\"Coluna 15\":2021.0,\"Coluna 16\":2021.0,\"Coluna 17\":2021.0,\"Coluna 18\":2021.0,\"Coluna 19\":2022.0,\"Coluna 20\":2022.0,\"Coluna 21\":2022.0,\"Coluna 22\":2022.0,\"Coluna 23\":2022.0,\"Coluna 24\":2022.0,\"Coluna 25\":2022.0,\"Coluna 26\":2022.0,\"Coluna 27\":2022.0},{\"Fluxo\":\"Imposto\",\"Linha\":2,\"Campo\":\"Mês\",\"Coluna 0\":\"6/2020\",\"Coluna 1\":\"7/2020\",\"Coluna 2\":\"8/2020\",\"Coluna 3\":\"9/2020\",\"Coluna 4\":\"10/2020\",\"Coluna 5\":\"11/2020\",\"Coluna 6\":\"12/2020\",\"Coluna 7\":\"1/2021\",\"Coluna 8\":\"2/2021\",\"Coluna 9\":\"3/2021\",\"Coluna 10\":\"4/2021\",\"Coluna 11\":\"5/2021\",\"Coluna 12\":\"6/2021\",\"Coluna 13\":\"7/2021\",\"Coluna 14\":\"8/2021\",\"Coluna 15\":\"9/2021\",\"Coluna 16\":\"10/2021\",\"Coluna 17\":\"11/2021\",\"Coluna 18\":\"12/2021\",\"Coluna 19\":\"1/2022\",\"Coluna 20\":\"2/2022\",\"Coluna 21\":\"3/2022\",\"Coluna 22\":\"4/2022\",\"Coluna 23\":\"5/2022\",\"Coluna 24\":\"6/2022\",\"Coluna 25\":\"7/2022\",\"Coluna 26\":\"8/2022\",\"Coluna 27\":\"9/2022\"},{\"Fluxo\":\"Imposto\",\"Linha\":3,\"Campo\":\"EBITDA\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"2036.51\",\"Coluna 2\":\"2036.51\",\"Coluna 3\":\"2036.51\",\"Coluna 4\":\"2036.51\",\"Coluna 5\":\"2036.51\",\"Coluna 6\":\"2036.51\",\"Coluna 7\":\"1983.54\",\"Coluna 8\":\"1983.54\",\"Coluna 9\":\"1983.54\",\"Coluna 10\":\"1983.54\",\"Coluna 11\":\"1983.54\",\"Coluna 12\":\"1983.54\",\"Coluna 13\":\"1862.94\",\"Coluna 14\":\"1862.94\",\"Coluna 15\":\"1862.94\",\"Coluna 16\":\"1862.94\",\"Coluna 17\":\"1862.94\",\"Coluna 18\":\"1862.94\",\"Coluna 19\":\"1809.97\",\"Coluna 20\":\"1809.97\",\"Coluna 21\":\"1809.97\",\"Coluna 22\":\"1809.97\",\"Coluna 23\":\"1809.97\",\"Coluna 24\":\"1809.97\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"Imposto\",\"Linha\":4,\"Campo\":\"Depreciação do Principal\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"-1893.01\",\"Coluna 2\":\"-1893.01\",\"Coluna 3\":\"-1893.01\",\"Coluna 4\":\"-1893.01\",\"Coluna 5\":\"-1893.01\",\"Coluna 6\":\"-1893.01\",\"Coluna 7\":\"-1893.01\",\"Coluna 8\":\"-1893.01\",\"Coluna 9\":\"-1893.01\",\"Coluna 10\":\"-1893.01\",\"Coluna 11\":\"-1893.01\",\"Coluna 12\":\"-1893.01\",\"Coluna 13\":\"-1893.01\",\"Coluna 14\":\"-1893.01\",\"Coluna 15\":\"-1893.01\",\"Coluna 16\":\"-1893.01\",\"Coluna 17\":\"-1893.01\",\"Coluna 18\":\"-1893.01\",\"Coluna 19\":\"-1893.01\",\"Coluna 20\":\"-1893.01\",\"Coluna 21\":\"-1893.01\",\"Coluna 22\":\"-1893.01\",\"Coluna 23\":\"-1893.01\",\"Coluna 24\":\"-1893.01\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"Imposto\",\"Linha\":5,\"Campo\":\"Depreciação do Frete\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"0.00\",\"Coluna 2\":\"0.00\",\"Coluna 3\":\"0.00\",\"Coluna 4\":\"0.00\",\"Coluna 5\":\"0.00\",\"Coluna 6\":\"0.00\",\"Coluna 7\":\"0.00\",\"Coluna 8\":\"0.00\",\"Coluna 9\":\"0.00\",\"Coluna 10\":\"0.00\",\"Coluna 11\":\"0.00\",\"Coluna 12\":\"0.00\",\"Coluna 13\":\"0.00\",\"Coluna 14\":\"0.00\",\"Coluna 15\":\"0.00\",\"Coluna 16\":\"0.00\",\"Coluna 17\":\"0.00\",\"Coluna 18\":\"0.00\",\"Coluna 19\":\"0.00\",\"Coluna 20\":\"0.00\",\"Coluna 21\":\"0.00\",\"Coluna 22\":\"0.00\",\"Coluna 23\":\"0.00\",\"Coluna 24\":\"0.00\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"Imposto\",\"Linha\":6,\"Campo\":\"Depreciação dos Acessórios\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"0.00\",\"Coluna 2\":\"0.00\",\"Coluna 3\":\"0.00\",\"Coluna 4\":\"0.00\",\"Coluna 5\":\"0.00\",\"Coluna 6\":\"0.00\",\"Coluna 7\":\"0.00\",\"Coluna 8\":\"0.00\",\"Coluna 9\":\"0.00\",\"Coluna 10\":\"0.00\",\"Coluna 11\":\"0.00\",\"Coluna 12\":\"0.00\",\"Coluna 13\":\"0.00\",\"Coluna 14\":\"0.00\",\"Coluna 15\":\"0.00\",\"Coluna 16\":\"0.00\",\"Coluna 17\":\"0.00\",\"Coluna 18\":\"0.00\",\"Coluna 19\":\"0.00\",\"Coluna 20\":\"0.00\",\"Coluna 21\":\"0.00\",\"Coluna 22\":\"0.00\",\"Coluna 23\":\"0.00\",\"Coluna 24\":\"0.00\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"Imposto\",\"Linha\":7,\"Campo\":\"Ganho/Perda na Venda do Ativo\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"0.00\",\"Coluna 2\":\"0.00\",\"Coluna 3\":\"0.00\",\"Coluna 4\":\"0.00\",\"Coluna 5\":\"0.00\",\"Coluna 6\":\"0.00\",\"Coluna 7\":\"0.00\",\"Coluna 8\":\"0.00\",\"Coluna 9\":\"0.00\",\"Coluna 10\":\"0.00\",\"Coluna 11\":\"0.00\",\"Coluna 12\":\"0.00\",\"Coluna 13\":\"0.00\",\"Coluna 14\":\"0.00\",\"Coluna 15\":\"0.00\",\"Coluna 16\":\"0.00\",\"Coluna 17\":\"0.00\",\"Coluna 18\":\"0.00\",\"Coluna 19\":\"0.00\",\"Coluna 20\":\"0.00\",\"Coluna 21\":\"0.00\",\"Coluna 22\":\"0.00\",\"Coluna 23\":\"0.00\",\"Coluna 24\":\"0.00\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"50917.64\"},{\"Fluxo\":\"Imposto\",\"Linha\":8,\"Campo\":\"Lair\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"143.50\",\"Coluna 2\":\"143.50\",\"Coluna 3\":\"143.50\",\"Coluna 4\":\"143.50\",\"Coluna 5\":\"143.50\",\"Coluna 6\":\"143.50\",\"Coluna 7\":\"90.53\",\"Coluna 8\":\"90.53\",\"Coluna 9\":\"90.53\",\"Coluna 10\":\"90.53\",\"Coluna 11\":\"90.53\",\"Coluna 12\":\"90.53\",\"Coluna 13\":\"-30.07\",\"Coluna 14\":\"-30.07\",\"Coluna 15\":\"-30.07\",\"Coluna 16\":\"-30.07\",\"Coluna 17\":\"-30.07\",\"Coluna 18\":\"-30.07\",\"Coluna 19\":\"-83.04\",\"Coluna 20\":\"-83.04\",\"Coluna 21\":\"-83.04\",\"Coluna 22\":\"-83.04\",\"Coluna 23\":\"-83.04\",\"Coluna 24\":\"-83.04\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"50917.64\"},{\"Fluxo\":\"Imposto\",\"Linha\":9,\"Campo\":\"Saldo Anual Acumulado do LAIR\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"0.00\",\"Coluna 2\":\"0.00\",\"Coluna 3\":\"0.00\",\"Coluna 4\":\"0.00\",\"Coluna 5\":\"0.00\",\"Coluna 6\":\"861.00\",\"Coluna 7\":\"0.00\",\"Coluna 8\":\"0.00\",\"Coluna 9\":\"0.00\",\"Coluna 10\":\"0.00\",\"Coluna 11\":\"0.00\",\"Coluna 12\":\"0.00\",\"Coluna 13\":\"0.00\",\"Coluna 14\":\"0.00\",\"Coluna 15\":\"0.00\",\"Coluna 16\":\"0.00\",\"Coluna 17\":\"0.00\",\"Coluna 18\":\"362.76\",\"Coluna 19\":\"0.00\",\"Coluna 20\":\"0.00\",\"Coluna 21\":\"0.00\",\"Coluna 22\":\"0.00\",\"Coluna 23\":\"0.00\",\"Coluna 24\":\"0.00\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"50419.40\"},{\"Fluxo\":\"Imposto\",\"Linha\":10,\"Campo\":\"Saldo Mensal Acumulado do LAIR\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"143.50\",\"Coluna 2\":\"287.00\",\"Coluna 3\":\"430.50\",\"Coluna 4\":\"574.00\",\"Coluna 5\":\"717.50\",\"Coluna 6\":\"0.00\",\"Coluna 7\":\"90.53\",\"Coluna 8\":\"181.05\",\"Coluna 9\":\"271.58\",\"Coluna 10\":\"362.11\",\"Coluna 11\":\"452.64\",\"Coluna 12\":\"543.16\",\"Coluna 13\":\"513.10\",\"Coluna 14\":\"483.03\",\"Coluna 15\":\"452.96\",\"Coluna 16\":\"422.89\",\"Coluna 17\":\"392.83\",\"Coluna 18\":\"0.00\",\"Coluna 19\":\"-83.04\",\"Coluna 20\":\"-166.08\",\"Coluna 21\":\"-249.12\",\"Coluna 22\":\"-332.16\",\"Coluna 23\":\"-415.20\",\"Coluna 24\":\"-498.24\",\"Coluna 25\":\"-498.24\",\"Coluna 26\":\"-498.24\",\"Coluna 27\":\"50419.40\"},{\"Fluxo\":\"Imposto\",\"Linha\":11,\"Campo\":\"Lucro Tributável antes do Prejuízo Fiscal\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"143.50\",\"Coluna 2\":\"287.00\",\"Coluna 3\":\"430.50\",\"Coluna 4\":\"574.00\",\"Coluna 5\":\"717.50\",\"Coluna 6\":\"861.00\",\"Coluna 7\":\"90.53\",\"Coluna 8\":\"181.05\",\"Coluna 9\":\"271.58\",\"Coluna 10\":\"362.11\",\"Coluna 11\":\"452.64\",\"Coluna 12\":\"543.16\",\"Coluna 13\":\"513.10\",\"Coluna 14\":\"483.03\",\"Coluna 15\":\"452.96\",\"Coluna 16\":\"422.89\",\"Coluna 17\":\"392.83\",\"Coluna 18\":\"362.76\",\"Coluna 19\":\"0.00\",\"Coluna 20\":\"0.00\",\"Coluna 21\":\"0.00\",\"Coluna 22\":\"0.00\",\"Coluna 23\":\"0.00\",\"Coluna 24\":\"0.00\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"50419.40\"},{\"Fluxo\":\"Imposto\",\"Linha\":12,\"Campo\":\"Prejuízo Fiscal Usado Resultado\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"0.00\",\"Coluna 2\":\"0.00\",\"Coluna 3\":\"0.00\",\"Coluna 4\":\"0.00\",\"Coluna 5\":\"0.00\",\"Coluna 6\":\"0.00\",\"Coluna 7\":\"0.00\",\"Coluna 8\":\"0.00\",\"Coluna 9\":\"0.00\",\"Coluna 10\":\"0.00\",\"Coluna 11\":\"0.00\",\"Coluna 12\":\"0.00\",\"Coluna 13\":\"0.00\",\"Coluna 14\":\"0.00\",\"Coluna 15\":\"0.00\",\"Coluna 16\":\"0.00\",\"Coluna 17\":\"0.00\",\"Coluna 18\":\"0.00\",\"Coluna 19\":\"0.00\",\"Coluna 20\":\"0.00\",\"Coluna 21\":\"0.00\",\"Coluna 22\":\"0.00\",\"Coluna 23\":\"0.00\",\"Coluna 24\":\"0.00\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"Imposto\",\"Linha\":13,\"Campo\":\"Lucro Tributável depois do Prejuízo Fiscal\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"143.50\",\"Coluna 2\":\"287.00\",\"Coluna 3\":\"430.50\",\"Coluna 4\":\"574.00\",\"Coluna 5\":\"717.50\",\"Coluna 6\":\"861.00\",\"Coluna 7\":\"90.53\",\"Coluna 8\":\"181.05\",\"Coluna 9\":\"271.58\",\"Coluna 10\":\"362.11\",\"Coluna 11\":\"452.64\",\"Coluna 12\":\"543.16\",\"Coluna 13\":\"513.10\",\"Coluna 14\":\"483.03\",\"Coluna 15\":\"452.96\",\"Coluna 16\":\"422.89\",\"Coluna 17\":\"392.83\",\"Coluna 18\":\"362.76\",\"Coluna 19\":\"0.00\",\"Coluna 20\":\"0.00\",\"Coluna 21\":\"0.00\",\"Coluna 22\":\"0.00\",\"Coluna 23\":\"0.00\",\"Coluna 24\":\"0.00\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"50419.40\"},{\"Fluxo\":\"Imposto\",\"Linha\":14,\"Campo\":\"Imposto Caixa\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"48.79\",\"Coluna 2\":\"48.79\",\"Coluna 3\":\"48.79\",\"Coluna 4\":\"48.79\",\"Coluna 5\":\"48.79\",\"Coluna 6\":\"48.79\",\"Coluna 7\":\"30.78\",\"Coluna 8\":\"30.78\",\"Coluna 9\":\"30.78\",\"Coluna 10\":\"30.78\",\"Coluna 11\":\"30.78\",\"Coluna 12\":\"30.78\",\"Coluna 13\":\"0.00\",\"Coluna 14\":\"0.00\",\"Coluna 15\":\"0.00\",\"Coluna 16\":\"0.00\",\"Coluna 17\":\"0.00\",\"Coluna 18\":\"0.00\",\"Coluna 19\":\"0.00\",\"Coluna 20\":\"0.00\",\"Coluna 21\":\"0.00\",\"Coluna 22\":\"0.00\",\"Coluna 23\":\"0.00\",\"Coluna 24\":\"0.00\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"17142.60\"},{\"Fluxo\":\"Imposto\",\"Linha\":15,\"Campo\":\"Prejuízo Fiscal BOP\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"0.00\",\"Coluna 2\":\"0.00\",\"Coluna 3\":\"0.00\",\"Coluna 4\":\"0.00\",\"Coluna 5\":\"0.00\",\"Coluna 6\":\"0.00\",\"Coluna 7\":\"0.00\",\"Coluna 8\":\"0.00\",\"Coluna 9\":\"0.00\",\"Coluna 10\":\"0.00\",\"Coluna 11\":\"0.00\",\"Coluna 12\":\"0.00\",\"Coluna 13\":\"0.00\",\"Coluna 14\":\"0.00\",\"Coluna 15\":\"0.00\",\"Coluna 16\":\"0.00\",\"Coluna 17\":\"0.00\",\"Coluna 18\":\"0.00\",\"Coluna 19\":\"0.00\",\"Coluna 20\":\"0.00\",\"Coluna 21\":\"0.00\",\"Coluna 22\":\"0.00\",\"Coluna 23\":\"0.00\",\"Coluna 24\":\"0.00\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"Imposto\",\"Linha\":16,\"Campo\":\"Prejuízo Fiscal Criado\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"0.00\",\"Coluna 2\":\"0.00\",\"Coluna 3\":\"0.00\",\"Coluna 4\":\"0.00\",\"Coluna 5\":\"0.00\",\"Coluna 6\":\"0.00\",\"Coluna 7\":\"0.00\",\"Coluna 8\":\"0.00\",\"Coluna 9\":\"0.00\",\"Coluna 10\":\"0.00\",\"Coluna 11\":\"0.00\",\"Coluna 12\":\"0.00\",\"Coluna 13\":\"0.00\",\"Coluna 14\":\"0.00\",\"Coluna 15\":\"0.00\",\"Coluna 16\":\"0.00\",\"Coluna 17\":\"0.00\",\"Coluna 18\":\"0.00\",\"Coluna 19\":\"0.00\",\"Coluna 20\":\"0.00\",\"Coluna 21\":\"0.00\",\"Coluna 22\":\"0.00\",\"Coluna 23\":\"0.00\",\"Coluna 24\":\"0.00\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"Imposto\",\"Linha\":17,\"Campo\":\"Prejuízo Fiscal Usado\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"0.00\",\"Coluna 2\":\"0.00\",\"Coluna 3\":\"0.00\",\"Coluna 4\":\"0.00\",\"Coluna 5\":\"0.00\",\"Coluna 6\":\"0.00\",\"Coluna 7\":\"0.00\",\"Coluna 8\":\"0.00\",\"Coluna 9\":\"0.00\",\"Coluna 10\":\"0.00\",\"Coluna 11\":\"0.00\",\"Coluna 12\":\"0.00\",\"Coluna 13\":\"0.00\",\"Coluna 14\":\"0.00\",\"Coluna 15\":\"0.00\",\"Coluna 16\":\"0.00\",\"Coluna 17\":\"0.00\",\"Coluna 18\":\"0.00\",\"Coluna 19\":\"0.00\",\"Coluna 20\":\"0.00\",\"Coluna 21\":\"0.00\",\"Coluna 22\":\"0.00\",\"Coluna 23\":\"0.00\",\"Coluna 24\":\"0.00\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"Imposto\",\"Linha\":18,\"Campo\":\"Prejuízo Fiscal EOP \",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"0.00\",\"Coluna 2\":\"0.00\",\"Coluna 3\":\"0.00\",\"Coluna 4\":\"0.00\",\"Coluna 5\":\"0.00\",\"Coluna 6\":\"0.00\",\"Coluna 7\":\"0.00\",\"Coluna 8\":\"0.00\",\"Coluna 9\":\"0.00\",\"Coluna 10\":\"0.00\",\"Coluna 11\":\"0.00\",\"Coluna 12\":\"0.00\",\"Coluna 13\":\"0.00\",\"Coluna 14\":\"0.00\",\"Coluna 15\":\"0.00\",\"Coluna 16\":\"0.00\",\"Coluna 17\":\"0.00\",\"Coluna 18\":\"0.00\",\"Coluna 19\":\"0.00\",\"Coluna 20\":\"0.00\",\"Coluna 21\":\"0.00\",\"Coluna 22\":\"0.00\",\"Coluna 23\":\"0.00\",\"Coluna 24\":\"0.00\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"Imposto\",\"Linha\":19,\"Campo\":\"Saldo Acumulado do Prejuízo Fiscal Criado\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"0.00\",\"Coluna 2\":\"0.00\",\"Coluna 3\":\"0.00\",\"Coluna 4\":\"0.00\",\"Coluna 5\":\"0.00\",\"Coluna 6\":\"0.00\",\"Coluna 7\":\"0.00\",\"Coluna 8\":\"0.00\",\"Coluna 9\":\"0.00\",\"Coluna 10\":\"0.00\",\"Coluna 11\":\"0.00\",\"Coluna 12\":\"0.00\",\"Coluna 13\":\"0.00\",\"Coluna 14\":\"0.00\",\"Coluna 15\":\"0.00\",\"Coluna 16\":\"0.00\",\"Coluna 17\":\"0.00\",\"Coluna 18\":\"0.00\",\"Coluna 19\":\"0.00\",\"Coluna 20\":\"0.00\",\"Coluna 21\":\"0.00\",\"Coluna 22\":\"0.00\",\"Coluna 23\":\"0.00\",\"Coluna 24\":\"0.00\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"\"},{\"Fluxo\":\"Caixa\",\"Linha\":1,\"Campo\":\"Ano\",\"Coluna 0\":2020.0,\"Coluna 1\":2020.0,\"Coluna 2\":2020.0,\"Coluna 3\":2020.0,\"Coluna 4\":2020.0,\"Coluna 5\":2020.0,\"Coluna 6\":2020.0,\"Coluna 7\":2021.0,\"Coluna 8\":2021.0,\"Coluna 9\":2021.0,\"Coluna 10\":2021.0,\"Coluna 11\":2021.0,\"Coluna 12\":2021.0,\"Coluna 13\":2021.0,\"Coluna 14\":2021.0,\"Coluna 15\":2021.0,\"Coluna 16\":2021.0,\"Coluna 17\":2021.0,\"Coluna 18\":2021.0,\"Coluna 19\":2022.0,\"Coluna 20\":2022.0,\"Coluna 21\":2022.0,\"Coluna 22\":2022.0,\"Coluna 23\":2022.0,\"Coluna 24\":2022.0,\"Coluna 25\":2022.0,\"Coluna 26\":2022.0,\"Coluna 27\":2022.0},{\"Fluxo\":\"Caixa\",\"Linha\":2,\"Campo\":\"Mês\",\"Coluna 0\":\"6/2020\",\"Coluna 1\":\"7/2020\",\"Coluna 2\":\"8/2020\",\"Coluna 3\":\"9/2020\",\"Coluna 4\":\"10/2020\",\"Coluna 5\":\"11/2020\",\"Coluna 6\":\"12/2020\",\"Coluna 7\":\"1/2021\",\"Coluna 8\":\"2/2021\",\"Coluna 9\":\"3/2021\",\"Coluna 10\":\"4/2021\",\"Coluna 11\":\"5/2021\",\"Coluna 12\":\"6/2021\",\"Coluna 13\":\"7/2021\",\"Coluna 14\":\"8/2021\",\"Coluna 15\":\"9/2021\",\"Coluna 16\":\"10/2021\",\"Coluna 17\":\"11/2021\",\"Coluna 18\":\"12/2021\",\"Coluna 19\":\"1/2022\",\"Coluna 20\":\"2/2022\",\"Coluna 21\":\"3/2022\",\"Coluna 22\":\"4/2022\",\"Coluna 23\":\"5/2022\",\"Coluna 24\":\"6/2022\",\"Coluna 25\":\"7/2022\",\"Coluna 26\":\"8/2022\",\"Coluna 27\":\"9/2022\"},{\"Fluxo\":\"Caixa\",\"Linha\":3,\"Campo\":\"Receita\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"2477.11\",\"Coluna 2\":\"2477.11\",\"Coluna 3\":\"2477.11\",\"Coluna 4\":\"2477.11\",\"Coluna 5\":\"2477.11\",\"Coluna 6\":\"2477.11\",\"Coluna 7\":\"2477.11\",\"Coluna 8\":\"2477.11\",\"Coluna 9\":\"2477.11\",\"Coluna 10\":\"2477.11\",\"Coluna 11\":\"2477.11\",\"Coluna 12\":\"2477.11\",\"Coluna 13\":\"2568.40\",\"Coluna 14\":\"2568.40\",\"Coluna 15\":\"2568.40\",\"Coluna 16\":\"2568.40\",\"Coluna 17\":\"2568.40\",\"Coluna 18\":\"2568.40\",\"Coluna 19\":\"2568.40\",\"Coluna 20\":\"2568.40\",\"Coluna 21\":\"2568.40\",\"Coluna 22\":\"2568.40\",\"Coluna 23\":\"2568.40\",\"Coluna 24\":\"2568.40\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"Caixa\",\"Linha\":4,\"Campo\":\"Custos\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"-440.60\",\"Coluna 2\":\"-440.60\",\"Coluna 3\":\"-440.60\",\"Coluna 4\":\"-440.60\",\"Coluna 5\":\"-440.60\",\"Coluna 6\":\"-440.60\",\"Coluna 7\":\"-493.57\",\"Coluna 8\":\"-493.57\",\"Coluna 9\":\"-493.57\",\"Coluna 10\":\"-493.57\",\"Coluna 11\":\"-493.57\",\"Coluna 12\":\"-493.57\",\"Coluna 13\":\"-705.46\",\"Coluna 14\":\"-705.46\",\"Coluna 15\":\"-705.46\",\"Coluna 16\":\"-705.46\",\"Coluna 17\":\"-705.46\",\"Coluna 18\":\"-705.46\",\"Coluna 19\":\"-758.43\",\"Coluna 20\":\"-758.43\",\"Coluna 21\":\"-758.43\",\"Coluna 22\":\"-758.43\",\"Coluna 23\":\"-758.43\",\"Coluna 24\":\"-758.43\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"Caixa\",\"Linha\":5,\"Campo\":\"EBITDA\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"2036.51\",\"Coluna 2\":\"2036.51\",\"Coluna 3\":\"2036.51\",\"Coluna 4\":\"2036.51\",\"Coluna 5\":\"2036.51\",\"Coluna 6\":\"2036.51\",\"Coluna 7\":\"1983.54\",\"Coluna 8\":\"1983.54\",\"Coluna 9\":\"1983.54\",\"Coluna 10\":\"1983.54\",\"Coluna 11\":\"1983.54\",\"Coluna 12\":\"1983.54\",\"Coluna 13\":\"1862.94\",\"Coluna 14\":\"1862.94\",\"Coluna 15\":\"1862.94\",\"Coluna 16\":\"1862.94\",\"Coluna 17\":\"1862.94\",\"Coluna 18\":\"1862.94\",\"Coluna 19\":\"1809.97\",\"Coluna 20\":\"1809.97\",\"Coluna 21\":\"1809.97\",\"Coluna 22\":\"1809.97\",\"Coluna 23\":\"1809.97\",\"Coluna 24\":\"1809.97\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"Caixa\",\"Linha\":6,\"Campo\":\"Depreciação\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"-1893.01\",\"Coluna 2\":\"-1893.01\",\"Coluna 3\":\"-1893.01\",\"Coluna 4\":\"-1893.01\",\"Coluna 5\":\"-1893.01\",\"Coluna 6\":\"-1893.01\",\"Coluna 7\":\"-1893.01\",\"Coluna 8\":\"-1893.01\",\"Coluna 9\":\"-1893.01\",\"Coluna 10\":\"-1893.01\",\"Coluna 11\":\"-1893.01\",\"Coluna 12\":\"-1893.01\",\"Coluna 13\":\"-1893.01\",\"Coluna 14\":\"-1893.01\",\"Coluna 15\":\"-1893.01\",\"Coluna 16\":\"-1893.01\",\"Coluna 17\":\"-1893.01\",\"Coluna 18\":\"-1893.01\",\"Coluna 19\":\"-1893.01\",\"Coluna 20\":\"-1893.01\",\"Coluna 21\":\"-1893.01\",\"Coluna 22\":\"-1893.01\",\"Coluna 23\":\"-1893.01\",\"Coluna 24\":\"-1893.01\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"Caixa\",\"Linha\":7,\"Campo\":\"EBIT\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"143.50\",\"Coluna 2\":\"143.50\",\"Coluna 3\":\"143.50\",\"Coluna 4\":\"143.50\",\"Coluna 5\":\"143.50\",\"Coluna 6\":\"143.50\",\"Coluna 7\":\"90.53\",\"Coluna 8\":\"90.53\",\"Coluna 9\":\"90.53\",\"Coluna 10\":\"90.53\",\"Coluna 11\":\"90.53\",\"Coluna 12\":\"90.53\",\"Coluna 13\":\"-30.07\",\"Coluna 14\":\"-30.07\",\"Coluna 15\":\"-30.07\",\"Coluna 16\":\"-30.07\",\"Coluna 17\":\"-30.07\",\"Coluna 18\":\"-30.07\",\"Coluna 19\":\"-83.04\",\"Coluna 20\":\"-83.04\",\"Coluna 21\":\"-83.04\",\"Coluna 22\":\"-83.04\",\"Coluna 23\":\"-83.04\",\"Coluna 24\":\"-83.04\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"Caixa\",\"Linha\":8,\"Campo\":\"Impostos\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"-48.79\",\"Coluna 2\":\"-48.79\",\"Coluna 3\":\"-48.79\",\"Coluna 4\":\"-48.79\",\"Coluna 5\":\"-48.79\",\"Coluna 6\":\"-48.79\",\"Coluna 7\":\"-30.78\",\"Coluna 8\":\"-30.78\",\"Coluna 9\":\"-30.78\",\"Coluna 10\":\"-30.78\",\"Coluna 11\":\"-30.78\",\"Coluna 12\":\"-30.78\",\"Coluna 13\":\"0.00\",\"Coluna 14\":\"0.00\",\"Coluna 15\":\"0.00\",\"Coluna 16\":\"0.00\",\"Coluna 17\":\"0.00\",\"Coluna 18\":\"0.00\",\"Coluna 19\":\"0.00\",\"Coluna 20\":\"0.00\",\"Coluna 21\":\"0.00\",\"Coluna 22\":\"0.00\",\"Coluna 23\":\"0.00\",\"Coluna 24\":\"0.00\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"-17142.60\"},{\"Fluxo\":\"Caixa\",\"Linha\":9,\"Campo\":\"FCO\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"1987.72\",\"Coluna 2\":\"1987.72\",\"Coluna 3\":\"1987.72\",\"Coluna 4\":\"1987.72\",\"Coluna 5\":\"1987.72\",\"Coluna 6\":\"1987.72\",\"Coluna 7\":\"1952.76\",\"Coluna 8\":\"1952.76\",\"Coluna 9\":\"1952.76\",\"Coluna 10\":\"1952.76\",\"Coluna 11\":\"1952.76\",\"Coluna 12\":\"1952.76\",\"Coluna 13\":\"1862.94\",\"Coluna 14\":\"1862.94\",\"Coluna 15\":\"1862.94\",\"Coluna 16\":\"1862.94\",\"Coluna 17\":\"1862.94\",\"Coluna 18\":\"1862.94\",\"Coluna 19\":\"1809.97\",\"Coluna 20\":\"1809.97\",\"Coluna 21\":\"1809.97\",\"Coluna 22\":\"1809.97\",\"Coluna 23\":\"1809.97\",\"Coluna 24\":\"1809.97\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"-17142.60\"},{\"Fluxo\":\"Caixa\",\"Linha\":10,\"Campo\":\"Capex\",\"Coluna 0\":\"-113580.70\",\"Coluna 1\":\"0.00\",\"Coluna 2\":\"0.00\",\"Coluna 3\":\"0.00\",\"Coluna 4\":\"0.00\",\"Coluna 5\":\"0.00\",\"Coluna 6\":\"0.00\",\"Coluna 7\":\"0.00\",\"Coluna 8\":\"0.00\",\"Coluna 9\":\"0.00\",\"Coluna 10\":\"0.00\",\"Coluna 11\":\"0.00\",\"Coluna 12\":\"0.00\",\"Coluna 13\":\"0.00\",\"Coluna 14\":\"0.00\",\"Coluna 15\":\"0.00\",\"Coluna 16\":\"0.00\",\"Coluna 17\":\"0.00\",\"Coluna 18\":\"0.00\",\"Coluna 19\":\"0.00\",\"Coluna 20\":\"0.00\",\"Coluna 21\":\"0.00\",\"Coluna 22\":\"0.00\",\"Coluna 23\":\"0.00\",\"Coluna 24\":\"0.00\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"Caixa\",\"Linha\":11,\"Campo\":\"Adiantamento de PMT\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"0.00\",\"Coluna 2\":\"0.00\",\"Coluna 3\":\"0.00\",\"Coluna 4\":\"0.00\",\"Coluna 5\":\"0.00\",\"Coluna 6\":\"0.00\",\"Coluna 7\":\"0.00\",\"Coluna 8\":\"0.00\",\"Coluna 9\":\"0.00\",\"Coluna 10\":\"0.00\",\"Coluna 11\":\"0.00\",\"Coluna 12\":\"0.00\",\"Coluna 13\":\"0.00\",\"Coluna 14\":\"0.00\",\"Coluna 15\":\"0.00\",\"Coluna 16\":\"0.00\",\"Coluna 17\":\"0.00\",\"Coluna 18\":\"0.00\",\"Coluna 19\":\"0.00\",\"Coluna 20\":\"0.00\",\"Coluna 21\":\"0.00\",\"Coluna 22\":\"0.00\",\"Coluna 23\":\"0.00\",\"Coluna 24\":\"0.00\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"Caixa\",\"Linha\":12,\"Campo\":\"Venda de Ativo\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"0.00\",\"Coluna 2\":\"0.00\",\"Coluna 3\":\"0.00\",\"Coluna 4\":\"0.00\",\"Coluna 5\":\"0.00\",\"Coluna 6\":\"0.00\",\"Coluna 7\":\"0.00\",\"Coluna 8\":\"0.00\",\"Coluna 9\":\"0.00\",\"Coluna 10\":\"0.00\",\"Coluna 11\":\"0.00\",\"Coluna 12\":\"0.00\",\"Coluna 13\":\"0.00\",\"Coluna 14\":\"0.00\",\"Coluna 15\":\"0.00\",\"Coluna 16\":\"0.00\",\"Coluna 17\":\"0.00\",\"Coluna 18\":\"0.00\",\"Coluna 19\":\"0.00\",\"Coluna 20\":\"0.00\",\"Coluna 21\":\"0.00\",\"Coluna 22\":\"0.00\",\"Coluna 23\":\"0.00\",\"Coluna 24\":\"0.00\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"113387.02\"},{\"Fluxo\":\"Caixa\",\"Linha\":13,\"Campo\":\"FCL\",\"Coluna 0\":\"-113580.70\",\"Coluna 1\":\"1987.72\",\"Coluna 2\":\"1987.72\",\"Coluna 3\":\"1987.72\",\"Coluna 4\":\"1987.72\",\"Coluna 5\":\"1987.72\",\"Coluna 6\":\"1987.72\",\"Coluna 7\":\"1952.76\",\"Coluna 8\":\"1952.76\",\"Coluna 9\":\"1952.76\",\"Coluna 10\":\"1952.76\",\"Coluna 11\":\"1952.76\",\"Coluna 12\":\"1952.76\",\"Coluna 13\":\"1862.94\",\"Coluna 14\":\"1862.94\",\"Coluna 15\":\"1862.94\",\"Coluna 16\":\"1862.94\",\"Coluna 17\":\"1862.94\",\"Coluna 18\":\"1862.94\",\"Coluna 19\":\"1809.97\",\"Coluna 20\":\"1809.97\",\"Coluna 21\":\"1809.97\",\"Coluna 22\":\"1809.97\",\"Coluna 23\":\"1809.97\",\"Coluna 24\":\"1809.97\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"96244.42\"}]","INPUT":"{\"Id\":\"0QL5A000005PXJ8WAO\",\"QuoteNumber\":\"00000246\",\"QuoteId\":\"0Q05A0000024bPpSAI\",\"LineNumber\":\"00000339\",\"ProductId\":\"01t5A000008e1zkQAA\",\"ProductCode\":\"PL003563\",\"Quantity\":1.0,\"Time\":24,\"LicensePlateUF\":\"PR\",\"DeliveryUF\":\"PR\",\"DeliveryCityType\":\"Capital\",\"DeliveryMode\":\"Retirada do cliente na Concessionária\",\"ShippingResponsibility\":\"Ouro Verde\",\"Readjustment\":\"Sim\",\"LicensePlateEnd\":\"Não\",\"LicensePlateStart\":\"Não\",\"UsageType\":\"Comercial\",\"RoadType\":\"Asfalto\",\"KM\":2000,\"ThirdInsurance\":\"Sim\",\"VehicleInsurance\":\"Sim\",\"MoralDamage\":0.0,\"PassengerInjury\":0.0,\"FranchisePercent\":10.0,\"Franchise\":0.0,\"TireQuantity\":0,\"MaintenanceType\":\"Preventiva\",\"ReserveVehicle\":\"Sim\",\"ReserveVehicleType\":\"Similar\",\"ReserveVehicleDailyQuantity\":5,\"ReserveVehicleQuantity\":0,\"Target\":0.0,\"PaymTerm\":30,\"RemuneratedTransport\":\"Não\",\"ProjectDisc\":0.0,\"InterestRate\":0.0,\"InsuranceAmount\":29.160833333333333,\"TireTableAmount\":0.0,\"MaintenanceAmount\":211.89,\"FreightAmount\":0.0,\"DesmobilizationFreightAmount\":98.98,\"WearForecastKmMax\":100.0,\"WearForecastGroundPercentMax\":100.0,\"WearForecastQuantityPercentageMax\":100.0,\"WearForecastUsageTypePercentMax\":100.0,\"DedicatedStructureCost\":0.0,\"DedicatedStructureDescription\":null,\"LaborCost\":0.0,\"LaborDescription\":null,\"ContributionMargin\":0.0,\"AccountName\":\"MR Consulting\",\"ClientRating\":\"D\",\"ClosingDate\":\"2020-02-28T00:00:00\",\"PMTAdvance\":0,\"Optionals\":[],\"Accessories\":[],\"Services\":[],\"UserEmail\":\"renan.carneiro@ouroverde.net.br\",\"SourceApplication\":2,\"Simulation\":true,\"Refresh\":false,\"InsuranceFranchisePercent\":20.0,\"Spread\":3.6,\"WeightedFreightList\":null,\"errors\":null}","PARAMETERS":"{\"PriceEngineResidualPercentageTable\":5637151221,\"ResidualPercentage\":72.9393801600000000,\"PriceEngineWearForecastKM\":0,\"WearForecastKmMax\":100.0,\"PriceEngineWearForecastGroundPercent\":0,\"WearForecastGroundPercentMax\":100.0,\"PriceEngineWearQuantityPercentage\":0,\"WearForecastQuantityPercentageMax\":100.0,\"PriceEngineWearForecastUsageTypePercent\":0,\"WearForecastUsageTypePercentMax\":100.0,\"PriceEngineParameters\":1,\"ReadjustmentPercent\":4.00,\"AliqPisCofins\":9.25,\"DPVAT\":5.2300000000000000,\"AdmCost\":37.00,\"PercentRisk\":3.00,\"PositiveFlowRate\":0.0,\"NegativeFlowRate\":0.0,\"ContributionMargin\":75.99,\"PriceEngineMaintenance\":5637187634,\"MaintenancePrice\":0.1059450000000000,\"PriceEngineWearForecastMaintenance\":5637144576,\"WearForecastMaintenanceIndex\":1.0000000000000000,\"TireTable\":5637145376,\"TireTablePrice\":760.0000000000000000,\"PriceEngineRates\":5637145326,\"ANTTAmount\":100.0000000000000000,\"ForwardingAgentAmount\":48.7000000000000000,\"IPVAPercentage\":1.0000000000000000,\"LeasingReleaseAmount\":0.0,\"LicensePlateAmount\":38.4300000000000000,\"LicensingAmount\":0.0000000000000000,\"PlatesAndSealingAmount\":190.0000000000000000,\"SindlocAmount\":0.0000000000000000,\"PriceEnginePlateChoice\":0,\"PlateChoiceAmount\":0.0,\"PriceEngineThirdPartyInsuranceRCFVThirdParty\":5637144586,\"CoverageAmountThirdParty\":500000.0000000000000000,\"InsuranceAmountThirdParty\":349.9300000000000000,\"PriceEngineThirdPartyInsuranceRCFVMoralDamage\":0,\"CoverageAmountMoralDamage\":0.0,\"InsuranceAmountMoralDamage\":0.0,\"PriceEngineThirdPartyInsuranceRCFVPersonal\":0,\"CoverageAmountPersonal\":0.0,\"InsuranceAmountPersonal\":0.0,\"PriceEngineFreight\":0,\"FreightAmount\":0.0,\"DesmobilizationFreightAmount\":98.98,\"PriceEngineSublocatedStructure\":5637144580,\"ReservationValue\":224.0700000000000000,\"ModalityId\":0,\"ModalityName\":null,\"InterestRate\":0.80,\"Product\":5639336901,\"ProductName\":\"NISSAN FRONTIER 2.3 CD ATTACK AUTO 4WD 2019 AUTOMÁTICO 4P DIESEL\",\"SalesDaysTerm\":90,\"EquipmentTaxDepreciation\":20.00,\"AccessoriesTaxDepreciation\":50.00,\"MobilizationTaxDepreciation\":50.00,\"AliqTaxRate\":34.00,\"TaxLossUsageLimit\":30.00,\"IRRefundUsage\":80.00,\"InsuranceFranchisePercent\":20.00,\"TacographAmount\":0.0}","RESULT":"{\"PublicPrice\":155590.0000000000000000,\"PublicPriceDisc\":27.0000000000000000,\"PublicPriceAmount\":113580.70000000000000000000000,\"OptionalsAmountDisc\":0.0,\"OptionalsAmount\":0.0,\"AccessoriesAmount\":0.0,\"ServicesAmount\":0.0,\"InvestmentFinancialGross\":113580.70000000000000000000000,\"InvestmentVistaGross\":0.0,\"PriceEngineWearPercent\":100.0,\"ResidualAmount\":113486.0,\"Depreciation\":0.0,\"FinancingInstallmentAmount\":5220.22860973818,\"ResidualInstallmentAmount\":-4307.98814801412,\"MaintenanceAmount\":211.89,\"KMPrice\":0.0,\"KMPriceSurplus\":0.3972937500000000000000000000,\"TireTableAmount\":0.0,\"CreditPISCOFINS\":-194.70340416666666666666666667,\"AcquisitionCost\":717.53705755739333333333333333,\"TimeSindlocAmount\":0.0000000000000000,\"TimePlateChoiceAmount\":0.0,\"InsuranceAmount\":29.160833333333333,\"PriceEngineSublocatedStructureAmount\":46.6812500000000000,\"FixedCost\":303.94172162547873299000000000,\"VariableCost\":211.89,\"IndirectCost\":1049.0344853010644831991010000,\"InsuranceFranchise\":0.0,\"RiskAmount\":168.14738829214539999000000000,\"TaxAmount\":232.64165505759132873920129560,\"RatePaymentConditionAmount\":0.0,\"RentalAmount\":2515.0449195415278782616356289,\"MonthlyLicensingAmount\":0.0000000000000000,\"IPVAAmount\":94.65058333333333333333333333,\"MonthlyDPVAT\":0.4358333333333333333333333333,\"TimeForwardingAgentAmount\":2.0291666666666666666666666667,\"TimePlatesAndSealingAmount\":7.9166666666666666666666666667,\"TimeLicensePlateAmount\":1.6012500000000000,\"TimeANTTamount\":0.0,\"Status\":null,\"Error\":[],\"CashFlow\":{\"Ano\":[2020.0,2020.0,2020.0,2020.0,2020.0,2020.0,2020.0,2021.0,2021.0,2021.0,2021.0,2021.0,2021.0,2021.0,2021.0,2021.0,2021.0,2021.0,2021.0,2022.0,2022.0,2022.0,2022.0,2022.0,2022.0,2022.0,2022.0,2022.0],\"Ano_Caixa\":[2020.0,2020.0,2020.0,2020.0,2020.0,2020.0,2020.0,2021.0,2021.0,2021.0,2021.0,2021.0,2021.0,2021.0,2021.0,2021.0,2021.0,2021.0,2021.0,2022.0,2022.0,2022.0,2022.0,2022.0,2022.0,2022.0,2022.0,2022.0],\"Mes\":[6.0,7.0,8.0,9.0,10.0,11.0,12.0,1.0,2.0,3.0,4.0,5.0,6.0,7.0,8.0,9.0,10.0,11.0,12.0,1.0,2.0,3.0,4.0,5.0,6.0,7.0,8.0,9.0],\"Mes_Caixa\":[6.0,7.0,8.0,9.0,10.0,11.0,12.0,1.0,2.0,3.0,4.0,5.0,6.0,7.0,8.0,9.0,10.0,11.0,12.0,1.0,2.0,3.0,4.0,5.0,6.0,7.0,8.0,9.0],\"Receita_Liquida\":[0.0,2477.1066686506032161891010000,2477.1066686506032161891010000,2477.1066686506032161891010000,2477.1066686506032161891010000,2477.1066686506032161891010000,2477.1066686506032161891010000,2477.1066686506032161891010000,2477.1066686506032161891010000,2477.1066686506032161891010000,2477.1066686506032161891010000,2477.1066686506032161891010000,2477.1066686506032161891010000,2568.4027992299606781699983733,2568.4027992299606781699983733,2568.4027992299606781699983733,2568.4027992299606781699983733,2568.4027992299606781699983733,2568.4027992299606781699983733,2568.4027992299606781699983733,2568.4027992299606781699983733,2568.4027992299606781699983733,2568.4027992299606781699983733,2568.4027992299606781699983733,2568.4027992299606781699983733,0.0,0.0,0.0],\"Receita\":[0.0,2477.1066686506032161891010000,2477.1066686506032161891010000,2477.1066686506032161891010000,2477.1066686506032161891010000,2477.1066686506032161891010000,2477.1066686506032161891010000,2477.1066686506032161891010000,2477.1066686506032161891010000,2477.1066686506032161891010000,2477.1066686506032161891010000,2477.1066686506032161891010000,2477.1066686506032161891010000,2568.4027992299606781699983733,2568.4027992299606781699983733,2568.4027992299606781699983733,2568.4027992299606781699983733,2568.4027992299606781699983733,2568.4027992299606781699983733,2568.4027992299606781699983733,2568.4027992299606781699983733,2568.4027992299606781699983733,2568.4027992299606781699983733,2568.4027992299606781699983733,2568.4027992299606781699983733,0.0,0.0,0.0],\"Ebitda\":[0.0,2036.5111970251244831991010000,2036.5111970251244831991010000,2036.5111970251244831991010000,2036.5111970251244831991010000,2036.5111970251244831991010000,2036.5111970251244831991010000,1983.5386970251244831991010000,1983.5386970251244831991010000,1983.5386970251244831991010000,1983.5386970251244831991010000,1983.5386970251244831991010000,1983.5386970251244831991010000,1862.9448276044819451799983733,1862.9448276044819451799983733,1862.9448276044819451799983733,1862.9448276044819451799983733,1862.9448276044819451799983733,1862.9448276044819451799983733,1809.9723276044819451799983733,1809.9723276044819451799983733,1809.9723276044819451799983733,1809.9723276044819451799983733,1809.9723276044819451799983733,1809.9723276044819451799983733,0.0,0.0,0.0],\"Custos\":[0.0,-440.59547162547873299000000000,-440.59547162547873299000000000,-440.59547162547873299000000000,-440.59547162547873299000000000,-440.59547162547873299000000000,-440.59547162547873299000000000,-493.56797162547873299000000000,-493.56797162547873299000000000,-493.56797162547873299000000000,-493.56797162547873299000000000,-493.56797162547873299000000000,-493.56797162547873299000000000,-705.45797162547873299000000000,-705.45797162547873299000000000,-705.45797162547873299000000000,-705.45797162547873299000000000,-705.45797162547873299000000000,-705.45797162547873299000000000,-758.43047162547873299000000000,-758.43047162547873299000000000,-758.43047162547873299000000000,-758.43047162547873299000000000,-758.43047162547873299000000000,-758.43047162547873299000000000,0.0,0.0,0.0],\"Depreciacao_Principal\":[0.0,-1893.0116666666666666666666667,-1893.0116666666666666666666667,-1893.0116666666666666666666667,-1893.0116666666666666666666667,-1893.0116666666666666666666667,-1893.0116666666666666666666667,-1893.0116666666666666666666667,-1893.0116666666666666666666667,-1893.0116666666666666666666667,-1893.0116666666666666666666667,-1893.0116666666666666666666667,-1893.0116666666666666666666667,-1893.0116666666666666666666667,-1893.0116666666666666666666667,-1893.0116666666666666666666667,-1893.0116666666666666666666667,-1893.0116666666666666666666667,-1893.0116666666666666666666667,-1893.0116666666666666666666667,-1893.0116666666666666666666667,-1893.0116666666666666666666667,-1893.0116666666666666666666667,-1893.0116666666666666666666667,-1893.0116666666666666666666667,0.0,0.0,0.0],\"Mao_Obra\":[0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0],\"Ebitda_Caixa\":[0.0,2036.5111970251244831991010000,2036.5111970251244831991010000,2036.5111970251244831991010000,2036.5111970251244831991010000,2036.5111970251244831991010000,2036.5111970251244831991010000,1983.5386970251244831991010000,1983.5386970251244831991010000,1983.5386970251244831991010000,1983.5386970251244831991010000,1983.5386970251244831991010000,1983.5386970251244831991010000,1862.9448276044819451799983733,1862.9448276044819451799983733,1862.9448276044819451799983733,1862.9448276044819451799983733,1862.9448276044819451799983733,1862.9448276044819451799983733,1809.9723276044819451799983733,1809.9723276044819451799983733,1809.9723276044819451799983733,1809.9723276044819451799983733,1809.9723276044819451799983733,1809.9723276044819451799983733,0.0,0.0,0.0],\"Depreciacao_Frete\":[0.0,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.0,0.0,0.0],\"Manutencao\":[0.0,-52.972500000000000000,-52.972500000000000000,-52.972500000000000000,-52.972500000000000000,-52.972500000000000000,-52.972500000000000000,-105.945000000000000000,-105.945000000000000000,-105.945000000000000000,-105.945000000000000000,-105.945000000000000000,-105.945000000000000000,-317.835000000000000000,-317.835000000000000000,-317.835000000000000000,-317.835000000000000000,-317.835000000000000000,-317.835000000000000000,-370.807500000000000000,-370.807500000000000000,-370.807500000000000000,-370.807500000000000000,-370.807500000000000000,-370.807500000000000000,0.0,0.0,0.0],\"Depreciacao\":[0.0,-1893.0116666666666666666666667,-1893.0116666666666666666666667,-1893.0116666666666666666666667,-1893.0116666666666666666666667,-1893.0116666666666666666666667,-1893.0116666666666666666666667,-1893.0116666666666666666666667,-1893.0116666666666666666666667,-1893.0116666666666666666666667,-1893.0116666666666666666666667,-1893.0116666666666666666666667,-1893.0116666666666666666666667,-1893.0116666666666666666666667,-1893.0116666666666666666666667,-1893.0116666666666666666666667,-1893.0116666666666666666666667,-1893.0116666666666666666666667,-1893.0116666666666666666666667,-1893.0116666666666666666666667,-1893.0116666666666666666666667,-1893.0116666666666666666666667,-1893.0116666666666666666666667,-1893.0116666666666666666666667,-1893.0116666666666666666666667,0.0,0.0,0.0],\"Depreciacao_Acessorios\":[0.0,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.0,0.0,0.0],\"Documentacao\":[0.0,-303.94172162547873299000000000,-303.94172162547873299000000000,-303.94172162547873299000000000,-303.94172162547873299000000000,-303.94172162547873299000000000,-303.94172162547873299000000000,-303.94172162547873299000000000,-303.94172162547873299000000000,-303.94172162547873299000000000,-303.94172162547873299000000000,-303.94172162547873299000000000,-303.94172162547873299000000000,-303.94172162547873299000000000,-303.94172162547873299000000000,-303.94172162547873299000000000,-303.94172162547873299000000000,-303.94172162547873299000000000,-303.94172162547873299000000000,-303.94172162547873299000000000,-303.94172162547873299000000000,-303.94172162547873299000000000,-303.94172162547873299000000000,-303.94172162547873299000000000,-303.94172162547873299000000000,0.0,0.0,0.0],\"Saldo_Ganho_Perda\":[0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,50917.635000000000000000000001],\"Ebit_Caixa\":[0.0,143.4995303584578165324343333,143.4995303584578165324343333,143.4995303584578165324343333,143.4995303584578165324343333,143.4995303584578165324343333,143.4995303584578165324343333,90.5270303584578165324343333,90.5270303584578165324343333,90.5270303584578165324343333,90.5270303584578165324343333,90.5270303584578165324343333,90.5270303584578165324343333,-30.0668390621847214866682934,-30.0668390621847214866682934,-30.0668390621847214866682934,-30.0668390621847214866682934,-30.0668390621847214866682934,-30.0668390621847214866682934,-83.0393390621847214866682934,-83.0393390621847214866682934,-83.0393390621847214866682934,-83.0393390621847214866682934,-83.0393390621847214866682934,-83.0393390621847214866682934,0.0,0.0,0.0],\"Outros_Custos\":[0.0,-83.6812500000000000,-83.6812500000000000,-83.6812500000000000,-83.6812500000000000,-83.6812500000000000,-83.6812500000000000,-83.6812500000000000,-83.6812500000000000,-83.6812500000000000,-83.6812500000000000,-83.6812500000000000,-83.6812500000000000,-83.6812500000000000,-83.6812500000000000,-83.6812500000000000,-83.6812500000000000,-83.6812500000000000,-83.6812500000000000,-83.6812500000000000,-83.6812500000000000,-83.6812500000000000,-83.6812500000000000,-83.6812500000000000,-83.6812500000000000,0.0,0.0,0.0],\"Lair\":[0.0,143.4995303584578165324343333,143.4995303584578165324343333,143.4995303584578165324343333,143.4995303584578165324343333,143.4995303584578165324343333,143.4995303584578165324343333,90.5270303584578165324343333,90.5270303584578165324343333,90.5270303584578165324343333,90.5270303584578165324343333,90.5270303584578165324343333,90.5270303584578165324343333,-30.0668390621847214866682934,-30.0668390621847214866682934,-30.0668390621847214866682934,-30.0668390621847214866682934,-30.0668390621847214866682934,-30.0668390621847214866682934,-83.0393390621847214866682934,-83.0393390621847214866682934,-83.0393390621847214866682934,-83.0393390621847214866682934,-83.0393390621847214866682934,-83.0393390621847214866682934,0.0,0.0,50917.635000000000000000000001],\"Imposto\":[0.0,-48.789840321875657621027673322,-48.789840321875657621027673318,-48.78984032187565762102767333,-48.78984032187565762102767332,-48.78984032187565762102767332,-48.78984032187565762102767332,-30.779190321875657621027673322,-30.779190321875657621027673322,-30.779190321875657621027673326,-30.77919032187565762102767332,-30.77919032187565762102767332,-30.77919032187565762102767332,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.00000000000000000000000000,-17142.595648313143168167196682],\"Saldo_Anual_Acumulado_LAIR\":[0.0,0.0,0.0,0.0,0.0,0.0,860.9971821507468991946059998,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,362.7611477776385702745962394,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,50419.398965626891671079990241],\"FCO\":[0.0,1987.7213567032488255780733267,1987.7213567032488255780733267,1987.7213567032488255780733267,1987.7213567032488255780733267,1987.7213567032488255780733267,1987.7213567032488255780733267,1952.7595067032488255780733267,1952.7595067032488255780733267,1952.7595067032488255780733267,1952.7595067032488255780733267,1952.7595067032488255780733267,1952.7595067032488255780733267,1862.9448276044819451799983733,1862.9448276044819451799983733,1862.9448276044819451799983733,1862.9448276044819451799983733,1862.9448276044819451799983733,1862.9448276044819451799983733,1809.9723276044819451799983733,1809.9723276044819451799983733,1809.9723276044819451799983733,1809.9723276044819451799983733,1809.9723276044819451799983733,1809.9723276044819451799983733,0.0,0.00000000000000000000000000,-17142.595648313143168167196682],\"Saldo_Mensal_Acumulado_LAIR\":[0.0,143.4995303584578165324343333,286.9990607169156330648686666,430.4985910753734495973029999,573.9981214338312661297373332,717.4976517922890826621716665,0.0,90.5270303584578165324343333,181.0540607169156330648686666,271.5810910753734495973029999,362.1081214338312661297373332,452.6351517922890826621716665,543.1621821507468991946059998,513.0953430885621777079377064,483.0285040263774562212694130,452.9616649641927347346011196,422.8948259020080132479328262,392.8279868398232917612645328,0.0,-83.0393390621847214866682934,-166.0786781243694429733365868,-249.1180171865541644600048802,-332.1573562487388859466731736,-415.1966953109236074333414670,-498.2360343731083289200097604,-498.2360343731083289200097604,-498.2360343731083289200097604,50419.398965626891671079990241],\"Capex\":[-113580.70000000000000000000000,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0],\"Lucro_Tributavel_antes_Prejuizo_Fiscal\":[0.0,143.4995303584578165324343333,286.9990607169156330648686666,430.4985910753734495973029999,573.9981214338312661297373332,717.4976517922890826621716665,860.9971821507468991946059998,90.5270303584578165324343333,181.0540607169156330648686666,271.5810910753734495973029999,362.1081214338312661297373332,452.6351517922890826621716665,543.1621821507468991946059998,513.0953430885621777079377064,483.0285040263774562212694130,452.9616649641927347346011196,422.8948259020080132479328262,392.8279868398232917612645328,362.7611477776385702745962394,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,50419.398965626891671079990241],\"Adiantamento_PMT\":[0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0],\"Prejuízo_Fiscal_Usado_Resultado\":[0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0],\"Venda_Ativo\":[0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,113387.02],\"Lucro_Tributavel_depois_Prejuizo_Fiscal\":[0.0,143.4995303584578165324343333,286.9990607169156330648686666,430.4985910753734495973029999,573.9981214338312661297373332,717.4976517922890826621716665,860.9971821507468991946059998,90.5270303584578165324343333,181.0540607169156330648686666,271.5810910753734495973029999,362.1081214338312661297373332,452.6351517922890826621716665,543.1621821507468991946059998,513.0953430885621777079377064,483.0285040263774562212694130,452.9616649641927347346011196,422.8948259020080132479328262,392.8279868398232917612645328,362.7611477776385702745962394,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,50419.398965626891671079990241],\"FCL\":[-113580.70000000000000000000000,1987.7213567032488255780733267,1987.7213567032488255780733267,1987.7213567032488255780733267,1987.7213567032488255780733267,1987.7213567032488255780733267,1987.7213567032488255780733267,1952.7595067032488255780733267,1952.7595067032488255780733267,1952.7595067032488255780733267,1952.7595067032488255780733267,1952.7595067032488255780733267,1952.7595067032488255780733267,1862.9448276044819451799983733,1862.9448276044819451799983733,1862.9448276044819451799983733,1862.9448276044819451799983733,1862.9448276044819451799983733,1862.9448276044819451799983733,1809.9723276044819451799983733,1809.9723276044819451799983733,1809.9723276044819451799983733,1809.9723276044819451799983733,1809.9723276044819451799983733,1809.9723276044819451799983733,0.0,0.00000000000000000000000000,96244.42435168685683183280332],\"Ebit\":[0.0,143.4995303584578165324343333,143.4995303584578165324343333,143.4995303584578165324343333,143.4995303584578165324343333,143.4995303584578165324343333,143.4995303584578165324343333,90.5270303584578165324343333,90.5270303584578165324343333,90.5270303584578165324343333,90.5270303584578165324343333,90.5270303584578165324343333,90.5270303584578165324343333,-30.0668390621847214866682934,-30.0668390621847214866682934,-30.0668390621847214866682934,-30.0668390621847214866682934,-30.0668390621847214866682934,-30.0668390621847214866682934,-83.0393390621847214866682934,-83.0393390621847214866682934,-83.0393390621847214866682934,-83.0393390621847214866682934,-83.0393390621847214866682934,-83.0393390621847214866682934,0.0,0.0,0.0],\"Imposto_Caixa\":[0.0,48.789840321875657621027673322,48.789840321875657621027673318,48.78984032187565762102767333,48.78984032187565762102767332,48.78984032187565762102767332,48.78984032187565762102767332,30.779190321875657621027673322,30.779190321875657621027673322,30.779190321875657621027673326,30.77919032187565762102767332,30.77919032187565762102767332,30.77919032187565762102767332,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.00000000000000000000000000,17142.595648313143168167196682],\"Prejuízo_Fiscal_BOP\":[0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0],\"Lucro_Liquido\":[0.0,94.70969003658215891140665998,94.70969003658215891140665998,94.70969003658215891140665997,94.70969003658215891140665998,94.70969003658215891140665998,94.70969003658215891140665998,59.747840036582158911406659978,59.747840036582158911406659978,59.747840036582158911406659974,59.74784003658215891140665998,59.74784003658215891140665998,59.74784003658215891140665998,-30.0668390621847214866682934,-30.0668390621847214866682934,-30.0668390621847214866682934,-30.0668390621847214866682934,-30.0668390621847214866682934,-30.0668390621847214866682934,-83.0393390621847214866682934,-83.0393390621847214866682934,-83.0393390621847214866682934,-83.0393390621847214866682934,-83.0393390621847214866682934,-83.0393390621847214866682934,0.0,0.00000000000000000000000000,-17142.595648313143168167196682],\"Prejuízo_Fiscal_Criado\":[0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0],\"Prejuízo_Fiscal_Usado\":[0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0],\"Prejuízo_Fiscal_EOP\":[0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0],\"Saldo_Acumulado_Prejuízo_Fiscal_Criado\":[0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0]},\"TotalEbitda\":0.0,\"TotalUnitPrice\":0.0,\"NegativeFlowRate\":0.0,\"Deadline\":120,\"StartDateContract\":\"2020-06-27T00:00:00\",\"EndDateContract\":\"2022-06-27T00:00:00\",\"ReceiptEndDate\":\"2022-07-27T00:00:00\",\"EffectivePaymentDate\":\"2020-07-27T00:00:00\",\"EffectiveSaleDate\":\"2022-09-25T00:00:00\",\"MonthsEquipmentDepreciation\":60.0,\"MonthsAccessoriesDepreciation\":24.0,\"MonthsMobilizationDepreciation\":24.0,\"EquipmentInvestment\":113580.70000000000000000000000,\"AnualEquipmentDepreciation\":22716.140000000000000000000000,\"AccesoriesInvestment\":0.0,\"AnualAccessoriesDepreciation\":0.00,\"MobilizationInvestment\":0.0,\"AnualMobilizationDepreciation\":0.00,\"MonthlyEquipmentDepreciation\":1893.0116666666666666666666667,\"MonthlyAccessoriesDepreciation\":0.00,\"MonthlyMobilizationDepreciation\":0.00,\"EffectiveMonthOfSale\":27.0,\"MonthEndReceived\":25.0,\"AccumulatedEquipmentDepreciation\":51111.315000000000000000000001,\"AccumulatedAccessoriesDepreciation\":0.0,\"AccumulatedMobilizationDepreciation\":0.0,\"ContractDepreciation\":51111.315000000000000000000001,\"ResidualTotal\":113486.0,\"TotalDemobilization\":98.98,\"DemobilizationNetResidual\":113387.02,\"InvestimentTotal\":113580.70000000000000000000000,\"BalanceGainLoss\":50917.635000000000000000000001,\"TotalResidualBalance\":113387.02,\"WeightedAverageCostOfCapital\":9.39,\"SpreadTarget\":3.6,\"Spread\":3.57,\"Duration\":\"00:00:50.2612957\",\"SpreadCounting\":657,\"FinalContributionMargin\":75.99,\"Pricing_Spreadsheet\":\"[{\\\"Produto\\\":\\\"PL003563 - NISSAN FRONTIER 2.3 CD ATTACK AUTO 4WD 2019 AUTOMÁTICO 4P DIESEL\\\",\\\"Cotação\\\":\\\"00000246\\\",\\\"Linha Cotação\\\":\\\"00000339\\\",\\\"Quantidade\\\":\\\"1\\\",\\\"Prazo\\\":\\\"24\\\",\\\"Data de Fechamento\\\":\\\"28/02/2020\\\",\\\"Nome da Conta\\\":\\\"MR Consulting\\\",\\\"Prazo de Entrega\\\":120,\\\"Classificação de crédito\\\":\\\"D\\\",\\\"Adiantamento de PMT\\\":0,\\\"UF Emplacamento\\\":\\\"PR\\\",\\\"UF Entrega\\\":\\\"PR\\\",\\\"Tipo Municipio Entrega\\\":\\\"Capital\\\",\\\"Forma de Entrega\\\":\\\"Retirada do cliente na Concessionária\\\",\\\"Responsabilidade Frete\\\":\\\"Ouro Verde\\\",\\\"Transporte Remunerado(pessoas e/ou produtos)\\\":\\\"Não\\\",\\\"Reajuste\\\":\\\"Sim\\\",\\\"Final de Placa(Números)\\\":\\\"Não\\\",\\\"Inicio de Placa(Letras)\\\":\\\"Não\\\",\\\"Tipo de Uso\\\":\\\"Comercial\\\",\\\"Tipo de Rodagem\\\":\\\"Asfalto\\\",\\\"Km Mensal\\\":\\\"2000\\\",\\\"Seguro Terceiros RCF-V(Responsabilidade Civil Facultativa)\\\":\\\"Sim\\\",\\\"Franquia %\\\":\\\"10\\\",\\\"Seguro Casco\\\":\\\"Sim\\\",\\\"Quantidade de Pneus\\\":\\\"0\\\",\\\"Danos Morais (DMO)\\\":\\\"0.00\\\",\\\"Acidentes Pessoais a Passageiros (APP)\\\":\\\"0.00\\\",\\\"Franquia Valor\\\":\\\"0.00\\\",\\\"Carro Reserva\\\":\\\"Sim\\\",\\\"Manutenção\\\":\\\"Preventiva\\\",\\\"Quantidade de Diárias de Reserva\\\":\\\"5\\\",\\\"Tipo de Reserva\\\":\\\"Similar\\\",\\\"Target\\\":\\\"0.00\\\",\\\"Qtde de Reserva Dedicada\\\":\\\"0\\\",\\\"Desconto Preço Público(%)\\\":\\\"27.00\\\",\\\"Preço Público\\\":\\\"155590.00\\\",\\\"Investimento Bruto Financiável\\\":\\\"113580.70\\\",\\\"Investimento Bruto Vista\\\":\\\"0.00\\\",\\\"Percentual Residual\\\":\\\"72.94\\\",\\\"Percentual Agravo\\\":\\\"100.00\\\",\\\"Valor Residual\\\":\\\"113486.00\\\",\\\"Percentual de Reajuste\\\":\\\"4.00\\\",\\\"Parcela Financiamento\\\":\\\"5220.23\\\",\\\"Parcela Residual\\\":\\\"-4307.99\\\",\\\"Manutenção (R$)\\\":\\\"211.89\\\",\\\"Custo Pneu\\\":\\\"0.00\\\",\\\"Crédito PIS/COFINS\\\":\\\"-194.70\\\",\\\"Custo Aquisição\\\":\\\"717.54\\\",\\\"Licenciamento\\\":\\\"0.00\\\",\\\"IPVA\\\":\\\"94.65\\\",\\\"Seguro Obrigatório DPVAT\\\":\\\"0.44\\\",\\\"Taxa Inclusão Sindiloc\\\":\\\"0.00\\\",\\\"Taxa de Despachante\\\":\\\"2.03\\\",\\\"Par de Placas e Lacre\\\":\\\"7.92\\\",\\\"1º Emplacamento\\\":\\\"1.60\\\",\\\"Escolha de placa\\\":\\\"0.00\\\",\\\"Custo Seguro Terceiros RCF-V\\\":\\\"29.16\\\",\\\"Frete\\\":\\\"0.00\\\",\\\"Frete Desmobilização\\\":\\\"98.98\\\",\\\"Custo Administrativo\\\":\\\"37.00\\\",\\\"Estrutura Sublocada\\\":\\\"46.68\\\",\\\"Percentual Risco\\\":\\\"3.00\\\",\\\"Risco\\\":\\\"168.15\\\",\\\"ANTT\\\":\\\"0.00\\\",\\\"Taxa de Fluxo Positivo\\\":\\\"0.00\\\",\\\"Custo Fixo\\\":\\\"303.94\\\",\\\"Custo Variável\\\":\\\"211.89\\\",\\\"Custo Indireto\\\":\\\"1049.03\\\",\\\"Impostos\\\":\\\"232.64\\\",\\\"Franquia Seguro\\\":\\\"0.00\\\",\\\"Agravo de Quantidade\\\":\\\"100.00\\\",\\\"Agravo de Tipo de Terreno\\\":\\\"100.00\\\",\\\"Agravo de KM\\\":\\\"100.00\\\",\\\"Agravo de Tipo de Uso\\\":\\\"100.00\\\",\\\"Condição de Pagamento\\\":\\\"30.00\\\",\\\"Desconto do Projeto\\\":\\\"0.00\\\",\\\"Custo Estrutura Dedicada\\\":\\\"0.00\\\",\\\"Descritivo Estrutura Dedicada\\\":null,\\\"Custo Mão de Obra\\\":\\\"0.00\\\",\\\"Descritivo Mão de Obra\\\":null,\\\"Custo KM Excedido\\\":\\\"0.40\\\",\\\"Valor Locação Individual\\\":\\\"2515.04\\\",\\\"Valor Precificado(locação + serviços)\\\":\\\"2515.04\\\",\\\"Spread\\\":3.57,\\\"Modalidade Utilizada\\\":null,\\\"Atualizado por\\\":\\\"renan.carneiro@ouroverde.net.br - 15/02/2020 01:41\\\",\\\"Data Inicio Contrato\\\":\\\"27/06/2020\\\",\\\"Data Fim Contrato\\\":\\\"27/06/2022\\\",\\\"Data Termino Recebimento\\\":\\\"27/07/2022\\\",\\\"Data Pagamento Efetiva\\\":\\\"27/07/2020\\\",\\\"Prazo de Venda em Dias\\\":\\\"90\\\",\\\"Data Venda Efetiva\\\":\\\"25/09/2022\\\",\\\"Depreciação Fiscal Equipamento\\\":\\\"20.00\\\",\\\"Depreciação Fiscal Acessórios\\\":\\\"50.00\\\",\\\"Depreciação Fiscal Mobilização\\\":\\\"50.00\\\",\\\"Meses Depreciação Equipamento\\\":\\\"60.00\\\",\\\"Meses Depreciação Acessórios\\\":\\\"24.00\\\",\\\"Meses Depreciação Mobilização\\\":\\\"24.00\\\",\\\"Investimento Equipamento\\\":\\\"113580.70\\\",\\\"Depreciação Anual Equipamento\\\":\\\"22716.14\\\",\\\"Investimento Acessórios\\\":\\\"0.00\\\",\\\"Depreciação Anual Acessórios\\\":\\\"0.00\\\",\\\"Investimento Mobilização\\\":\\\"0.00\\\",\\\"Depreciação Anual Mobilização\\\":\\\"0.00\\\",\\\"Depreciação Mensal Equipamento\\\":\\\"1893.01\\\",\\\"Depreciação Mensal Acessórios\\\":\\\"0.00\\\",\\\"Depreciação Mensal Mobilização\\\":\\\"0.00\\\",\\\"Mês Efetivo Venda\\\":\\\"27.00\\\",\\\"Mês Término Recebimento\\\":\\\"25.00\\\",\\\"Depreciação Acumulada Equipamento\\\":\\\"51111.32\\\",\\\"Depreciação Acumulada Acessórios\\\":\\\"0.00\\\",\\\"Depreciação Acumulada Mobilização\\\":\\\"0.00\\\",\\\"Depreciação do Contrato\\\":\\\"51111.32\\\",\\\"Residual Total\\\":\\\"113486.00\\\",\\\"Desmobilização Total\\\":\\\"98.98\\\",\\\"Residual Liquido Desmobilização\\\":\\\"113387.02\\\",\\\"Investimento Total\\\":\\\"113580.70\\\",\\\"Saldo Ganho Perda\\\":\\\"50917.64\\\",\\\"Saldo Residual Total\\\":\\\"113387.02\\\",\\\"Alíquota Imposto de Renda\\\":\\\"34.00\\\",\\\"Limite Uso Prejuízo Fiscal\\\":\\\"30.00\\\",\\\"Uso Restituição IR\\\":\\\"80.00\\\",\\\"Valor do Tacógrafo\\\":\\\"0.00\\\"},{\\\"Produto\\\":\\\"\\\"},{\\\"Produto\\\":\\\"Descrição Opcionais\\\",\\\"Cotação\\\":\\\"Valor Opcionais\\\",\\\"Linha Cotação\\\":\\\"Opcionais com Desconto\\\"},{\\\"Produto\\\":\\\"\\\"},{\\\"Produto\\\":\\\"Descrição Acessórios\\\",\\\"Cotação\\\":\\\"Valor do Acessório\\\"},{\\\"Produto\\\":\\\"\\\"},{\\\"Produto\\\":\\\"Descrição Serviço\\\",\\\"Cotação\\\":\\\"Valor do Serviço\\\"}]\",\"CashFlow_SpreadSheet\":\"[{\\\"Fluxo\\\":\\\"DRE\\\",\\\"Linha\\\":1,\\\"Campo\\\":\\\"Ano\\\",\\\"Coluna 0\\\":2020.0,\\\"Coluna 1\\\":2020.0,\\\"Coluna 2\\\":2020.0,\\\"Coluna 3\\\":2020.0,\\\"Coluna 4\\\":2020.0,\\\"Coluna 5\\\":2020.0,\\\"Coluna 6\\\":2020.0,\\\"Coluna 7\\\":2021.0,\\\"Coluna 8\\\":2021.0,\\\"Coluna 9\\\":2021.0,\\\"Coluna 10\\\":2021.0,\\\"Coluna 11\\\":2021.0,\\\"Coluna 12\\\":2021.0,\\\"Coluna 13\\\":2021.0,\\\"Coluna 14\\\":2021.0,\\\"Coluna 15\\\":2021.0,\\\"Coluna 16\\\":2021.0,\\\"Coluna 17\\\":2021.0,\\\"Coluna 18\\\":2021.0,\\\"Coluna 19\\\":2022.0,\\\"Coluna 20\\\":2022.0,\\\"Coluna 21\\\":2022.0,\\\"Coluna 22\\\":2022.0,\\\"Coluna 23\\\":2022.0,\\\"Coluna 24\\\":2022.0,\\\"Coluna 25\\\":2022.0,\\\"Coluna 26\\\":2022.0,\\\"Coluna 27\\\":2022.0},{\\\"Fluxo\\\":\\\"DRE\\\",\\\"Linha\\\":2,\\\"Campo\\\":\\\"Mês\\\",\\\"Coluna 0\\\":\\\"6/2020\\\",\\\"Coluna 1\\\":\\\"7/2020\\\",\\\"Coluna 2\\\":\\\"8/2020\\\",\\\"Coluna 3\\\":\\\"9/2020\\\",\\\"Coluna 4\\\":\\\"10/2020\\\",\\\"Coluna 5\\\":\\\"11/2020\\\",\\\"Coluna 6\\\":\\\"12/2020\\\",\\\"Coluna 7\\\":\\\"1/2021\\\",\\\"Coluna 8\\\":\\\"2/2021\\\",\\\"Coluna 9\\\":\\\"3/2021\\\",\\\"Coluna 10\\\":\\\"4/2021\\\",\\\"Coluna 11\\\":\\\"5/2021\\\",\\\"Coluna 12\\\":\\\"6/2021\\\",\\\"Coluna 13\\\":\\\"7/2021\\\",\\\"Coluna 14\\\":\\\"8/2021\\\",\\\"Coluna 15\\\":\\\"9/2021\\\",\\\"Coluna 16\\\":\\\"10/2021\\\",\\\"Coluna 17\\\":\\\"11/2021\\\",\\\"Coluna 18\\\":\\\"12/2021\\\",\\\"Coluna 19\\\":\\\"1/2022\\\",\\\"Coluna 20\\\":\\\"2/2022\\\",\\\"Coluna 21\\\":\\\"3/2022\\\",\\\"Coluna 22\\\":\\\"4/2022\\\",\\\"Coluna 23\\\":\\\"5/2022\\\",\\\"Coluna 24\\\":\\\"6/2022\\\",\\\"Coluna 25\\\":\\\"7/2022\\\",\\\"Coluna 26\\\":\\\"8/2022\\\",\\\"Coluna 27\\\":\\\"9/2022\\\"},{\\\"Fluxo\\\":\\\"DRE\\\",\\\"Linha\\\":3,\\\"Campo\\\":\\\"Receita Líquida\\\",\\\"Coluna 0\\\":\\\"0.00\\\",\\\"Coluna 1\\\":\\\"2477.11\\\",\\\"Coluna 2\\\":\\\"2477.11\\\",\\\"Coluna 3\\\":\\\"2477.11\\\",\\\"Coluna 4\\\":\\\"2477.11\\\",\\\"Coluna 5\\\":\\\"2477.11\\\",\\\"Coluna 6\\\":\\\"2477.11\\\",\\\"Coluna 7\\\":\\\"2477.11\\\",\\\"Coluna 8\\\":\\\"2477.11\\\",\\\"Coluna 9\\\":\\\"2477.11\\\",\\\"Coluna 10\\\":\\\"2477.11\\\",\\\"Coluna 11\\\":\\\"2477.11\\\",\\\"Coluna 12\\\":\\\"2477.11\\\",\\\"Coluna 13\\\":\\\"2568.40\\\",\\\"Coluna 14\\\":\\\"2568.40\\\",\\\"Coluna 15\\\":\\\"2568.40\\\",\\\"Coluna 16\\\":\\\"2568.40\\\",\\\"Coluna 17\\\":\\\"2568.40\\\",\\\"Coluna 18\\\":\\\"2568.40\\\",\\\"Coluna 19\\\":\\\"2568.40\\\",\\\"Coluna 20\\\":\\\"2568.40\\\",\\\"Coluna 21\\\":\\\"2568.40\\\",\\\"Coluna 22\\\":\\\"2568.40\\\",\\\"Coluna 23\\\":\\\"2568.40\\\",\\\"Coluna 24\\\":\\\"2568.40\\\",\\\"Coluna 25\\\":\\\"0.00\\\",\\\"Coluna 26\\\":\\\"0.00\\\",\\\"Coluna 27\\\":\\\"0.00\\\"},{\\\"Fluxo\\\":\\\"DRE\\\",\\\"Linha\\\":4,\\\"Campo\\\":\\\"Custos\\\",\\\"Coluna 0\\\":\\\"0.00\\\",\\\"Coluna 1\\\":\\\"-440.60\\\",\\\"Coluna 2\\\":\\\"-440.60\\\",\\\"Coluna 3\\\":\\\"-440.60\\\",\\\"Coluna 4\\\":\\\"-440.60\\\",\\\"Coluna 5\\\":\\\"-440.60\\\",\\\"Coluna 6\\\":\\\"-440.60\\\",\\\"Coluna 7\\\":\\\"-493.57\\\",\\\"Coluna 8\\\":\\\"-493.57\\\",\\\"Coluna 9\\\":\\\"-493.57\\\",\\\"Coluna 10\\\":\\\"-493.57\\\",\\\"Coluna 11\\\":\\\"-493.57\\\",\\\"Coluna 12\\\":\\\"-493.57\\\",\\\"Coluna 13\\\":\\\"-705.46\\\",\\\"Coluna 14\\\":\\\"-705.46\\\",\\\"Coluna 15\\\":\\\"-705.46\\\",\\\"Coluna 16\\\":\\\"-705.46\\\",\\\"Coluna 17\\\":\\\"-705.46\\\",\\\"Coluna 18\\\":\\\"-705.46\\\",\\\"Coluna 19\\\":\\\"-758.43\\\",\\\"Coluna 20\\\":\\\"-758.43\\\",\\\"Coluna 21\\\":\\\"-758.43\\\",\\\"Coluna 22\\\":\\\"-758.43\\\",\\\"Coluna 23\\\":\\\"-758.43\\\",\\\"Coluna 24\\\":\\\"-758.43\\\",\\\"Coluna 25\\\":\\\"0.00\\\",\\\"Coluna 26\\\":\\\"0.00\\\",\\\"Coluna 27\\\":\\\"0.00\\\"},{\\\"Fluxo\\\":\\\"DRE\\\",\\\"Linha\\\":5,\\\"Campo\\\":\\\"Mão de Obra\\\",\\\"Coluna 0\\\":\\\"0.00\\\",\\\"Coluna 1\\\":\\\"0.00\\\",\\\"Coluna 2\\\":\\\"0.00\\\",\\\"Coluna 3\\\":\\\"0.00\\\",\\\"Coluna 4\\\":\\\"0.00\\\",\\\"Coluna 5\\\":\\\"0.00\\\",\\\"Coluna 6\\\":\\\"0.00\\\",\\\"Coluna 7\\\":\\\"0.00\\\",\\\"Coluna 8\\\":\\\"0.00\\\",\\\"Coluna 9\\\":\\\"0.00\\\",\\\"Coluna 10\\\":\\\"0.00\\\",\\\"Coluna 11\\\":\\\"0.00\\\",\\\"Coluna 12\\\":\\\"0.00\\\",\\\"Coluna 13\\\":\\\"0.00\\\",\\\"Coluna 14\\\":\\\"0.00\\\",\\\"Coluna 15\\\":\\\"0.00\\\",\\\"Coluna 16\\\":\\\"0.00\\\",\\\"Coluna 17\\\":\\\"0.00\\\",\\\"Coluna 18\\\":\\\"0.00\\\",\\\"Coluna 19\\\":\\\"0.00\\\",\\\"Coluna 20\\\":\\\"0.00\\\",\\\"Coluna 21\\\":\\\"0.00\\\",\\\"Coluna 22\\\":\\\"0.00\\\",\\\"Coluna 23\\\":\\\"0.00\\\",\\\"Coluna 24\\\":\\\"0.00\\\",\\\"Coluna 25\\\":\\\"0.00\\\",\\\"Coluna 26\\\":\\\"0.00\\\",\\\"Coluna 27\\\":\\\"0.00\\\"},{\\\"Fluxo\\\":\\\"DRE\\\",\\\"Linha\\\":6,\\\"Campo\\\":\\\"Manutenção\\\",\\\"Coluna 0\\\":\\\"0.00\\\",\\\"Coluna 1\\\":\\\"-52.97\\\",\\\"Coluna 2\\\":\\\"-52.97\\\",\\\"Coluna 3\\\":\\\"-52.97\\\",\\\"Coluna 4\\\":\\\"-52.97\\\",\\\"Coluna 5\\\":\\\"-52.97\\\",\\\"Coluna 6\\\":\\\"-52.97\\\",\\\"Coluna 7\\\":\\\"-105.95\\\",\\\"Coluna 8\\\":\\\"-105.95\\\",\\\"Coluna 9\\\":\\\"-105.95\\\",\\\"Coluna 10\\\":\\\"-105.95\\\",\\\"Coluna 11\\\":\\\"-105.95\\\",\\\"Coluna 12\\\":\\\"-105.95\\\",\\\"Coluna 13\\\":\\\"-317.84\\\",\\\"Coluna 14\\\":\\\"-317.84\\\",\\\"Coluna 15\\\":\\\"-317.84\\\",\\\"Coluna 16\\\":\\\"-317.84\\\",\\\"Coluna 17\\\":\\\"-317.84\\\",\\\"Coluna 18\\\":\\\"-317.84\\\",\\\"Coluna 19\\\":\\\"-370.81\\\",\\\"Coluna 20\\\":\\\"-370.81\\\",\\\"Coluna 21\\\":\\\"-370.81\\\",\\\"Coluna 22\\\":\\\"-370.81\\\",\\\"Coluna 23\\\":\\\"-370.81\\\",\\\"Coluna 24\\\":\\\"-370.81\\\",\\\"Coluna 25\\\":\\\"0.00\\\",\\\"Coluna 26\\\":\\\"0.00\\\",\\\"Coluna 27\\\":\\\"0.00\\\"},{\\\"Fluxo\\\":\\\"DRE\\\",\\\"Linha\\\":7,\\\"Campo\\\":\\\"Documentação\\\",\\\"Coluna 0\\\":\\\"0.00\\\",\\\"Coluna 1\\\":\\\"-303.94\\\",\\\"Coluna 2\\\":\\\"-303.94\\\",\\\"Coluna 3\\\":\\\"-303.94\\\",\\\"Coluna 4\\\":\\\"-303.94\\\",\\\"Coluna 5\\\":\\\"-303.94\\\",\\\"Coluna 6\\\":\\\"-303.94\\\",\\\"Coluna 7\\\":\\\"-303.94\\\",\\\"Coluna 8\\\":\\\"-303.94\\\",\\\"Coluna 9\\\":\\\"-303.94\\\",\\\"Coluna 10\\\":\\\"-303.94\\\",\\\"Coluna 11\\\":\\\"-303.94\\\",\\\"Coluna 12\\\":\\\"-303.94\\\",\\\"Coluna 13\\\":\\\"-303.94\\\",\\\"Coluna 14\\\":\\\"-303.94\\\",\\\"Coluna 15\\\":\\\"-303.94\\\",\\\"Coluna 16\\\":\\\"-303.94\\\",\\\"Coluna 17\\\":\\\"-303.94\\\",\\\"Coluna 18\\\":\\\"-303.94\\\",\\\"Coluna 19\\\":\\\"-303.94\\\",\\\"Coluna 20\\\":\\\"-303.94\\\",\\\"Coluna 21\\\":\\\"-303.94\\\",\\\"Coluna 22\\\":\\\"-303.94\\\",\\\"Coluna 23\\\":\\\"-303.94\\\",\\\"Coluna 24\\\":\\\"-303.94\\\",\\\"Coluna 25\\\":\\\"0.00\\\",\\\"Coluna 26\\\":\\\"0.00\\\",\\\"Coluna 27\\\":\\\"0.00\\\"},{\\\"Fluxo\\\":\\\"DRE\\\",\\\"Linha\\\":8,\\\"Campo\\\":\\\"Outros Custos\\\",\\\"Coluna 0\\\":\\\"0.00\\\",\\\"Coluna 1\\\":\\\"-83.68\\\",\\\"Coluna 2\\\":\\\"-83.68\\\",\\\"Coluna 3\\\":\\\"-83.68\\\",\\\"Coluna 4\\\":\\\"-83.68\\\",\\\"Coluna 5\\\":\\\"-83.68\\\",\\\"Coluna 6\\\":\\\"-83.68\\\",\\\"Coluna 7\\\":\\\"-83.68\\\",\\\"Coluna 8\\\":\\\"-83.68\\\",\\\"Coluna 9\\\":\\\"-83.68\\\",\\\"Coluna 10\\\":\\\"-83.68\\\",\\\"Coluna 11\\\":\\\"-83.68\\\",\\\"Coluna 12\\\":\\\"-83.68\\\",\\\"Coluna 13\\\":\\\"-83.68\\\",\\\"Coluna 14\\\":\\\"-83.68\\\",\\\"Coluna 15\\\":\\\"-83.68\\\",\\\"Coluna 16\\\":\\\"-83.68\\\",\\\"Coluna 17\\\":\\\"-83.68\\\",\\\"Coluna 18\\\":\\\"-83.68\\\",\\\"Coluna 19\\\":\\\"-83.68\\\",\\\"Coluna 20\\\":\\\"-83.68\\\",\\\"Coluna 21\\\":\\\"-83.68\\\",\\\"Coluna 22\\\":\\\"-83.68\\\",\\\"Coluna 23\\\":\\\"-83.68\\\",\\\"Coluna 24\\\":\\\"-83.68\\\",\\\"Coluna 25\\\":\\\"0.00\\\",\\\"Coluna 26\\\":\\\"0.00\\\",\\\"Coluna 27\\\":\\\"0.00\\\"},{\\\"Fluxo\\\":\\\"DRE\\\",\\\"Linha\\\":9,\\\"Campo\\\":\\\"EBITDA\\\",\\\"Coluna 0\\\":\\\"0.00\\\",\\\"Coluna 1\\\":\\\"2036.51\\\",\\\"Coluna 2\\\":\\\"2036.51\\\",\\\"Coluna 3\\\":\\\"2036.51\\\",\\\"Coluna 4\\\":\\\"2036.51\\\",\\\"Coluna 5\\\":\\\"2036.51\\\",\\\"Coluna 6\\\":\\\"2036.51\\\",\\\"Coluna 7\\\":\\\"1983.54\\\",\\\"Coluna 8\\\":\\\"1983.54\\\",\\\"Coluna 9\\\":\\\"1983.54\\\",\\\"Coluna 10\\\":\\\"1983.54\\\",\\\"Coluna 11\\\":\\\"1983.54\\\",\\\"Coluna 12\\\":\\\"1983.54\\\",\\\"Coluna 13\\\":\\\"1862.94\\\",\\\"Coluna 14\\\":\\\"1862.94\\\",\\\"Coluna 15\\\":\\\"1862.94\\\",\\\"Coluna 16\\\":\\\"1862.94\\\",\\\"Coluna 17\\\":\\\"1862.94\\\",\\\"Coluna 18\\\":\\\"1862.94\\\",\\\"Coluna 19\\\":\\\"1809.97\\\",\\\"Coluna 20\\\":\\\"1809.97\\\",\\\"Coluna 21\\\":\\\"1809.97\\\",\\\"Coluna 22\\\":\\\"1809.97\\\",\\\"Coluna 23\\\":\\\"1809.97\\\",\\\"Coluna 24\\\":\\\"1809.97\\\",\\\"Coluna 25\\\":\\\"0.00\\\",\\\"Coluna 26\\\":\\\"0.00\\\",\\\"Coluna 27\\\":\\\"0.00\\\"},{\\\"Fluxo\\\":\\\"DRE\\\",\\\"Linha\\\":10,\\\"Campo\\\":\\\"Depreciação\\\",\\\"Coluna 0\\\":\\\"0.00\\\",\\\"Coluna 1\\\":\\\"-1893.01\\\",\\\"Coluna 2\\\":\\\"-1893.01\\\",\\\"Coluna 3\\\":\\\"-1893.01\\\",\\\"Coluna 4\\\":\\\"-1893.01\\\",\\\"Coluna 5\\\":\\\"-1893.01\\\",\\\"Coluna 6\\\":\\\"-1893.01\\\",\\\"Coluna 7\\\":\\\"-1893.01\\\",\\\"Coluna 8\\\":\\\"-1893.01\\\",\\\"Coluna 9\\\":\\\"-1893.01\\\",\\\"Coluna 10\\\":\\\"-1893.01\\\",\\\"Coluna 11\\\":\\\"-1893.01\\\",\\\"Coluna 12\\\":\\\"-1893.01\\\",\\\"Coluna 13\\\":\\\"-1893.01\\\",\\\"Coluna 14\\\":\\\"-1893.01\\\",\\\"Coluna 15\\\":\\\"-1893.01\\\",\\\"Coluna 16\\\":\\\"-1893.01\\\",\\\"Coluna 17\\\":\\\"-1893.01\\\",\\\"Coluna 18\\\":\\\"-1893.01\\\",\\\"Coluna 19\\\":\\\"-1893.01\\\",\\\"Coluna 20\\\":\\\"-1893.01\\\",\\\"Coluna 21\\\":\\\"-1893.01\\\",\\\"Coluna 22\\\":\\\"-1893.01\\\",\\\"Coluna 23\\\":\\\"-1893.01\\\",\\\"Coluna 24\\\":\\\"-1893.01\\\",\\\"Coluna 25\\\":\\\"0.00\\\",\\\"Coluna 26\\\":\\\"0.00\\\",\\\"Coluna 27\\\":\\\"0.00\\\"},{\\\"Fluxo\\\":\\\"DRE\\\",\\\"Linha\\\":11,\\\"Campo\\\":\\\"Depreciação do Principal\\\",\\\"Coluna 0\\\":\\\"0.00\\\",\\\"Coluna 1\\\":\\\"-1893.01\\\",\\\"Coluna 2\\\":\\\"-1893.01\\\",\\\"Coluna 3\\\":\\\"-1893.01\\\",\\\"Coluna 4\\\":\\\"-1893.01\\\",\\\"Coluna 5\\\":\\\"-1893.01\\\",\\\"Coluna 6\\\":\\\"-1893.01\\\",\\\"Coluna 7\\\":\\\"-1893.01\\\",\\\"Coluna 8\\\":\\\"-1893.01\\\",\\\"Coluna 9\\\":\\\"-1893.01\\\",\\\"Coluna 10\\\":\\\"-1893.01\\\",\\\"Coluna 11\\\":\\\"-1893.01\\\",\\\"Coluna 12\\\":\\\"-1893.01\\\",\\\"Coluna 13\\\":\\\"-1893.01\\\",\\\"Coluna 14\\\":\\\"-1893.01\\\",\\\"Coluna 15\\\":\\\"-1893.01\\\",\\\"Coluna 16\\\":\\\"-1893.01\\\",\\\"Coluna 17\\\":\\\"-1893.01\\\",\\\"Coluna 18\\\":\\\"-1893.01\\\",\\\"Coluna 19\\\":\\\"-1893.01\\\",\\\"Coluna 20\\\":\\\"-1893.01\\\",\\\"Coluna 21\\\":\\\"-1893.01\\\",\\\"Coluna 22\\\":\\\"-1893.01\\\",\\\"Coluna 23\\\":\\\"-1893.01\\\",\\\"Coluna 24\\\":\\\"-1893.01\\\",\\\"Coluna 25\\\":\\\"0.00\\\",\\\"Coluna 26\\\":\\\"0.00\\\",\\\"Coluna 27\\\":\\\"0.00\\\"},{\\\"Fluxo\\\":\\\"DRE\\\",\\\"Linha\\\":12,\\\"Campo\\\":\\\"Depreciação do Frete\\\",\\\"Coluna 0\\\":\\\"0.00\\\",\\\"Coluna 1\\\":\\\"0.00\\\",\\\"Coluna 2\\\":\\\"0.00\\\",\\\"Coluna 3\\\":\\\"0.00\\\",\\\"Coluna 4\\\":\\\"0.00\\\",\\\"Coluna 5\\\":\\\"0.00\\\",\\\"Coluna 6\\\":\\\"0.00\\\",\\\"Coluna 7\\\":\\\"0.00\\\",\\\"Coluna 8\\\":\\\"0.00\\\",\\\"Coluna 9\\\":\\\"0.00\\\",\\\"Coluna 10\\\":\\\"0.00\\\",\\\"Coluna 11\\\":\\\"0.00\\\",\\\"Coluna 12\\\":\\\"0.00\\\",\\\"Coluna 13\\\":\\\"0.00\\\",\\\"Coluna 14\\\":\\\"0.00\\\",\\\"Coluna 15\\\":\\\"0.00\\\",\\\"Coluna 16\\\":\\\"0.00\\\",\\\"Coluna 17\\\":\\\"0.00\\\",\\\"Coluna 18\\\":\\\"0.00\\\",\\\"Coluna 19\\\":\\\"0.00\\\",\\\"Coluna 20\\\":\\\"0.00\\\",\\\"Coluna 21\\\":\\\"0.00\\\",\\\"Coluna 22\\\":\\\"0.00\\\",\\\"Coluna 23\\\":\\\"0.00\\\",\\\"Coluna 24\\\":\\\"0.00\\\",\\\"Coluna 25\\\":\\\"0.00\\\",\\\"Coluna 26\\\":\\\"0.00\\\",\\\"Coluna 27\\\":\\\"0.00\\\"},{\\\"Fluxo\\\":\\\"DRE\\\",\\\"Linha\\\":13,\\\"Campo\\\":\\\"Depreciação dos Acessórios\\\",\\\"Coluna 0\\\":\\\"0.00\\\",\\\"Coluna 1\\\":\\\"0.00\\\",\\\"Coluna 2\\\":\\\"0.00\\\",\\\"Coluna 3\\\":\\\"0.00\\\",\\\"Coluna 4\\\":\\\"0.00\\\",\\\"Coluna 5\\\":\\\"0.00\\\",\\\"Coluna 6\\\":\\\"0.00\\\",\\\"Coluna 7\\\":\\\"0.00\\\",\\\"Coluna 8\\\":\\\"0.00\\\",\\\"Coluna 9\\\":\\\"0.00\\\",\\\"Coluna 10\\\":\\\"0.00\\\",\\\"Coluna 11\\\":\\\"0.00\\\",\\\"Coluna 12\\\":\\\"0.00\\\",\\\"Coluna 13\\\":\\\"0.00\\\",\\\"Coluna 14\\\":\\\"0.00\\\",\\\"Coluna 15\\\":\\\"0.00\\\",\\\"Coluna 16\\\":\\\"0.00\\\",\\\"Coluna 17\\\":\\\"0.00\\\",\\\"Coluna 18\\\":\\\"0.00\\\",\\\"Coluna 19\\\":\\\"0.00\\\",\\\"Coluna 20\\\":\\\"0.00\\\",\\\"Coluna 21\\\":\\\"0.00\\\",\\\"Coluna 22\\\":\\\"0.00\\\",\\\"Coluna 23\\\":\\\"0.00\\\",\\\"Coluna 24\\\":\\\"0.00\\\",\\\"Coluna 25\\\":\\\"0.00\\\",\\\"Coluna 26\\\":\\\"0.00\\\",\\\"Coluna 27\\\":\\\"0.00\\\"},{\\\"Fluxo\\\":\\\"DRE\\\",\\\"Linha\\\":14,\\\"Campo\\\":\\\"Ebit\\\",\\\"Coluna 0\\\":\\\"0.00\\\",\\\"Coluna 1\\\":\\\"143.50\\\",\\\"Coluna 2\\\":\\\"143.50\\\",\\\"Coluna 3\\\":\\\"143.50\\\",\\\"Coluna 4\\\":\\\"143.50\\\",\\\"Coluna 5\\\":\\\"143.50\\\",\\\"Coluna 6\\\":\\\"143.50\\\",\\\"Coluna 7\\\":\\\"90.53\\\",\\\"Coluna 8\\\":\\\"90.53\\\",\\\"Coluna 9\\\":\\\"90.53\\\",\\\"Coluna 10\\\":\\\"90.53\\\",\\\"Coluna 11\\\":\\\"90.53\\\",\\\"Coluna 12\\\":\\\"90.53\\\",\\\"Coluna 13\\\":\\\"-30.07\\\",\\\"Coluna 14\\\":\\\"-30.07\\\",\\\"Coluna 15\\\":\\\"-30.07\\\",\\\"Coluna 16\\\":\\\"-30.07\\\",\\\"Coluna 17\\\":\\\"-30.07\\\",\\\"Coluna 18\\\":\\\"-30.07\\\",\\\"Coluna 19\\\":\\\"-83.04\\\",\\\"Coluna 20\\\":\\\"-83.04\\\",\\\"Coluna 21\\\":\\\"-83.04\\\",\\\"Coluna 22\\\":\\\"-83.04\\\",\\\"Coluna 23\\\":\\\"-83.04\\\",\\\"Coluna 24\\\":\\\"-83.04\\\",\\\"Coluna 25\\\":\\\"0.00\\\",\\\"Coluna 26\\\":\\\"0.00\\\",\\\"Coluna 27\\\":\\\"0.00\\\"},{\\\"Fluxo\\\":\\\"DRE\\\",\\\"Linha\\\":15,\\\"Campo\\\":\\\"Impostos\\\",\\\"Coluna 0\\\":\\\"0.00\\\",\\\"Coluna 1\\\":\\\"-48.79\\\",\\\"Coluna 2\\\":\\\"-48.79\\\",\\\"Coluna 3\\\":\\\"-48.79\\\",\\\"Coluna 4\\\":\\\"-48.79\\\",\\\"Coluna 5\\\":\\\"-48.79\\\",\\\"Coluna 6\\\":\\\"-48.79\\\",\\\"Coluna 7\\\":\\\"-30.78\\\",\\\"Coluna 8\\\":\\\"-30.78\\\",\\\"Coluna 9\\\":\\\"-30.78\\\",\\\"Coluna 10\\\":\\\"-30.78\\\",\\\"Coluna 11\\\":\\\"-30.78\\\",\\\"Coluna 12\\\":\\\"-30.78\\\",\\\"Coluna 13\\\":\\\"0.00\\\",\\\"Coluna 14\\\":\\\"0.00\\\",\\\"Coluna 15\\\":\\\"0.00\\\",\\\"Coluna 16\\\":\\\"0.00\\\",\\\"Coluna 17\\\":\\\"0.00\\\",\\\"Coluna 18\\\":\\\"0.00\\\",\\\"Coluna 19\\\":\\\"0.00\\\",\\\"Coluna 20\\\":\\\"0.00\\\",\\\"Coluna 21\\\":\\\"0.00\\\",\\\"Coluna 22\\\":\\\"0.00\\\",\\\"Coluna 23\\\":\\\"0.00\\\",\\\"Coluna 24\\\":\\\"0.00\\\",\\\"Coluna 25\\\":\\\"0.00\\\",\\\"Coluna 26\\\":\\\"0.00\\\",\\\"Coluna 27\\\":\\\"-17142.60\\\"},{\\\"Fluxo\\\":\\\"DRE\\\",\\\"Linha\\\":16,\\\"Campo\\\":\\\"Lucro Líquido\\\",\\\"Coluna 0\\\":\\\"0.00\\\",\\\"Coluna 1\\\":\\\"94.71\\\",\\\"Coluna 2\\\":\\\"94.71\\\",\\\"Coluna 3\\\":\\\"94.71\\\",\\\"Coluna 4\\\":\\\"94.71\\\",\\\"Coluna 5\\\":\\\"94.71\\\",\\\"Coluna 6\\\":\\\"94.71\\\",\\\"Coluna 7\\\":\\\"59.75\\\",\\\"Coluna 8\\\":\\\"59.75\\\",\\\"Coluna 9\\\":\\\"59.75\\\",\\\"Coluna 10\\\":\\\"59.75\\\",\\\"Coluna 11\\\":\\\"59.75\\\",\\\"Coluna 12\\\":\\\"59.75\\\",\\\"Coluna 13\\\":\\\"-30.07\\\",\\\"Coluna 14\\\":\\\"-30.07\\\",\\\"Coluna 15\\\":\\\"-30.07\\\",\\\"Coluna 16\\\":\\\"-30.07\\\",\\\"Coluna 17\\\":\\\"-30.07\\\",\\\"Coluna 18\\\":\\\"-30.07\\\",\\\"Coluna 19\\\":\\\"-83.04\\\",\\\"Coluna 20\\\":\\\"-83.04\\\",\\\"Coluna 21\\\":\\\"-83.04\\\",\\\"Coluna 22\\\":\\\"-83.04\\\",\\\"Coluna 23\\\":\\\"-83.04\\\",\\\"Coluna 24\\\":\\\"-83.04\\\",\\\"Coluna 25\\\":\\\"0.00\\\",\\\"Coluna 26\\\":\\\"0.00\\\",\\\"Coluna 27\\\":\\\"-17142.60\\\"},{\\\"Fluxo\\\":\\\"\\\"},{\\\"Fluxo\\\":\\\"Imposto\\\",\\\"Linha\\\":1,\\\"Campo\\\":\\\"Ano\\\",\\\"Coluna 0\\\":2020.0,\\\"Coluna 1\\\":2020.0,\\\"Coluna 2\\\":2020.0,\\\"Coluna 3\\\":2020.0,\\\"Coluna 4\\\":2020.0,\\\"Coluna 5\\\":2020.0,\\\"Coluna 6\\\":2020.0,\\\"Coluna 7\\\":2021.0,\\\"Coluna 8\\\":2021.0,\\\"Coluna 9\\\":2021.0,\\\"Coluna 10\\\":2021.0,\\\"Coluna 11\\\":2021.0,\\\"Coluna 12\\\":2021.0,\\\"Coluna 13\\\":2021.0,\\\"Coluna 14\\\":2021.0,\\\"Coluna 15\\\":2021.0,\\\"Coluna 16\\\":2021.0,\\\"Coluna 17\\\":2021.0,\\\"Coluna 18\\\":2021.0,\\\"Coluna 19\\\":2022.0,\\\"Coluna 20\\\":2022.0,\\\"Coluna 21\\\":2022.0,\\\"Coluna 22\\\":2022.0,\\\"Coluna 23\\\":2022.0,\\\"Coluna 24\\\":2022.0,\\\"Coluna 25\\\":2022.0,\\\"Coluna 26\\\":2022.0,\\\"Coluna 27\\\":2022.0},{\\\"Fluxo\\\":\\\"Imposto\\\",\\\"Linha\\\":2,\\\"Campo\\\":\\\"Mês\\\",\\\"Coluna 0\\\":\\\"6/2020\\\",\\\"Coluna 1\\\":\\\"7/2020\\\",\\\"Coluna 2\\\":\\\"8/2020\\\",\\\"Coluna 3\\\":\\\"9/2020\\\",\\\"Coluna 4\\\":\\\"10/2020\\\",\\\"Coluna 5\\\":\\\"11/2020\\\",\\\"Coluna 6\\\":\\\"12/2020\\\",\\\"Coluna 7\\\":\\\"1/2021\\\",\\\"Coluna 8\\\":\\\"2/2021\\\",\\\"Coluna 9\\\":\\\"3/2021\\\",\\\"Coluna 10\\\":\\\"4/2021\\\",\\\"Coluna 11\\\":\\\"5/2021\\\",\\\"Coluna 12\\\":\\\"6/2021\\\",\\\"Coluna 13\\\":\\\"7/2021\\\",\\\"Coluna 14\\\":\\\"8/2021\\\",\\\"Coluna 15\\\":\\\"9/2021\\\",\\\"Coluna 16\\\":\\\"10/2021\\\",\\\"Coluna 17\\\":\\\"11/2021\\\",\\\"Coluna 18\\\":\\\"12/2021\\\",\\\"Coluna 19\\\":\\\"1/2022\\\",\\\"Coluna 20\\\":\\\"2/2022\\\",\\\"Coluna 21\\\":\\\"3/2022\\\",\\\"Coluna 22\\\":\\\"4/2022\\\",\\\"Coluna 23\\\":\\\"5/2022\\\",\\\"Coluna 24\\\":\\\"6/2022\\\",\\\"Coluna 25\\\":\\\"7/2022\\\",\\\"Coluna 26\\\":\\\"8/2022\\\",\\\"Coluna 27\\\":\\\"9/2022\\\"},{\\\"Fluxo\\\":\\\"Imposto\\\",\\\"Linha\\\":3,\\\"Campo\\\":\\\"EBITDA\\\",\\\"Coluna 0\\\":\\\"0.00\\\",\\\"Coluna 1\\\":\\\"2036.51\\\",\\\"Coluna 2\\\":\\\"2036.51\\\",\\\"Coluna 3\\\":\\\"2036.51\\\",\\\"Coluna 4\\\":\\\"2036.51\\\",\\\"Coluna 5\\\":\\\"2036.51\\\",\\\"Coluna 6\\\":\\\"2036.51\\\",\\\"Coluna 7\\\":\\\"1983.54\\\",\\\"Coluna 8\\\":\\\"1983.54\\\",\\\"Coluna 9\\\":\\\"1983.54\\\",\\\"Coluna 10\\\":\\\"1983.54\\\",\\\"Coluna 11\\\":\\\"1983.54\\\",\\\"Coluna 12\\\":\\\"1983.54\\\",\\\"Coluna 13\\\":\\\"1862.94\\\",\\\"Coluna 14\\\":\\\"1862.94\\\",\\\"Coluna 15\\\":\\\"1862.94\\\",\\\"Coluna 16\\\":\\\"1862.94\\\",\\\"Coluna 17\\\":\\\"1862.94\\\",\\\"Coluna 18\\\":\\\"1862.94\\\",\\\"Coluna 19\\\":\\\"1809.97\\\",\\\"Coluna 20\\\":\\\"1809.97\\\",\\\"Coluna 21\\\":\\\"1809.97\\\",\\\"Coluna 22\\\":\\\"1809.97\\\",\\\"Coluna 23\\\":\\\"1809.97\\\",\\\"Coluna 24\\\":\\\"1809.97\\\",\\\"Coluna 25\\\":\\\"0.00\\\",\\\"Coluna 26\\\":\\\"0.00\\\",\\\"Coluna 27\\\":\\\"0.00\\\"},{\\\"Fluxo\\\":\\\"Imposto\\\",\\\"Linha\\\":4,\\\"Campo\\\":\\\"Depreciação do Principal\\\",\\\"Coluna 0\\\":\\\"0.00\\\",\\\"Coluna 1\\\":\\\"-1893.01\\\",\\\"Coluna 2\\\":\\\"-1893.01\\\",\\\"Coluna 3\\\":\\\"-1893.01\\\",\\\"Coluna 4\\\":\\\"-1893.01\\\",\\\"Coluna 5\\\":\\\"-1893.01\\\",\\\"Coluna 6\\\":\\\"-1893.01\\\",\\\"Coluna 7\\\":\\\"-1893.01\\\",\\\"Coluna 8\\\":\\\"-1893.01\\\",\\\"Coluna 9\\\":\\\"-1893.01\\\",\\\"Coluna 10\\\":\\\"-1893.01\\\",\\\"Coluna 11\\\":\\\"-1893.01\\\",\\\"Coluna 12\\\":\\\"-1893.01\\\",\\\"Coluna 13\\\":\\\"-1893.01\\\",\\\"Coluna 14\\\":\\\"-1893.01\\\",\\\"Coluna 15\\\":\\\"-1893.01\\\",\\\"Coluna 16\\\":\\\"-1893.01\\\",\\\"Coluna 17\\\":\\\"-1893.01\\\",\\\"Coluna 18\\\":\\\"-1893.01\\\",\\\"Coluna 19\\\":\\\"-1893.01\\\",\\\"Coluna 20\\\":\\\"-1893.01\\\",\\\"Coluna 21\\\":\\\"-1893.01\\\",\\\"Coluna 22\\\":\\\"-1893.01\\\",\\\"Coluna 23\\\":\\\"-1893.01\\\",\\\"Coluna 24\\\":\\\"-1893.01\\\",\\\"Coluna 25\\\":\\\"0.00\\\",\\\"Coluna 26\\\":\\\"0.00\\\",\\\"Coluna 27\\\":\\\"0.00\\\"},{\\\"Fluxo\\\":\\\"Imposto\\\",\\\"Linha\\\":5,\\\"Campo\\\":\\\"Depreciação do Frete\\\",\\\"Coluna 0\\\":\\\"0.00\\\",\\\"Coluna 1\\\":\\\"0.00\\\",\\\"Coluna 2\\\":\\\"0.00\\\",\\\"Coluna 3\\\":\\\"0.00\\\",\\\"Coluna 4\\\":\\\"0.00\\\",\\\"Coluna 5\\\":\\\"0.00\\\",\\\"Coluna 6\\\":\\\"0.00\\\",\\\"Coluna 7\\\":\\\"0.00\\\",\\\"Coluna 8\\\":\\\"0.00\\\",\\\"Coluna 9\\\":\\\"0.00\\\",\\\"Coluna 10\\\":\\\"0.00\\\",\\\"Coluna 11\\\":\\\"0.00\\\",\\\"Coluna 12\\\":\\\"0.00\\\",\\\"Coluna 13\\\":\\\"0.00\\\",\\\"Coluna 14\\\":\\\"0.00\\\",\\\"Coluna 15\\\":\\\"0.00\\\",\\\"Coluna 16\\\":\\\"0.00\\\",\\\"Coluna 17\\\":\\\"0.00\\\",\\\"Coluna 18\\\":\\\"0.00\\\",\\\"Coluna 19\\\":\\\"0.00\\\",\\\"Coluna 20\\\":\\\"0.00\\\",\\\"Coluna 21\\\":\\\"0.00\\\",\\\"Coluna 22\\\":\\\"0.00\\\",\\\"Coluna 23\\\":\\\"0.00\\\",\\\"Coluna 24\\\":\\\"0.00\\\",\\\"Coluna 25\\\":\\\"0.00\\\",\\\"Coluna 26\\\":\\\"0.00\\\",\\\"Coluna 27\\\":\\\"0.00\\\"},{\\\"Fluxo\\\":\\\"Imposto\\\",\\\"Linha\\\":6,\\\"Campo\\\":\\\"Depreciação dos Acessórios\\\",\\\"Coluna 0\\\":\\\"0.00\\\",\\\"Coluna 1\\\":\\\"0.00\\\",\\\"Coluna 2\\\":\\\"0.00\\\",\\\"Coluna 3\\\":\\\"0.00\\\",\\\"Coluna 4\\\":\\\"0.00\\\",\\\"Coluna 5\\\":\\\"0.00\\\",\\\"Coluna 6\\\":\\\"0.00\\\",\\\"Coluna 7\\\":\\\"0.00\\\",\\\"Coluna 8\\\":\\\"0.00\\\",\\\"Coluna 9\\\":\\\"0.00\\\",\\\"Coluna 10\\\":\\\"0.00\\\",\\\"Coluna 11\\\":\\\"0.00\\\",\\\"Coluna 12\\\":\\\"0.00\\\",\\\"Coluna 13\\\":\\\"0.00\\\",\\\"Coluna 14\\\":\\\"0.00\\\",\\\"Coluna 15\\\":\\\"0.00\\\",\\\"Coluna 16\\\":\\\"0.00\\\",\\\"Coluna 17\\\":\\\"0.00\\\",\\\"Coluna 18\\\":\\\"0.00\\\",\\\"Coluna 19\\\":\\\"0.00\\\",\\\"Coluna 20\\\":\\\"0.00\\\",\\\"Coluna 21\\\":\\\"0.00\\\",\\\"Coluna 22\\\":\\\"0.00\\\",\\\"Coluna 23\\\":\\\"0.00\\\",\\\"Coluna 24\\\":\\\"0.00\\\",\\\"Coluna 25\\\":\\\"0.00\\\",\\\"Coluna 26\\\":\\\"0.00\\\",\\\"Coluna 27\\\":\\\"0.00\\\"},{\\\"Fluxo\\\":\\\"Imposto\\\",\\\"Linha\\\":7,\\\"Campo\\\":\\\"Ganho/Perda na Venda do Ativo\\\",\\\"Coluna 0\\\":\\\"0.00\\\",\\\"Coluna 1\\\":\\\"0.00\\\",\\\"Coluna 2\\\":\\\"0.00\\\",\\\"Coluna 3\\\":\\\"0.00\\\",\\\"Coluna 4\\\":\\\"0.00\\\",\\\"Coluna 5\\\":\\\"0.00\\\",\\\"Coluna 6\\\":\\\"0.00\\\",\\\"Coluna 7\\\":\\\"0.00\\\",\\\"Coluna 8\\\":\\\"0.00\\\",\\\"Coluna 9\\\":\\\"0.00\\\",\\\"Coluna 10\\\":\\\"0.00\\\",\\\"Coluna 11\\\":\\\"0.00\\\",\\\"Coluna 12\\\":\\\"0.00\\\",\\\"Coluna 13\\\":\\\"0.00\\\",\\\"Coluna 14\\\":\\\"0.00\\\",\\\"Coluna 15\\\":\\\"0.00\\\",\\\"Coluna 16\\\":\\\"0.00\\\",\\\"Coluna 17\\\":\\\"0.00\\\",\\\"Coluna 18\\\":\\\"0.00\\\",\\\"Coluna 19\\\":\\\"0.00\\\",\\\"Coluna 20\\\":\\\"0.00\\\",\\\"Coluna 21\\\":\\\"0.00\\\",\\\"Coluna 22\\\":\\\"0.00\\\",\\\"Coluna 23\\\":\\\"0.00\\\",\\\"Coluna 24\\\":\\\"0.00\\\",\\\"Coluna 25\\\":\\\"0.00\\\",\\\"Coluna 26\\\":\\\"0.00\\\",\\\"Coluna 27\\\":\\\"50917.64\\\"},{\\\"Fluxo\\\":\\\"Imposto\\\",\\\"Linha\\\":8,\\\"Campo\\\":\\\"Lair\\\",\\\"Coluna 0\\\":\\\"0.00\\\",\\\"Coluna 1\\\":\\\"143.50\\\",\\\"Coluna 2\\\":\\\"143.50\\\",\\\"Coluna 3\\\":\\\"143.50\\\",\\\"Coluna 4\\\":\\\"143.50\\\",\\\"Coluna 5\\\":\\\"143.50\\\",\\\"Coluna 6\\\":\\\"143.50\\\",\\\"Coluna 7\\\":\\\"90.53\\\",\\\"Coluna 8\\\":\\\"90.53\\\",\\\"Coluna 9\\\":\\\"90.53\\\",\\\"Coluna 10\\\":\\\"90.53\\\",\\\"Coluna 11\\\":\\\"90.53\\\",\\\"Coluna 12\\\":\\\"90.53\\\",\\\"Coluna 13\\\":\\\"-30.07\\\",\\\"Coluna 14\\\":\\\"-30.07\\\",\\\"Coluna 15\\\":\\\"-30.07\\\",\\\"Coluna 16\\\":\\\"-30.07\\\",\\\"Coluna 17\\\":\\\"-30.07\\\",\\\"Coluna 18\\\":\\\"-30.07\\\",\\\"Coluna 19\\\":\\\"-83.04\\\",\\\"Coluna 20\\\":\\\"-83.04\\\",\\\"Coluna 21\\\":\\\"-83.04\\\",\\\"Coluna 22\\\":\\\"-83.04\\\",\\\"Coluna 23\\\":\\\"-83.04\\\",\\\"Coluna 24\\\":\\\"-83.04\\\",\\\"Coluna 25\\\":\\\"0.00\\\",\\\"Coluna 26\\\":\\\"0.00\\\",\\\"Coluna 27\\\":\\\"50917.64\\\"},{\\\"Fluxo\\\":\\\"Imposto\\\",\\\"Linha\\\":9,\\\"Campo\\\":\\\"Saldo Anual Acumulado do LAIR\\\",\\\"Coluna 0\\\":\\\"0.00\\\",\\\"Coluna 1\\\":\\\"0.00\\\",\\\"Coluna 2\\\":\\\"0.00\\\",\\\"Coluna 3\\\":\\\"0.00\\\",\\\"Coluna 4\\\":\\\"0.00\\\",\\\"Coluna 5\\\":\\\"0.00\\\",\\\"Coluna 6\\\":\\\"861.00\\\",\\\"Coluna 7\\\":\\\"0.00\\\",\\\"Coluna 8\\\":\\\"0.00\\\",\\\"Coluna 9\\\":\\\"0.00\\\",\\\"Coluna 10\\\":\\\"0.00\\\",\\\"Coluna 11\\\":\\\"0.00\\\",\\\"Coluna 12\\\":\\\"0.00\\\",\\\"Coluna 13\\\":\\\"0.00\\\",\\\"Coluna 14\\\":\\\"0.00\\\",\\\"Coluna 15\\\":\\\"0.00\\\",\\\"Coluna 16\\\":\\\"0.00\\\",\\\"Coluna 17\\\":\\\"0.00\\\",\\\"Coluna 18\\\":\\\"362.76\\\",\\\"Coluna 19\\\":\\\"0.00\\\",\\\"Coluna 20\\\":\\\"0.00\\\",\\\"Coluna 21\\\":\\\"0.00\\\",\\\"Coluna 22\\\":\\\"0.00\\\",\\\"Coluna 23\\\":\\\"0.00\\\",\\\"Coluna 24\\\":\\\"0.00\\\",\\\"Coluna 25\\\":\\\"0.00\\\",\\\"Coluna 26\\\":\\\"0.00\\\",\\\"Coluna 27\\\":\\\"50419.40\\\"},{\\\"Fluxo\\\":\\\"Imposto\\\",\\\"Linha\\\":10,\\\"Campo\\\":\\\"Saldo Mensal Acumulado do LAIR\\\",\\\"Coluna 0\\\":\\\"0.00\\\",\\\"Coluna 1\\\":\\\"143.50\\\",\\\"Coluna 2\\\":\\\"287.00\\\",\\\"Coluna 3\\\":\\\"430.50\\\",\\\"Coluna 4\\\":\\\"574.00\\\",\\\"Coluna 5\\\":\\\"717.50\\\",\\\"Coluna 6\\\":\\\"0.00\\\",\\\"Coluna 7\\\":\\\"90.53\\\",\\\"Coluna 8\\\":\\\"181.05\\\",\\\"Coluna 9\\\":\\\"271.58\\\",\\\"Coluna 10\\\":\\\"362.11\\\",\\\"Coluna 11\\\":\\\"452.64\\\",\\\"Coluna 12\\\":\\\"543.16\\\",\\\"Coluna 13\\\":\\\"513.10\\\",\\\"Coluna 14\\\":\\\"483.03\\\",\\\"Coluna 15\\\":\\\"452.96\\\",\\\"Coluna 16\\\":\\\"422.89\\\",\\\"Coluna 17\\\":\\\"392.83\\\",\\\"Coluna 18\\\":\\\"0.00\\\",\\\"Coluna 19\\\":\\\"-83.04\\\",\\\"Coluna 20\\\":\\\"-166.08\\\",\\\"Coluna 21\\\":\\\"-249.12\\\",\\\"Coluna 22\\\":\\\"-332.16\\\",\\\"Coluna 23\\\":\\\"-415.20\\\",\\\"Coluna 24\\\":\\\"-498.24\\\",\\\"Coluna 25\\\":\\\"-498.24\\\",\\\"Coluna 26\\\":\\\"-498.24\\\",\\\"Coluna 27\\\":\\\"50419.40\\\"},{\\\"Fluxo\\\":\\\"Imposto\\\",\\\"Linha\\\":11,\\\"Campo\\\":\\\"Lucro Tributável antes do Prejuízo Fiscal\\\",\\\"Coluna 0\\\":\\\"0.00\\\",\\\"Coluna 1\\\":\\\"143.50\\\",\\\"Coluna 2\\\":\\\"287.00\\\",\\\"Coluna 3\\\":\\\"430.50\\\",\\\"Coluna 4\\\":\\\"574.00\\\",\\\"Coluna 5\\\":\\\"717.50\\\",\\\"Coluna 6\\\":\\\"861.00\\\",\\\"Coluna 7\\\":\\\"90.53\\\",\\\"Coluna 8\\\":\\\"181.05\\\",\\\"Coluna 9\\\":\\\"271.58\\\",\\\"Coluna 10\\\":\\\"362.11\\\",\\\"Coluna 11\\\":\\\"452.64\\\",\\\"Coluna 12\\\":\\\"543.16\\\",\\\"Coluna 13\\\":\\\"513.10\\\",\\\"Coluna 14\\\":\\\"483.03\\\",\\\"Coluna 15\\\":\\\"452.96\\\",\\\"Coluna 16\\\":\\\"422.89\\\",\\\"Coluna 17\\\":\\\"392.83\\\",\\\"Coluna 18\\\":\\\"362.76\\\",\\\"Coluna 19\\\":\\\"0.00\\\",\\\"Coluna 20\\\":\\\"0.00\\\",\\\"Coluna 21\\\":\\\"0.00\\\",\\\"Coluna 22\\\":\\\"0.00\\\",\\\"Coluna 23\\\":\\\"0.00\\\",\\\"Coluna 24\\\":\\\"0.00\\\",\\\"Coluna 25\\\":\\\"0.00\\\",\\\"Coluna 26\\\":\\\"0.00\\\",\\\"Coluna 27\\\":\\\"50419.40\\\"},{\\\"Fluxo\\\":\\\"Imposto\\\",\\\"Linha\\\":12,\\\"Campo\\\":\\\"Prejuízo Fiscal Usado Resultado\\\",\\\"Coluna 0\\\":\\\"0.00\\\",\\\"Coluna 1\\\":\\\"0.00\\\",\\\"Coluna 2\\\":\\\"0.00\\\",\\\"Coluna 3\\\":\\\"0.00\\\",\\\"Coluna 4\\\":\\\"0.00\\\",\\\"Coluna 5\\\":\\\"0.00\\\",\\\"Coluna 6\\\":\\\"0.00\\\",\\\"Coluna 7\\\":\\\"0.00\\\",\\\"Coluna 8\\\":\\\"0.00\\\",\\\"Coluna 9\\\":\\\"0.00\\\",\\\"Coluna 10\\\":\\\"0.00\\\",\\\"Coluna 11\\\":\\\"0.00\\\",\\\"Coluna 12\\\":\\\"0.00\\\",\\\"Coluna 13\\\":\\\"0.00\\\",\\\"Coluna 14\\\":\\\"0.00\\\",\\\"Coluna 15\\\":\\\"0.00\\\",\\\"Coluna 16\\\":\\\"0.00\\\",\\\"Coluna 17\\\":\\\"0.00\\\",\\\"Coluna 18\\\":\\\"0.00\\\",\\\"Coluna 19\\\":\\\"0.00\\\",\\\"Coluna 20\\\":\\\"0.00\\\",\\\"Coluna 21\\\":\\\"0.00\\\",\\\"Coluna 22\\\":\\\"0.00\\\",\\\"Coluna 23\\\":\\\"0.00\\\",\\\"Coluna 24\\\":\\\"0.00\\\",\\\"Coluna 25\\\":\\\"0.00\\\",\\\"Coluna 26\\\":\\\"0.00\\\",\\\"Coluna 27\\\":\\\"0.00\\\"},{\\\"Fluxo\\\":\\\"Imposto\\\",\\\"Linha\\\":13,\\\"Campo\\\":\\\"Lucro Tributável depois do Prejuízo Fiscal\\\",\\\"Coluna 0\\\":\\\"0.00\\\",\\\"Coluna 1\\\":\\\"143.50\\\",\\\"Coluna 2\\\":\\\"287.00\\\",\\\"Coluna 3\\\":\\\"430.50\\\",\\\"Coluna 4\\\":\\\"574.00\\\",\\\"Coluna 5\\\":\\\"717.50\\\",\\\"Coluna 6\\\":\\\"861.00\\\",\\\"Coluna 7\\\":\\\"90.53\\\",\\\"Coluna 8\\\":\\\"181.05\\\",\\\"Coluna 9\\\":\\\"271.58\\\",\\\"Coluna 10\\\":\\\"362.11\\\",\\\"Coluna 11\\\":\\\"452.64\\\",\\\"Coluna 12\\\":\\\"543.16\\\",\\\"Coluna 13\\\":\\\"513.10\\\",\\\"Coluna 14\\\":\\\"483.03\\\",\\\"Coluna 15\\\":\\\"452.96\\\",\\\"Coluna 16\\\":\\\"422.89\\\",\\\"Coluna 17\\\":\\\"392.83\\\",\\\"Coluna 18\\\":\\\"362.76\\\",\\\"Coluna 19\\\":\\\"0.00\\\",\\\"Coluna 20\\\":\\\"0.00\\\",\\\"Coluna 21\\\":\\\"0.00\\\",\\\"Coluna 22\\\":\\\"0.00\\\",\\\"Coluna 23\\\":\\\"0.00\\\",\\\"Coluna 24\\\":\\\"0.00\\\",\\\"Coluna 25\\\":\\\"0.00\\\",\\\"Coluna 26\\\":\\\"0.00\\\",\\\"Coluna 27\\\":\\\"50419.40\\\"},{\\\"Fluxo\\\":\\\"Imposto\\\",\\\"Linha\\\":14,\\\"Campo\\\":\\\"Imposto Caixa\\\",\\\"Coluna 0\\\":\\\"0.00\\\",\\\"Coluna 1\\\":\\\"48.79\\\",\\\"Coluna 2\\\":\\\"48.79\\\",\\\"Coluna 3\\\":\\\"48.79\\\",\\\"Coluna 4\\\":\\\"48.79\\\",\\\"Coluna 5\\\":\\\"48.79\\\",\\\"Coluna 6\\\":\\\"48.79\\\",\\\"Coluna 7\\\":\\\"30.78\\\",\\\"Coluna 8\\\":\\\"30.78\\\",\\\"Coluna 9\\\":\\\"30.78\\\",\\\"Coluna 10\\\":\\\"30.78\\\",\\\"Coluna 11\\\":\\\"30.78\\\",\\\"Coluna 12\\\":\\\"30.78\\\",\\\"Coluna 13\\\":\\\"0.00\\\",\\\"Coluna 14\\\":\\\"0.00\\\",\\\"Coluna 15\\\":\\\"0.00\\\",\\\"Coluna 16\\\":\\\"0.00\\\",\\\"Coluna 17\\\":\\\"0.00\\\",\\\"Coluna 18\\\":\\\"0.00\\\",\\\"Coluna 19\\\":\\\"0.00\\\",\\\"Coluna 20\\\":\\\"0.00\\\",\\\"Coluna 21\\\":\\\"0.00\\\",\\\"Coluna 22\\\":\\\"0.00\\\",\\\"Coluna 23\\\":\\\"0.00\\\",\\\"Coluna 24\\\":\\\"0.00\\\",\\\"Coluna 25\\\":\\\"0.00\\\",\\\"Coluna 26\\\":\\\"0.00\\\",\\\"Coluna 27\\\":\\\"17142.60\\\"},{\\\"Fluxo\\\":\\\"Imposto\\\",\\\"Linha\\\":15,\\\"Campo\\\":\\\"Prejuízo Fiscal BOP\\\",\\\"Coluna 0\\\":\\\"0.00\\\",\\\"Coluna 1\\\":\\\"0.00\\\",\\\"Coluna 2\\\":\\\"0.00\\\",\\\"Coluna 3\\\":\\\"0.00\\\",\\\"Coluna 4\\\":\\\"0.00\\\",\\\"Coluna 5\\\":\\\"0.00\\\",\\\"Coluna 6\\\":\\\"0.00\\\",\\\"Coluna 7\\\":\\\"0.00\\\",\\\"Coluna 8\\\":\\\"0.00\\\",\\\"Coluna 9\\\":\\\"0.00\\\",\\\"Coluna 10\\\":\\\"0.00\\\",\\\"Coluna 11\\\":\\\"0.00\\\",\\\"Coluna 12\\\":\\\"0.00\\\",\\\"Coluna 13\\\":\\\"0.00\\\",\\\"Coluna 14\\\":\\\"0.00\\\",\\\"Coluna 15\\\":\\\"0.00\\\",\\\"Coluna 16\\\":\\\"0.00\\\",\\\"Coluna 17\\\":\\\"0.00\\\",\\\"Coluna 18\\\":\\\"0.00\\\",\\\"Coluna 19\\\":\\\"0.00\\\",\\\"Coluna 20\\\":\\\"0.00\\\",\\\"Coluna 21\\\":\\\"0.00\\\",\\\"Coluna 22\\\":\\\"0.00\\\",\\\"Coluna 23\\\":\\\"0.00\\\",\\\"Coluna 24\\\":\\\"0.00\\\",\\\"Coluna 25\\\":\\\"0.00\\\",\\\"Coluna 26\\\":\\\"0.00\\\",\\\"Coluna 27\\\":\\\"0.00\\\"},{\\\"Fluxo\\\":\\\"Imposto\\\",\\\"Linha\\\":16,\\\"Campo\\\":\\\"Prejuízo Fiscal Criado\\\",\\\"Coluna 0\\\":\\\"0.00\\\",\\\"Coluna 1\\\":\\\"0.00\\\",\\\"Coluna 2\\\":\\\"0.00\\\",\\\"Coluna 3\\\":\\\"0.00\\\",\\\"Coluna 4\\\":\\\"0.00\\\",\\\"Coluna 5\\\":\\\"0.00\\\",\\\"Coluna 6\\\":\\\"0.00\\\",\\\"Coluna 7\\\":\\\"0.00\\\",\\\"Coluna 8\\\":\\\"0.00\\\",\\\"Coluna 9\\\":\\\"0.00\\\",\\\"Coluna 10\\\":\\\"0.00\\\",\\\"Coluna 11\\\":\\\"0.00\\\",\\\"Coluna 12\\\":\\\"0.00\\\",\\\"Coluna 13\\\":\\\"0.00\\\",\\\"Coluna 14\\\":\\\"0.00\\\",\\\"Coluna 15\\\":\\\"0.00\\\",\\\"Coluna 16\\\":\\\"0.00\\\",\\\"Coluna 17\\\":\\\"0.00\\\",\\\"Coluna 18\\\":\\\"0.00\\\",\\\"Coluna 19\\\":\\\"0.00\\\",\\\"Coluna 20\\\":\\\"0.00\\\",\\\"Coluna 21\\\":\\\"0.00\\\",\\\"Coluna 22\\\":\\\"0.00\\\",\\\"Coluna 23\\\":\\\"0.00\\\",\\\"Coluna 24\\\":\\\"0.00\\\",\\\"Coluna 25\\\":\\\"0.00\\\",\\\"Coluna 26\\\":\\\"0.00\\\",\\\"Coluna 27\\\":\\\"0.00\\\"},{\\\"Fluxo\\\":\\\"Imposto\\\",\\\"Linha\\\":17,\\\"Campo\\\":\\\"Prejuízo Fiscal Usado\\\",\\\"Coluna 0\\\":\\\"0.00\\\",\\\"Coluna 1\\\":\\\"0.00\\\",\\\"Coluna 2\\\":\\\"0.00\\\",\\\"Coluna 3\\\":\\\"0.00\\\",\\\"Coluna 4\\\":\\\"0.00\\\",\\\"Coluna 5\\\":\\\"0.00\\\",\\\"Coluna 6\\\":\\\"0.00\\\",\\\"Coluna 7\\\":\\\"0.00\\\",\\\"Coluna 8\\\":\\\"0.00\\\",\\\"Coluna 9\\\":\\\"0.00\\\",\\\"Coluna 10\\\":\\\"0.00\\\",\\\"Coluna 11\\\":\\\"0.00\\\",\\\"Coluna 12\\\":\\\"0.00\\\",\\\"Coluna 13\\\":\\\"0.00\\\",\\\"Coluna 14\\\":\\\"0.00\\\",\\\"Coluna 15\\\":\\\"0.00\\\",\\\"Coluna 16\\\":\\\"0.00\\\",\\\"Coluna 17\\\":\\\"0.00\\\",\\\"Coluna 18\\\":\\\"0.00\\\",\\\"Coluna 19\\\":\\\"0.00\\\",\\\"Coluna 20\\\":\\\"0.00\\\",\\\"Coluna 21\\\":\\\"0.00\\\",\\\"Coluna 22\\\":\\\"0.00\\\",\\\"Coluna 23\\\":\\\"0.00\\\",\\\"Coluna 24\\\":\\\"0.00\\\",\\\"Coluna 25\\\":\\\"0.00\\\",\\\"Coluna 26\\\":\\\"0.00\\\",\\\"Coluna 27\\\":\\\"0.00\\\"},{\\\"Fluxo\\\":\\\"Imposto\\\",\\\"Linha\\\":18,\\\"Campo\\\":\\\"Prejuízo Fiscal EOP \\\",\\\"Coluna 0\\\":\\\"0.00\\\",\\\"Coluna 1\\\":\\\"0.00\\\",\\\"Coluna 2\\\":\\\"0.00\\\",\\\"Coluna 3\\\":\\\"0.00\\\",\\\"Coluna 4\\\":\\\"0.00\\\",\\\"Coluna 5\\\":\\\"0.00\\\",\\\"Coluna 6\\\":\\\"0.00\\\",\\\"Coluna 7\\\":\\\"0.00\\\",\\\"Coluna 8\\\":\\\"0.00\\\",\\\"Coluna 9\\\":\\\"0.00\\\",\\\"Coluna 10\\\":\\\"0.00\\\",\\\"Coluna 11\\\":\\\"0.00\\\",\\\"Coluna 12\\\":\\\"0.00\\\",\\\"Coluna 13\\\":\\\"0.00\\\",\\\"Coluna 14\\\":\\\"0.00\\\",\\\"Coluna 15\\\":\\\"0.00\\\",\\\"Coluna 16\\\":\\\"0.00\\\",\\\"Coluna 17\\\":\\\"0.00\\\",\\\"Coluna 18\\\":\\\"0.00\\\",\\\"Coluna 19\\\":\\\"0.00\\\",\\\"Coluna 20\\\":\\\"0.00\\\",\\\"Coluna 21\\\":\\\"0.00\\\",\\\"Coluna 22\\\":\\\"0.00\\\",\\\"Coluna 23\\\":\\\"0.00\\\",\\\"Coluna 24\\\":\\\"0.00\\\",\\\"Coluna 25\\\":\\\"0.00\\\",\\\"Coluna 26\\\":\\\"0.00\\\",\\\"Coluna 27\\\":\\\"0.00\\\"},{\\\"Fluxo\\\":\\\"Imposto\\\",\\\"Linha\\\":19,\\\"Campo\\\":\\\"Saldo Acumulado do Prejuízo Fiscal Criado\\\",\\\"Coluna 0\\\":\\\"0.00\\\",\\\"Coluna 1\\\":\\\"0.00\\\",\\\"Coluna 2\\\":\\\"0.00\\\",\\\"Coluna 3\\\":\\\"0.00\\\",\\\"Coluna 4\\\":\\\"0.00\\\",\\\"Coluna 5\\\":\\\"0.00\\\",\\\"Coluna 6\\\":\\\"0.00\\\",\\\"Coluna 7\\\":\\\"0.00\\\",\\\"Coluna 8\\\":\\\"0.00\\\",\\\"Coluna 9\\\":\\\"0.00\\\",\\\"Coluna 10\\\":\\\"0.00\\\",\\\"Coluna 11\\\":\\\"0.00\\\",\\\"Coluna 12\\\":\\\"0.00\\\",\\\"Coluna 13\\\":\\\"0.00\\\",\\\"Coluna 14\\\":\\\"0.00\\\",\\\"Coluna 15\\\":\\\"0.00\\\",\\\"Coluna 16\\\":\\\"0.00\\\",\\\"Coluna 17\\\":\\\"0.00\\\",\\\"Coluna 18\\\":\\\"0.00\\\",\\\"Coluna 19\\\":\\\"0.00\\\",\\\"Coluna 20\\\":\\\"0.00\\\",\\\"Coluna 21\\\":\\\"0.00\\\",\\\"Coluna 22\\\":\\\"0.00\\\",\\\"Coluna 23\\\":\\\"0.00\\\",\\\"Coluna 24\\\":\\\"0.00\\\",\\\"Coluna 25\\\":\\\"0.00\\\",\\\"Coluna 26\\\":\\\"0.00\\\",\\\"Coluna 27\\\":\\\"0.00\\\"},{\\\"Fluxo\\\":\\\"\\\"},{\\\"Fluxo\\\":\\\"Caixa\\\",\\\"Linha\\\":1,\\\"Campo\\\":\\\"Ano\\\",\\\"Coluna 0\\\":2020.0,\\\"Coluna 1\\\":2020.0,\\\"Coluna 2\\\":2020.0,\\\"Coluna 3\\\":2020.0,\\\"Coluna 4\\\":2020.0,\\\"Coluna 5\\\":2020.0,\\\"Coluna 6\\\":2020.0,\\\"Coluna 7\\\":2021.0,\\\"Coluna 8\\\":2021.0,\\\"Coluna 9\\\":2021.0,\\\"Coluna 10\\\":2021.0,\\\"Coluna 11\\\":2021.0,\\\"Coluna 12\\\":2021.0,\\\"Coluna 13\\\":2021.0,\\\"Coluna 14\\\":2021.0,\\\"Coluna 15\\\":2021.0,\\\"Coluna 16\\\":2021.0,\\\"Coluna 17\\\":2021.0,\\\"Coluna 18\\\":2021.0,\\\"Coluna 19\\\":2022.0,\\\"Coluna 20\\\":2022.0,\\\"Coluna 21\\\":2022.0,\\\"Coluna 22\\\":2022.0,\\\"Coluna 23\\\":2022.0,\\\"Coluna 24\\\":2022.0,\\\"Coluna 25\\\":2022.0,\\\"Coluna 26\\\":2022.0,\\\"Coluna 27\\\":2022.0},{\\\"Fluxo\\\":\\\"Caixa\\\",\\\"Linha\\\":2,\\\"Campo\\\":\\\"Mês\\\",\\\"Coluna 0\\\":\\\"6/2020\\\",\\\"Coluna 1\\\":\\\"7/2020\\\",\\\"Coluna 2\\\":\\\"8/2020\\\",\\\"Coluna 3\\\":\\\"9/2020\\\",\\\"Coluna 4\\\":\\\"10/2020\\\",\\\"Coluna 5\\\":\\\"11/2020\\\",\\\"Coluna 6\\\":\\\"12/2020\\\",\\\"Coluna 7\\\":\\\"1/2021\\\",\\\"Coluna 8\\\":\\\"2/2021\\\",\\\"Coluna 9\\\":\\\"3/2021\\\",\\\"Coluna 10\\\":\\\"4/2021\\\",\\\"Coluna 11\\\":\\\"5/2021\\\",\\\"Coluna 12\\\":\\\"6/2021\\\",\\\"Coluna 13\\\":\\\"7/2021\\\",\\\"Coluna 14\\\":\\\"8/2021\\\",\\\"Coluna 15\\\":\\\"9/2021\\\",\\\"Coluna 16\\\":\\\"10/2021\\\",\\\"Coluna 17\\\":\\\"11/2021\\\",\\\"Coluna 18\\\":\\\"12/2021\\\",\\\"Coluna 19\\\":\\\"1/2022\\\",\\\"Coluna 20\\\":\\\"2/2022\\\",\\\"Coluna 21\\\":\\\"3/2022\\\",\\\"Coluna 22\\\":\\\"4/2022\\\",\\\"Coluna 23\\\":\\\"5/2022\\\",\\\"Coluna 24\\\":\\\"6/2022\\\",\\\"Coluna 25\\\":\\\"7/2022\\\",\\\"Coluna 26\\\":\\\"8/2022\\\",\\\"Coluna 27\\\":\\\"9/2022\\\"},{\\\"Fluxo\\\":\\\"Caixa\\\",\\\"Linha\\\":3,\\\"Campo\\\":\\\"Receita\\\",\\\"Coluna 0\\\":\\\"0.00\\\",\\\"Coluna 1\\\":\\\"2477.11\\\",\\\"Coluna 2\\\":\\\"2477.11\\\",\\\"Coluna 3\\\":\\\"2477.11\\\",\\\"Coluna 4\\\":\\\"2477.11\\\",\\\"Coluna 5\\\":\\\"2477.11\\\",\\\"Coluna 6\\\":\\\"2477.11\\\",\\\"Coluna 7\\\":\\\"2477.11\\\",\\\"Coluna 8\\\":\\\"2477.11\\\",\\\"Coluna 9\\\":\\\"2477.11\\\",\\\"Coluna 10\\\":\\\"2477.11\\\",\\\"Coluna 11\\\":\\\"2477.11\\\",\\\"Coluna 12\\\":\\\"2477.11\\\",\\\"Coluna 13\\\":\\\"2568.40\\\",\\\"Coluna 14\\\":\\\"2568.40\\\",\\\"Coluna 15\\\":\\\"2568.40\\\",\\\"Coluna 16\\\":\\\"2568.40\\\",\\\"Coluna 17\\\":\\\"2568.40\\\",\\\"Coluna 18\\\":\\\"2568.40\\\",\\\"Coluna 19\\\":\\\"2568.40\\\",\\\"Coluna 20\\\":\\\"2568.40\\\",\\\"Coluna 21\\\":\\\"2568.40\\\",\\\"Coluna 22\\\":\\\"2568.40\\\",\\\"Coluna 23\\\":\\\"2568.40\\\",\\\"Coluna 24\\\":\\\"2568.40\\\",\\\"Coluna 25\\\":\\\"0.00\\\",\\\"Coluna 26\\\":\\\"0.00\\\",\\\"Coluna 27\\\":\\\"0.00\\\"},{\\\"Fluxo\\\":\\\"Caixa\\\",\\\"Linha\\\":4,\\\"Campo\\\":\\\"Custos\\\",\\\"Coluna 0\\\":\\\"0.00\\\",\\\"Coluna 1\\\":\\\"-440.60\\\",\\\"Coluna 2\\\":\\\"-440.60\\\",\\\"Coluna 3\\\":\\\"-440.60\\\",\\\"Coluna 4\\\":\\\"-440.60\\\",\\\"Coluna 5\\\":\\\"-440.60\\\",\\\"Coluna 6\\\":\\\"-440.60\\\",\\\"Coluna 7\\\":\\\"-493.57\\\",\\\"Coluna 8\\\":\\\"-493.57\\\",\\\"Coluna 9\\\":\\\"-493.57\\\",\\\"Coluna 10\\\":\\\"-493.57\\\",\\\"Coluna 11\\\":\\\"-493.57\\\",\\\"Coluna 12\\\":\\\"-493.57\\\",\\\"Coluna 13\\\":\\\"-705.46\\\",\\\"Coluna 14\\\":\\\"-705.46\\\",\\\"Coluna 15\\\":\\\"-705.46\\\",\\\"Coluna 16\\\":\\\"-705.46\\\",\\\"Coluna 17\\\":\\\"-705.46\\\",\\\"Coluna 18\\\":\\\"-705.46\\\",\\\"Coluna 19\\\":\\\"-758.43\\\",\\\"Coluna 20\\\":\\\"-758.43\\\",\\\"Coluna 21\\\":\\\"-758.43\\\",\\\"Coluna 22\\\":\\\"-758.43\\\",\\\"Coluna 23\\\":\\\"-758.43\\\",\\\"Coluna 24\\\":\\\"-758.43\\\",\\\"Coluna 25\\\":\\\"0.00\\\",\\\"Coluna 26\\\":\\\"0.00\\\",\\\"Coluna 27\\\":\\\"0.00\\\"},{\\\"Fluxo\\\":\\\"Caixa\\\",\\\"Linha\\\":5,\\\"Campo\\\":\\\"EBITDA\\\",\\\"Coluna 0\\\":\\\"0.00\\\",\\\"Coluna 1\\\":\\\"2036.51\\\",\\\"Coluna 2\\\":\\\"2036.51\\\",\\\"Coluna 3\\\":\\\"2036.51\\\",\\\"Coluna 4\\\":\\\"2036.51\\\",\\\"Coluna 5\\\":\\\"2036.51\\\",\\\"Coluna 6\\\":\\\"2036.51\\\",\\\"Coluna 7\\\":\\\"1983.54\\\",\\\"Coluna 8\\\":\\\"1983.54\\\",\\\"Coluna 9\\\":\\\"1983.54\\\",\\\"Coluna 10\\\":\\\"1983.54\\\",\\\"Coluna 11\\\":\\\"1983.54\\\",\\\"Coluna 12\\\":\\\"1983.54\\\",\\\"Coluna 13\\\":\\\"1862.94\\\",\\\"Coluna 14\\\":\\\"1862.94\\\",\\\"Coluna 15\\\":\\\"1862.94\\\",\\\"Coluna 16\\\":\\\"1862.94\\\",\\\"Coluna 17\\\":\\\"1862.94\\\",\\\"Coluna 18\\\":\\\"1862.94\\\",\\\"Coluna 19\\\":\\\"1809.97\\\",\\\"Coluna 20\\\":\\\"1809.97\\\",\\\"Coluna 21\\\":\\\"1809.97\\\",\\\"Coluna 22\\\":\\\"1809.97\\\",\\\"Coluna 23\\\":\\\"1809.97\\\",\\\"Coluna 24\\\":\\\"1809.97\\\",\\\"Coluna 25\\\":\\\"0.00\\\",\\\"Coluna 26\\\":\\\"0.00\\\",\\\"Coluna 27\\\":\\\"0.00\\\"},{\\\"Fluxo\\\":\\\"Caixa\\\",\\\"Linha\\\":6,\\\"Campo\\\":\\\"Depreciação\\\",\\\"Coluna 0\\\":\\\"0.00\\\",\\\"Coluna 1\\\":\\\"-1893.01\\\",\\\"Coluna 2\\\":\\\"-1893.01\\\",\\\"Coluna 3\\\":\\\"-1893.01\\\",\\\"Coluna 4\\\":\\\"-1893.01\\\",\\\"Coluna 5\\\":\\\"-1893.01\\\",\\\"Coluna 6\\\":\\\"-1893.01\\\",\\\"Coluna 7\\\":\\\"-1893.01\\\",\\\"Coluna 8\\\":\\\"-1893.01\\\",\\\"Coluna 9\\\":\\\"-1893.01\\\",\\\"Coluna 10\\\":\\\"-1893.01\\\",\\\"Coluna 11\\\":\\\"-1893.01\\\",\\\"Coluna 12\\\":\\\"-1893.01\\\",\\\"Coluna 13\\\":\\\"-1893.01\\\",\\\"Coluna 14\\\":\\\"-1893.01\\\",\\\"Coluna 15\\\":\\\"-1893.01\\\",\\\"Coluna 16\\\":\\\"-1893.01\\\",\\\"Coluna 17\\\":\\\"-1893.01\\\",\\\"Coluna 18\\\":\\\"-1893.01\\\",\\\"Coluna 19\\\":\\\"-1893.01\\\",\\\"Coluna 20\\\":\\\"-1893.01\\\",\\\"Coluna 21\\\":\\\"-1893.01\\\",\\\"Coluna 22\\\":\\\"-1893.01\\\",\\\"Coluna 23\\\":\\\"-1893.01\\\",\\\"Coluna 24\\\":\\\"-1893.01\\\",\\\"Coluna 25\\\":\\\"0.00\\\",\\\"Coluna 26\\\":\\\"0.00\\\",\\\"Coluna 27\\\":\\\"0.00\\\"},{\\\"Fluxo\\\":\\\"Caixa\\\",\\\"Linha\\\":7,\\\"Campo\\\":\\\"EBIT\\\",\\\"Coluna 0\\\":\\\"0.00\\\",\\\"Coluna 1\\\":\\\"143.50\\\",\\\"Coluna 2\\\":\\\"143.50\\\",\\\"Coluna 3\\\":\\\"143.50\\\",\\\"Coluna 4\\\":\\\"143.50\\\",\\\"Coluna 5\\\":\\\"143.50\\\",\\\"Coluna 6\\\":\\\"143.50\\\",\\\"Coluna 7\\\":\\\"90.53\\\",\\\"Coluna 8\\\":\\\"90.53\\\",\\\"Coluna 9\\\":\\\"90.53\\\",\\\"Coluna 10\\\":\\\"90.53\\\",\\\"Coluna 11\\\":\\\"90.53\\\",\\\"Coluna 12\\\":\\\"90.53\\\",\\\"Coluna 13\\\":\\\"-30.07\\\",\\\"Coluna 14\\\":\\\"-30.07\\\",\\\"Coluna 15\\\":\\\"-30.07\\\",\\\"Coluna 16\\\":\\\"-30.07\\\",\\\"Coluna 17\\\":\\\"-30.07\\\",\\\"Coluna 18\\\":\\\"-30.07\\\",\\\"Coluna 19\\\":\\\"-83.04\\\",\\\"Coluna 20\\\":\\\"-83.04\\\",\\\"Coluna 21\\\":\\\"-83.04\\\",\\\"Coluna 22\\\":\\\"-83.04\\\",\\\"Coluna 23\\\":\\\"-83.04\\\",\\\"Coluna 24\\\":\\\"-83.04\\\",\\\"Coluna 25\\\":\\\"0.00\\\",\\\"Coluna 26\\\":\\\"0.00\\\",\\\"Coluna 27\\\":\\\"0.00\\\"},{\\\"Fluxo\\\":\\\"Caixa\\\",\\\"Linha\\\":8,\\\"Campo\\\":\\\"Impostos\\\",\\\"Coluna 0\\\":\\\"0.00\\\",\\\"Coluna 1\\\":\\\"-48.79\\\",\\\"Coluna 2\\\":\\\"-48.79\\\",\\\"Coluna 3\\\":\\\"-48.79\\\",\\\"Coluna 4\\\":\\\"-48.79\\\",\\\"Coluna 5\\\":\\\"-48.79\\\",\\\"Coluna 6\\\":\\\"-48.79\\\",\\\"Coluna 7\\\":\\\"-30.78\\\",\\\"Coluna 8\\\":\\\"-30.78\\\",\\\"Coluna 9\\\":\\\"-30.78\\\",\\\"Coluna 10\\\":\\\"-30.78\\\",\\\"Coluna 11\\\":\\\"-30.78\\\",\\\"Coluna 12\\\":\\\"-30.78\\\",\\\"Coluna 13\\\":\\\"0.00\\\",\\\"Coluna 14\\\":\\\"0.00\\\",\\\"Coluna 15\\\":\\\"0.00\\\",\\\"Coluna 16\\\":\\\"0.00\\\",\\\"Coluna 17\\\":\\\"0.00\\\",\\\"Coluna 18\\\":\\\"0.00\\\",\\\"Coluna 19\\\":\\\"0.00\\\",\\\"Coluna 20\\\":\\\"0.00\\\",\\\"Coluna 21\\\":\\\"0.00\\\",\\\"Coluna 22\\\":\\\"0.00\\\",\\\"Coluna 23\\\":\\\"0.00\\\",\\\"Coluna 24\\\":\\\"0.00\\\",\\\"Coluna 25\\\":\\\"0.00\\\",\\\"Coluna 26\\\":\\\"0.00\\\",\\\"Coluna 27\\\":\\\"-17142.60\\\"},{\\\"Fluxo\\\":\\\"Caixa\\\",\\\"Linha\\\":9,\\\"Campo\\\":\\\"FCO\\\",\\\"Coluna 0\\\":\\\"0.00\\\",\\\"Coluna 1\\\":\\\"1987.72\\\",\\\"Coluna 2\\\":\\\"1987.72\\\",\\\"Coluna 3\\\":\\\"1987.72\\\",\\\"Coluna 4\\\":\\\"1987.72\\\",\\\"Coluna 5\\\":\\\"1987.72\\\",\\\"Coluna 6\\\":\\\"1987.72\\\",\\\"Coluna 7\\\":\\\"1952.76\\\",\\\"Coluna 8\\\":\\\"1952.76\\\",\\\"Coluna 9\\\":\\\"1952.76\\\",\\\"Coluna 10\\\":\\\"1952.76\\\",\\\"Coluna 11\\\":\\\"1952.76\\\",\\\"Coluna 12\\\":\\\"1952.76\\\",\\\"Coluna 13\\\":\\\"1862.94\\\",\\\"Coluna 14\\\":\\\"1862.94\\\",\\\"Coluna 15\\\":\\\"1862.94\\\",\\\"Coluna 16\\\":\\\"1862.94\\\",\\\"Coluna 17\\\":\\\"1862.94\\\",\\\"Coluna 18\\\":\\\"1862.94\\\",\\\"Coluna 19\\\":\\\"1809.97\\\",\\\"Coluna 20\\\":\\\"1809.97\\\",\\\"Coluna 21\\\":\\\"1809.97\\\",\\\"Coluna 22\\\":\\\"1809.97\\\",\\\"Coluna 23\\\":\\\"1809.97\\\",\\\"Coluna 24\\\":\\\"1809.97\\\",\\\"Coluna 25\\\":\\\"0.00\\\",\\\"Coluna 26\\\":\\\"0.00\\\",\\\"Coluna 27\\\":\\\"-17142.60\\\"},{\\\"Fluxo\\\":\\\"Caixa\\\",\\\"Linha\\\":10,\\\"Campo\\\":\\\"Capex\\\",\\\"Coluna 0\\\":\\\"-113580.70\\\",\\\"Coluna 1\\\":\\\"0.00\\\",\\\"Coluna 2\\\":\\\"0.00\\\",\\\"Coluna 3\\\":\\\"0.00\\\",\\\"Coluna 4\\\":\\\"0.00\\\",\\\"Coluna 5\\\":\\\"0.00\\\",\\\"Coluna 6\\\":\\\"0.00\\\",\\\"Coluna 7\\\":\\\"0.00\\\",\\\"Coluna 8\\\":\\\"0.00\\\",\\\"Coluna 9\\\":\\\"0.00\\\",\\\"Coluna 10\\\":\\\"0.00\\\",\\\"Coluna 11\\\":\\\"0.00\\\",\\\"Coluna 12\\\":\\\"0.00\\\",\\\"Coluna 13\\\":\\\"0.00\\\",\\\"Coluna 14\\\":\\\"0.00\\\",\\\"Coluna 15\\\":\\\"0.00\\\",\\\"Coluna 16\\\":\\\"0.00\\\",\\\"Coluna 17\\\":\\\"0.00\\\",\\\"Coluna 18\\\":\\\"0.00\\\",\\\"Coluna 19\\\":\\\"0.00\\\",\\\"Coluna 20\\\":\\\"0.00\\\",\\\"Coluna 21\\\":\\\"0.00\\\",\\\"Coluna 22\\\":\\\"0.00\\\",\\\"Coluna 23\\\":\\\"0.00\\\",\\\"Coluna 24\\\":\\\"0.00\\\",\\\"Coluna 25\\\":\\\"0.00\\\",\\\"Coluna 26\\\":\\\"0.00\\\",\\\"Coluna 27\\\":\\\"0.00\\\"},{\\\"Fluxo\\\":\\\"Caixa\\\",\\\"Linha\\\":11,\\\"Campo\\\":\\\"Adiantamento de PMT\\\",\\\"Coluna 0\\\":\\\"0.00\\\",\\\"Coluna 1\\\":\\\"0.00\\\",\\\"Coluna 2\\\":\\\"0.00\\\",\\\"Coluna 3\\\":\\\"0.00\\\",\\\"Coluna 4\\\":\\\"0.00\\\",\\\"Coluna 5\\\":\\\"0.00\\\",\\\"Coluna 6\\\":\\\"0.00\\\",\\\"Coluna 7\\\":\\\"0.00\\\",\\\"Coluna 8\\\":\\\"0.00\\\",\\\"Coluna 9\\\":\\\"0.00\\\",\\\"Coluna 10\\\":\\\"0.00\\\",\\\"Coluna 11\\\":\\\"0.00\\\",\\\"Coluna 12\\\":\\\"0.00\\\",\\\"Coluna 13\\\":\\\"0.00\\\",\\\"Coluna 14\\\":\\\"0.00\\\",\\\"Coluna 15\\\":\\\"0.00\\\",\\\"Coluna 16\\\":\\\"0.00\\\",\\\"Coluna 17\\\":\\\"0.00\\\",\\\"Coluna 18\\\":\\\"0.00\\\",\\\"Coluna 19\\\":\\\"0.00\\\",\\\"Coluna 20\\\":\\\"0.00\\\",\\\"Coluna 21\\\":\\\"0.00\\\",\\\"Coluna 22\\\":\\\"0.00\\\",\\\"Coluna 23\\\":\\\"0.00\\\",\\\"Coluna 24\\\":\\\"0.00\\\",\\\"Coluna 25\\\":\\\"0.00\\\",\\\"Coluna 26\\\":\\\"0.00\\\",\\\"Coluna 27\\\":\\\"0.00\\\"},{\\\"Fluxo\\\":\\\"Caixa\\\",\\\"Linha\\\":12,\\\"Campo\\\":\\\"Venda de Ativo\\\",\\\"Coluna 0\\\":\\\"0.00\\\",\\\"Coluna 1\\\":\\\"0.00\\\",\\\"Coluna 2\\\":\\\"0.00\\\",\\\"Coluna 3\\\":\\\"0.00\\\",\\\"Coluna 4\\\":\\\"0.00\\\",\\\"Coluna 5\\\":\\\"0.00\\\",\\\"Coluna 6\\\":\\\"0.00\\\",\\\"Coluna 7\\\":\\\"0.00\\\",\\\"Coluna 8\\\":\\\"0.00\\\",\\\"Coluna 9\\\":\\\"0.00\\\",\\\"Coluna 10\\\":\\\"0.00\\\",\\\"Coluna 11\\\":\\\"0.00\\\",\\\"Coluna 12\\\":\\\"0.00\\\",\\\"Coluna 13\\\":\\\"0.00\\\",\\\"Coluna 14\\\":\\\"0.00\\\",\\\"Coluna 15\\\":\\\"0.00\\\",\\\"Coluna 16\\\":\\\"0.00\\\",\\\"Coluna 17\\\":\\\"0.00\\\",\\\"Coluna 18\\\":\\\"0.00\\\",\\\"Coluna 19\\\":\\\"0.00\\\",\\\"Coluna 20\\\":\\\"0.00\\\",\\\"Coluna 21\\\":\\\"0.00\\\",\\\"Coluna 22\\\":\\\"0.00\\\",\\\"Coluna 23\\\":\\\"0.00\\\",\\\"Coluna 24\\\":\\\"0.00\\\",\\\"Coluna 25\\\":\\\"0.00\\\",\\\"Coluna 26\\\":\\\"0.00\\\",\\\"Coluna 27\\\":\\\"113387.02\\\"},{\\\"Fluxo\\\":\\\"Caixa\\\",\\\"Linha\\\":13,\\\"Campo\\\":\\\"FCL\\\",\\\"Coluna 0\\\":\\\"-113580.70\\\",\\\"Coluna 1\\\":\\\"1987.72\\\",\\\"Coluna 2\\\":\\\"1987.72\\\",\\\"Coluna 3\\\":\\\"1987.72\\\",\\\"Coluna 4\\\":\\\"1987.72\\\",\\\"Coluna 5\\\":\\\"1987.72\\\",\\\"Coluna 6\\\":\\\"1987.72\\\",\\\"Coluna 7\\\":\\\"1952.76\\\",\\\"Coluna 8\\\":\\\"1952.76\\\",\\\"Coluna 9\\\":\\\"1952.76\\\",\\\"Coluna 10\\\":\\\"1952.76\\\",\\\"Coluna 11\\\":\\\"1952.76\\\",\\\"Coluna 12\\\":\\\"1952.76\\\",\\\"Coluna 13\\\":\\\"1862.94\\\",\\\"Coluna 14\\\":\\\"1862.94\\\",\\\"Coluna 15\\\":\\\"1862.94\\\",\\\"Coluna 16\\\":\\\"1862.94\\\",\\\"Coluna 17\\\":\\\"1862.94\\\",\\\"Coluna 18\\\":\\\"1862.94\\\",\\\"Coluna 19\\\":\\\"1809.97\\\",\\\"Coluna 20\\\":\\\"1809.97\\\",\\\"Coluna 21\\\":\\\"1809.97\\\",\\\"Coluna 22\\\":\\\"1809.97\\\",\\\"Coluna 23\\\":\\\"1809.97\\\",\\\"Coluna 24\\\":\\\"1809.97\\\",\\\"Coluna 25\\\":\\\"0.00\\\",\\\"Coluna 26\\\":\\\"0.00\\\",\\\"Coluna 27\\\":\\\"96244.42\\\"}]\",\"Input\":\"{\\\"Id\\\":\\\"0QL5A000005PXJ8WAO\\\",\\\"QuoteNumber\\\":\\\"00000246\\\",\\\"QuoteId\\\":\\\"0Q05A0000024bPpSAI\\\",\\\"LineNumber\\\":\\\"00000339\\\",\\\"ProductId\\\":\\\"01t5A000008e1zkQAA\\\",\\\"ProductCode\\\":\\\"PL003563\\\",\\\"Quantity\\\":1.0,\\\"Time\\\":24,\\\"LicensePlateUF\\\":\\\"PR\\\",\\\"DeliveryUF\\\":\\\"PR\\\",\\\"DeliveryCityType\\\":\\\"Capital\\\",\\\"DeliveryMode\\\":\\\"Retirada do cliente na Concessionária\\\",\\\"ShippingResponsibility\\\":\\\"Ouro Verde\\\",\\\"Readjustment\\\":\\\"Sim\\\",\\\"LicensePlateEnd\\\":\\\"Não\\\",\\\"LicensePlateStart\\\":\\\"Não\\\",\\\"UsageType\\\":\\\"Comercial\\\",\\\"RoadType\\\":\\\"Asfalto\\\",\\\"KM\\\":2000,\\\"ThirdInsurance\\\":\\\"Sim\\\",\\\"VehicleInsurance\\\":\\\"Sim\\\",\\\"MoralDamage\\\":0.0,\\\"PassengerInjury\\\":0.0,\\\"FranchisePercent\\\":10.0,\\\"Franchise\\\":0.0,\\\"TireQuantity\\\":0,\\\"MaintenanceType\\\":\\\"Preventiva\\\",\\\"ReserveVehicle\\\":\\\"Sim\\\",\\\"ReserveVehicleType\\\":\\\"Similar\\\",\\\"ReserveVehicleDailyQuantity\\\":5,\\\"ReserveVehicleQuantity\\\":0,\\\"Target\\\":0.0,\\\"PaymTerm\\\":30,\\\"RemuneratedTransport\\\":\\\"Não\\\",\\\"ProjectDisc\\\":0.0,\\\"InterestRate\\\":0.0,\\\"InsuranceAmount\\\":29.160833333333333,\\\"TireTableAmount\\\":0.0,\\\"MaintenanceAmount\\\":211.89,\\\"FreightAmount\\\":0.0,\\\"DesmobilizationFreightAmount\\\":98.98,\\\"WearForecastKmMax\\\":100.0,\\\"WearForecastGroundPercentMax\\\":100.0,\\\"WearForecastQuantityPercentageMax\\\":100.0,\\\"WearForecastUsageTypePercentMax\\\":100.0,\\\"DedicatedStructureCost\\\":0.0,\\\"DedicatedStructureDescription\\\":null,\\\"LaborCost\\\":0.0,\\\"LaborDescription\\\":null,\\\"ContributionMargin\\\":0.0,\\\"AccountName\\\":\\\"MR Consulting\\\",\\\"ClientRating\\\":\\\"D\\\",\\\"ClosingDate\\\":\\\"2020-02-28T00:00:00\\\",\\\"PMTAdvance\\\":0,\\\"Optionals\\\":[],\\\"Accessories\\\":[],\\\"Services\\\":[],\\\"UserEmail\\\":\\\"renan.carneiro@ouroverde.net.br\\\",\\\"SourceApplication\\\":2,\\\"Simulation\\\":true,\\\"Refresh\\\":false,\\\"InsuranceFranchisePercent\\\":20.0,\\\"Spread\\\":3.6,\\\"WeightedFreightList\\\":null,\\\"errors\\\":null}\",\"Parameters\":\"{\\\"PriceEngineResidualPercentageTable\\\":5637151221,\\\"ResidualPercentage\\\":72.9393801600000000,\\\"PriceEngineWearForecastKM\\\":0,\\\"WearForecastKmMax\\\":100.0,\\\"PriceEngineWearForecastGroundPercent\\\":0,\\\"WearForecastGroundPercentMax\\\":100.0,\\\"PriceEngineWearQuantityPercentage\\\":0,\\\"WearForecastQuantityPercentageMax\\\":100.0,\\\"PriceEngineWearForecastUsageTypePercent\\\":0,\\\"WearForecastUsageTypePercentMax\\\":100.0,\\\"PriceEngineParameters\\\":1,\\\"ReadjustmentPercent\\\":4.00,\\\"AliqPisCofins\\\":9.25,\\\"DPVAT\\\":5.2300000000000000,\\\"AdmCost\\\":37.00,\\\"PercentRisk\\\":3.00,\\\"PositiveFlowRate\\\":0.0,\\\"NegativeFlowRate\\\":0.0,\\\"ContributionMargin\\\":75.99,\\\"PriceEngineMaintenance\\\":5637187634,\\\"MaintenancePrice\\\":0.1059450000000000,\\\"PriceEngineWearForecastMaintenance\\\":5637144576,\\\"WearForecastMaintenanceIndex\\\":1.0000000000000000,\\\"TireTable\\\":5637145376,\\\"TireTablePrice\\\":760.0000000000000000,\\\"PriceEngineRates\\\":5637145326,\\\"ANTTAmount\\\":100.0000000000000000,\\\"ForwardingAgentAmount\\\":48.7000000000000000,\\\"IPVAPercentage\\\":1.0000000000000000,\\\"LeasingReleaseAmount\\\":0.0,\\\"LicensePlateAmount\\\":38.4300000000000000,\\\"LicensingAmount\\\":0.0000000000000000,\\\"PlatesAndSealingAmount\\\":190.0000000000000000,\\\"SindlocAmount\\\":0.0000000000000000,\\\"PriceEnginePlateChoice\\\":0,\\\"PlateChoiceAmount\\\":0.0,\\\"PriceEngineThirdPartyInsuranceRCFVThirdParty\\\":5637144586,\\\"CoverageAmountThirdParty\\\":500000.0000000000000000,\\\"InsuranceAmountThirdParty\\\":349.9300000000000000,\\\"PriceEngineThirdPartyInsuranceRCFVMoralDamage\\\":0,\\\"CoverageAmountMoralDamage\\\":0.0,\\\"InsuranceAmountMoralDamage\\\":0.0,\\\"PriceEngineThirdPartyInsuranceRCFVPersonal\\\":0,\\\"CoverageAmountPersonal\\\":0.0,\\\"InsuranceAmountPersonal\\\":0.0,\\\"PriceEngineFreight\\\":0,\\\"FreightAmount\\\":0.0,\\\"DesmobilizationFreightAmount\\\":98.98,\\\"PriceEngineSublocatedStructure\\\":5637144580,\\\"ReservationValue\\\":224.0700000000000000,\\\"ModalityId\\\":0,\\\"ModalityName\\\":null,\\\"InterestRate\\\":0.80,\\\"Product\\\":5639336901,\\\"ProductName\\\":\\\"NISSAN FRONTIER 2.3 CD ATTACK AUTO 4WD 2019 AUTOMÁTICO 4P DIESEL\\\",\\\"SalesDaysTerm\\\":90,\\\"EquipmentTaxDepreciation\\\":20.00,\\\"AccessoriesTaxDepreciation\\\":50.00,\\\"MobilizationTaxDepreciation\\\":50.00,\\\"AliqTaxRate\\\":34.00,\\\"TaxLossUsageLimit\\\":30.00,\\\"IRRefundUsage\\\":80.00,\\\"InsuranceFranchisePercent\\\":20.00,\\\"TacographAmount\\\":0.0}\",\"Result\":null,\"Output\":\"{\\\"Id\\\":\\\"0QL5A000005PXJ8WAO\\\",\\\"QuoteNumber\\\":\\\"00000246\\\",\\\"QuoteId\\\":\\\"0Q05A0000024bPpSAI\\\",\\\"LineNumber\\\":\\\"00000339\\\",\\\"ProductId\\\":\\\"01t5A000008e1zkQAA\\\",\\\"ProductCode\\\":\\\"PL003563\\\",\\\"UnitPrice\\\":2515.04,\\\"KMPrice\\\":0.40,\\\"TotalEbitda\\\":46157.80,\\\"PublicPrice\\\":155590.00,\\\"PublicPriceDisc\\\":27.00,\\\"Status\\\":\\\"Sucesso\\\",\\\"Optionals\\\":[],\\\"Accessories\\\":[],\\\"Services\\\":[],\\\"Error\\\":[],\\\"TotalNetRevenue\\\":60546.11,\\\"Spread\\\":3.57,\\\"TotalCapex\\\":113580.70000000000000000000000,\\\"Duration\\\":\\\"00:00:50.2612957\\\",\\\"SpreadCounting\\\":657,\\\"FinalContributionMargin\\\":75.99}\",\"TachographAmount\":0.0}","OUTPUT":"{\"Id\":\"0QL5A000005PXJ8WAO\",\"QuoteNumber\":\"00000246\",\"QuoteId\":\"0Q05A0000024bPpSAI\",\"LineNumber\":\"00000339\",\"ProductId\":\"01t5A000008e1zkQAA\",\"ProductCode\":\"PL003563\",\"UnitPrice\":2515.04,\"KMPrice\":0.40,\"TotalEbitda\":46157.80,\"PublicPrice\":155590.00,\"PublicPriceDisc\":27.00,\"Status\":\"Sucesso\",\"Optionals\":[],\"Accessories\":[],\"Services\":[],\"Error\":[],\"TotalNetRevenue\":60546.11,\"Spread\":3.57,\"TotalCapex\":113580.70000000000000000000000,\"Duration\":\"00:00:50.2612957\",\"SpreadCounting\":657,\"FinalContributionMargin\":75.99}","KEYVALUES":null,"SME":false,"LINEDELETED":false}
{"ID":5154,"DATE":0,"ENGINELOGDATE":"2020-02-15T01:59:18.31","QUOTELINEID":"0Q05A0000024bQ4SAI","LINENUMBER":"00000340","QUOTENUMBER":"00000247","PRODUCTCODE":"PL003563","PRODUCTNAME":"NISSAN FRONTIER 2.3 CD ATTACK AUTO 4WD 2019 AUTOMÁTICO 4P DIESEL","QUANTITY":1.00,"TIME":24,"CREATEDDATE":"2020-02-15T01:59:18.31","USEREMAIL":"kelli.paim@ouroverde.net.br","VERSION":0,"PRICED":false,"IDSALESFORCE":"0QL5A000005PXJWWA4","PRICING_SPREADSHEET":"[{\"Produto\":\"PL003563 - NISSAN FRONTIER 2.3 CD ATTACK AUTO 4WD 2019 AUTOMÁTICO 4P DIESEL\",\"Cotação\":\"00000247\",\"Linha Cotação\":\"00000340\",\"Quantidade\":\"1\",\"Prazo\":\"24\",\"Data de Fechamento\":\"28/02/2020\",\"Nome da Conta\":\"MR Consulting\",\"Prazo de Entrega\":120,\"Classificação de crédito\":\"D\",\"Adiantamento de PMT\":0,\"UF Emplacamento\":\"PR\",\"UF Entrega\":\"PR\",\"Tipo Municipio Entrega\":\"Capital\",\"Forma de Entrega\":\"Retirada do cliente na Concessionária\",\"Responsabilidade Frete\":\"Ouro Verde\",\"Transporte Remunerado(pessoas e/ou produtos)\":\"Não\",\"Reajuste\":\"Sim\",\"Final de Placa(Números)\":\"Não\",\"Inicio de Placa(Letras)\":\"Não\",\"Tipo de Uso\":\"Comercial\",\"Tipo de Rodagem\":\"Asfalto\",\"Km Mensal\":\"2000\",\"Seguro Terceiros RCF-V(Responsabilidade Civil Facultativa)\":\"Sim\",\"Franquia %\":\"10\",\"Seguro Casco\":\"Sim\",\"Quantidade de Pneus\":\"0\",\"Danos Morais (DMO)\":\"0.00\",\"Acidentes Pessoais a Passageiros (APP)\":\"0.00\",\"Franquia Valor\":\"0.00\",\"Carro Reserva\":\"Sim\",\"Manutenção\":\"Preventiva\",\"Quantidade de Diárias de Reserva\":\"5\",\"Tipo de Reserva\":\"Similar\",\"Target\":\"0.00\",\"Qtde de Reserva Dedicada\":\"0\",\"Desconto Preço Público(%)\":\"27.00\",\"Preço Público\":\"155590.00\",\"Investimento Bruto Financiável\":\"113580.70\",\"Investimento Bruto Vista\":\"0.00\",\"Percentual Residual\":\"72.94\",\"Percentual Agravo\":\"100.00\",\"Valor Residual\":\"113486.00\",\"Percentual de Reajuste\":\"4.00\",\"Parcela Financiamento\":\"5220.23\",\"Parcela Residual\":\"-4307.99\",\"Manutenção (R$)\":\"211.89\",\"Custo Pneu\":\"0.00\",\"Crédito PIS/COFINS\":\"-194.70\",\"Custo Aquisição\":\"717.54\",\"Licenciamento\":\"0.00\",\"IPVA\":\"94.65\",\"Seguro Obrigatório DPVAT\":\"0.44\",\"Taxa Inclusão Sindiloc\":\"0.00\",\"Taxa de Despachante\":\"2.03\",\"Par de Placas e Lacre\":\"7.92\",\"1º Emplacamento\":\"1.60\",\"Escolha de placa\":\"0.00\",\"Custo Seguro Terceiros RCF-V\":\"29.16\",\"Frete\":\"0.00\",\"Frete Desmobilização\":\"98.98\",\"Custo Administrativo\":\"37.00\",\"Estrutura Sublocada\":\"46.68\",\"Percentual Risco\":\"3.00\",\"Risco\":\"168.15\",\"ANTT\":\"0.00\",\"Taxa de Fluxo Positivo\":\"0.00\",\"Custo Fixo\":\"303.94\",\"Custo Variável\":\"211.89\",\"Custo Indireto\":\"1096.17\",\"Impostos\":\"237.45\",\"Franquia Seguro\":\"0.00\",\"Agravo de Quantidade\":\"100.00\",\"Agravo de Tipo de Terreno\":\"100.00\",\"Agravo de KM\":\"100.00\",\"Agravo de Tipo de Uso\":\"100.00\",\"Condição de Pagamento\":\"30.00\",\"Desconto do Projeto\":\"0.00\",\"Custo Estrutura Dedicada\":\"0.00\",\"Descritivo Estrutura Dedicada\":null,\"Custo Mão de Obra\":\"0.00\",\"Descritivo Mão de Obra\":null,\"Custo KM Excedido\":\"0.40\",\"Valor Locação Individual\":\"2566.98\",\"Valor Precificado(locação + serviços)\":\"2566.98\",\"Spread\":3.97,\"Modalidade Utilizada\":null,\"Atualizado por\":\"kelli.paim@ouroverde.net.br - 15/02/2020 01:59\",\"Data Inicio Contrato\":\"27/06/2020\",\"Data Fim Contrato\":\"27/06/2022\",\"Data Termino Recebimento\":\"27/07/2022\",\"Data Pagamento Efetiva\":\"27/07/2020\",\"Prazo de Venda em Dias\":\"90\",\"Data Venda Efetiva\":\"25/09/2022\",\"Depreciação Fiscal Equipamento\":\"20.00\",\"Depreciação Fiscal Acessórios\":\"50.00\",\"Depreciação Fiscal Mobilização\":\"50.00\",\"Meses Depreciação Equipamento\":\"60.00\",\"Meses Depreciação Acessórios\":\"24.00\",\"Meses Depreciação Mobilização\":\"24.00\",\"Investimento Equipamento\":\"113580.70\",\"Depreciação Anual Equipamento\":\"22716.14\",\"Investimento Acessórios\":\"0.00\",\"Depreciação Anual Acessórios\":\"0.00\",\"Investimento Mobilização\":\"0.00\",\"Depreciação Anual Mobilização\":\"0.00\",\"Depreciação Mensal Equipamento\":\"1893.01\",\"Depreciação Mensal Acessórios\":\"0.00\",\"Depreciação Mensal Mobilização\":\"0.00\",\"Mês Efetivo Venda\":\"27.00\",\"Mês Término Recebimento\":\"25.00\",\"Depreciação Acumulada Equipamento\":\"51111.32\",\"Depreciação Acumulada Acessórios\":\"0.00\",\"Depreciação Acumulada Mobilização\":\"0.00\",\"Depreciação do Contrato\":\"51111.32\",\"Residual Total\":\"113486.00\",\"Desmobilização Total\":\"98.98\",\"Residual Liquido Desmobilização\":\"113387.02\",\"Investimento Total\":\"113580.70\",\"Saldo Ganho Perda\":\"50917.64\",\"Saldo Residual Total\":\"113387.02\",\"Alíquota Imposto de Renda\":\"34.00\",\"Limite Uso Prejuízo Fiscal\":\"30.00\",\"Uso Restituição IR\":\"80.00\",\"Valor do Tacógrafo\":\"0.00\"},{\"Produto\":\"\"},{\"Produto\":\"Descrição Opcionais\",\"Cotação\":\"Valor Opcionais\",\"Linha Cotação\":\"Opcionais com Desconto\"},{\"Produto\":\"\"},{\"Produto\":\"Descrição Acessórios\",\"Cotação\":\"Valor do Acessório\"},{\"Produto\":\"\"},{\"Produto\":\"Descrição Serviço\",\"Cotação\":\"Valor do Serviço\"}]","CASHFLOW_SPREADSHEET":"[{\"Fluxo\":\"DRE\",\"Linha\":1,\"Campo\":\"Ano\",\"Coluna 0\":2020.0,\"Coluna 1\":2020.0,\"Coluna 2\":2020.0,\"Coluna 3\":2020.0,\"Coluna 4\":2020.0,\"Coluna 5\":2020.0,\"Coluna 6\":2020.0,\"Coluna 7\":2021.0,\"Coluna 8\":2021.0,\"Coluna 9\":2021.0,\"Coluna 10\":2021.0,\"Coluna 11\":2021.0,\"Coluna 12\":2021.0,\"Coluna 13\":2021.0,\"Coluna 14\":2021.0,\"Coluna 15\":2021.0,\"Coluna 16\":2021.0,\"Coluna 17\":2021.0,\"Coluna 18\":2021.0,\"Coluna 19\":2022.0,\"Coluna 20\":2022.0,\"Coluna 21\":2022.0,\"Coluna 22\":2022.0,\"Coluna 23\":2022.0,\"Coluna 24\":2022.0,\"Coluna 25\":2022.0,\"Coluna 26\":2022.0,\"Coluna 27\":2022.0},{\"Fluxo\":\"DRE\",\"Linha\":2,\"Campo\":\"Mês\",\"Coluna 0\":\"6/2020\",\"Coluna 1\":\"7/2020\",\"Coluna 2\":\"8/2020\",\"Coluna 3\":\"9/2020\",\"Coluna 4\":\"10/2020\",\"Coluna 5\":\"11/2020\",\"Coluna 6\":\"12/2020\",\"Coluna 7\":\"1/2021\",\"Coluna 8\":\"2/2021\",\"Coluna 9\":\"3/2021\",\"Coluna 10\":\"4/2021\",\"Coluna 11\":\"5/2021\",\"Coluna 12\":\"6/2021\",\"Coluna 13\":\"7/2021\",\"Coluna 14\":\"8/2021\",\"Coluna 15\":\"9/2021\",\"Coluna 16\":\"10/2021\",\"Coluna 17\":\"11/2021\",\"Coluna 18\":\"12/2021\",\"Coluna 19\":\"1/2022\",\"Coluna 20\":\"2/2022\",\"Coluna 21\":\"3/2022\",\"Coluna 22\":\"4/2022\",\"Coluna 23\":\"5/2022\",\"Coluna 24\":\"6/2022\",\"Coluna 25\":\"7/2022\",\"Coluna 26\":\"8/2022\",\"Coluna 27\":\"9/2022\"},{\"Fluxo\":\"DRE\",\"Linha\":3,\"Campo\":\"Receita Líquida\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"2524.24\",\"Coluna 2\":\"2524.24\",\"Coluna 3\":\"2524.24\",\"Coluna 4\":\"2524.24\",\"Coluna 5\":\"2524.24\",\"Coluna 6\":\"2524.24\",\"Coluna 7\":\"2524.24\",\"Coluna 8\":\"2524.24\",\"Coluna 9\":\"2524.24\",\"Coluna 10\":\"2524.24\",\"Coluna 11\":\"2524.24\",\"Coluna 12\":\"2524.24\",\"Coluna 13\":\"2617.42\",\"Coluna 14\":\"2617.42\",\"Coluna 15\":\"2617.42\",\"Coluna 16\":\"2617.42\",\"Coluna 17\":\"2617.42\",\"Coluna 18\":\"2617.42\",\"Coluna 19\":\"2617.42\",\"Coluna 20\":\"2617.42\",\"Coluna 21\":\"2617.42\",\"Coluna 22\":\"2617.42\",\"Coluna 23\":\"2617.42\",\"Coluna 24\":\"2617.42\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"DRE\",\"Linha\":4,\"Campo\":\"Custos\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"-440.60\",\"Coluna 2\":\"-440.60\",\"Coluna 3\":\"-440.60\",\"Coluna 4\":\"-440.60\",\"Coluna 5\":\"-440.60\",\"Coluna 6\":\"-440.60\",\"Coluna 7\":\"-493.57\",\"Coluna 8\":\"-493.57\",\"Coluna 9\":\"-493.57\",\"Coluna 10\":\"-493.57\",\"Coluna 11\":\"-493.57\",\"Coluna 12\":\"-493.57\",\"Coluna 13\":\"-705.46\",\"Coluna 14\":\"-705.46\",\"Coluna 15\":\"-705.46\",\"Coluna 16\":\"-705.46\",\"Coluna 17\":\"-705.46\",\"Coluna 18\":\"-705.46\",\"Coluna 19\":\"-758.43\",\"Coluna 20\":\"-758.43\",\"Coluna 21\":\"-758.43\",\"Coluna 22\":\"-758.43\",\"Coluna 23\":\"-758.43\",\"Coluna 24\":\"-758.43\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"DRE\",\"Linha\":5,\"Campo\":\"Mão de Obra\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"0.00\",\"Coluna 2\":\"0.00\",\"Coluna 3\":\"0.00\",\"Coluna 4\":\"0.00\",\"Coluna 5\":\"0.00\",\"Coluna 6\":\"0.00\",\"Coluna 7\":\"0.00\",\"Coluna 8\":\"0.00\",\"Coluna 9\":\"0.00\",\"Coluna 10\":\"0.00\",\"Coluna 11\":\"0.00\",\"Coluna 12\":\"0.00\",\"Coluna 13\":\"0.00\",\"Coluna 14\":\"0.00\",\"Coluna 15\":\"0.00\",\"Coluna 16\":\"0.00\",\"Coluna 17\":\"0.00\",\"Coluna 18\":\"0.00\",\"Coluna 19\":\"0.00\",\"Coluna 20\":\"0.00\",\"Coluna 21\":\"0.00\",\"Coluna 22\":\"0.00\",\"Coluna 23\":\"0.00\",\"Coluna 24\":\"0.00\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"DRE\",\"Linha\":6,\"Campo\":\"Manutenção\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"-52.97\",\"Coluna 2\":\"-52.97\",\"Coluna 3\":\"-52.97\",\"Coluna 4\":\"-52.97\",\"Coluna 5\":\"-52.97\",\"Coluna 6\":\"-52.97\",\"Coluna 7\":\"-105.95\",\"Coluna 8\":\"-105.95\",\"Coluna 9\":\"-105.95\",\"Coluna 10\":\"-105.95\",\"Coluna 11\":\"-105.95\",\"Coluna 12\":\"-105.95\",\"Coluna 13\":\"-317.84\",\"Coluna 14\":\"-317.84\",\"Coluna 15\":\"-317.84\",\"Coluna 16\":\"-317.84\",\"Coluna 17\":\"-317.84\",\"Coluna 18\":\"-317.84\",\"Coluna 19\":\"-370.81\",\"Coluna 20\":\"-370.81\",\"Coluna 21\":\"-370.81\",\"Coluna 22\":\"-370.81\",\"Coluna 23\":\"-370.81\",\"Coluna 24\":\"-370.81\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"DRE\",\"Linha\":7,\"Campo\":\"Documentação\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"-303.94\",\"Coluna 2\":\"-303.94\",\"Coluna 3\":\"-303.94\",\"Coluna 4\":\"-303.94\",\"Coluna 5\":\"-303.94\",\"Coluna 6\":\"-303.94\",\"Coluna 7\":\"-303.94\",\"Coluna 8\":\"-303.94\",\"Coluna 9\":\"-303.94\",\"Coluna 10\":\"-303.94\",\"Coluna 11\":\"-303.94\",\"Coluna 12\":\"-303.94\",\"Coluna 13\":\"-303.94\",\"Coluna 14\":\"-303.94\",\"Coluna 15\":\"-303.94\",\"Coluna 16\":\"-303.94\",\"Coluna 17\":\"-303.94\",\"Coluna 18\":\"-303.94\",\"Coluna 19\":\"-303.94\",\"Coluna 20\":\"-303.94\",\"Coluna 21\":\"-303.94\",\"Coluna 22\":\"-303.94\",\"Coluna 23\":\"-303.94\",\"Coluna 24\":\"-303.94\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"DRE\",\"Linha\":8,\"Campo\":\"Outros Custos\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"-83.68\",\"Coluna 2\":\"-83.68\",\"Coluna 3\":\"-83.68\",\"Coluna 4\":\"-83.68\",\"Coluna 5\":\"-83.68\",\"Coluna 6\":\"-83.68\",\"Coluna 7\":\"-83.68\",\"Coluna 8\":\"-83.68\",\"Coluna 9\":\"-83.68\",\"Coluna 10\":\"-83.68\",\"Coluna 11\":\"-83.68\",\"Coluna 12\":\"-83.68\",\"Coluna 13\":\"-83.68\",\"Coluna 14\":\"-83.68\",\"Coluna 15\":\"-83.68\",\"Coluna 16\":\"-83.68\",\"Coluna 17\":\"-83.68\",\"Coluna 18\":\"-83.68\",\"Coluna 19\":\"-83.68\",\"Coluna 20\":\"-83.68\",\"Coluna 21\":\"-83.68\",\"Coluna 22\":\"-83.68\",\"Coluna 23\":\"-83.68\",\"Coluna 24\":\"-83.68\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"DRE\",\"Linha\":9,\"Campo\":\"EBITDA\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"2083.64\",\"Coluna 2\":\"2083.64\",\"Coluna 3\":\"2083.64\",\"Coluna 4\":\"2083.64\",\"Coluna 5\":\"2083.64\",\"Coluna 6\":\"2083.64\",\"Coluna 7\":\"2030.67\",\"Coluna 8\":\"2030.67\",\"Coluna 9\":\"2030.67\",\"Coluna 10\":\"2030.67\",\"Coluna 11\":\"2030.67\",\"Coluna 12\":\"2030.67\",\"Coluna 13\":\"1911.96\",\"Coluna 14\":\"1911.96\",\"Coluna 15\":\"1911.96\",\"Coluna 16\":\"1911.96\",\"Coluna 17\":\"1911.96\",\"Coluna 18\":\"1911.96\",\"Coluna 19\":\"1858.99\",\"Coluna 20\":\"1858.99\",\"Coluna 21\":\"1858.99\",\"Coluna 22\":\"1858.99\",\"Coluna 23\":\"1858.99\",\"Coluna 24\":\"1858.99\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"DRE\",\"Linha\":10,\"Campo\":\"Depreciação\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"-1893.01\",\"Coluna 2\":\"-1893.01\",\"Coluna 3\":\"-1893.01\",\"Coluna 4\":\"-1893.01\",\"Coluna 5\":\"-1893.01\",\"Coluna 6\":\"-1893.01\",\"Coluna 7\":\"-1893.01\",\"Coluna 8\":\"-1893.01\",\"Coluna 9\":\"-1893.01\",\"Coluna 10\":\"-1893.01\",\"Coluna 11\":\"-1893.01\",\"Coluna 12\":\"-1893.01\",\"Coluna 13\":\"-1893.01\",\"Coluna 14\":\"-1893.01\",\"Coluna 15\":\"-1893.01\",\"Coluna 16\":\"-1893.01\",\"Coluna 17\":\"-1893.01\",\"Coluna 18\":\"-1893.01\",\"Coluna 19\":\"-1893.01\",\"Coluna 20\":\"-1893.01\",\"Coluna 21\":\"-1893.01\",\"Coluna 22\":\"-1893.01\",\"Coluna 23\":\"-1893.01\",\"Coluna 24\":\"-1893.01\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"DRE\",\"Linha\":11,\"Campo\":\"Depreciação do Principal\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"-1893.01\",\"Coluna 2\":\"-1893.01\",\"Coluna 3\":\"-1893.01\",\"Coluna 4\":\"-1893.01\",\"Coluna 5\":\"-1893.01\",\"Coluna 6\":\"-1893.01\",\"Coluna 7\":\"-1893.01\",\"Coluna 8\":\"-1893.01\",\"Coluna 9\":\"-1893.01\",\"Coluna 10\":\"-1893.01\",\"Coluna 11\":\"-1893.01\",\"Coluna 12\":\"-1893.01\",\"Coluna 13\":\"-1893.01\",\"Coluna 14\":\"-1893.01\",\"Coluna 15\":\"-1893.01\",\"Coluna 16\":\"-1893.01\",\"Coluna 17\":\"-1893.01\",\"Coluna 18\":\"-1893.01\",\"Coluna 19\":\"-1893.01\",\"Coluna 20\":\"-1893.01\",\"Coluna 21\":\"-1893.01\",\"Coluna 22\":\"-1893.01\",\"Coluna 23\":\"-1893.01\",\"Coluna 24\":\"-1893.01\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"DRE\",\"Linha\":12,\"Campo\":\"Depreciação do Frete\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"0.00\",\"Coluna 2\":\"0.00\",\"Coluna 3\":\"0.00\",\"Coluna 4\":\"0.00\",\"Coluna 5\":\"0.00\",\"Coluna 6\":\"0.00\",\"Coluna 7\":\"0.00\",\"Coluna 8\":\"0.00\",\"Coluna 9\":\"0.00\",\"Coluna 10\":\"0.00\",\"Coluna 11\":\"0.00\",\"Coluna 12\":\"0.00\",\"Coluna 13\":\"0.00\",\"Coluna 14\":\"0.00\",\"Coluna 15\":\"0.00\",\"Coluna 16\":\"0.00\",\"Coluna 17\":\"0.00\",\"Coluna 18\":\"0.00\",\"Coluna 19\":\"0.00\",\"Coluna 20\":\"0.00\",\"Coluna 21\":\"0.00\",\"Coluna 22\":\"0.00\",\"Coluna 23\":\"0.00\",\"Coluna 24\":\"0.00\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"DRE\",\"Linha\":13,\"Campo\":\"Depreciação dos Acessórios\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"0.00\",\"Coluna 2\":\"0.00\",\"Coluna 3\":\"0.00\",\"Coluna 4\":\"0.00\",\"Coluna 5\":\"0.00\",\"Coluna 6\":\"0.00\",\"Coluna 7\":\"0.00\",\"Coluna 8\":\"0.00\",\"Coluna 9\":\"0.00\",\"Coluna 10\":\"0.00\",\"Coluna 11\":\"0.00\",\"Coluna 12\":\"0.00\",\"Coluna 13\":\"0.00\",\"Coluna 14\":\"0.00\",\"Coluna 15\":\"0.00\",\"Coluna 16\":\"0.00\",\"Coluna 17\":\"0.00\",\"Coluna 18\":\"0.00\",\"Coluna 19\":\"0.00\",\"Coluna 20\":\"0.00\",\"Coluna 21\":\"0.00\",\"Coluna 22\":\"0.00\",\"Coluna 23\":\"0.00\",\"Coluna 24\":\"0.00\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"DRE\",\"Linha\":14,\"Campo\":\"Ebit\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"190.63\",\"Coluna 2\":\"190.63\",\"Coluna 3\":\"190.63\",\"Coluna 4\":\"190.63\",\"Coluna 5\":\"190.63\",\"Coluna 6\":\"190.63\",\"Coluna 7\":\"137.66\",\"Coluna 8\":\"137.66\",\"Coluna 9\":\"137.66\",\"Coluna 10\":\"137.66\",\"Coluna 11\":\"137.66\",\"Coluna 12\":\"137.66\",\"Coluna 13\":\"18.95\",\"Coluna 14\":\"18.95\",\"Coluna 15\":\"18.95\",\"Coluna 16\":\"18.95\",\"Coluna 17\":\"18.95\",\"Coluna 18\":\"18.95\",\"Coluna 19\":\"-34.02\",\"Coluna 20\":\"-34.02\",\"Coluna 21\":\"-34.02\",\"Coluna 22\":\"-34.02\",\"Coluna 23\":\"-34.02\",\"Coluna 24\":\"-34.02\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"DRE\",\"Linha\":15,\"Campo\":\"Impostos\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"-64.81\",\"Coluna 2\":\"-64.81\",\"Coluna 3\":\"-64.81\",\"Coluna 4\":\"-64.81\",\"Coluna 5\":\"-64.81\",\"Coluna 6\":\"-64.81\",\"Coluna 7\":\"-46.80\",\"Coluna 8\":\"-46.80\",\"Coluna 9\":\"-46.80\",\"Coluna 10\":\"-46.80\",\"Coluna 11\":\"-46.80\",\"Coluna 12\":\"-46.80\",\"Coluna 13\":\"-6.44\",\"Coluna 14\":\"-6.44\",\"Coluna 15\":\"-6.44\",\"Coluna 16\":\"-6.44\",\"Coluna 17\":\"-6.44\",\"Coluna 18\":\"-6.44\",\"Coluna 19\":\"0.00\",\"Coluna 20\":\"0.00\",\"Coluna 21\":\"0.00\",\"Coluna 22\":\"0.00\",\"Coluna 23\":\"0.00\",\"Coluna 24\":\"0.00\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"-17242.59\"},{\"Fluxo\":\"DRE\",\"Linha\":16,\"Campo\":\"Lucro Líquido\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"125.82\",\"Coluna 2\":\"125.82\",\"Coluna 3\":\"125.82\",\"Coluna 4\":\"125.82\",\"Coluna 5\":\"125.82\",\"Coluna 6\":\"125.82\",\"Coluna 7\":\"90.85\",\"Coluna 8\":\"90.85\",\"Coluna 9\":\"90.85\",\"Coluna 10\":\"90.85\",\"Coluna 11\":\"90.85\",\"Coluna 12\":\"90.85\",\"Coluna 13\":\"12.51\",\"Coluna 14\":\"12.51\",\"Coluna 15\":\"12.51\",\"Coluna 16\":\"12.51\",\"Coluna 17\":\"12.51\",\"Coluna 18\":\"12.51\",\"Coluna 19\":\"-34.02\",\"Coluna 20\":\"-34.02\",\"Coluna 21\":\"-34.02\",\"Coluna 22\":\"-34.02\",\"Coluna 23\":\"-34.02\",\"Coluna 24\":\"-34.02\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"-17242.59\"},{\"Fluxo\":\"\"},{\"Fluxo\":\"Imposto\",\"Linha\":1,\"Campo\":\"Ano\",\"Coluna 0\":2020.0,\"Coluna 1\":2020.0,\"Coluna 2\":2020.0,\"Coluna 3\":2020.0,\"Coluna 4\":2020.0,\"Coluna 5\":2020.0,\"Coluna 6\":2020.0,\"Coluna 7\":2021.0,\"Coluna 8\":2021.0,\"Coluna 9\":2021.0,\"Coluna 10\":2021.0,\"Coluna 11\":2021.0,\"Coluna 12\":2021.0,\"Coluna 13\":2021.0,\"Coluna 14\":2021.0,\"Coluna 15\":2021.0,\"Coluna 16\":2021.0,\"Coluna 17\":2021.0,\"Coluna 18\":2021.0,\"Coluna 19\":2022.0,\"Coluna 20\":2022.0,\"Coluna 21\":2022.0,\"Coluna 22\":2022.0,\"Coluna 23\":2022.0,\"Coluna 24\":2022.0,\"Coluna 25\":2022.0,\"Coluna 26\":2022.0,\"Coluna 27\":2022.0},{\"Fluxo\":\"Imposto\",\"Linha\":2,\"Campo\":\"Mês\",\"Coluna 0\":\"6/2020\",\"Coluna 1\":\"7/2020\",\"Coluna 2\":\"8/2020\",\"Coluna 3\":\"9/2020\",\"Coluna 4\":\"10/2020\",\"Coluna 5\":\"11/2020\",\"Coluna 6\":\"12/2020\",\"Coluna 7\":\"1/2021\",\"Coluna 8\":\"2/2021\",\"Coluna 9\":\"3/2021\",\"Coluna 10\":\"4/2021\",\"Coluna 11\":\"5/2021\",\"Coluna 12\":\"6/2021\",\"Coluna 13\":\"7/2021\",\"Coluna 14\":\"8/2021\",\"Coluna 15\":\"9/2021\",\"Coluna 16\":\"10/2021\",\"Coluna 17\":\"11/2021\",\"Coluna 18\":\"12/2021\",\"Coluna 19\":\"1/2022\",\"Coluna 20\":\"2/2022\",\"Coluna 21\":\"3/2022\",\"Coluna 22\":\"4/2022\",\"Coluna 23\":\"5/2022\",\"Coluna 24\":\"6/2022\",\"Coluna 25\":\"7/2022\",\"Coluna 26\":\"8/2022\",\"Coluna 27\":\"9/2022\"},{\"Fluxo\":\"Imposto\",\"Linha\":3,\"Campo\":\"EBITDA\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"2083.64\",\"Coluna 2\":\"2083.64\",\"Coluna 3\":\"2083.64\",\"Coluna 4\":\"2083.64\",\"Coluna 5\":\"2083.64\",\"Coluna 6\":\"2083.64\",\"Coluna 7\":\"2030.67\",\"Coluna 8\":\"2030.67\",\"Coluna 9\":\"2030.67\",\"Coluna 10\":\"2030.67\",\"Coluna 11\":\"2030.67\",\"Coluna 12\":\"2030.67\",\"Coluna 13\":\"1911.96\",\"Coluna 14\":\"1911.96\",\"Coluna 15\":\"1911.96\",\"Coluna 16\":\"1911.96\",\"Coluna 17\":\"1911.96\",\"Coluna 18\":\"1911.96\",\"Coluna 19\":\"1858.99\",\"Coluna 20\":\"1858.99\",\"Coluna 21\":\"1858.99\",\"Coluna 22\":\"1858.99\",\"Coluna 23\":\"1858.99\",\"Coluna 24\":\"1858.99\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"Imposto\",\"Linha\":4,\"Campo\":\"Depreciação do Principal\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"-1893.01\",\"Coluna 2\":\"-1893.01\",\"Coluna 3\":\"-1893.01\",\"Coluna 4\":\"-1893.01\",\"Coluna 5\":\"-1893.01\",\"Coluna 6\":\"-1893.01\",\"Coluna 7\":\"-1893.01\",\"Coluna 8\":\"-1893.01\",\"Coluna 9\":\"-1893.01\",\"Coluna 10\":\"-1893.01\",\"Coluna 11\":\"-1893.01\",\"Coluna 12\":\"-1893.01\",\"Coluna 13\":\"-1893.01\",\"Coluna 14\":\"-1893.01\",\"Coluna 15\":\"-1893.01\",\"Coluna 16\":\"-1893.01\",\"Coluna 17\":\"-1893.01\",\"Coluna 18\":\"-1893.01\",\"Coluna 19\":\"-1893.01\",\"Coluna 20\":\"-1893.01\",\"Coluna 21\":\"-1893.01\",\"Coluna 22\":\"-1893.01\",\"Coluna 23\":\"-1893.01\",\"Coluna 24\":\"-1893.01\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"Imposto\",\"Linha\":5,\"Campo\":\"Depreciação do Frete\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"0.00\",\"Coluna 2\":\"0.00\",\"Coluna 3\":\"0.00\",\"Coluna 4\":\"0.00\",\"Coluna 5\":\"0.00\",\"Coluna 6\":\"0.00\",\"Coluna 7\":\"0.00\",\"Coluna 8\":\"0.00\",\"Coluna 9\":\"0.00\",\"Coluna 10\":\"0.00\",\"Coluna 11\":\"0.00\",\"Coluna 12\":\"0.00\",\"Coluna 13\":\"0.00\",\"Coluna 14\":\"0.00\",\"Coluna 15\":\"0.00\",\"Coluna 16\":\"0.00\",\"Coluna 17\":\"0.00\",\"Coluna 18\":\"0.00\",\"Coluna 19\":\"0.00\",\"Coluna 20\":\"0.00\",\"Coluna 21\":\"0.00\",\"Coluna 22\":\"0.00\",\"Coluna 23\":\"0.00\",\"Coluna 24\":\"0.00\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"Imposto\",\"Linha\":6,\"Campo\":\"Depreciação dos Acessórios\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"0.00\",\"Coluna 2\":\"0.00\",\"Coluna 3\":\"0.00\",\"Coluna 4\":\"0.00\",\"Coluna 5\":\"0.00\",\"Coluna 6\":\"0.00\",\"Coluna 7\":\"0.00\",\"Coluna 8\":\"0.00\",\"Coluna 9\":\"0.00\",\"Coluna 10\":\"0.00\",\"Coluna 11\":\"0.00\",\"Coluna 12\":\"0.00\",\"Coluna 13\":\"0.00\",\"Coluna 14\":\"0.00\",\"Coluna 15\":\"0.00\",\"Coluna 16\":\"0.00\",\"Coluna 17\":\"0.00\",\"Coluna 18\":\"0.00\",\"Coluna 19\":\"0.00\",\"Coluna 20\":\"0.00\",\"Coluna 21\":\"0.00\",\"Coluna 22\":\"0.00\",\"Coluna 23\":\"0.00\",\"Coluna 24\":\"0.00\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"Imposto\",\"Linha\":7,\"Campo\":\"Ganho/Perda na Venda do Ativo\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"0.00\",\"Coluna 2\":\"0.00\",\"Coluna 3\":\"0.00\",\"Coluna 4\":\"0.00\",\"Coluna 5\":\"0.00\",\"Coluna 6\":\"0.00\",\"Coluna 7\":\"0.00\",\"Coluna 8\":\"0.00\",\"Coluna 9\":\"0.00\",\"Coluna 10\":\"0.00\",\"Coluna 11\":\"0.00\",\"Coluna 12\":\"0.00\",\"Coluna 13\":\"0.00\",\"Coluna 14\":\"0.00\",\"Coluna 15\":\"0.00\",\"Coluna 16\":\"0.00\",\"Coluna 17\":\"0.00\",\"Coluna 18\":\"0.00\",\"Coluna 19\":\"0.00\",\"Coluna 20\":\"0.00\",\"Coluna 21\":\"0.00\",\"Coluna 22\":\"0.00\",\"Coluna 23\":\"0.00\",\"Coluna 24\":\"0.00\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"50917.64\"},{\"Fluxo\":\"Imposto\",\"Linha\":8,\"Campo\":\"Lair\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"190.63\",\"Coluna 2\":\"190.63\",\"Coluna 3\":\"190.63\",\"Coluna 4\":\"190.63\",\"Coluna 5\":\"190.63\",\"Coluna 6\":\"190.63\",\"Coluna 7\":\"137.66\",\"Coluna 8\":\"137.66\",\"Coluna 9\":\"137.66\",\"Coluna 10\":\"137.66\",\"Coluna 11\":\"137.66\",\"Coluna 12\":\"137.66\",\"Coluna 13\":\"18.95\",\"Coluna 14\":\"18.95\",\"Coluna 15\":\"18.95\",\"Coluna 16\":\"18.95\",\"Coluna 17\":\"18.95\",\"Coluna 18\":\"18.95\",\"Coluna 19\":\"-34.02\",\"Coluna 20\":\"-34.02\",\"Coluna 21\":\"-34.02\",\"Coluna 22\":\"-34.02\",\"Coluna 23\":\"-34.02\",\"Coluna 24\":\"-34.02\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"50917.64\"},{\"Fluxo\":\"Imposto\",\"Linha\":9,\"Campo\":\"Saldo Anual Acumulado do LAIR\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"0.00\",\"Coluna 2\":\"0.00\",\"Coluna 3\":\"0.00\",\"Coluna 4\":\"0.00\",\"Coluna 5\":\"0.00\",\"Coluna 6\":\"1143.78\",\"Coluna 7\":\"0.00\",\"Coluna 8\":\"0.00\",\"Coluna 9\":\"0.00\",\"Coluna 10\":\"0.00\",\"Coluna 11\":\"0.00\",\"Coluna 12\":\"0.00\",\"Coluna 13\":\"0.00\",\"Coluna 14\":\"0.00\",\"Coluna 15\":\"0.00\",\"Coluna 16\":\"0.00\",\"Coluna 17\":\"0.00\",\"Coluna 18\":\"939.64\",\"Coluna 19\":\"0.00\",\"Coluna 20\":\"0.00\",\"Coluna 21\":\"0.00\",\"Coluna 22\":\"0.00\",\"Coluna 23\":\"0.00\",\"Coluna 24\":\"0.00\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"50713.49\"},{\"Fluxo\":\"Imposto\",\"Linha\":10,\"Campo\":\"Saldo Mensal Acumulado do LAIR\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"190.63\",\"Coluna 2\":\"381.26\",\"Coluna 3\":\"571.89\",\"Coluna 4\":\"762.52\",\"Coluna 5\":\"953.15\",\"Coluna 6\":\"0.00\",\"Coluna 7\":\"137.66\",\"Coluna 8\":\"275.32\",\"Coluna 9\":\"412.97\",\"Coluna 10\":\"550.63\",\"Coluna 11\":\"688.29\",\"Coluna 12\":\"825.95\",\"Coluna 13\":\"844.90\",\"Coluna 14\":\"863.84\",\"Coluna 15\":\"882.79\",\"Coluna 16\":\"901.74\",\"Coluna 17\":\"920.69\",\"Coluna 18\":\"0.00\",\"Coluna 19\":\"-34.02\",\"Coluna 20\":\"-68.05\",\"Coluna 21\":\"-102.07\",\"Coluna 22\":\"-136.09\",\"Coluna 23\":\"-170.12\",\"Coluna 24\":\"-204.14\",\"Coluna 25\":\"-204.14\",\"Coluna 26\":\"-204.14\",\"Coluna 27\":\"50713.49\"},{\"Fluxo\":\"Imposto\",\"Linha\":11,\"Campo\":\"Lucro Tributável antes do Prejuízo Fiscal\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"190.63\",\"Coluna 2\":\"381.26\",\"Coluna 3\":\"571.89\",\"Coluna 4\":\"762.52\",\"Coluna 5\":\"953.15\",\"Coluna 6\":\"1143.78\",\"Coluna 7\":\"137.66\",\"Coluna 8\":\"275.32\",\"Coluna 9\":\"412.97\",\"Coluna 10\":\"550.63\",\"Coluna 11\":\"688.29\",\"Coluna 12\":\"825.95\",\"Coluna 13\":\"844.90\",\"Coluna 14\":\"863.84\",\"Coluna 15\":\"882.79\",\"Coluna 16\":\"901.74\",\"Coluna 17\":\"920.69\",\"Coluna 18\":\"939.64\",\"Coluna 19\":\"0.00\",\"Coluna 20\":\"0.00\",\"Coluna 21\":\"0.00\",\"Coluna 22\":\"0.00\",\"Coluna 23\":\"0.00\",\"Coluna 24\":\"0.00\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"50713.49\"},{\"Fluxo\":\"Imposto\",\"Linha\":12,\"Campo\":\"Prejuízo Fiscal Usado Resultado\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"0.00\",\"Coluna 2\":\"0.00\",\"Coluna 3\":\"0.00\",\"Coluna 4\":\"0.00\",\"Coluna 5\":\"0.00\",\"Coluna 6\":\"0.00\",\"Coluna 7\":\"0.00\",\"Coluna 8\":\"0.00\",\"Coluna 9\":\"0.00\",\"Coluna 10\":\"0.00\",\"Coluna 11\":\"0.00\",\"Coluna 12\":\"0.00\",\"Coluna 13\":\"0.00\",\"Coluna 14\":\"0.00\",\"Coluna 15\":\"0.00\",\"Coluna 16\":\"0.00\",\"Coluna 17\":\"0.00\",\"Coluna 18\":\"0.00\",\"Coluna 19\":\"0.00\",\"Coluna 20\":\"0.00\",\"Coluna 21\":\"0.00\",\"Coluna 22\":\"0.00\",\"Coluna 23\":\"0.00\",\"Coluna 24\":\"0.00\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"Imposto\",\"Linha\":13,\"Campo\":\"Lucro Tributável depois do Prejuízo Fiscal\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"190.63\",\"Coluna 2\":\"381.26\",\"Coluna 3\":\"571.89\",\"Coluna 4\":\"762.52\",\"Coluna 5\":\"953.15\",\"Coluna 6\":\"1143.78\",\"Coluna 7\":\"137.66\",\"Coluna 8\":\"275.32\",\"Coluna 9\":\"412.97\",\"Coluna 10\":\"550.63\",\"Coluna 11\":\"688.29\",\"Coluna 12\":\"825.95\",\"Coluna 13\":\"844.90\",\"Coluna 14\":\"863.84\",\"Coluna 15\":\"882.79\",\"Coluna 16\":\"901.74\",\"Coluna 17\":\"920.69\",\"Coluna 18\":\"939.64\",\"Coluna 19\":\"0.00\",\"Coluna 20\":\"0.00\",\"Coluna 21\":\"0.00\",\"Coluna 22\":\"0.00\",\"Coluna 23\":\"0.00\",\"Coluna 24\":\"0.00\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"50713.49\"},{\"Fluxo\":\"Imposto\",\"Linha\":14,\"Campo\":\"Imposto Caixa\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"64.81\",\"Coluna 2\":\"64.81\",\"Coluna 3\":\"64.81\",\"Coluna 4\":\"64.81\",\"Coluna 5\":\"64.81\",\"Coluna 6\":\"64.81\",\"Coluna 7\":\"46.80\",\"Coluna 8\":\"46.80\",\"Coluna 9\":\"46.80\",\"Coluna 10\":\"46.80\",\"Coluna 11\":\"46.80\",\"Coluna 12\":\"46.80\",\"Coluna 13\":\"6.44\",\"Coluna 14\":\"6.44\",\"Coluna 15\":\"6.44\",\"Coluna 16\":\"6.44\",\"Coluna 17\":\"6.44\",\"Coluna 18\":\"6.44\",\"Coluna 19\":\"0.00\",\"Coluna 20\":\"0.00\",\"Coluna 21\":\"0.00\",\"Coluna 22\":\"0.00\",\"Coluna 23\":\"0.00\",\"Coluna 24\":\"0.00\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"17242.59\"},{\"Fluxo\":\"Imposto\",\"Linha\":15,\"Campo\":\"Prejuízo Fiscal BOP\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"0.00\",\"Coluna 2\":\"0.00\",\"Coluna 3\":\"0.00\",\"Coluna 4\":\"0.00\",\"Coluna 5\":\"0.00\",\"Coluna 6\":\"0.00\",\"Coluna 7\":\"0.00\",\"Coluna 8\":\"0.00\",\"Coluna 9\":\"0.00\",\"Coluna 10\":\"0.00\",\"Coluna 11\":\"0.00\",\"Coluna 12\":\"0.00\",\"Coluna 13\":\"0.00\",\"Coluna 14\":\"0.00\",\"Coluna 15\":\"0.00\",\"Coluna 16\":\"0.00\",\"Coluna 17\":\"0.00\",\"Coluna 18\":\"0.00\",\"Coluna 19\":\"0.00\",\"Coluna 20\":\"0.00\",\"Coluna 21\":\"0.00\",\"Coluna 22\":\"0.00\",\"Coluna 23\":\"0.00\",\"Coluna 24\":\"0.00\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"Imposto\",\"Linha\":16,\"Campo\":\"Prejuízo Fiscal Criado\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"0.00\",\"Coluna 2\":\"0.00\",\"Coluna 3\":\"0.00\",\"Coluna 4\":\"0.00\",\"Coluna 5\":\"0.00\",\"Coluna 6\":\"0.00\",\"Coluna 7\":\"0.00\",\"Coluna 8\":\"0.00\",\"Coluna 9\":\"0.00\",\"Coluna 10\":\"0.00\",\"Coluna 11\":\"0.00\",\"Coluna 12\":\"0.00\",\"Coluna 13\":\"0.00\",\"Coluna 14\":\"0.00\",\"Coluna 15\":\"0.00\",\"Coluna 16\":\"0.00\",\"Coluna 17\":\"0.00\",\"Coluna 18\":\"0.00\",\"Coluna 19\":\"0.00\",\"Coluna 20\":\"0.00\",\"Coluna 21\":\"0.00\",\"Coluna 22\":\"0.00\",\"Coluna 23\":\"0.00\",\"Coluna 24\":\"0.00\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"Imposto\",\"Linha\":17,\"Campo\":\"Prejuízo Fiscal Usado\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"0.00\",\"Coluna 2\":\"0.00\",\"Coluna 3\":\"0.00\",\"Coluna 4\":\"0.00\",\"Coluna 5\":\"0.00\",\"Coluna 6\":\"0.00\",\"Coluna 7\":\"0.00\",\"Coluna 8\":\"0.00\",\"Coluna 9\":\"0.00\",\"Coluna 10\":\"0.00\",\"Coluna 11\":\"0.00\",\"Coluna 12\":\"0.00\",\"Coluna 13\":\"0.00\",\"Coluna 14\":\"0.00\",\"Coluna 15\":\"0.00\",\"Coluna 16\":\"0.00\",\"Coluna 17\":\"0.00\",\"Coluna 18\":\"0.00\",\"Coluna 19\":\"0.00\",\"Coluna 20\":\"0.00\",\"Coluna 21\":\"0.00\",\"Coluna 22\":\"0.00\",\"Coluna 23\":\"0.00\",\"Coluna 24\":\"0.00\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"Imposto\",\"Linha\":18,\"Campo\":\"Prejuízo Fiscal EOP \",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"0.00\",\"Coluna 2\":\"0.00\",\"Coluna 3\":\"0.00\",\"Coluna 4\":\"0.00\",\"Coluna 5\":\"0.00\",\"Coluna 6\":\"0.00\",\"Coluna 7\":\"0.00\",\"Coluna 8\":\"0.00\",\"Coluna 9\":\"0.00\",\"Coluna 10\":\"0.00\",\"Coluna 11\":\"0.00\",\"Coluna 12\":\"0.00\",\"Coluna 13\":\"0.00\",\"Coluna 14\":\"0.00\",\"Coluna 15\":\"0.00\",\"Coluna 16\":\"0.00\",\"Coluna 17\":\"0.00\",\"Coluna 18\":\"0.00\",\"Coluna 19\":\"0.00\",\"Coluna 20\":\"0.00\",\"Coluna 21\":\"0.00\",\"Coluna 22\":\"0.00\",\"Coluna 23\":\"0.00\",\"Coluna 24\":\"0.00\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"Imposto\",\"Linha\":19,\"Campo\":\"Saldo Acumulado do Prejuízo Fiscal Criado\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"0.00\",\"Coluna 2\":\"0.00\",\"Coluna 3\":\"0.00\",\"Coluna 4\":\"0.00\",\"Coluna 5\":\"0.00\",\"Coluna 6\":\"0.00\",\"Coluna 7\":\"0.00\",\"Coluna 8\":\"0.00\",\"Coluna 9\":\"0.00\",\"Coluna 10\":\"0.00\",\"Coluna 11\":\"0.00\",\"Coluna 12\":\"0.00\",\"Coluna 13\":\"0.00\",\"Coluna 14\":\"0.00\",\"Coluna 15\":\"0.00\",\"Coluna 16\":\"0.00\",\"Coluna 17\":\"0.00\",\"Coluna 18\":\"0.00\",\"Coluna 19\":\"0.00\",\"Coluna 20\":\"0.00\",\"Coluna 21\":\"0.00\",\"Coluna 22\":\"0.00\",\"Coluna 23\":\"0.00\",\"Coluna 24\":\"0.00\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"\"},{\"Fluxo\":\"Caixa\",\"Linha\":1,\"Campo\":\"Ano\",\"Coluna 0\":2020.0,\"Coluna 1\":2020.0,\"Coluna 2\":2020.0,\"Coluna 3\":2020.0,\"Coluna 4\":2020.0,\"Coluna 5\":2020.0,\"Coluna 6\":2020.0,\"Coluna 7\":2021.0,\"Coluna 8\":2021.0,\"Coluna 9\":2021.0,\"Coluna 10\":2021.0,\"Coluna 11\":2021.0,\"Coluna 12\":2021.0,\"Coluna 13\":2021.0,\"Coluna 14\":2021.0,\"Coluna 15\":2021.0,\"Coluna 16\":2021.0,\"Coluna 17\":2021.0,\"Coluna 18\":2021.0,\"Coluna 19\":2022.0,\"Coluna 20\":2022.0,\"Coluna 21\":2022.0,\"Coluna 22\":2022.0,\"Coluna 23\":2022.0,\"Coluna 24\":2022.0,\"Coluna 25\":2022.0,\"Coluna 26\":2022.0,\"Coluna 27\":2022.0},{\"Fluxo\":\"Caixa\",\"Linha\":2,\"Campo\":\"Mês\",\"Coluna 0\":\"6/2020\",\"Coluna 1\":\"7/2020\",\"Coluna 2\":\"8/2020\",\"Coluna 3\":\"9/2020\",\"Coluna 4\":\"10/2020\",\"Coluna 5\":\"11/2020\",\"Coluna 6\":\"12/2020\",\"Coluna 7\":\"1/2021\",\"Coluna 8\":\"2/2021\",\"Coluna 9\":\"3/2021\",\"Coluna 10\":\"4/2021\",\"Coluna 11\":\"5/2021\",\"Coluna 12\":\"6/2021\",\"Coluna 13\":\"7/2021\",\"Coluna 14\":\"8/2021\",\"Coluna 15\":\"9/2021\",\"Coluna 16\":\"10/2021\",\"Coluna 17\":\"11/2021\",\"Coluna 18\":\"12/2021\",\"Coluna 19\":\"1/2022\",\"Coluna 20\":\"2/2022\",\"Coluna 21\":\"3/2022\",\"Coluna 22\":\"4/2022\",\"Coluna 23\":\"5/2022\",\"Coluna 24\":\"6/2022\",\"Coluna 25\":\"7/2022\",\"Coluna 26\":\"8/2022\",\"Coluna 27\":\"9/2022\"},{\"Fluxo\":\"Caixa\",\"Linha\":3,\"Campo\":\"Receita\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"2524.24\",\"Coluna 2\":\"2524.24\",\"Coluna 3\":\"2524.24\",\"Coluna 4\":\"2524.24\",\"Coluna 5\":\"2524.24\",\"Coluna 6\":\"2524.24\",\"Coluna 7\":\"2524.24\",\"Coluna 8\":\"2524.24\",\"Coluna 9\":\"2524.24\",\"Coluna 10\":\"2524.24\",\"Coluna 11\":\"2524.24\",\"Coluna 12\":\"2524.24\",\"Coluna 13\":\"2617.42\",\"Coluna 14\":\"2617.42\",\"Coluna 15\":\"2617.42\",\"Coluna 16\":\"2617.42\",\"Coluna 17\":\"2617.42\",\"Coluna 18\":\"2617.42\",\"Coluna 19\":\"2617.42\",\"Coluna 20\":\"2617.42\",\"Coluna 21\":\"2617.42\",\"Coluna 22\":\"2617.42\",\"Coluna 23\":\"2617.42\",\"Coluna 24\":\"2617.42\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"Caixa\",\"Linha\":4,\"Campo\":\"Custos\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"-440.60\",\"Coluna 2\":\"-440.60\",\"Coluna 3\":\"-440.60\",\"Coluna 4\":\"-440.60\",\"Coluna 5\":\"-440.60\",\"Coluna 6\":\"-440.60\",\"Coluna 7\":\"-493.57\",\"Coluna 8\":\"-493.57\",\"Coluna 9\":\"-493.57\",\"Coluna 10\":\"-493.57\",\"Coluna 11\":\"-493.57\",\"Coluna 12\":\"-493.57\",\"Coluna 13\":\"-705.46\",\"Coluna 14\":\"-705.46\",\"Coluna 15\":\"-705.46\",\"Coluna 16\":\"-705.46\",\"Coluna 17\":\"-705.46\",\"Coluna 18\":\"-705.46\",\"Coluna 19\":\"-758.43\",\"Coluna 20\":\"-758.43\",\"Coluna 21\":\"-758.43\",\"Coluna 22\":\"-758.43\",\"Coluna 23\":\"-758.43\",\"Coluna 24\":\"-758.43\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"Caixa\",\"Linha\":5,\"Campo\":\"EBITDA\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"2083.64\",\"Coluna 2\":\"2083.64\",\"Coluna 3\":\"2083.64\",\"Coluna 4\":\"2083.64\",\"Coluna 5\":\"2083.64\",\"Coluna 6\":\"2083.64\",\"Coluna 7\":\"2030.67\",\"Coluna 8\":\"2030.67\",\"Coluna 9\":\"2030.67\",\"Coluna 10\":\"2030.67\",\"Coluna 11\":\"2030.67\",\"Coluna 12\":\"2030.67\",\"Coluna 13\":\"1911.96\",\"Coluna 14\":\"1911.96\",\"Coluna 15\":\"1911.96\",\"Coluna 16\":\"1911.96\",\"Coluna 17\":\"1911.96\",\"Coluna 18\":\"1911.96\",\"Coluna 19\":\"1858.99\",\"Coluna 20\":\"1858.99\",\"Coluna 21\":\"1858.99\",\"Coluna 22\":\"1858.99\",\"Coluna 23\":\"1858.99\",\"Coluna 24\":\"1858.99\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"Caixa\",\"Linha\":6,\"Campo\":\"Depreciação\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"-1893.01\",\"Coluna 2\":\"-1893.01\",\"Coluna 3\":\"-1893.01\",\"Coluna 4\":\"-1893.01\",\"Coluna 5\":\"-1893.01\",\"Coluna 6\":\"-1893.01\",\"Coluna 7\":\"-1893.01\",\"Coluna 8\":\"-1893.01\",\"Coluna 9\":\"-1893.01\",\"Coluna 10\":\"-1893.01\",\"Coluna 11\":\"-1893.01\",\"Coluna 12\":\"-1893.01\",\"Coluna 13\":\"-1893.01\",\"Coluna 14\":\"-1893.01\",\"Coluna 15\":\"-1893.01\",\"Coluna 16\":\"-1893.01\",\"Coluna 17\":\"-1893.01\",\"Coluna 18\":\"-1893.01\",\"Coluna 19\":\"-1893.01\",\"Coluna 20\":\"-1893.01\",\"Coluna 21\":\"-1893.01\",\"Coluna 22\":\"-1893.01\",\"Coluna 23\":\"-1893.01\",\"Coluna 24\":\"-1893.01\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"Caixa\",\"Linha\":7,\"Campo\":\"EBIT\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"190.63\",\"Coluna 2\":\"190.63\",\"Coluna 3\":\"190.63\",\"Coluna 4\":\"190.63\",\"Coluna 5\":\"190.63\",\"Coluna 6\":\"190.63\",\"Coluna 7\":\"137.66\",\"Coluna 8\":\"137.66\",\"Coluna 9\":\"137.66\",\"Coluna 10\":\"137.66\",\"Coluna 11\":\"137.66\",\"Coluna 12\":\"137.66\",\"Coluna 13\":\"18.95\",\"Coluna 14\":\"18.95\",\"Coluna 15\":\"18.95\",\"Coluna 16\":\"18.95\",\"Coluna 17\":\"18.95\",\"Coluna 18\":\"18.95\",\"Coluna 19\":\"-34.02\",\"Coluna 20\":\"-34.02\",\"Coluna 21\":\"-34.02\",\"Coluna 22\":\"-34.02\",\"Coluna 23\":\"-34.02\",\"Coluna 24\":\"-34.02\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"Caixa\",\"Linha\":8,\"Campo\":\"Impostos\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"-64.81\",\"Coluna 2\":\"-64.81\",\"Coluna 3\":\"-64.81\",\"Coluna 4\":\"-64.81\",\"Coluna 5\":\"-64.81\",\"Coluna 6\":\"-64.81\",\"Coluna 7\":\"-46.80\",\"Coluna 8\":\"-46.80\",\"Coluna 9\":\"-46.80\",\"Coluna 10\":\"-46.80\",\"Coluna 11\":\"-46.80\",\"Coluna 12\":\"-46.80\",\"Coluna 13\":\"-6.44\",\"Coluna 14\":\"-6.44\",\"Coluna 15\":\"-6.44\",\"Coluna 16\":\"-6.44\",\"Coluna 17\":\"-6.44\",\"Coluna 18\":\"-6.44\",\"Coluna 19\":\"0.00\",\"Coluna 20\":\"0.00\",\"Coluna 21\":\"0.00\",\"Coluna 22\":\"0.00\",\"Coluna 23\":\"0.00\",\"Coluna 24\":\"0.00\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"-17242.59\"},{\"Fluxo\":\"Caixa\",\"Linha\":9,\"Campo\":\"FCO\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"2018.83\",\"Coluna 2\":\"2018.83\",\"Coluna 3\":\"2018.83\",\"Coluna 4\":\"2018.83\",\"Coluna 5\":\"2018.83\",\"Coluna 6\":\"2018.83\",\"Coluna 7\":\"1983.87\",\"Coluna 8\":\"1983.87\",\"Coluna 9\":\"1983.87\",\"Coluna 10\":\"1983.87\",\"Coluna 11\":\"1983.87\",\"Coluna 12\":\"1983.87\",\"Coluna 13\":\"1905.52\",\"Coluna 14\":\"1905.52\",\"Coluna 15\":\"1905.52\",\"Coluna 16\":\"1905.52\",\"Coluna 17\":\"1905.52\",\"Coluna 18\":\"1905.52\",\"Coluna 19\":\"1858.99\",\"Coluna 20\":\"1858.99\",\"Coluna 21\":\"1858.99\",\"Coluna 22\":\"1858.99\",\"Coluna 23\":\"1858.99\",\"Coluna 24\":\"1858.99\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"-17242.59\"},{\"Fluxo\":\"Caixa\",\"Linha\":10,\"Campo\":\"Capex\",\"Coluna 0\":\"-113580.70\",\"Coluna 1\":\"0.00\",\"Coluna 2\":\"0.00\",\"Coluna 3\":\"0.00\",\"Coluna 4\":\"0.00\",\"Coluna 5\":\"0.00\",\"Coluna 6\":\"0.00\",\"Coluna 7\":\"0.00\",\"Coluna 8\":\"0.00\",\"Coluna 9\":\"0.00\",\"Coluna 10\":\"0.00\",\"Coluna 11\":\"0.00\",\"Coluna 12\":\"0.00\",\"Coluna 13\":\"0.00\",\"Coluna 14\":\"0.00\",\"Coluna 15\":\"0.00\",\"Coluna 16\":\"0.00\",\"Coluna 17\":\"0.00\",\"Coluna 18\":\"0.00\",\"Coluna 19\":\"0.00\",\"Coluna 20\":\"0.00\",\"Coluna 21\":\"0.00\",\"Coluna 22\":\"0.00\",\"Coluna 23\":\"0.00\",\"Coluna 24\":\"0.00\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"Caixa\",\"Linha\":11,\"Campo\":\"Adiantamento de PMT\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"0.00\",\"Coluna 2\":\"0.00\",\"Coluna 3\":\"0.00\",\"Coluna 4\":\"0.00\",\"Coluna 5\":\"0.00\",\"Coluna 6\":\"0.00\",\"Coluna 7\":\"0.00\",\"Coluna 8\":\"0.00\",\"Coluna 9\":\"0.00\",\"Coluna 10\":\"0.00\",\"Coluna 11\":\"0.00\",\"Coluna 12\":\"0.00\",\"Coluna 13\":\"0.00\",\"Coluna 14\":\"0.00\",\"Coluna 15\":\"0.00\",\"Coluna 16\":\"0.00\",\"Coluna 17\":\"0.00\",\"Coluna 18\":\"0.00\",\"Coluna 19\":\"0.00\",\"Coluna 20\":\"0.00\",\"Coluna 21\":\"0.00\",\"Coluna 22\":\"0.00\",\"Coluna 23\":\"0.00\",\"Coluna 24\":\"0.00\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"Caixa\",\"Linha\":12,\"Campo\":\"Venda de Ativo\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"0.00\",\"Coluna 2\":\"0.00\",\"Coluna 3\":\"0.00\",\"Coluna 4\":\"0.00\",\"Coluna 5\":\"0.00\",\"Coluna 6\":\"0.00\",\"Coluna 7\":\"0.00\",\"Coluna 8\":\"0.00\",\"Coluna 9\":\"0.00\",\"Coluna 10\":\"0.00\",\"Coluna 11\":\"0.00\",\"Coluna 12\":\"0.00\",\"Coluna 13\":\"0.00\",\"Coluna 14\":\"0.00\",\"Coluna 15\":\"0.00\",\"Coluna 16\":\"0.00\",\"Coluna 17\":\"0.00\",\"Coluna 18\":\"0.00\",\"Coluna 19\":\"0.00\",\"Coluna 20\":\"0.00\",\"Coluna 21\":\"0.00\",\"Coluna 22\":\"0.00\",\"Coluna 23\":\"0.00\",\"Coluna 24\":\"0.00\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"113387.02\"},{\"Fluxo\":\"Caixa\",\"Linha\":13,\"Campo\":\"FCL\",\"Coluna 0\":\"-113580.70\",\"Coluna 1\":\"2018.83\",\"Coluna 2\":\"2018.83\",\"Coluna 3\":\"2018.83\",\"Coluna 4\":\"2018.83\",\"Coluna 5\":\"2018.83\",\"Coluna 6\":\"2018.83\",\"Coluna 7\":\"1983.87\",\"Coluna 8\":\"1983.87\",\"Coluna 9\":\"1983.87\",\"Coluna 10\":\"1983.87\",\"Coluna 11\":\"1983.87\",\"Coluna 12\":\"1983.87\",\"Coluna 13\":\"1905.52\",\"Coluna 14\":\"1905.52\",\"Coluna 15\":\"1905.52\",\"Coluna 16\":\"1905.52\",\"Coluna 17\":\"1905.52\",\"Coluna 18\":\"1905.52\",\"Coluna 19\":\"1858.99\",\"Coluna 20\":\"1858.99\",\"Coluna 21\":\"1858.99\",\"Coluna 22\":\"1858.99\",\"Coluna 23\":\"1858.99\",\"Coluna 24\":\"1858.99\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"96144.43\"}]","INPUT":"{\"Id\":\"0QL5A000005PXJWWA4\",\"QuoteNumber\":\"00000247\",\"QuoteId\":\"0Q05A0000024bQ4SAI\",\"LineNumber\":\"00000340\",\"ProductId\":\"01t5A000008e1zkQAA\",\"ProductCode\":\"PL003563\",\"Quantity\":1.00,\"Time\":24,\"LicensePlateUF\":\"PR\",\"DeliveryUF\":\"PR\",\"DeliveryCityType\":\"Capital\",\"DeliveryMode\":\"Retirada do cliente na Concessionária\",\"ShippingResponsibility\":\"Ouro Verde\",\"Readjustment\":\"Sim\",\"LicensePlateEnd\":\"Não\",\"LicensePlateStart\":\"Não\",\"UsageType\":\"Comercial\",\"RoadType\":\"Asfalto\",\"KM\":2000,\"ThirdInsurance\":\"Sim\",\"VehicleInsurance\":\"Sim\",\"MoralDamage\":0.0,\"PassengerInjury\":0.0,\"FranchisePercent\":10.00,\"Franchise\":0.0,\"TireQuantity\":0,\"MaintenanceType\":\"Preventiva\",\"ReserveVehicle\":\"Sim\",\"ReserveVehicleType\":\"Similar\",\"ReserveVehicleDailyQuantity\":5,\"ReserveVehicleQuantity\":0,\"Target\":0.0,\"PaymTerm\":30,\"RemuneratedTransport\":\"Não\",\"ProjectDisc\":0.0,\"InterestRate\":0.0,\"InsuranceAmount\":0.0,\"TireTableAmount\":0.0,\"MaintenanceAmount\":0.0,\"FreightAmount\":0.0,\"DesmobilizationFreightAmount\":98.9800000000000000,\"WearForecastKmMax\":0.0,\"WearForecastGroundPercentMax\":0.0,\"WearForecastQuantityPercentageMax\":0.0,\"WearForecastUsageTypePercentMax\":0.0,\"DedicatedStructureCost\":0.0,\"DedicatedStructureDescription\":null,\"LaborCost\":0.0,\"LaborDescription\":null,\"ContributionMargin\":0.0,\"AccountName\":\"MR Consulting\",\"ClientRating\":\"D\",\"ClosingDate\":\"2020-02-28T00:00:00\",\"PMTAdvance\":0,\"Optionals\":[],\"Accessories\":[],\"Services\":[],\"UserEmail\":\"kelli.paim@ouroverde.net.br\",\"SourceApplication\":0,\"Simulation\":false,\"Refresh\":false,\"InsuranceFranchisePercent\":20.00,\"Spread\":0.0,\"WeightedFreightList\":null,\"errors\":[]}","PARAMETERS":"{\"PriceEngineResidualPercentageTable\":5637151221,\"ResidualPercentage\":72.9393801600000000,\"PriceEngineWearForecastKM\":0,\"WearForecastKmMax\":100.0,\"PriceEngineWearForecastGroundPercent\":0,\"WearForecastGroundPercentMax\":100.0,\"PriceEngineWearQuantityPercentage\":0,\"WearForecastQuantityPercentageMax\":100.0,\"PriceEngineWearForecastUsageTypePercent\":5637144578,\"WearForecastUsageTypePercentMax\":100.0000000000000000,\"PriceEngineParameters\":1,\"ReadjustmentPercent\":4.00,\"AliqPisCofins\":9.25,\"DPVAT\":5.2300000000000000,\"AdmCost\":37.00,\"PercentRisk\":3.00,\"PositiveFlowRate\":0.0,\"NegativeFlowRate\":0.0,\"ContributionMargin\":79.70,\"PriceEngineMaintenance\":5637187634,\"MaintenancePrice\":0.1059450000000000,\"PriceEngineWearForecastMaintenance\":5637144576,\"WearForecastMaintenanceIndex\":1.0000000000000000,\"TireTable\":5637145376,\"TireTablePrice\":760.0000000000000000,\"PriceEngineRates\":5637145326,\"ANTTAmount\":100.0000000000000000,\"ForwardingAgentAmount\":48.7000000000000000,\"IPVAPercentage\":1.0000000000000000,\"LeasingReleaseAmount\":0.0,\"LicensePlateAmount\":38.4300000000000000,\"LicensingAmount\":0.0000000000000000,\"PlatesAndSealingAmount\":190.0000000000000000,\"SindlocAmount\":0.0000000000000000,\"PriceEnginePlateChoice\":0,\"PlateChoiceAmount\":0.0,\"PriceEngineThirdPartyInsuranceRCFVThirdParty\":5637144586,\"CoverageAmountThirdParty\":500000.0000000000000000,\"InsuranceAmountThirdParty\":349.9300000000000000,\"PriceEngineThirdPartyInsuranceRCFVMoralDamage\":0,\"CoverageAmountMoralDamage\":0.0,\"InsuranceAmountMoralDamage\":0.0,\"PriceEngineThirdPartyInsuranceRCFVPersonal\":0,\"CoverageAmountPersonal\":0.0,\"InsuranceAmountPersonal\":0.0,\"PriceEngineFreight\":0,\"FreightAmount\":0.0,\"DesmobilizationFreightAmount\":98.9800000000000000,\"PriceEngineSublocatedStructure\":5637144580,\"ReservationValue\":224.0700000000000000,\"ModalityId\":0,\"ModalityName\":null,\"InterestRate\":0.80,\"Product\":5639336901,\"ProductName\":\"NISSAN FRONTIER 2.3 CD ATTACK AUTO 4WD 2019 AUTOMÁTICO 4P DIESEL\",\"SalesDaysTerm\":90,\"EquipmentTaxDepreciation\":20.00,\"AccessoriesTaxDepreciation\":50.00,\"MobilizationTaxDepreciation\":50.00,\"AliqTaxRate\":34.00,\"TaxLossUsageLimit\":30.00,\"IRRefundUsage\":80.00,\"InsuranceFranchisePercent\":20.00,\"TacographAmount\":0.0}","RESULT":"{\"PublicPrice\":155590.0000000000000000,\"PublicPriceDisc\":27.0000000000000000,\"PublicPriceAmount\":113580.70000000000000000000000,\"OptionalsAmountDisc\":0.0,\"OptionalsAmount\":0.0,\"AccessoriesAmount\":0.0,\"ServicesAmount\":0.0,\"InvestmentFinancialGross\":113580.70000000000000000000000,\"InvestmentVistaGross\":0.0,\"PriceEngineWearPercent\":100.0000000000000000,\"ResidualAmount\":113486.0,\"Depreciation\":0.0,\"FinancingInstallmentAmount\":5220.22860973818,\"ResidualInstallmentAmount\":-4307.98814801412,\"MaintenanceAmount\":211.89000000000000000000000000,\"KMPrice\":211.8900000000000000,\"KMPriceSurplus\":0.3972937500000000000000000000,\"TireTableAmount\":0.0,\"CreditPISCOFINS\":-194.70340416666666666666666667,\"AcquisitionCost\":717.53705755739333333333333333,\"TimeSindlocAmount\":0.0000000000000000,\"TimePlateChoiceAmount\":0.0,\"InsuranceAmount\":29.160833333333333333333333333,\"PriceEngineSublocatedStructureAmount\":46.6812500000000000,\"FixedCost\":303.94172162547873333333333333,\"VariableCost\":211.89000000000000000000000000,\"IndirectCost\":1096.1651670087490371333333334,\"InsuranceFranchise\":0.0,\"RiskAmount\":168.14738829214540000000000000,\"TaxAmount\":237.44560884046826677851239662,\"RatePaymentConditionAmount\":0.0,\"RentalAmount\":2566.9795550320893705785123967,\"MonthlyLicensingAmount\":0.0000000000000000,\"IPVAAmount\":94.65058333333333333333333333,\"MonthlyDPVAT\":0.4358333333333333333333333333,\"TimeForwardingAgentAmount\":2.0291666666666666666666666667,\"TimePlatesAndSealingAmount\":7.9166666666666666666666666667,\"TimeLicensePlateAmount\":1.6012500000000000,\"TimeANTTamount\":0.0,\"Status\":null,\"Error\":null,\"CashFlow\":null,\"TotalEbitda\":0.0,\"TotalUnitPrice\":0.0,\"NegativeFlowRate\":0.0,\"Deadline\":120,\"StartDateContract\":\"2020-06-27T00:00:00\",\"EndDateContract\":\"2022-06-27T00:00:00\",\"ReceiptEndDate\":\"2022-07-27T00:00:00\",\"EffectivePaymentDate\":\"2020-07-27T00:00:00\",\"EffectiveSaleDate\":\"2022-09-25T00:00:00\",\"MonthsEquipmentDepreciation\":60.0,\"MonthsAccessoriesDepreciation\":24.0,\"MonthsMobilizationDepreciation\":24.0,\"EquipmentInvestment\":113580.70000000000000000000000,\"AnualEquipmentDepreciation\":22716.140000000000000000000000,\"AccesoriesInvestment\":0.00,\"AnualAccessoriesDepreciation\":0.0000,\"MobilizationInvestment\":0.00,\"AnualMobilizationDepreciation\":0.0000,\"MonthlyEquipmentDepreciation\":1893.0116666666666666666666667,\"MonthlyAccessoriesDepreciation\":0.0000,\"MonthlyMobilizationDepreciation\":0.0000,\"EffectiveMonthOfSale\":27.0,\"MonthEndReceived\":25.0,\"AccumulatedEquipmentDepreciation\":51111.315000000000000000000001,\"AccumulatedAccessoriesDepreciation\":0.00,\"AccumulatedMobilizationDepreciation\":0.00,\"ContractDepreciation\":51111.315000000000000000000001,\"ResidualTotal\":113486.00,\"TotalDemobilization\":98.980000000000000000,\"DemobilizationNetResidual\":113387.020000000000000000,\"InvestimentTotal\":113580.70000000000000000000000,\"BalanceGainLoss\":50917.635000000000000000000001,\"TotalResidualBalance\":113387.020000000000000000,\"WeightedAverageCostOfCapital\":9.39,\"SpreadTarget\":4.00,\"Spread\":3.97,\"Duration\":\"00:00:54.4097540\",\"SpreadCounting\":710,\"FinalContributionMargin\":79.70,\"Pricing_Spreadsheet\":null,\"CashFlow_SpreadSheet\":null,\"Input\":null,\"Parameters\":null,\"Result\":null,\"Output\":null,\"TachographAmount\":0.0}","OUTPUT":"{\"Id\":\"0QL5A000005PXJWWA4\",\"QuoteNumber\":\"00000247\",\"QuoteId\":\"0Q05A0000024bQ4SAI\",\"LineNumber\":\"00000340\",\"ProductId\":\"01t5A000008e1zkQAA\",\"ProductCode\":\"PL003563\",\"UnitPrice\":2566.98,\"KMPrice\":0.40,\"TotalEbitda\":47311.56,\"PublicPrice\":155590.00,\"PublicPriceDisc\":27.00,\"Status\":\"Sucesso\",\"Optionals\":[],\"Accessories\":[],\"Services\":[],\"Error\":[],\"TotalNetRevenue\":61699.87,\"Spread\":3.97,\"TotalCapex\":113580.70000000000000000000000,\"Duration\":\"00:00:54.4097540\",\"SpreadCounting\":710,\"FinalContributionMargin\":79.70}","KEYVALUES":"{\"Ano\":[2020.0,2020.0,2020.0,2020.0,2020.0,2020.0,2020.0,2021.0,2021.0,2021.0,2021.0,2021.0,2021.0,2021.0,2021.0,2021.0,2021.0,2021.0,2021.0,2022.0,2022.0,2022.0,2022.0,2022.0,2022.0,2022.0,2022.0,2022.0],\"Ano_Caixa\":[2020.0,2020.0,2020.0,2020.0,2020.0,2020.0,2020.0,2021.0,2021.0,2021.0,2021.0,2021.0,2021.0,2021.0,2021.0,2021.0,2021.0,2021.0,2021.0,2022.0,2022.0,2022.0,2022.0,2022.0,2022.0,2022.0,2022.0,2022.0],\"Mes\":[6.0,7.0,8.0,9.0,10.0,11.0,12.0,1.0,2.0,3.0,4.0,5.0,6.0,7.0,8.0,9.0,10.0,11.0,12.0,1.0,2.0,3.0,4.0,5.0,6.0,7.0,8.0,9.0],\"Mes_Caixa\":[6.0,7.0,8.0,9.0,10.0,11.0,12.0,1.0,2.0,3.0,4.0,5.0,6.0,7.0,8.0,9.0,10.0,11.0,12.0,1.0,2.0,3.0,4.0,5.0,6.0,7.0,8.0,9.0],\"Receita_Liquida\":[0.0,2524.2373503582877704666666668,2524.2373503582877704666666668,2524.2373503582877704666666668,2524.2373503582877704666666668,2524.2373503582877704666666668,2524.2373503582877704666666668,2524.2373503582877704666666668,2524.2373503582877704666666668,2524.2373503582877704666666668,2524.2373503582877704666666668,2524.2373503582877704666666668,2524.2373503582877704666666668,2617.4187082059526146186666668,2617.4187082059526146186666668,2617.4187082059526146186666668,2617.4187082059526146186666668,2617.4187082059526146186666668,2617.4187082059526146186666668,2617.4187082059526146186666668,2617.4187082059526146186666668,2617.4187082059526146186666668,2617.4187082059526146186666668,2617.4187082059526146186666668,2617.4187082059526146186666668,0.0,0.0,0.0],\"Receita\":[0.0,2524.2373503582877704666666668,2524.2373503582877704666666668,2524.2373503582877704666666668,2524.2373503582877704666666668,2524.2373503582877704666666668,2524.2373503582877704666666668,2524.2373503582877704666666668,2524.2373503582877704666666668,2524.2373503582877704666666668,2524.2373503582877704666666668,2524.2373503582877704666666668,2524.2373503582877704666666668,2617.4187082059526146186666668,2617.4187082059526146186666668,2617.4187082059526146186666668,2617.4187082059526146186666668,2617.4187082059526146186666668,2617.4187082059526146186666668,2617.4187082059526146186666668,2617.4187082059526146186666668,2617.4187082059526146186666668,2617.4187082059526146186666668,2617.4187082059526146186666668,2617.4187082059526146186666668,0.0,0.0,0.0],\"Ebitda\":[0.0,2083.6418787328090371333333335,2083.6418787328090371333333335,2083.6418787328090371333333335,2083.6418787328090371333333335,2083.6418787328090371333333335,2083.6418787328090371333333335,2030.6693787328090371333333335,2030.6693787328090371333333335,2030.6693787328090371333333335,2030.6693787328090371333333335,2030.6693787328090371333333335,2030.6693787328090371333333335,1911.9607365804738812853333335,1911.9607365804738812853333335,1911.9607365804738812853333335,1911.9607365804738812853333335,1911.9607365804738812853333335,1911.9607365804738812853333335,1858.9882365804738812853333335,1858.9882365804738812853333335,1858.9882365804738812853333335,1858.9882365804738812853333335,1858.9882365804738812853333335,1858.9882365804738812853333335,0.0,0.0,0.0],\"Custos\":[0.0,-440.59547162547873333333333333,-440.59547162547873333333333333,-440.59547162547873333333333333,-440.59547162547873333333333333,-440.59547162547873333333333333,-440.59547162547873333333333333,-493.56797162547873333333333333,-493.56797162547873333333333333,-493.56797162547873333333333333,-493.56797162547873333333333333,-493.56797162547873333333333333,-493.56797162547873333333333333,-705.45797162547873333333333333,-705.45797162547873333333333333,-705.45797162547873333333333333,-705.45797162547873333333333333,-705.45797162547873333333333333,-705.45797162547873333333333333,-758.43047162547873333333333333,-758.43047162547873333333333333,-758.43047162547873333333333333,-758.43047162547873333333333333,-758.43047162547873333333333333,-758.43047162547873333333333333,0.0,0.0,0.0],\"Depreciacao_Principal\":[0.0,-1893.0116666666666666666666667,-1893.0116666666666666666666667,-1893.0116666666666666666666667,-1893.0116666666666666666666667,-1893.0116666666666666666666667,-1893.0116666666666666666666667,-1893.0116666666666666666666667,-1893.0116666666666666666666667,-1893.0116666666666666666666667,-1893.0116666666666666666666667,-1893.0116666666666666666666667,-1893.0116666666666666666666667,-1893.0116666666666666666666667,-1893.0116666666666666666666667,-1893.0116666666666666666666667,-1893.0116666666666666666666667,-1893.0116666666666666666666667,-1893.0116666666666666666666667,-1893.0116666666666666666666667,-1893.0116666666666666666666667,-1893.0116666666666666666666667,-1893.0116666666666666666666667,-1893.0116666666666666666666667,-1893.0116666666666666666666667,0.0,0.0,0.0],\"Mao_Obra\":[0.0,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.0,0.0,0.0],\"Ebitda_Caixa\":[0.0,2083.6418787328090371333333335,2083.6418787328090371333333335,2083.6418787328090371333333335,2083.6418787328090371333333335,2083.6418787328090371333333335,2083.6418787328090371333333335,2030.6693787328090371333333335,2030.6693787328090371333333335,2030.6693787328090371333333335,2030.6693787328090371333333335,2030.6693787328090371333333335,2030.6693787328090371333333335,1911.9607365804738812853333335,1911.9607365804738812853333335,1911.9607365804738812853333335,1911.9607365804738812853333335,1911.9607365804738812853333335,1911.9607365804738812853333335,1858.9882365804738812853333335,1858.9882365804738812853333335,1858.9882365804738812853333335,1858.9882365804738812853333335,1858.9882365804738812853333335,1858.9882365804738812853333335,0.0,0.0,0.0],\"Depreciacao_Frete\":[0.0,0.0000,0.0000,0.0000,0.0000,0.0000,0.0000,0.0000,0.0000,0.0000,0.0000,0.0000,0.0000,0.0000,0.0000,0.0000,0.0000,0.0000,0.0000,0.0000,0.0000,0.0000,0.0000,0.0000,0.0000,0.0,0.0,0.0],\"Manutencao\":[0.0,-52.972500000000000000000000000,-52.972500000000000000000000000,-52.972500000000000000000000000,-52.972500000000000000000000000,-52.972500000000000000000000000,-52.972500000000000000000000000,-105.94500000000000000000000000,-105.94500000000000000000000000,-105.94500000000000000000000000,-105.94500000000000000000000000,-105.94500000000000000000000000,-105.94500000000000000000000000,-317.83500000000000000000000000,-317.83500000000000000000000000,-317.83500000000000000000000000,-317.83500000000000000000000000,-317.83500000000000000000000000,-317.83500000000000000000000000,-370.80750000000000000000000000,-370.80750000000000000000000000,-370.80750000000000000000000000,-370.80750000000000000000000000,-370.80750000000000000000000000,-370.80750000000000000000000000,0.0,0.0,0.0],\"Depreciacao\":[0.0,-1893.0116666666666666666666667,-1893.0116666666666666666666667,-1893.0116666666666666666666667,-1893.0116666666666666666666667,-1893.0116666666666666666666667,-1893.0116666666666666666666667,-1893.0116666666666666666666667,-1893.0116666666666666666666667,-1893.0116666666666666666666667,-1893.0116666666666666666666667,-1893.0116666666666666666666667,-1893.0116666666666666666666667,-1893.0116666666666666666666667,-1893.0116666666666666666666667,-1893.0116666666666666666666667,-1893.0116666666666666666666667,-1893.0116666666666666666666667,-1893.0116666666666666666666667,-1893.0116666666666666666666667,-1893.0116666666666666666666667,-1893.0116666666666666666666667,-1893.0116666666666666666666667,-1893.0116666666666666666666667,-1893.0116666666666666666666667,0.0,0.0,0.0],\"Depreciacao_Acessorios\":[0.0,0.0000,0.0000,0.0000,0.0000,0.0000,0.0000,0.0000,0.0000,0.0000,0.0000,0.0000,0.0000,0.0000,0.0000,0.0000,0.0000,0.0000,0.0000,0.0000,0.0000,0.0000,0.0000,0.0000,0.0000,0.0,0.0,0.0],\"Documentacao\":[0.0,-303.94172162547873333333333333,-303.94172162547873333333333333,-303.94172162547873333333333333,-303.94172162547873333333333333,-303.94172162547873333333333333,-303.94172162547873333333333333,-303.94172162547873333333333333,-303.94172162547873333333333333,-303.94172162547873333333333333,-303.94172162547873333333333333,-303.94172162547873333333333333,-303.94172162547873333333333333,-303.94172162547873333333333333,-303.94172162547873333333333333,-303.94172162547873333333333333,-303.94172162547873333333333333,-303.94172162547873333333333333,-303.94172162547873333333333333,-303.94172162547873333333333333,-303.94172162547873333333333333,-303.94172162547873333333333333,-303.94172162547873333333333333,-303.94172162547873333333333333,-303.94172162547873333333333333,0.0,0.0,0.0],\"Saldo_Ganho_Perda\":[0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,50917.635000000000000000000001],\"Ebit_Caixa\":[0.0,190.6302120661423704666666668,190.6302120661423704666666668,190.6302120661423704666666668,190.6302120661423704666666668,190.6302120661423704666666668,190.6302120661423704666666668,137.6577120661423704666666668,137.6577120661423704666666668,137.6577120661423704666666668,137.6577120661423704666666668,137.6577120661423704666666668,137.6577120661423704666666668,18.9490699138072146186666668,18.9490699138072146186666668,18.9490699138072146186666668,18.9490699138072146186666668,18.9490699138072146186666668,18.9490699138072146186666668,-34.0234300861927853813333332,-34.0234300861927853813333332,-34.0234300861927853813333332,-34.0234300861927853813333332,-34.0234300861927853813333332,-34.0234300861927853813333332,0.0,0.0,0.0],\"Outros_Custos\":[0.0,-83.681250000000000000,-83.681250000000000000,-83.681250000000000000,-83.681250000000000000,-83.681250000000000000,-83.681250000000000000,-83.681250000000000000,-83.681250000000000000,-83.681250000000000000,-83.681250000000000000,-83.681250000000000000,-83.681250000000000000,-83.681250000000000000,-83.681250000000000000,-83.681250000000000000,-83.681250000000000000,-83.681250000000000000,-83.681250000000000000,-83.681250000000000000,-83.681250000000000000,-83.681250000000000000,-83.681250000000000000,-83.681250000000000000,-83.681250000000000000,0.0,0.0,0.0],\"Lair\":[0.0,190.6302120661423704666666668,190.6302120661423704666666668,190.6302120661423704666666668,190.6302120661423704666666668,190.6302120661423704666666668,190.6302120661423704666666668,137.6577120661423704666666668,137.6577120661423704666666668,137.6577120661423704666666668,137.6577120661423704666666668,137.6577120661423704666666668,137.6577120661423704666666668,18.9490699138072146186666668,18.9490699138072146186666668,18.9490699138072146186666668,18.9490699138072146186666668,18.9490699138072146186666668,18.9490699138072146186666668,-34.0234300861927853813333332,-34.0234300861927853813333332,-34.0234300861927853813333332,-34.0234300861927853813333332,-34.0234300861927853813333332,-34.0234300861927853813333332,0.0,0.0,50917.635000000000000000000001],\"Imposto\":[0.0,-64.814272102488405958666666712,-64.814272102488405958666666708,-64.81427210248840595866666672,-64.81427210248840595866666671,-64.81427210248840595866666671,-64.81427210248840595866666671,-46.803622102488405958666666712,-46.803622102488405958666666708,-46.80362210248840595866666672,-46.80362210248840595866666671,-46.80362210248840595866666671,-46.80362210248840595866666671,-6.44268377069445297034666671,-6.44268377069445297034666672,-6.44268377069445297034666671,-6.44268377069445297034666671,-6.44268377069445297034666671,-6.44268377069445297034666671,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.00000000000000000000000000,-17242.588102624166717822080001],\"Saldo_Anual_Acumulado_LAIR\":[0.0,0.0,0.0,0.0,0.0,0.0,1143.7812723968542228000000008,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,939.6406918796975105120000016,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,50713.494419482843287712000002],\"FCO\":[0.0,2018.8276066303206311746666668,2018.8276066303206311746666668,2018.8276066303206311746666668,2018.8276066303206311746666668,2018.8276066303206311746666668,2018.8276066303206311746666668,1983.8657566303206311746666668,1983.8657566303206311746666668,1983.8657566303206311746666668,1983.8657566303206311746666668,1983.8657566303206311746666668,1983.8657566303206311746666668,1905.5180528097794283149866668,1905.5180528097794283149866668,1905.5180528097794283149866668,1905.5180528097794283149866668,1905.5180528097794283149866668,1905.5180528097794283149866668,1858.9882365804738812853333335,1858.9882365804738812853333335,1858.9882365804738812853333335,1858.9882365804738812853333335,1858.9882365804738812853333335,1858.9882365804738812853333335,0.0,0.00000000000000000000000000,-17242.588102624166717822080001],\"Saldo_Mensal_Acumulado_LAIR\":[0.0,190.6302120661423704666666668,381.2604241322847409333333336,571.8906361984271114000000004,762.5208482645694818666666672,953.1510603307118523333333340,0.0,137.6577120661423704666666668,275.3154241322847409333333336,412.9731361984271114000000004,550.6308482645694818666666672,688.2885603307118523333333340,825.9462723968542228000000008,844.8953423106614374186666676,863.8444122244686520373333344,882.7934821382758666560000012,901.7425520520830812746666680,920.6916219658902958933333348,0.0,-34.0234300861927853813333332,-68.0468601723855707626666664,-102.0702902585783561439999996,-136.0937203447711415253333328,-170.1171504309639269066666660,-204.1405805171567122879999992,-204.1405805171567122879999992,-204.1405805171567122879999992,50713.494419482843287712000002],\"Capex\":[-113580.70000000000000000000000,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0],\"Lucro_Tributavel_antes_Prejuizo_Fiscal\":[0.0,190.6302120661423704666666668,381.2604241322847409333333336,571.8906361984271114000000004,762.5208482645694818666666672,953.1510603307118523333333340,1143.7812723968542228000000008,137.6577120661423704666666668,275.3154241322847409333333336,412.9731361984271114000000004,550.6308482645694818666666672,688.2885603307118523333333340,825.9462723968542228000000008,844.8953423106614374186666676,863.8444122244686520373333344,882.7934821382758666560000012,901.7425520520830812746666680,920.6916219658902958933333348,939.6406918796975105120000016,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,50713.494419482843287712000002],\"Adiantamento_PMT\":[0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0],\"Prejuízo_Fiscal_Usado_Resultado\":[0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0],\"Venda_Ativo\":[0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,113387.020000000000000000],\"Lucro_Tributavel_depois_Prejuizo_Fiscal\":[0.0,190.6302120661423704666666668,381.2604241322847409333333336,571.8906361984271114000000004,762.5208482645694818666666672,953.1510603307118523333333340,1143.7812723968542228000000008,137.6577120661423704666666668,275.3154241322847409333333336,412.9731361984271114000000004,550.6308482645694818666666672,688.2885603307118523333333340,825.9462723968542228000000008,844.8953423106614374186666676,863.8444122244686520373333344,882.7934821382758666560000012,901.7425520520830812746666680,920.6916219658902958933333348,939.6406918796975105120000016,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,50713.494419482843287712000002],\"FCL\":[-113580.70000000000000000000000,2018.8276066303206311746666668,2018.8276066303206311746666668,2018.8276066303206311746666668,2018.8276066303206311746666668,2018.8276066303206311746666668,2018.8276066303206311746666668,1983.8657566303206311746666668,1983.8657566303206311746666668,1983.8657566303206311746666668,1983.8657566303206311746666668,1983.8657566303206311746666668,1983.8657566303206311746666668,1905.5180528097794283149866668,1905.5180528097794283149866668,1905.5180528097794283149866668,1905.5180528097794283149866668,1905.5180528097794283149866668,1905.5180528097794283149866668,1858.9882365804738812853333335,1858.9882365804738812853333335,1858.9882365804738812853333335,1858.9882365804738812853333335,1858.9882365804738812853333335,1858.9882365804738812853333335,0.0,0.00000000000000000000000000,96144.43189737583328217792000],\"Ebit\":[0.0,190.6302120661423704666666668,190.6302120661423704666666668,190.6302120661423704666666668,190.6302120661423704666666668,190.6302120661423704666666668,190.6302120661423704666666668,137.6577120661423704666666668,137.6577120661423704666666668,137.6577120661423704666666668,137.6577120661423704666666668,137.6577120661423704666666668,137.6577120661423704666666668,18.9490699138072146186666668,18.9490699138072146186666668,18.9490699138072146186666668,18.9490699138072146186666668,18.9490699138072146186666668,18.9490699138072146186666668,-34.0234300861927853813333332,-34.0234300861927853813333332,-34.0234300861927853813333332,-34.0234300861927853813333332,-34.0234300861927853813333332,-34.0234300861927853813333332,0.0,0.0,0.0],\"Imposto_Caixa\":[0.0,64.814272102488405958666666712,64.814272102488405958666666708,64.81427210248840595866666672,64.81427210248840595866666671,64.81427210248840595866666671,64.81427210248840595866666671,46.803622102488405958666666712,46.803622102488405958666666708,46.80362210248840595866666672,46.80362210248840595866666671,46.80362210248840595866666671,46.80362210248840595866666671,6.44268377069445297034666671,6.44268377069445297034666672,6.44268377069445297034666671,6.44268377069445297034666671,6.44268377069445297034666671,6.44268377069445297034666671,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.00000000000000000000000000,17242.588102624166717822080001],\"Prejuízo_Fiscal_BOP\":[0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0],\"Lucro_Liquido\":[0.0,125.81593996365396450800000009,125.81593996365396450800000009,125.81593996365396450800000008,125.81593996365396450800000009,125.81593996365396450800000009,125.81593996365396450800000009,90.85408996365396450800000009,90.85408996365396450800000009,90.85408996365396450800000008,90.85408996365396450800000009,90.85408996365396450800000009,90.85408996365396450800000009,12.50638614311276164832000009,12.50638614311276164832000008,12.50638614311276164832000009,12.50638614311276164832000009,12.50638614311276164832000009,12.50638614311276164832000009,-34.0234300861927853813333332,-34.0234300861927853813333332,-34.0234300861927853813333332,-34.0234300861927853813333332,-34.0234300861927853813333332,-34.0234300861927853813333332,0.0,0.00000000000000000000000000,-17242.588102624166717822080001],\"Prejuízo_Fiscal_Criado\":[0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0],\"Prejuízo_Fiscal_Usado\":[0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0],\"Prejuízo_Fiscal_EOP\":[0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0],\"Saldo_Acumulado_Prejuízo_Fiscal_Criado\":[0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0]}","SME":false,"LINEDELETED":false}
{"ID":5157,"DATE":0,"ENGINELOGDATE":"2020-02-15T12:39:21.823","QUOTELINEID":"0Q05A0000024bQTSAY","LINENUMBER":"00000344","QUOTENUMBER":"00000249","PRODUCTCODE":"PL003563","PRODUCTNAME":"NISSAN FRONTIER 2.3 CD ATTACK AUTO 4WD 2019 AUTOMÁTICO 4P DIESEL","QUANTITY":1.00,"TIME":24,"CREATEDDATE":"2020-02-15T12:39:21.823","USEREMAIL":"kelli.paim@ouroverde.net.br","VERSION":0,"PRICED":false,"IDSALESFORCE":"0QL5A000005PXK5WAO","PRICING_SPREADSHEET":"[{\"Produto\":\"PL003563 - NISSAN FRONTIER 2.3 CD ATTACK AUTO 4WD 2019 AUTOMÁTICO 4P DIESEL\",\"Cotação\":\"00000249\",\"Linha Cotação\":\"00000344\",\"Quantidade\":\"1\",\"Prazo\":\"24\",\"Data de Fechamento\":\"28/02/2020\",\"Nome da Conta\":\"MR Consulting\",\"Prazo de Entrega\":120,\"Classificação de crédito\":\"D\",\"Adiantamento de PMT\":0,\"UF Emplacamento\":\"PR\",\"UF Entrega\":\"PR\",\"Tipo Municipio Entrega\":\"Interior\",\"Forma de Entrega\":\"Retirada do cliente na Concessionária\",\"Responsabilidade Frete\":\"Ouro Verde\",\"Transporte Remunerado(pessoas e/ou produtos)\":\"Não\",\"Reajuste\":\"Sim\",\"Final de Placa(Números)\":\"Não\",\"Inicio de Placa(Letras)\":\"Não\",\"Tipo de Uso\":\"Comercial\",\"Tipo de Rodagem\":\"Asfalto\",\"Km Mensal\":\"2000\",\"Seguro Terceiros RCF-V(Responsabilidade Civil Facultativa)\":\"Sim\",\"Franquia %\":\"10\",\"Seguro Casco\":\"Sim\",\"Quantidade de Pneus\":\"4\",\"Danos Morais (DMO)\":\"0.00\",\"Acidentes Pessoais a Passageiros (APP)\":\"0.00\",\"Franquia Valor\":\"0.00\",\"Carro Reserva\":\"Sim\",\"Manutenção\":\"Preventiva\",\"Quantidade de Diárias de Reserva\":\"5\",\"Tipo de Reserva\":\"Similar\",\"Target\":\"0.00\",\"Qtde de Reserva Dedicada\":\"0\",\"Desconto Preço Público(%)\":\"27.00\",\"Preço Público\":\"155590.00\",\"Investimento Bruto Financiável\":\"114785.20\",\"Investimento Bruto Vista\":\"200.00\",\"Percentual Residual\":\"72.94\",\"Percentual Agravo\":\"100.00\",\"Valor Residual\":\"114690.00\",\"Percentual de Reajuste\":\"4.00\",\"Parcela Financiamento\":\"5275.59\",\"Parcela Residual\":\"-4353.69\",\"Manutenção (R$)\":\"211.89\",\"Custo Pneu\":\"126.67\",\"Crédito PIS/COFINS\":\"-208.59\",\"Custo Aquisição\":\"713.31\",\"Licenciamento\":\"0.00\",\"IPVA\":\"95.65\",\"Seguro Obrigatório DPVAT\":\"0.44\",\"Taxa Inclusão Sindiloc\":\"0.00\",\"Taxa de Despachante\":\"2.03\",\"Par de Placas e Lacre\":\"7.92\",\"1º Emplacamento\":\"1.60\",\"Escolha de placa\":\"0.00\",\"Custo Seguro Terceiros RCF-V\":\"29.16\",\"Frete\":\"0.00\",\"Frete Desmobilização\":\"270.15\",\"Custo Administrativo\":\"37.00\",\"Estrutura Sublocada\":\"46.68\",\"Percentual Risco\":\"3.00\",\"Risco\":\"173.64\",\"ANTT\":\"0.00\",\"Taxa de Fluxo Positivo\":\"0.00\",\"Custo Fixo\":\"310.44\",\"Custo Variável\":\"338.56\",\"Custo Indireto\":\"1120.56\",\"Impostos\":\"253.07\",\"Franquia Seguro\":\"0.00\",\"Agravo de Quantidade\":\"100.00\",\"Agravo de Tipo de Terreno\":\"100.00\",\"Agravo de KM\":\"100.00\",\"Agravo de Tipo de Uso\":\"100.00\",\"Condição de Pagamento\":\"30.00\",\"Desconto do Projeto\":\"0.00\",\"Custo Estrutura Dedicada\":\"0.00\",\"Descritivo Estrutura Dedicada\":null,\"Custo Mão de Obra\":\"0.00\",\"Descritivo Mão de Obra\":null,\"Custo KM Excedido\":\"0.56\",\"Valor Locação Individual\":\"2735.94\",\"Valor Precificado(locação + serviços)\":\"2742.04\",\"Spread\":3.97,\"Modalidade Utilizada\":null,\"Atualizado por\":\"kelli.paim@ouroverde.net.br - 15/02/2020 12:39\",\"Data Inicio Contrato\":\"27/06/2020\",\"Data Fim Contrato\":\"27/06/2022\",\"Data Termino Recebimento\":\"27/07/2022\",\"Data Pagamento Efetiva\":\"27/07/2020\",\"Prazo de Venda em Dias\":\"90\",\"Data Venda Efetiva\":\"25/09/2022\",\"Depreciação Fiscal Equipamento\":\"20.00\",\"Depreciação Fiscal Acessórios\":\"50.00\",\"Depreciação Fiscal Mobilização\":\"50.00\",\"Meses Depreciação Equipamento\":\"60.00\",\"Meses Depreciação Acessórios\":\"24.00\",\"Meses Depreciação Mobilização\":\"24.00\",\"Investimento Equipamento\":\"114785.20\",\"Depreciação Anual Equipamento\":\"22957.04\",\"Investimento Acessórios\":\"200.00\",\"Depreciação Anual Acessórios\":\"100.00\",\"Investimento Mobilização\":\"0.00\",\"Depreciação Anual Mobilização\":\"0.00\",\"Depreciação Mensal Equipamento\":\"1913.09\",\"Depreciação Mensal Acessórios\":\"8.33\",\"Depreciação Mensal Mobilização\":\"0.00\",\"Mês Efetivo Venda\":\"27.00\",\"Mês Término Recebimento\":\"25.00\",\"Depreciação Acumulada Equipamento\":\"51653.34\",\"Depreciação Acumulada Acessórios\":\"200.00\",\"Depreciação Acumulada Mobilização\":\"0.00\",\"Depreciação do Contrato\":\"51853.34\",\"Residual Total\":\"114690.00\",\"Desmobilização Total\":\"270.15\",\"Residual Liquido Desmobilização\":\"114419.85\",\"Investimento Total\":\"114985.20\",\"Saldo Ganho Perda\":\"51287.99\",\"Saldo Residual Total\":\"114419.85\",\"Alíquota Imposto de Renda\":\"34.00\",\"Limite Uso Prejuízo Fiscal\":\"30.00\",\"Uso Restituição IR\":\"80.00\",\"Valor do Tacógrafo\":\"0.00\"},{\"Produto\":\"\"},{\"Produto\":\"Descrição Opcionais\",\"Cotação\":\"Valor Opcionais\",\"Linha Cotação\":\"Opcionais com Desconto\"},{\"Produto\":\"PO014992 - Pintura Metálica NISSAN\",\"Cotação\":\"1650.00\",\"Linha Cotação\":\"1204.50\"},{\"Produto\":\"\"},{\"Produto\":\"Descrição Acessórios\",\"Cotação\":\"Valor do Acessório\"},{\"Produto\":\"PA000045 - PELÍCULA AUTOMOTIVA G20\",\"Cotação\":\"200.00\"},{\"Produto\":\"\"},{\"Produto\":\"Descrição Serviço\",\"Cotação\":\"Valor do Serviço\"},{\"Produto\":\"VS000060 - Ouro Fleet\",\"Cotação\":\"6.10\"}]","CASHFLOW_SPREADSHEET":"[{\"Fluxo\":\"DRE\",\"Linha\":1,\"Campo\":\"Ano\",\"Coluna 0\":2020.0,\"Coluna 1\":2020.0,\"Coluna 2\":2020.0,\"Coluna 3\":2020.0,\"Coluna 4\":2020.0,\"Coluna 5\":2020.0,\"Coluna 6\":2020.0,\"Coluna 7\":2021.0,\"Coluna 8\":2021.0,\"Coluna 9\":2021.0,\"Coluna 10\":2021.0,\"Coluna 11\":2021.0,\"Coluna 12\":2021.0,\"Coluna 13\":2021.0,\"Coluna 14\":2021.0,\"Coluna 15\":2021.0,\"Coluna 16\":2021.0,\"Coluna 17\":2021.0,\"Coluna 18\":2021.0,\"Coluna 19\":2022.0,\"Coluna 20\":2022.0,\"Coluna 21\":2022.0,\"Coluna 22\":2022.0,\"Coluna 23\":2022.0,\"Coluna 24\":2022.0,\"Coluna 25\":2022.0,\"Coluna 26\":2022.0,\"Coluna 27\":2022.0},{\"Fluxo\":\"DRE\",\"Linha\":2,\"Campo\":\"Mês\",\"Coluna 0\":\"6/2020\",\"Coluna 1\":\"7/2020\",\"Coluna 2\":\"8/2020\",\"Coluna 3\":\"9/2020\",\"Coluna 4\":\"10/2020\",\"Coluna 5\":\"11/2020\",\"Coluna 6\":\"12/2020\",\"Coluna 7\":\"1/2021\",\"Coluna 8\":\"2/2021\",\"Coluna 9\":\"3/2021\",\"Coluna 10\":\"4/2021\",\"Coluna 11\":\"5/2021\",\"Coluna 12\":\"6/2021\",\"Coluna 13\":\"7/2021\",\"Coluna 14\":\"8/2021\",\"Coluna 15\":\"9/2021\",\"Coluna 16\":\"10/2021\",\"Coluna 17\":\"11/2021\",\"Coluna 18\":\"12/2021\",\"Coluna 19\":\"1/2022\",\"Coluna 20\":\"2/2022\",\"Coluna 21\":\"3/2022\",\"Coluna 22\":\"4/2022\",\"Coluna 23\":\"5/2022\",\"Coluna 24\":\"6/2022\",\"Coluna 25\":\"7/2022\",\"Coluna 26\":\"8/2022\",\"Coluna 27\":\"9/2022\"},{\"Fluxo\":\"DRE\",\"Linha\":3,\"Campo\":\"Receita Líquida\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"2691.45\",\"Coluna 2\":\"2691.45\",\"Coluna 3\":\"2691.45\",\"Coluna 4\":\"2691.45\",\"Coluna 5\":\"2691.45\",\"Coluna 6\":\"2691.45\",\"Coluna 7\":\"2691.45\",\"Coluna 8\":\"2691.45\",\"Coluna 9\":\"2691.45\",\"Coluna 10\":\"2691.45\",\"Coluna 11\":\"2691.45\",\"Coluna 12\":\"2691.45\",\"Coluna 13\":\"2790.77\",\"Coluna 14\":\"2790.77\",\"Coluna 15\":\"2790.77\",\"Coluna 16\":\"2790.77\",\"Coluna 17\":\"2790.77\",\"Coluna 18\":\"2790.77\",\"Coluna 19\":\"2790.77\",\"Coluna 20\":\"2790.77\",\"Coluna 21\":\"2790.77\",\"Coluna 22\":\"2790.77\",\"Coluna 23\":\"2790.77\",\"Coluna 24\":\"2790.77\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"DRE\",\"Linha\":4,\"Campo\":\"Custos\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"-573.76\",\"Coluna 2\":\"-573.76\",\"Coluna 3\":\"-573.76\",\"Coluna 4\":\"-573.76\",\"Coluna 5\":\"-573.76\",\"Coluna 6\":\"-573.76\",\"Coluna 7\":\"-626.73\",\"Coluna 8\":\"-626.73\",\"Coluna 9\":\"-626.73\",\"Coluna 10\":\"-626.73\",\"Coluna 11\":\"-626.73\",\"Coluna 12\":\"-626.73\",\"Coluna 13\":\"-838.62\",\"Coluna 14\":\"-838.62\",\"Coluna 15\":\"-838.62\",\"Coluna 16\":\"-838.62\",\"Coluna 17\":\"-838.62\",\"Coluna 18\":\"-838.62\",\"Coluna 19\":\"-891.59\",\"Coluna 20\":\"-891.59\",\"Coluna 21\":\"-891.59\",\"Coluna 22\":\"-891.59\",\"Coluna 23\":\"-891.59\",\"Coluna 24\":\"-891.59\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"DRE\",\"Linha\":5,\"Campo\":\"Mão de Obra\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"0.00\",\"Coluna 2\":\"0.00\",\"Coluna 3\":\"0.00\",\"Coluna 4\":\"0.00\",\"Coluna 5\":\"0.00\",\"Coluna 6\":\"0.00\",\"Coluna 7\":\"0.00\",\"Coluna 8\":\"0.00\",\"Coluna 9\":\"0.00\",\"Coluna 10\":\"0.00\",\"Coluna 11\":\"0.00\",\"Coluna 12\":\"0.00\",\"Coluna 13\":\"0.00\",\"Coluna 14\":\"0.00\",\"Coluna 15\":\"0.00\",\"Coluna 16\":\"0.00\",\"Coluna 17\":\"0.00\",\"Coluna 18\":\"0.00\",\"Coluna 19\":\"0.00\",\"Coluna 20\":\"0.00\",\"Coluna 21\":\"0.00\",\"Coluna 22\":\"0.00\",\"Coluna 23\":\"0.00\",\"Coluna 24\":\"0.00\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"DRE\",\"Linha\":6,\"Campo\":\"Manutenção\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"-179.64\",\"Coluna 2\":\"-179.64\",\"Coluna 3\":\"-179.64\",\"Coluna 4\":\"-179.64\",\"Coluna 5\":\"-179.64\",\"Coluna 6\":\"-179.64\",\"Coluna 7\":\"-232.61\",\"Coluna 8\":\"-232.61\",\"Coluna 9\":\"-232.61\",\"Coluna 10\":\"-232.61\",\"Coluna 11\":\"-232.61\",\"Coluna 12\":\"-232.61\",\"Coluna 13\":\"-444.50\",\"Coluna 14\":\"-444.50\",\"Coluna 15\":\"-444.50\",\"Coluna 16\":\"-444.50\",\"Coluna 17\":\"-444.50\",\"Coluna 18\":\"-444.50\",\"Coluna 19\":\"-497.47\",\"Coluna 20\":\"-497.47\",\"Coluna 21\":\"-497.47\",\"Coluna 22\":\"-497.47\",\"Coluna 23\":\"-497.47\",\"Coluna 24\":\"-497.47\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"DRE\",\"Linha\":7,\"Campo\":\"Documentação\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"-310.44\",\"Coluna 2\":\"-310.44\",\"Coluna 3\":\"-310.44\",\"Coluna 4\":\"-310.44\",\"Coluna 5\":\"-310.44\",\"Coluna 6\":\"-310.44\",\"Coluna 7\":\"-310.44\",\"Coluna 8\":\"-310.44\",\"Coluna 9\":\"-310.44\",\"Coluna 10\":\"-310.44\",\"Coluna 11\":\"-310.44\",\"Coluna 12\":\"-310.44\",\"Coluna 13\":\"-310.44\",\"Coluna 14\":\"-310.44\",\"Coluna 15\":\"-310.44\",\"Coluna 16\":\"-310.44\",\"Coluna 17\":\"-310.44\",\"Coluna 18\":\"-310.44\",\"Coluna 19\":\"-310.44\",\"Coluna 20\":\"-310.44\",\"Coluna 21\":\"-310.44\",\"Coluna 22\":\"-310.44\",\"Coluna 23\":\"-310.44\",\"Coluna 24\":\"-310.44\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"DRE\",\"Linha\":8,\"Campo\":\"Outros Custos\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"-83.68\",\"Coluna 2\":\"-83.68\",\"Coluna 3\":\"-83.68\",\"Coluna 4\":\"-83.68\",\"Coluna 5\":\"-83.68\",\"Coluna 6\":\"-83.68\",\"Coluna 7\":\"-83.68\",\"Coluna 8\":\"-83.68\",\"Coluna 9\":\"-83.68\",\"Coluna 10\":\"-83.68\",\"Coluna 11\":\"-83.68\",\"Coluna 12\":\"-83.68\",\"Coluna 13\":\"-83.68\",\"Coluna 14\":\"-83.68\",\"Coluna 15\":\"-83.68\",\"Coluna 16\":\"-83.68\",\"Coluna 17\":\"-83.68\",\"Coluna 18\":\"-83.68\",\"Coluna 19\":\"-83.68\",\"Coluna 20\":\"-83.68\",\"Coluna 21\":\"-83.68\",\"Coluna 22\":\"-83.68\",\"Coluna 23\":\"-83.68\",\"Coluna 24\":\"-83.68\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"DRE\",\"Linha\":9,\"Campo\":\"EBITDA\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"2117.70\",\"Coluna 2\":\"2117.70\",\"Coluna 3\":\"2117.70\",\"Coluna 4\":\"2117.70\",\"Coluna 5\":\"2117.70\",\"Coluna 6\":\"2117.70\",\"Coluna 7\":\"2064.72\",\"Coluna 8\":\"2064.72\",\"Coluna 9\":\"2064.72\",\"Coluna 10\":\"2064.72\",\"Coluna 11\":\"2064.72\",\"Coluna 12\":\"2064.72\",\"Coluna 13\":\"1952.15\",\"Coluna 14\":\"1952.15\",\"Coluna 15\":\"1952.15\",\"Coluna 16\":\"1952.15\",\"Coluna 17\":\"1952.15\",\"Coluna 18\":\"1952.15\",\"Coluna 19\":\"1899.18\",\"Coluna 20\":\"1899.18\",\"Coluna 21\":\"1899.18\",\"Coluna 22\":\"1899.18\",\"Coluna 23\":\"1899.18\",\"Coluna 24\":\"1899.18\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"DRE\",\"Linha\":10,\"Campo\":\"Depreciação\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"-1921.42\",\"Coluna 2\":\"-1921.42\",\"Coluna 3\":\"-1921.42\",\"Coluna 4\":\"-1921.42\",\"Coluna 5\":\"-1921.42\",\"Coluna 6\":\"-1921.42\",\"Coluna 7\":\"-1921.42\",\"Coluna 8\":\"-1921.42\",\"Coluna 9\":\"-1921.42\",\"Coluna 10\":\"-1921.42\",\"Coluna 11\":\"-1921.42\",\"Coluna 12\":\"-1921.42\",\"Coluna 13\":\"-1921.42\",\"Coluna 14\":\"-1921.42\",\"Coluna 15\":\"-1921.42\",\"Coluna 16\":\"-1921.42\",\"Coluna 17\":\"-1921.42\",\"Coluna 18\":\"-1921.42\",\"Coluna 19\":\"-1921.42\",\"Coluna 20\":\"-1921.42\",\"Coluna 21\":\"-1921.42\",\"Coluna 22\":\"-1921.42\",\"Coluna 23\":\"-1921.42\",\"Coluna 24\":\"-1921.42\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"DRE\",\"Linha\":11,\"Campo\":\"Depreciação do Principal\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"-1913.09\",\"Coluna 2\":\"-1913.09\",\"Coluna 3\":\"-1913.09\",\"Coluna 4\":\"-1913.09\",\"Coluna 5\":\"-1913.09\",\"Coluna 6\":\"-1913.09\",\"Coluna 7\":\"-1913.09\",\"Coluna 8\":\"-1913.09\",\"Coluna 9\":\"-1913.09\",\"Coluna 10\":\"-1913.09\",\"Coluna 11\":\"-1913.09\",\"Coluna 12\":\"-1913.09\",\"Coluna 13\":\"-1913.09\",\"Coluna 14\":\"-1913.09\",\"Coluna 15\":\"-1913.09\",\"Coluna 16\":\"-1913.09\",\"Coluna 17\":\"-1913.09\",\"Coluna 18\":\"-1913.09\",\"Coluna 19\":\"-1913.09\",\"Coluna 20\":\"-1913.09\",\"Coluna 21\":\"-1913.09\",\"Coluna 22\":\"-1913.09\",\"Coluna 23\":\"-1913.09\",\"Coluna 24\":\"-1913.09\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"DRE\",\"Linha\":12,\"Campo\":\"Depreciação do Frete\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"0.00\",\"Coluna 2\":\"0.00\",\"Coluna 3\":\"0.00\",\"Coluna 4\":\"0.00\",\"Coluna 5\":\"0.00\",\"Coluna 6\":\"0.00\",\"Coluna 7\":\"0.00\",\"Coluna 8\":\"0.00\",\"Coluna 9\":\"0.00\",\"Coluna 10\":\"0.00\",\"Coluna 11\":\"0.00\",\"Coluna 12\":\"0.00\",\"Coluna 13\":\"0.00\",\"Coluna 14\":\"0.00\",\"Coluna 15\":\"0.00\",\"Coluna 16\":\"0.00\",\"Coluna 17\":\"0.00\",\"Coluna 18\":\"0.00\",\"Coluna 19\":\"0.00\",\"Coluna 20\":\"0.00\",\"Coluna 21\":\"0.00\",\"Coluna 22\":\"0.00\",\"Coluna 23\":\"0.00\",\"Coluna 24\":\"0.00\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"DRE\",\"Linha\":13,\"Campo\":\"Depreciação dos Acessórios\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"-8.33\",\"Coluna 2\":\"-8.33\",\"Coluna 3\":\"-8.33\",\"Coluna 4\":\"-8.33\",\"Coluna 5\":\"-8.33\",\"Coluna 6\":\"-8.33\",\"Coluna 7\":\"-8.33\",\"Coluna 8\":\"-8.33\",\"Coluna 9\":\"-8.33\",\"Coluna 10\":\"-8.33\",\"Coluna 11\":\"-8.33\",\"Coluna 12\":\"-8.33\",\"Coluna 13\":\"-8.33\",\"Coluna 14\":\"-8.33\",\"Coluna 15\":\"-8.33\",\"Coluna 16\":\"-8.33\",\"Coluna 17\":\"-8.33\",\"Coluna 18\":\"-8.33\",\"Coluna 19\":\"-8.33\",\"Coluna 20\":\"-8.33\",\"Coluna 21\":\"-8.33\",\"Coluna 22\":\"-8.33\",\"Coluna 23\":\"-8.33\",\"Coluna 24\":\"-8.33\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"DRE\",\"Linha\":14,\"Campo\":\"Ebit\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"196.28\",\"Coluna 2\":\"196.28\",\"Coluna 3\":\"196.28\",\"Coluna 4\":\"196.28\",\"Coluna 5\":\"196.28\",\"Coluna 6\":\"196.28\",\"Coluna 7\":\"143.30\",\"Coluna 8\":\"143.30\",\"Coluna 9\":\"143.30\",\"Coluna 10\":\"143.30\",\"Coluna 11\":\"143.30\",\"Coluna 12\":\"143.30\",\"Coluna 13\":\"30.73\",\"Coluna 14\":\"30.73\",\"Coluna 15\":\"30.73\",\"Coluna 16\":\"30.73\",\"Coluna 17\":\"30.73\",\"Coluna 18\":\"30.73\",\"Coluna 19\":\"-22.24\",\"Coluna 20\":\"-22.24\",\"Coluna 21\":\"-22.24\",\"Coluna 22\":\"-22.24\",\"Coluna 23\":\"-22.24\",\"Coluna 24\":\"-22.24\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"DRE\",\"Linha\":15,\"Campo\":\"Impostos\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"-66.73\",\"Coluna 2\":\"-66.73\",\"Coluna 3\":\"-66.73\",\"Coluna 4\":\"-66.73\",\"Coluna 5\":\"-66.73\",\"Coluna 6\":\"-66.73\",\"Coluna 7\":\"-48.72\",\"Coluna 8\":\"-48.72\",\"Coluna 9\":\"-48.72\",\"Coluna 10\":\"-48.72\",\"Coluna 11\":\"-48.72\",\"Coluna 12\":\"-48.72\",\"Coluna 13\":\"-10.45\",\"Coluna 14\":\"-10.45\",\"Coluna 15\":\"-10.45\",\"Coluna 16\":\"-10.45\",\"Coluna 17\":\"-10.45\",\"Coluna 18\":\"-10.45\",\"Coluna 19\":\"0.00\",\"Coluna 20\":\"0.00\",\"Coluna 21\":\"0.00\",\"Coluna 22\":\"0.00\",\"Coluna 23\":\"0.00\",\"Coluna 24\":\"0.00\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"-17392.54\"},{\"Fluxo\":\"DRE\",\"Linha\":16,\"Campo\":\"Lucro Líquido\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"129.54\",\"Coluna 2\":\"129.54\",\"Coluna 3\":\"129.54\",\"Coluna 4\":\"129.54\",\"Coluna 5\":\"129.54\",\"Coluna 6\":\"129.54\",\"Coluna 7\":\"94.58\",\"Coluna 8\":\"94.58\",\"Coluna 9\":\"94.58\",\"Coluna 10\":\"94.58\",\"Coluna 11\":\"94.58\",\"Coluna 12\":\"94.58\",\"Coluna 13\":\"20.28\",\"Coluna 14\":\"20.28\",\"Coluna 15\":\"20.28\",\"Coluna 16\":\"20.28\",\"Coluna 17\":\"20.28\",\"Coluna 18\":\"20.28\",\"Coluna 19\":\"-22.24\",\"Coluna 20\":\"-22.24\",\"Coluna 21\":\"-22.24\",\"Coluna 22\":\"-22.24\",\"Coluna 23\":\"-22.24\",\"Coluna 24\":\"-22.24\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"-17392.54\"},{\"Fluxo\":\"\"},{\"Fluxo\":\"Imposto\",\"Linha\":1,\"Campo\":\"Ano\",\"Coluna 0\":2020.0,\"Coluna 1\":2020.0,\"Coluna 2\":2020.0,\"Coluna 3\":2020.0,\"Coluna 4\":2020.0,\"Coluna 5\":2020.0,\"Coluna 6\":2020.0,\"Coluna 7\":2021.0,\"Coluna 8\":2021.0,\"Coluna 9\":2021.0,\"Coluna 10\":2021.0,\"Coluna 11\":2021.0,\"Coluna 12\":2021.0,\"Coluna 13\":2021.0,\"Coluna 14\":2021.0,\"Coluna 15\":2021.0,\"Coluna 16\":2021.0,\"Coluna 17\":2021.0,\"Coluna 18\":2021.0,\"Coluna 19\":2022.0,\"Coluna 20\":2022.0,\"Coluna 21\":2022.0,\"Coluna 22\":2022.0,\"Coluna 23\":2022.0,\"Coluna 24\":2022.0,\"Coluna 25\":2022.0,\"Coluna 26\":2022.0,\"Coluna 27\":2022.0},{\"Fluxo\":\"Imposto\",\"Linha\":2,\"Campo\":\"Mês\",\"Coluna 0\":\"6/2020\",\"Coluna 1\":\"7/2020\",\"Coluna 2\":\"8/2020\",\"Coluna 3\":\"9/2020\",\"Coluna 4\":\"10/2020\",\"Coluna 5\":\"11/2020\",\"Coluna 6\":\"12/2020\",\"Coluna 7\":\"1/2021\",\"Coluna 8\":\"2/2021\",\"Coluna 9\":\"3/2021\",\"Coluna 10\":\"4/2021\",\"Coluna 11\":\"5/2021\",\"Coluna 12\":\"6/2021\",\"Coluna 13\":\"7/2021\",\"Coluna 14\":\"8/2021\",\"Coluna 15\":\"9/2021\",\"Coluna 16\":\"10/2021\",\"Coluna 17\":\"11/2021\",\"Coluna 18\":\"12/2021\",\"Coluna 19\":\"1/2022\",\"Coluna 20\":\"2/2022\",\"Coluna 21\":\"3/2022\",\"Coluna 22\":\"4/2022\",\"Coluna 23\":\"5/2022\",\"Coluna 24\":\"6/2022\",\"Coluna 25\":\"7/2022\",\"Coluna 26\":\"8/2022\",\"Coluna 27\":\"9/2022\"},{\"Fluxo\":\"Imposto\",\"Linha\":3,\"Campo\":\"EBITDA\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"2117.70\",\"Coluna 2\":\"2117.70\",\"Coluna 3\":\"2117.70\",\"Coluna 4\":\"2117.70\",\"Coluna 5\":\"2117.70\",\"Coluna 6\":\"2117.70\",\"Coluna 7\":\"2064.72\",\"Coluna 8\":\"2064.72\",\"Coluna 9\":\"2064.72\",\"Coluna 10\":\"2064.72\",\"Coluna 11\":\"2064.72\",\"Coluna 12\":\"2064.72\",\"Coluna 13\":\"1952.15\",\"Coluna 14\":\"1952.15\",\"Coluna 15\":\"1952.15\",\"Coluna 16\":\"1952.15\",\"Coluna 17\":\"1952.15\",\"Coluna 18\":\"1952.15\",\"Coluna 19\":\"1899.18\",\"Coluna 20\":\"1899.18\",\"Coluna 21\":\"1899.18\",\"Coluna 22\":\"1899.18\",\"Coluna 23\":\"1899.18\",\"Coluna 24\":\"1899.18\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"Imposto\",\"Linha\":4,\"Campo\":\"Depreciação do Principal\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"-1913.09\",\"Coluna 2\":\"-1913.09\",\"Coluna 3\":\"-1913.09\",\"Coluna 4\":\"-1913.09\",\"Coluna 5\":\"-1913.09\",\"Coluna 6\":\"-1913.09\",\"Coluna 7\":\"-1913.09\",\"Coluna 8\":\"-1913.09\",\"Coluna 9\":\"-1913.09\",\"Coluna 10\":\"-1913.09\",\"Coluna 11\":\"-1913.09\",\"Coluna 12\":\"-1913.09\",\"Coluna 13\":\"-1913.09\",\"Coluna 14\":\"-1913.09\",\"Coluna 15\":\"-1913.09\",\"Coluna 16\":\"-1913.09\",\"Coluna 17\":\"-1913.09\",\"Coluna 18\":\"-1913.09\",\"Coluna 19\":\"-1913.09\",\"Coluna 20\":\"-1913.09\",\"Coluna 21\":\"-1913.09\",\"Coluna 22\":\"-1913.09\",\"Coluna 23\":\"-1913.09\",\"Coluna 24\":\"-1913.09\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"Imposto\",\"Linha\":5,\"Campo\":\"Depreciação do Frete\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"0.00\",\"Coluna 2\":\"0.00\",\"Coluna 3\":\"0.00\",\"Coluna 4\":\"0.00\",\"Coluna 5\":\"0.00\",\"Coluna 6\":\"0.00\",\"Coluna 7\":\"0.00\",\"Coluna 8\":\"0.00\",\"Coluna 9\":\"0.00\",\"Coluna 10\":\"0.00\",\"Coluna 11\":\"0.00\",\"Coluna 12\":\"0.00\",\"Coluna 13\":\"0.00\",\"Coluna 14\":\"0.00\",\"Coluna 15\":\"0.00\",\"Coluna 16\":\"0.00\",\"Coluna 17\":\"0.00\",\"Coluna 18\":\"0.00\",\"Coluna 19\":\"0.00\",\"Coluna 20\":\"0.00\",\"Coluna 21\":\"0.00\",\"Coluna 22\":\"0.00\",\"Coluna 23\":\"0.00\",\"Coluna 24\":\"0.00\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"Imposto\",\"Linha\":6,\"Campo\":\"Depreciação dos Acessórios\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"-8.33\",\"Coluna 2\":\"-8.33\",\"Coluna 3\":\"-8.33\",\"Coluna 4\":\"-8.33\",\"Coluna 5\":\"-8.33\",\"Coluna 6\":\"-8.33\",\"Coluna 7\":\"-8.33\",\"Coluna 8\":\"-8.33\",\"Coluna 9\":\"-8.33\",\"Coluna 10\":\"-8.33\",\"Coluna 11\":\"-8.33\",\"Coluna 12\":\"-8.33\",\"Coluna 13\":\"-8.33\",\"Coluna 14\":\"-8.33\",\"Coluna 15\":\"-8.33\",\"Coluna 16\":\"-8.33\",\"Coluna 17\":\"-8.33\",\"Coluna 18\":\"-8.33\",\"Coluna 19\":\"-8.33\",\"Coluna 20\":\"-8.33\",\"Coluna 21\":\"-8.33\",\"Coluna 22\":\"-8.33\",\"Coluna 23\":\"-8.33\",\"Coluna 24\":\"-8.33\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"Imposto\",\"Linha\":7,\"Campo\":\"Ganho/Perda na Venda do Ativo\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"0.00\",\"Coluna 2\":\"0.00\",\"Coluna 3\":\"0.00\",\"Coluna 4\":\"0.00\",\"Coluna 5\":\"0.00\",\"Coluna 6\":\"0.00\",\"Coluna 7\":\"0.00\",\"Coluna 8\":\"0.00\",\"Coluna 9\":\"0.00\",\"Coluna 10\":\"0.00\",\"Coluna 11\":\"0.00\",\"Coluna 12\":\"0.00\",\"Coluna 13\":\"0.00\",\"Coluna 14\":\"0.00\",\"Coluna 15\":\"0.00\",\"Coluna 16\":\"0.00\",\"Coluna 17\":\"0.00\",\"Coluna 18\":\"0.00\",\"Coluna 19\":\"0.00\",\"Coluna 20\":\"0.00\",\"Coluna 21\":\"0.00\",\"Coluna 22\":\"0.00\",\"Coluna 23\":\"0.00\",\"Coluna 24\":\"0.00\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"51287.99\"},{\"Fluxo\":\"Imposto\",\"Linha\":8,\"Campo\":\"Lair\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"196.28\",\"Coluna 2\":\"196.28\",\"Coluna 3\":\"196.28\",\"Coluna 4\":\"196.28\",\"Coluna 5\":\"196.28\",\"Coluna 6\":\"196.28\",\"Coluna 7\":\"143.30\",\"Coluna 8\":\"143.30\",\"Coluna 9\":\"143.30\",\"Coluna 10\":\"143.30\",\"Coluna 11\":\"143.30\",\"Coluna 12\":\"143.30\",\"Coluna 13\":\"30.73\",\"Coluna 14\":\"30.73\",\"Coluna 15\":\"30.73\",\"Coluna 16\":\"30.73\",\"Coluna 17\":\"30.73\",\"Coluna 18\":\"30.73\",\"Coluna 19\":\"-22.24\",\"Coluna 20\":\"-22.24\",\"Coluna 21\":\"-22.24\",\"Coluna 22\":\"-22.24\",\"Coluna 23\":\"-22.24\",\"Coluna 24\":\"-22.24\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"51287.99\"},{\"Fluxo\":\"Imposto\",\"Linha\":9,\"Campo\":\"Saldo Anual Acumulado do LAIR\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"0.00\",\"Coluna 2\":\"0.00\",\"Coluna 3\":\"0.00\",\"Coluna 4\":\"0.00\",\"Coluna 5\":\"0.00\",\"Coluna 6\":\"1177.66\",\"Coluna 7\":\"0.00\",\"Coluna 8\":\"0.00\",\"Coluna 9\":\"0.00\",\"Coluna 10\":\"0.00\",\"Coluna 11\":\"0.00\",\"Coluna 12\":\"0.00\",\"Coluna 13\":\"0.00\",\"Coluna 14\":\"0.00\",\"Coluna 15\":\"0.00\",\"Coluna 16\":\"0.00\",\"Coluna 17\":\"0.00\",\"Coluna 18\":\"1044.20\",\"Coluna 19\":\"0.00\",\"Coluna 20\":\"0.00\",\"Coluna 21\":\"0.00\",\"Coluna 22\":\"0.00\",\"Coluna 23\":\"0.00\",\"Coluna 24\":\"0.00\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"51154.53\"},{\"Fluxo\":\"Imposto\",\"Linha\":10,\"Campo\":\"Saldo Mensal Acumulado do LAIR\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"196.28\",\"Coluna 2\":\"392.55\",\"Coluna 3\":\"588.83\",\"Coluna 4\":\"785.11\",\"Coluna 5\":\"981.38\",\"Coluna 6\":\"0.00\",\"Coluna 7\":\"143.30\",\"Coluna 8\":\"286.61\",\"Coluna 9\":\"429.91\",\"Coluna 10\":\"573.22\",\"Coluna 11\":\"716.52\",\"Coluna 12\":\"859.82\",\"Coluna 13\":\"890.55\",\"Coluna 14\":\"921.28\",\"Coluna 15\":\"952.01\",\"Coluna 16\":\"982.74\",\"Coluna 17\":\"1013.47\",\"Coluna 18\":\"0.00\",\"Coluna 19\":\"-22.24\",\"Coluna 20\":\"-44.49\",\"Coluna 21\":\"-66.73\",\"Coluna 22\":\"-88.97\",\"Coluna 23\":\"-111.22\",\"Coluna 24\":\"-133.46\",\"Coluna 25\":\"-133.46\",\"Coluna 26\":\"-133.46\",\"Coluna 27\":\"51154.53\"},{\"Fluxo\":\"Imposto\",\"Linha\":11,\"Campo\":\"Lucro Tributável antes do Prejuízo Fiscal\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"196.28\",\"Coluna 2\":\"392.55\",\"Coluna 3\":\"588.83\",\"Coluna 4\":\"785.11\",\"Coluna 5\":\"981.38\",\"Coluna 6\":\"1177.66\",\"Coluna 7\":\"143.30\",\"Coluna 8\":\"286.61\",\"Coluna 9\":\"429.91\",\"Coluna 10\":\"573.22\",\"Coluna 11\":\"716.52\",\"Coluna 12\":\"859.82\",\"Coluna 13\":\"890.55\",\"Coluna 14\":\"921.28\",\"Coluna 15\":\"952.01\",\"Coluna 16\":\"982.74\",\"Coluna 17\":\"1013.47\",\"Coluna 18\":\"1044.20\",\"Coluna 19\":\"0.00\",\"Coluna 20\":\"0.00\",\"Coluna 21\":\"0.00\",\"Coluna 22\":\"0.00\",\"Coluna 23\":\"0.00\",\"Coluna 24\":\"0.00\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"51154.53\"},{\"Fluxo\":\"Imposto\",\"Linha\":12,\"Campo\":\"Prejuízo Fiscal Usado Resultado\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"0.00\",\"Coluna 2\":\"0.00\",\"Coluna 3\":\"0.00\",\"Coluna 4\":\"0.00\",\"Coluna 5\":\"0.00\",\"Coluna 6\":\"0.00\",\"Coluna 7\":\"0.00\",\"Coluna 8\":\"0.00\",\"Coluna 9\":\"0.00\",\"Coluna 10\":\"0.00\",\"Coluna 11\":\"0.00\",\"Coluna 12\":\"0.00\",\"Coluna 13\":\"0.00\",\"Coluna 14\":\"0.00\",\"Coluna 15\":\"0.00\",\"Coluna 16\":\"0.00\",\"Coluna 17\":\"0.00\",\"Coluna 18\":\"0.00\",\"Coluna 19\":\"0.00\",\"Coluna 20\":\"0.00\",\"Coluna 21\":\"0.00\",\"Coluna 22\":\"0.00\",\"Coluna 23\":\"0.00\",\"Coluna 24\":\"0.00\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"Imposto\",\"Linha\":13,\"Campo\":\"Lucro Tributável depois do Prejuízo Fiscal\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"196.28\",\"Coluna 2\":\"392.55\",\"Coluna 3\":\"588.83\",\"Coluna 4\":\"785.11\",\"Coluna 5\":\"981.38\",\"Coluna 6\":\"1177.66\",\"Coluna 7\":\"143.30\",\"Coluna 8\":\"286.61\",\"Coluna 9\":\"429.91\",\"Coluna 10\":\"573.22\",\"Coluna 11\":\"716.52\",\"Coluna 12\":\"859.82\",\"Coluna 13\":\"890.55\",\"Coluna 14\":\"921.28\",\"Coluna 15\":\"952.01\",\"Coluna 16\":\"982.74\",\"Coluna 17\":\"1013.47\",\"Coluna 18\":\"1044.20\",\"Coluna 19\":\"0.00\",\"Coluna 20\":\"0.00\",\"Coluna 21\":\"0.00\",\"Coluna 22\":\"0.00\",\"Coluna 23\":\"0.00\",\"Coluna 24\":\"0.00\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"51154.53\"},{\"Fluxo\":\"Imposto\",\"Linha\":14,\"Campo\":\"Imposto Caixa\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"66.73\",\"Coluna 2\":\"66.73\",\"Coluna 3\":\"66.73\",\"Coluna 4\":\"66.73\",\"Coluna 5\":\"66.73\",\"Coluna 6\":\"66.73\",\"Coluna 7\":\"48.72\",\"Coluna 8\":\"48.72\",\"Coluna 9\":\"48.72\",\"Coluna 10\":\"48.72\",\"Coluna 11\":\"48.72\",\"Coluna 12\":\"48.72\",\"Coluna 13\":\"10.45\",\"Coluna 14\":\"10.45\",\"Coluna 15\":\"10.45\",\"Coluna 16\":\"10.45\",\"Coluna 17\":\"10.45\",\"Coluna 18\":\"10.45\",\"Coluna 19\":\"0.00\",\"Coluna 20\":\"0.00\",\"Coluna 21\":\"0.00\",\"Coluna 22\":\"0.00\",\"Coluna 23\":\"0.00\",\"Coluna 24\":\"0.00\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"17392.54\"},{\"Fluxo\":\"Imposto\",\"Linha\":15,\"Campo\":\"Prejuízo Fiscal BOP\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"0.00\",\"Coluna 2\":\"0.00\",\"Coluna 3\":\"0.00\",\"Coluna 4\":\"0.00\",\"Coluna 5\":\"0.00\",\"Coluna 6\":\"0.00\",\"Coluna 7\":\"0.00\",\"Coluna 8\":\"0.00\",\"Coluna 9\":\"0.00\",\"Coluna 10\":\"0.00\",\"Coluna 11\":\"0.00\",\"Coluna 12\":\"0.00\",\"Coluna 13\":\"0.00\",\"Coluna 14\":\"0.00\",\"Coluna 15\":\"0.00\",\"Coluna 16\":\"0.00\",\"Coluna 17\":\"0.00\",\"Coluna 18\":\"0.00\",\"Coluna 19\":\"0.00\",\"Coluna 20\":\"0.00\",\"Coluna 21\":\"0.00\",\"Coluna 22\":\"0.00\",\"Coluna 23\":\"0.00\",\"Coluna 24\":\"0.00\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"Imposto\",\"Linha\":16,\"Campo\":\"Prejuízo Fiscal Criado\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"0.00\",\"Coluna 2\":\"0.00\",\"Coluna 3\":\"0.00\",\"Coluna 4\":\"0.00\",\"Coluna 5\":\"0.00\",\"Coluna 6\":\"0.00\",\"Coluna 7\":\"0.00\",\"Coluna 8\":\"0.00\",\"Coluna 9\":\"0.00\",\"Coluna 10\":\"0.00\",\"Coluna 11\":\"0.00\",\"Coluna 12\":\"0.00\",\"Coluna 13\":\"0.00\",\"Coluna 14\":\"0.00\",\"Coluna 15\":\"0.00\",\"Coluna 16\":\"0.00\",\"Coluna 17\":\"0.00\",\"Coluna 18\":\"0.00\",\"Coluna 19\":\"0.00\",\"Coluna 20\":\"0.00\",\"Coluna 21\":\"0.00\",\"Coluna 22\":\"0.00\",\"Coluna 23\":\"0.00\",\"Coluna 24\":\"0.00\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"Imposto\",\"Linha\":17,\"Campo\":\"Prejuízo Fiscal Usado\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"0.00\",\"Coluna 2\":\"0.00\",\"Coluna 3\":\"0.00\",\"Coluna 4\":\"0.00\",\"Coluna 5\":\"0.00\",\"Coluna 6\":\"0.00\",\"Coluna 7\":\"0.00\",\"Coluna 8\":\"0.00\",\"Coluna 9\":\"0.00\",\"Coluna 10\":\"0.00\",\"Coluna 11\":\"0.00\",\"Coluna 12\":\"0.00\",\"Coluna 13\":\"0.00\",\"Coluna 14\":\"0.00\",\"Coluna 15\":\"0.00\",\"Coluna 16\":\"0.00\",\"Coluna 17\":\"0.00\",\"Coluna 18\":\"0.00\",\"Coluna 19\":\"0.00\",\"Coluna 20\":\"0.00\",\"Coluna 21\":\"0.00\",\"Coluna 22\":\"0.00\",\"Coluna 23\":\"0.00\",\"Coluna 24\":\"0.00\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"Imposto\",\"Linha\":18,\"Campo\":\"Prejuízo Fiscal EOP \",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"0.00\",\"Coluna 2\":\"0.00\",\"Coluna 3\":\"0.00\",\"Coluna 4\":\"0.00\",\"Coluna 5\":\"0.00\",\"Coluna 6\":\"0.00\",\"Coluna 7\":\"0.00\",\"Coluna 8\":\"0.00\",\"Coluna 9\":\"0.00\",\"Coluna 10\":\"0.00\",\"Coluna 11\":\"0.00\",\"Coluna 12\":\"0.00\",\"Coluna 13\":\"0.00\",\"Coluna 14\":\"0.00\",\"Coluna 15\":\"0.00\",\"Coluna 16\":\"0.00\",\"Coluna 17\":\"0.00\",\"Coluna 18\":\"0.00\",\"Coluna 19\":\"0.00\",\"Coluna 20\":\"0.00\",\"Coluna 21\":\"0.00\",\"Coluna 22\":\"0.00\",\"Coluna 23\":\"0.00\",\"Coluna 24\":\"0.00\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"Imposto\",\"Linha\":19,\"Campo\":\"Saldo Acumulado do Prejuízo Fiscal Criado\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"0.00\",\"Coluna 2\":\"0.00\",\"Coluna 3\":\"0.00\",\"Coluna 4\":\"0.00\",\"Coluna 5\":\"0.00\",\"Coluna 6\":\"0.00\",\"Coluna 7\":\"0.00\",\"Coluna 8\":\"0.00\",\"Coluna 9\":\"0.00\",\"Coluna 10\":\"0.00\",\"Coluna 11\":\"0.00\",\"Coluna 12\":\"0.00\",\"Coluna 13\":\"0.00\",\"Coluna 14\":\"0.00\",\"Coluna 15\":\"0.00\",\"Coluna 16\":\"0.00\",\"Coluna 17\":\"0.00\",\"Coluna 18\":\"0.00\",\"Coluna 19\":\"0.00\",\"Coluna 20\":\"0.00\",\"Coluna 21\":\"0.00\",\"Coluna 22\":\"0.00\",\"Coluna 23\":\"0.00\",\"Coluna 24\":\"0.00\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"\"},{\"Fluxo\":\"Caixa\",\"Linha\":1,\"Campo\":\"Ano\",\"Coluna 0\":2020.0,\"Coluna 1\":2020.0,\"Coluna 2\":2020.0,\"Coluna 3\":2020.0,\"Coluna 4\":2020.0,\"Coluna 5\":2020.0,\"Coluna 6\":2020.0,\"Coluna 7\":2021.0,\"Coluna 8\":2021.0,\"Coluna 9\":2021.0,\"Coluna 10\":2021.0,\"Coluna 11\":2021.0,\"Coluna 12\":2021.0,\"Coluna 13\":2021.0,\"Coluna 14\":2021.0,\"Coluna 15\":2021.0,\"Coluna 16\":2021.0,\"Coluna 17\":2021.0,\"Coluna 18\":2021.0,\"Coluna 19\":2022.0,\"Coluna 20\":2022.0,\"Coluna 21\":2022.0,\"Coluna 22\":2022.0,\"Coluna 23\":2022.0,\"Coluna 24\":2022.0,\"Coluna 25\":2022.0,\"Coluna 26\":2022.0,\"Coluna 27\":2022.0},{\"Fluxo\":\"Caixa\",\"Linha\":2,\"Campo\":\"Mês\",\"Coluna 0\":\"6/2020\",\"Coluna 1\":\"7/2020\",\"Coluna 2\":\"8/2020\",\"Coluna 3\":\"9/2020\",\"Coluna 4\":\"10/2020\",\"Coluna 5\":\"11/2020\",\"Coluna 6\":\"12/2020\",\"Coluna 7\":\"1/2021\",\"Coluna 8\":\"2/2021\",\"Coluna 9\":\"3/2021\",\"Coluna 10\":\"4/2021\",\"Coluna 11\":\"5/2021\",\"Coluna 12\":\"6/2021\",\"Coluna 13\":\"7/2021\",\"Coluna 14\":\"8/2021\",\"Coluna 15\":\"9/2021\",\"Coluna 16\":\"10/2021\",\"Coluna 17\":\"11/2021\",\"Coluna 18\":\"12/2021\",\"Coluna 19\":\"1/2022\",\"Coluna 20\":\"2/2022\",\"Coluna 21\":\"3/2022\",\"Coluna 22\":\"4/2022\",\"Coluna 23\":\"5/2022\",\"Coluna 24\":\"6/2022\",\"Coluna 25\":\"7/2022\",\"Coluna 26\":\"8/2022\",\"Coluna 27\":\"9/2022\"},{\"Fluxo\":\"Caixa\",\"Linha\":3,\"Campo\":\"Receita\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"2691.45\",\"Coluna 2\":\"2691.45\",\"Coluna 3\":\"2691.45\",\"Coluna 4\":\"2691.45\",\"Coluna 5\":\"2691.45\",\"Coluna 6\":\"2691.45\",\"Coluna 7\":\"2691.45\",\"Coluna 8\":\"2691.45\",\"Coluna 9\":\"2691.45\",\"Coluna 10\":\"2691.45\",\"Coluna 11\":\"2691.45\",\"Coluna 12\":\"2691.45\",\"Coluna 13\":\"2790.77\",\"Coluna 14\":\"2790.77\",\"Coluna 15\":\"2790.77\",\"Coluna 16\":\"2790.77\",\"Coluna 17\":\"2790.77\",\"Coluna 18\":\"2790.77\",\"Coluna 19\":\"2790.77\",\"Coluna 20\":\"2790.77\",\"Coluna 21\":\"2790.77\",\"Coluna 22\":\"2790.77\",\"Coluna 23\":\"2790.77\",\"Coluna 24\":\"2790.77\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"Caixa\",\"Linha\":4,\"Campo\":\"Custos\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"-573.76\",\"Coluna 2\":\"-573.76\",\"Coluna 3\":\"-573.76\",\"Coluna 4\":\"-573.76\",\"Coluna 5\":\"-573.76\",\"Coluna 6\":\"-573.76\",\"Coluna 7\":\"-626.73\",\"Coluna 8\":\"-626.73\",\"Coluna 9\":\"-626.73\",\"Coluna 10\":\"-626.73\",\"Coluna 11\":\"-626.73\",\"Coluna 12\":\"-626.73\",\"Coluna 13\":\"-838.62\",\"Coluna 14\":\"-838.62\",\"Coluna 15\":\"-838.62\",\"Coluna 16\":\"-838.62\",\"Coluna 17\":\"-838.62\",\"Coluna 18\":\"-838.62\",\"Coluna 19\":\"-891.59\",\"Coluna 20\":\"-891.59\",\"Coluna 21\":\"-891.59\",\"Coluna 22\":\"-891.59\",\"Coluna 23\":\"-891.59\",\"Coluna 24\":\"-891.59\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"Caixa\",\"Linha\":5,\"Campo\":\"EBITDA\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"2117.70\",\"Coluna 2\":\"2117.70\",\"Coluna 3\":\"2117.70\",\"Coluna 4\":\"2117.70\",\"Coluna 5\":\"2117.70\",\"Coluna 6\":\"2117.70\",\"Coluna 7\":\"2064.72\",\"Coluna 8\":\"2064.72\",\"Coluna 9\":\"2064.72\",\"Coluna 10\":\"2064.72\",\"Coluna 11\":\"2064.72\",\"Coluna 12\":\"2064.72\",\"Coluna 13\":\"1952.15\",\"Coluna 14\":\"1952.15\",\"Coluna 15\":\"1952.15\",\"Coluna 16\":\"1952.15\",\"Coluna 17\":\"1952.15\",\"Coluna 18\":\"1952.15\",\"Coluna 19\":\"1899.18\",\"Coluna 20\":\"1899.18\",\"Coluna 21\":\"1899.18\",\"Coluna 22\":\"1899.18\",\"Coluna 23\":\"1899.18\",\"Coluna 24\":\"1899.18\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"Caixa\",\"Linha\":6,\"Campo\":\"Depreciação\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"-1921.42\",\"Coluna 2\":\"-1921.42\",\"Coluna 3\":\"-1921.42\",\"Coluna 4\":\"-1921.42\",\"Coluna 5\":\"-1921.42\",\"Coluna 6\":\"-1921.42\",\"Coluna 7\":\"-1921.42\",\"Coluna 8\":\"-1921.42\",\"Coluna 9\":\"-1921.42\",\"Coluna 10\":\"-1921.42\",\"Coluna 11\":\"-1921.42\",\"Coluna 12\":\"-1921.42\",\"Coluna 13\":\"-1921.42\",\"Coluna 14\":\"-1921.42\",\"Coluna 15\":\"-1921.42\",\"Coluna 16\":\"-1921.42\",\"Coluna 17\":\"-1921.42\",\"Coluna 18\":\"-1921.42\",\"Coluna 19\":\"-1921.42\",\"Coluna 20\":\"-1921.42\",\"Coluna 21\":\"-1921.42\",\"Coluna 22\":\"-1921.42\",\"Coluna 23\":\"-1921.42\",\"Coluna 24\":\"-1921.42\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"Caixa\",\"Linha\":7,\"Campo\":\"EBIT\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"196.28\",\"Coluna 2\":\"196.28\",\"Coluna 3\":\"196.28\",\"Coluna 4\":\"196.28\",\"Coluna 5\":\"196.28\",\"Coluna 6\":\"196.28\",\"Coluna 7\":\"143.30\",\"Coluna 8\":\"143.30\",\"Coluna 9\":\"143.30\",\"Coluna 10\":\"143.30\",\"Coluna 11\":\"143.30\",\"Coluna 12\":\"143.30\",\"Coluna 13\":\"30.73\",\"Coluna 14\":\"30.73\",\"Coluna 15\":\"30.73\",\"Coluna 16\":\"30.73\",\"Coluna 17\":\"30.73\",\"Coluna 18\":\"30.73\",\"Coluna 19\":\"-22.24\",\"Coluna 20\":\"-22.24\",\"Coluna 21\":\"-22.24\",\"Coluna 22\":\"-22.24\",\"Coluna 23\":\"-22.24\",\"Coluna 24\":\"-22.24\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"Caixa\",\"Linha\":8,\"Campo\":\"Impostos\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"-66.73\",\"Coluna 2\":\"-66.73\",\"Coluna 3\":\"-66.73\",\"Coluna 4\":\"-66.73\",\"Coluna 5\":\"-66.73\",\"Coluna 6\":\"-66.73\",\"Coluna 7\":\"-48.72\",\"Coluna 8\":\"-48.72\",\"Coluna 9\":\"-48.72\",\"Coluna 10\":\"-48.72\",\"Coluna 11\":\"-48.72\",\"Coluna 12\":\"-48.72\",\"Coluna 13\":\"-10.45\",\"Coluna 14\":\"-10.45\",\"Coluna 15\":\"-10.45\",\"Coluna 16\":\"-10.45\",\"Coluna 17\":\"-10.45\",\"Coluna 18\":\"-10.45\",\"Coluna 19\":\"0.00\",\"Coluna 20\":\"0.00\",\"Coluna 21\":\"0.00\",\"Coluna 22\":\"0.00\",\"Coluna 23\":\"0.00\",\"Coluna 24\":\"0.00\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"-17392.54\"},{\"Fluxo\":\"Caixa\",\"Linha\":9,\"Campo\":\"FCO\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"2050.96\",\"Coluna 2\":\"2050.96\",\"Coluna 3\":\"2050.96\",\"Coluna 4\":\"2050.96\",\"Coluna 5\":\"2050.96\",\"Coluna 6\":\"2050.96\",\"Coluna 7\":\"2016.00\",\"Coluna 8\":\"2016.00\",\"Coluna 9\":\"2016.00\",\"Coluna 10\":\"2016.00\",\"Coluna 11\":\"2016.00\",\"Coluna 12\":\"2016.00\",\"Coluna 13\":\"1941.70\",\"Coluna 14\":\"1941.70\",\"Coluna 15\":\"1941.70\",\"Coluna 16\":\"1941.70\",\"Coluna 17\":\"1941.70\",\"Coluna 18\":\"1941.70\",\"Coluna 19\":\"1899.18\",\"Coluna 20\":\"1899.18\",\"Coluna 21\":\"1899.18\",\"Coluna 22\":\"1899.18\",\"Coluna 23\":\"1899.18\",\"Coluna 24\":\"1899.18\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"-17392.54\"},{\"Fluxo\":\"Caixa\",\"Linha\":10,\"Campo\":\"Capex\",\"Coluna 0\":\"-114985.20\",\"Coluna 1\":\"0.00\",\"Coluna 2\":\"0.00\",\"Coluna 3\":\"0.00\",\"Coluna 4\":\"0.00\",\"Coluna 5\":\"0.00\",\"Coluna 6\":\"0.00\",\"Coluna 7\":\"0.00\",\"Coluna 8\":\"0.00\",\"Coluna 9\":\"0.00\",\"Coluna 10\":\"0.00\",\"Coluna 11\":\"0.00\",\"Coluna 12\":\"0.00\",\"Coluna 13\":\"0.00\",\"Coluna 14\":\"0.00\",\"Coluna 15\":\"0.00\",\"Coluna 16\":\"0.00\",\"Coluna 17\":\"0.00\",\"Coluna 18\":\"0.00\",\"Coluna 19\":\"0.00\",\"Coluna 20\":\"0.00\",\"Coluna 21\":\"0.00\",\"Coluna 22\":\"0.00\",\"Coluna 23\":\"0.00\",\"Coluna 24\":\"0.00\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"Caixa\",\"Linha\":11,\"Campo\":\"Adiantamento de PMT\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"0.00\",\"Coluna 2\":\"0.00\",\"Coluna 3\":\"0.00\",\"Coluna 4\":\"0.00\",\"Coluna 5\":\"0.00\",\"Coluna 6\":\"0.00\",\"Coluna 7\":\"0.00\",\"Coluna 8\":\"0.00\",\"Coluna 9\":\"0.00\",\"Coluna 10\":\"0.00\",\"Coluna 11\":\"0.00\",\"Coluna 12\":\"0.00\",\"Coluna 13\":\"0.00\",\"Coluna 14\":\"0.00\",\"Coluna 15\":\"0.00\",\"Coluna 16\":\"0.00\",\"Coluna 17\":\"0.00\",\"Coluna 18\":\"0.00\",\"Coluna 19\":\"0.00\",\"Coluna 20\":\"0.00\",\"Coluna 21\":\"0.00\",\"Coluna 22\":\"0.00\",\"Coluna 23\":\"0.00\",\"Coluna 24\":\"0.00\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"Caixa\",\"Linha\":12,\"Campo\":\"Venda de Ativo\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"0.00\",\"Coluna 2\":\"0.00\",\"Coluna 3\":\"0.00\",\"Coluna 4\":\"0.00\",\"Coluna 5\":\"0.00\",\"Coluna 6\":\"0.00\",\"Coluna 7\":\"0.00\",\"Coluna 8\":\"0.00\",\"Coluna 9\":\"0.00\",\"Coluna 10\":\"0.00\",\"Coluna 11\":\"0.00\",\"Coluna 12\":\"0.00\",\"Coluna 13\":\"0.00\",\"Coluna 14\":\"0.00\",\"Coluna 15\":\"0.00\",\"Coluna 16\":\"0.00\",\"Coluna 17\":\"0.00\",\"Coluna 18\":\"0.00\",\"Coluna 19\":\"0.00\",\"Coluna 20\":\"0.00\",\"Coluna 21\":\"0.00\",\"Coluna 22\":\"0.00\",\"Coluna 23\":\"0.00\",\"Coluna 24\":\"0.00\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"114419.85\"},{\"Fluxo\":\"Caixa\",\"Linha\":13,\"Campo\":\"FCL\",\"Coluna 0\":\"-114985.20\",\"Coluna 1\":\"2050.96\",\"Coluna 2\":\"2050.96\",\"Coluna 3\":\"2050.96\",\"Coluna 4\":\"2050.96\",\"Coluna 5\":\"2050.96\",\"Coluna 6\":\"2050.96\",\"Coluna 7\":\"2016.00\",\"Coluna 8\":\"2016.00\",\"Coluna 9\":\"2016.00\",\"Coluna 10\":\"2016.00\",\"Coluna 11\":\"2016.00\",\"Coluna 12\":\"2016.00\",\"Coluna 13\":\"1941.70\",\"Coluna 14\":\"1941.70\",\"Coluna 15\":\"1941.70\",\"Coluna 16\":\"1941.70\",\"Coluna 17\":\"1941.70\",\"Coluna 18\":\"1941.70\",\"Coluna 19\":\"1899.18\",\"Coluna 20\":\"1899.18\",\"Coluna 21\":\"1899.18\",\"Coluna 22\":\"1899.18\",\"Coluna 23\":\"1899.18\",\"Coluna 24\":\"1899.18\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"97027.31\"}]","INPUT":"{\"Id\":\"0QL5A000005PXK5WAO\",\"QuoteNumber\":\"00000249\",\"QuoteId\":\"0Q05A0000024bQTSAY\",\"LineNumber\":\"00000344\",\"ProductId\":\"01t5A000008e1zkQAA\",\"ProductCode\":\"PL003563\",\"Quantity\":1.00,\"Time\":24,\"LicensePlateUF\":\"PR\",\"DeliveryUF\":\"PR\",\"DeliveryCityType\":\"Interior\",\"DeliveryMode\":\"Retirada do cliente na Concessionária\",\"ShippingResponsibility\":\"Ouro Verde\",\"Readjustment\":\"Sim\",\"LicensePlateEnd\":\"Não\",\"LicensePlateStart\":\"Não\",\"UsageType\":\"Comercial\",\"RoadType\":\"Asfalto\",\"KM\":2000,\"ThirdInsurance\":\"Sim\",\"VehicleInsurance\":\"Sim\",\"MoralDamage\":0.0,\"PassengerInjury\":0.0,\"FranchisePercent\":10.00,\"Franchise\":0.0,\"TireQuantity\":4,\"MaintenanceType\":\"Preventiva\",\"ReserveVehicle\":\"Sim\",\"ReserveVehicleType\":\"Similar\",\"ReserveVehicleDailyQuantity\":5,\"ReserveVehicleQuantity\":0,\"Target\":0.0,\"PaymTerm\":30,\"RemuneratedTransport\":\"Não\",\"ProjectDisc\":0.0,\"InterestRate\":0.0,\"InsuranceAmount\":0.0,\"TireTableAmount\":0.0,\"MaintenanceAmount\":0.0,\"FreightAmount\":0.0,\"DesmobilizationFreightAmount\":270.1500000000000000,\"WearForecastKmMax\":0.0,\"WearForecastGroundPercentMax\":0.0,\"WearForecastQuantityPercentageMax\":0.0,\"WearForecastUsageTypePercentMax\":0.0,\"DedicatedStructureCost\":0.0,\"DedicatedStructureDescription\":null,\"LaborCost\":0.0,\"LaborDescription\":null,\"ContributionMargin\":0.0,\"AccountName\":\"MR Consulting\",\"ClientRating\":\"D\",\"ClosingDate\":\"2020-02-28T00:00:00\",\"PMTAdvance\":0,\"Optionals\":[{\"Id\":\"a095A000014FE4iQAG\",\"QuoteLineId\":\"0QL5A000005PXK5WAO\",\"OpcionalCode\":\"PO014992\",\"OptionalDescription\":\"Pintura Metálica NISSAN\",\"Price\":1204.5000000000000000000000000,\"FullPrice\":1650.0000000000000000}],\"Accessories\":[{\"Id\":\"a035A00000jxSDJQA2\",\"QuoteLineId\":\"0QL5A000005PXK5WAO\",\"AccessoryCode\":\"PA000045\",\"AccessoryDescription\":\"PELÍCULA AUTOMOTIVA G20\",\"Price\":200.0000000000000000}],\"Services\":[{\"Id\":\"a075A00000fiqSoQAI\",\"QuoteLineId\":\"0QL5A000005PXK5WAO\",\"ServiceCode\":\"VS000060\",\"ServiceDescription\":\"FERRAMENTA OURO FLEET\",\"Type\":\"Ouro Fleet\",\"Price\":6.1000000000000000}],\"UserEmail\":\"kelli.paim@ouroverde.net.br\",\"SourceApplication\":0,\"Simulation\":false,\"Refresh\":false,\"InsuranceFranchisePercent\":20.00,\"Spread\":0.0,\"WeightedFreightList\":null,\"errors\":[]}","PARAMETERS":"{\"PriceEngineResidualPercentageTable\":5637151221,\"ResidualPercentage\":72.9393801600000000,\"PriceEngineWearForecastKM\":0,\"WearForecastKmMax\":100.0,\"PriceEngineWearForecastGroundPercent\":0,\"WearForecastGroundPercentMax\":100.0,\"PriceEngineWearQuantityPercentage\":0,\"WearForecastQuantityPercentageMax\":100.0,\"PriceEngineWearForecastUsageTypePercent\":5637144578,\"WearForecastUsageTypePercentMax\":100.0000000000000000,\"PriceEngineParameters\":1,\"ReadjustmentPercent\":4.00,\"AliqPisCofins\":9.25,\"DPVAT\":5.2300000000000000,\"AdmCost\":37.00,\"PercentRisk\":3.00,\"PositiveFlowRate\":0.0,\"NegativeFlowRate\":0.0,\"ContributionMargin\":74.10,\"PriceEngineMaintenance\":5637187634,\"MaintenancePrice\":0.1059450000000000,\"PriceEngineWearForecastMaintenance\":5637144576,\"WearForecastMaintenanceIndex\":1.0000000000000000,\"TireTable\":5637145376,\"TireTablePrice\":760.0000000000000000,\"PriceEngineRates\":5637145326,\"ANTTAmount\":100.0000000000000000,\"ForwardingAgentAmount\":48.7000000000000000,\"IPVAPercentage\":1.0000000000000000,\"LeasingReleaseAmount\":0.0,\"LicensePlateAmount\":38.4300000000000000,\"LicensingAmount\":0.0000000000000000,\"PlatesAndSealingAmount\":190.0000000000000000,\"SindlocAmount\":0.0000000000000000,\"PriceEnginePlateChoice\":0,\"PlateChoiceAmount\":0.0,\"PriceEngineThirdPartyInsuranceRCFVThirdParty\":5637144586,\"CoverageAmountThirdParty\":500000.0000000000000000,\"InsuranceAmountThirdParty\":349.9300000000000000,\"PriceEngineThirdPartyInsuranceRCFVMoralDamage\":0,\"CoverageAmountMoralDamage\":0.0,\"InsuranceAmountMoralDamage\":0.0,\"PriceEngineThirdPartyInsuranceRCFVPersonal\":0,\"CoverageAmountPersonal\":0.0,\"InsuranceAmountPersonal\":0.0,\"PriceEngineFreight\":0,\"FreightAmount\":0.0,\"DesmobilizationFreightAmount\":270.1500000000000000,\"PriceEngineSublocatedStructure\":5637144580,\"ReservationValue\":224.0700000000000000,\"ModalityId\":0,\"ModalityName\":null,\"InterestRate\":0.80,\"Product\":5639336901,\"ProductName\":\"NISSAN FRONTIER 2.3 CD ATTACK AUTO 4WD 2019 AUTOMÁTICO 4P DIESEL\",\"SalesDaysTerm\":90,\"EquipmentTaxDepreciation\":20.00,\"AccessoriesTaxDepreciation\":50.00,\"MobilizationTaxDepreciation\":50.00,\"AliqTaxRate\":34.00,\"TaxLossUsageLimit\":30.00,\"IRRefundUsage\":80.00,\"InsuranceFranchisePercent\":20.00,\"TacographAmount\":0.0}","RESULT":"{\"PublicPrice\":155590.0000000000000000,\"PublicPriceDisc\":27.0000000000000000,\"PublicPriceAmount\":113580.70000000000000000000000,\"OptionalsAmountDisc\":1204.5000000000000000000000000,\"OptionalsAmount\":1650.0000000000000000,\"AccessoriesAmount\":200.0000000000000000,\"ServicesAmount\":6.1000000000000000,\"InvestmentFinancialGross\":114785.20000000000000000000000,\"InvestmentVistaGross\":200.0000000000000000,\"PriceEngineWearPercent\":100.0000000000000000,\"ResidualAmount\":114690.0,\"Depreciation\":0.0,\"FinancingInstallmentAmount\":5275.58806218415,\"ResidualInstallmentAmount\":-4353.69262019755,\"MaintenanceAmount\":211.89000000000000000000000000,\"KMPrice\":211.8900000000000000,\"KMPriceSurplus\":0.5556270833333333333333333332,\"TireTableAmount\":126.66666666666666666666666667,\"CreditPISCOFINS\":-208.58534166666666666666666667,\"AcquisitionCost\":713.31010031993333333333333333,\"TimeSindlocAmount\":0.0000000000000000,\"TimePlateChoiceAmount\":0.0,\"InsuranceAmount\":29.160833333333333333333333333,\"PriceEngineSublocatedStructureAmount\":46.6812500000000000,\"FixedCost\":310.43636769885783333333333333,\"VariableCost\":338.55666666666666666666666667,\"IndirectCost\":1120.5648728019242545000000000,\"InsuranceFranchise\":0.0,\"RiskAmount\":173.63828436552450000000000000,\"TaxAmount\":253.07470048769459297474747466,\"RatePaymentConditionAmount\":0.0,\"RentalAmount\":2735.9427079750766808080808081,\"MonthlyLicensingAmount\":0.0000000000000000,\"IPVAAmount\":95.65433333333333333333333333,\"MonthlyDPVAT\":0.4358333333333333333333333333,\"TimeForwardingAgentAmount\":2.0291666666666666666666666667,\"TimePlatesAndSealingAmount\":7.9166666666666666666666666667,\"TimeLicensePlateAmount\":1.6012500000000000,\"TimeANTTamount\":0.0,\"Status\":null,\"Error\":null,\"CashFlow\":null,\"TotalEbitda\":0.0,\"TotalUnitPrice\":0.0,\"NegativeFlowRate\":0.0,\"Deadline\":120,\"StartDateContract\":\"2020-06-27T00:00:00\",\"EndDateContract\":\"2022-06-27T00:00:00\",\"ReceiptEndDate\":\"2022-07-27T00:00:00\",\"EffectivePaymentDate\":\"2020-07-27T00:00:00\",\"EffectiveSaleDate\":\"2022-09-25T00:00:00\",\"MonthsEquipmentDepreciation\":60.0,\"MonthsAccessoriesDepreciation\":24.0,\"MonthsMobilizationDepreciation\":24.0,\"EquipmentInvestment\":114785.20000000000000000000000,\"AnualEquipmentDepreciation\":22957.040000000000000000000000,\"AccesoriesInvestment\":200.000000000000000000,\"AnualAccessoriesDepreciation\":100.00000000000000000000,\"MobilizationInvestment\":0.00,\"AnualMobilizationDepreciation\":0.0000,\"MonthlyEquipmentDepreciation\":1913.0866666666666666666666667,\"MonthlyAccessoriesDepreciation\":8.333333333333333333333333333,\"MonthlyMobilizationDepreciation\":0.0000,\"EffectiveMonthOfSale\":27.0,\"MonthEndReceived\":25.0,\"AccumulatedEquipmentDepreciation\":51653.340000000000000000000001,\"AccumulatedAccessoriesDepreciation\":200.000000000000000000,\"AccumulatedMobilizationDepreciation\":0.00,\"ContractDepreciation\":51853.340000000000000000000001,\"ResidualTotal\":114690.00,\"TotalDemobilization\":270.150000000000000000,\"DemobilizationNetResidual\":114419.850000000000000000,\"InvestimentTotal\":114985.20000000000000000000000,\"BalanceGainLoss\":51287.990000000000000000000001,\"TotalResidualBalance\":114419.850000000000000000,\"WeightedAverageCostOfCapital\":9.39,\"SpreadTarget\":4.00,\"Spread\":3.97,\"Duration\":\"00:00:49.3980936\",\"SpreadCounting\":630,\"FinalContributionMargin\":74.10,\"Pricing_Spreadsheet\":null,\"CashFlow_SpreadSheet\":null,\"Input\":null,\"Parameters\":null,\"Result\":null,\"Output\":null,\"TachographAmount\":0.0}","OUTPUT":"{\"Id\":\"0QL5A000005PXK5WAO\",\"QuoteNumber\":\"00000249\",\"QuoteId\":\"0Q05A0000024bQTSAY\",\"LineNumber\":\"00000344\",\"ProductId\":\"01t5A000008e1zkQAA\",\"ProductCode\":\"PL003563\",\"UnitPrice\":2735.94,\"KMPrice\":0.56,\"TotalEbitda\":48202.47,\"PublicPrice\":155590.00,\"PublicPriceDisc\":27.00,\"Status\":\"Sucesso\",\"Optionals\":[{\"Id\":\"a095A000014FE4iQAG\",\"QuoteLineId\":\"0QL5A000005PXK5WAO\",\"OpcionalCode\":\"PO014992\",\"OptionalDescription\":\"Pintura Metálica NISSAN\",\"Price\":1204.5000000000000000000000000,\"FullPrice\":1650.0000000000000000}],\"Accessories\":[{\"Id\":\"a035A00000jxSDJQA2\",\"QuoteLineId\":\"0QL5A000005PXK5WAO\",\"AccessoryCode\":\"PA000045\",\"AccessoryDescription\":\"PELÍCULA AUTOMOTIVA G20\",\"Price\":200.0000000000000000}],\"Services\":[{\"Id\":\"a075A00000fiqSoQAI\",\"QuoteLineId\":\"0QL5A000005PXK5WAO\",\"ServiceCode\":\"VS000060\",\"ServiceDescription\":\"FERRAMENTA OURO FLEET\",\"Type\":\"Ouro Fleet\",\"Price\":6.1000000000000000}],\"Error\":[],\"TotalNetRevenue\":65786.66,\"Spread\":3.97,\"TotalCapex\":114985.20000000000000000000000,\"Duration\":\"00:00:49.3980936\",\"SpreadCounting\":630,\"FinalContributionMargin\":74.10}","KEYVALUES":"{\"Ano\":[2020.0,2020.0,2020.0,2020.0,2020.0,2020.0,2020.0,2021.0,2021.0,2021.0,2021.0,2021.0,2021.0,2021.0,2021.0,2021.0,2021.0,2021.0,2021.0,2022.0,2022.0,2022.0,2022.0,2022.0,2022.0,2022.0,2022.0,2022.0],\"Ano_Caixa\":[2020.0,2020.0,2020.0,2020.0,2020.0,2020.0,2020.0,2021.0,2021.0,2021.0,2021.0,2021.0,2021.0,2021.0,2021.0,2021.0,2021.0,2021.0,2021.0,2022.0,2022.0,2022.0,2022.0,2022.0,2022.0,2022.0,2022.0,2022.0],\"Mes\":[6.0,7.0,8.0,9.0,10.0,11.0,12.0,1.0,2.0,3.0,4.0,5.0,6.0,7.0,8.0,9.0,10.0,11.0,12.0,1.0,2.0,3.0,4.0,5.0,6.0,7.0,8.0,9.0],\"Mes_Caixa\":[6.0,7.0,8.0,9.0,10.0,11.0,12.0,1.0,2.0,3.0,4.0,5.0,6.0,7.0,8.0,9.0,10.0,11.0,12.0,1.0,2.0,3.0,4.0,5.0,6.0,7.0,8.0,9.0],\"Receita_Liquida\":[0.0,2691.4533491540487545000000001,2691.4533491540487545000000001,2691.4533491540487545000000001,2691.4533491540487545000000001,2691.4533491540487545000000001,2691.4533491540487545000000001,2691.4533491540487545000000001,2691.4533491540487545000000001,2691.4533491540487545000000001,2691.4533491540487545000000001,2691.4533491540487545000000001,2691.4533491540487545000000001,2790.7680694535440380133333334,2790.7680694535440380133333334,2790.7680694535440380133333334,2790.7680694535440380133333334,2790.7680694535440380133333334,2790.7680694535440380133333334,2790.7680694535440380133333334,2790.7680694535440380133333334,2790.7680694535440380133333334,2790.7680694535440380133333334,2790.7680694535440380133333334,2790.7680694535440380133333334,0.0,0.0,0.0],\"Receita\":[0.0,2691.4533491540487545000000001,2691.4533491540487545000000001,2691.4533491540487545000000001,2691.4533491540487545000000001,2691.4533491540487545000000001,2691.4533491540487545000000001,2691.4533491540487545000000001,2691.4533491540487545000000001,2691.4533491540487545000000001,2691.4533491540487545000000001,2691.4533491540487545000000001,2691.4533491540487545000000001,2790.7680694535440380133333334,2790.7680694535440380133333334,2790.7680694535440380133333334,2790.7680694535440380133333334,2790.7680694535440380133333334,2790.7680694535440380133333334,2790.7680694535440380133333334,2790.7680694535440380133333334,2790.7680694535440380133333334,2790.7680694535440380133333334,2790.7680694535440380133333334,2790.7680694535440380133333334,0.0,0.0,0.0],\"Ebitda\":[0.0,2117.6965647885242545000000001,2117.6965647885242545000000001,2117.6965647885242545000000001,2117.6965647885242545000000001,2117.6965647885242545000000001,2117.6965647885242545000000001,2064.7240647885242545000000001,2064.7240647885242545000000001,2064.7240647885242545000000001,2064.7240647885242545000000001,2064.7240647885242545000000001,2064.7240647885242545000000001,1952.1487850880195380133333334,1952.1487850880195380133333334,1952.1487850880195380133333334,1952.1487850880195380133333334,1952.1487850880195380133333334,1952.1487850880195380133333334,1899.1762850880195380133333334,1899.1762850880195380133333334,1899.1762850880195380133333334,1899.1762850880195380133333334,1899.1762850880195380133333334,1899.1762850880195380133333334,0.0,0.0,0.0],\"Custos\":[0.0,-573.75678436552450000000000000,-573.75678436552450000000000000,-573.75678436552450000000000000,-573.75678436552450000000000000,-573.75678436552450000000000000,-573.75678436552450000000000000,-626.72928436552450000000000000,-626.72928436552450000000000000,-626.72928436552450000000000000,-626.72928436552450000000000000,-626.72928436552450000000000000,-626.72928436552450000000000000,-838.6192843655245000000000000,-838.6192843655245000000000000,-838.6192843655245000000000000,-838.6192843655245000000000000,-838.6192843655245000000000000,-838.6192843655245000000000000,-891.5917843655245000000000000,-891.5917843655245000000000000,-891.5917843655245000000000000,-891.5917843655245000000000000,-891.5917843655245000000000000,-891.5917843655245000000000000,0.0,0.0,0.0],\"Depreciacao_Principal\":[0.0,-1913.0866666666666666666666667,-1913.0866666666666666666666667,-1913.0866666666666666666666667,-1913.0866666666666666666666667,-1913.0866666666666666666666667,-1913.0866666666666666666666667,-1913.0866666666666666666666667,-1913.0866666666666666666666667,-1913.0866666666666666666666667,-1913.0866666666666666666666667,-1913.0866666666666666666666667,-1913.0866666666666666666666667,-1913.0866666666666666666666667,-1913.0866666666666666666666667,-1913.0866666666666666666666667,-1913.0866666666666666666666667,-1913.0866666666666666666666667,-1913.0866666666666666666666667,-1913.0866666666666666666666667,-1913.0866666666666666666666667,-1913.0866666666666666666666667,-1913.0866666666666666666666667,-1913.0866666666666666666666667,-1913.0866666666666666666666667,0.0,0.0,0.0],\"Mao_Obra\":[0.0,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.0,0.0,0.0],\"Ebitda_Caixa\":[0.0,2117.6965647885242545000000001,2117.6965647885242545000000001,2117.6965647885242545000000001,2117.6965647885242545000000001,2117.6965647885242545000000001,2117.6965647885242545000000001,2064.7240647885242545000000001,2064.7240647885242545000000001,2064.7240647885242545000000001,2064.7240647885242545000000001,2064.7240647885242545000000001,2064.7240647885242545000000001,1952.1487850880195380133333334,1952.1487850880195380133333334,1952.1487850880195380133333334,1952.1487850880195380133333334,1952.1487850880195380133333334,1952.1487850880195380133333334,1899.1762850880195380133333334,1899.1762850880195380133333334,1899.1762850880195380133333334,1899.1762850880195380133333334,1899.1762850880195380133333334,1899.1762850880195380133333334,0.0,0.0,0.0],\"Depreciacao_Frete\":[0.0,0.0000,0.0000,0.0000,0.0000,0.0000,0.0000,0.0000,0.0000,0.0000,0.0000,0.0000,0.0000,0.0000,0.0000,0.0000,0.0000,0.0000,0.0000,0.0000,0.0000,0.0000,0.0000,0.0000,0.0000,0.0,0.0,0.0],\"Manutencao\":[0.0,-179.63916666666666666666666667,-179.63916666666666666666666667,-179.63916666666666666666666667,-179.63916666666666666666666667,-179.63916666666666666666666667,-179.63916666666666666666666667,-232.61166666666666666666666667,-232.61166666666666666666666667,-232.61166666666666666666666667,-232.61166666666666666666666667,-232.61166666666666666666666667,-232.61166666666666666666666667,-444.50166666666666666666666667,-444.50166666666666666666666667,-444.50166666666666666666666667,-444.50166666666666666666666667,-444.50166666666666666666666667,-444.50166666666666666666666667,-497.47416666666666666666666667,-497.47416666666666666666666667,-497.47416666666666666666666667,-497.47416666666666666666666667,-497.47416666666666666666666667,-497.47416666666666666666666667,0.0,0.0,0.0],\"Depreciacao\":[0.0,-1921.4200000000000000000000000,-1921.4200000000000000000000000,-1921.4200000000000000000000000,-1921.4200000000000000000000000,-1921.4200000000000000000000000,-1921.4200000000000000000000000,-1921.4200000000000000000000000,-1921.4200000000000000000000000,-1921.4200000000000000000000000,-1921.4200000000000000000000000,-1921.4200000000000000000000000,-1921.4200000000000000000000000,-1921.4200000000000000000000000,-1921.4200000000000000000000000,-1921.4200000000000000000000000,-1921.4200000000000000000000000,-1921.4200000000000000000000000,-1921.4200000000000000000000000,-1921.4200000000000000000000000,-1921.4200000000000000000000000,-1921.4200000000000000000000000,-1921.4200000000000000000000000,-1921.4200000000000000000000000,-1921.4200000000000000000000000,0.0,0.0,0.0],\"Depreciacao_Acessorios\":[0.0,-8.333333333333333333333333333,-8.333333333333333333333333333,-8.333333333333333333333333333,-8.333333333333333333333333333,-8.333333333333333333333333333,-8.333333333333333333333333333,-8.333333333333333333333333333,-8.333333333333333333333333333,-8.333333333333333333333333333,-8.333333333333333333333333333,-8.333333333333333333333333333,-8.333333333333333333333333333,-8.333333333333333333333333333,-8.333333333333333333333333333,-8.333333333333333333333333333,-8.333333333333333333333333333,-8.333333333333333333333333333,-8.333333333333333333333333333,-8.333333333333333333333333333,-8.333333333333333333333333333,-8.333333333333333333333333333,-8.333333333333333333333333333,-8.333333333333333333333333333,-8.333333333333333333333333333,0.0,0.0,0.0],\"Documentacao\":[0.0,-310.43636769885783333333333333,-310.43636769885783333333333333,-310.43636769885783333333333333,-310.43636769885783333333333333,-310.43636769885783333333333333,-310.43636769885783333333333333,-310.43636769885783333333333333,-310.43636769885783333333333333,-310.43636769885783333333333333,-310.43636769885783333333333333,-310.43636769885783333333333333,-310.43636769885783333333333333,-310.43636769885783333333333333,-310.43636769885783333333333333,-310.43636769885783333333333333,-310.43636769885783333333333333,-310.43636769885783333333333333,-310.43636769885783333333333333,-310.43636769885783333333333333,-310.43636769885783333333333333,-310.43636769885783333333333333,-310.43636769885783333333333333,-310.43636769885783333333333333,-310.43636769885783333333333333,0.0,0.0,0.0],\"Saldo_Ganho_Perda\":[0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,51287.990000000000000000000001],\"Ebit_Caixa\":[0.0,196.2765647885242545000000001,196.2765647885242545000000001,196.2765647885242545000000001,196.2765647885242545000000001,196.2765647885242545000000001,196.2765647885242545000000001,143.3040647885242545000000001,143.3040647885242545000000001,143.3040647885242545000000001,143.3040647885242545000000001,143.3040647885242545000000001,143.3040647885242545000000001,30.7287850880195380133333334,30.7287850880195380133333334,30.7287850880195380133333334,30.7287850880195380133333334,30.7287850880195380133333334,30.7287850880195380133333334,-22.2437149119804619866666666,-22.2437149119804619866666666,-22.2437149119804619866666666,-22.2437149119804619866666666,-22.2437149119804619866666666,-22.2437149119804619866666666,0.0,0.0,0.0],\"Outros_Custos\":[0.0,-83.681250000000000000,-83.681250000000000000,-83.681250000000000000,-83.681250000000000000,-83.681250000000000000,-83.681250000000000000,-83.681250000000000000,-83.681250000000000000,-83.681250000000000000,-83.681250000000000000,-83.681250000000000000,-83.681250000000000000,-83.681250000000000000,-83.681250000000000000,-83.681250000000000000,-83.681250000000000000,-83.681250000000000000,-83.681250000000000000,-83.681250000000000000,-83.681250000000000000,-83.681250000000000000,-83.681250000000000000,-83.681250000000000000,-83.681250000000000000,0.0,0.0,0.0],\"Lair\":[0.0,196.27656478852425450000000007,196.27656478852425450000000007,196.27656478852425450000000007,196.27656478852425450000000007,196.27656478852425450000000007,196.27656478852425450000000007,143.30406478852425450000000007,143.30406478852425450000000007,143.30406478852425450000000007,143.30406478852425450000000007,143.30406478852425450000000007,143.30406478852425450000000007,30.728785088019538013333333367,30.728785088019538013333333367,30.728785088019538013333333367,30.728785088019538013333333367,30.728785088019538013333333367,30.728785088019538013333333367,-22.243714911980461986666666633,-22.243714911980461986666666633,-22.243714911980461986666666633,-22.243714911980461986666666633,-22.243714911980461986666666633,-22.243714911980461986666666633,0.0,0.0,51287.990000000000000000000001],\"Imposto\":[0.0,-66.734032028098246530000000024,-66.734032028098246530000000026,-66.73403202809824653000000002,-66.73403202809824653000000003,-66.73403202809824653000000004,-66.73403202809824653000000003,-48.723382028098246530000000024,-48.723382028098246530000000026,-48.72338202809824653000000002,-48.72338202809824653000000003,-48.72338202809824653000000002,-48.72338202809824653000000002,-10.44778692992664292453333335,-10.44778692992664292453333336,-10.44778692992664292453333335,-10.44778692992664292453333336,-10.44778692992664292453333336,-10.44778692992664292453333335,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.00000000000000000000000000,-17392.539421579559857547200000],\"Saldo_Anual_Acumulado_LAIR\":[0.0,0.0,0.0,0.0,0.0,0.0,1177.6593887311455270000000005,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,1044.1970992592627550800000008,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,51154.527710528117228080000001],\"FCO\":[0.0,2050.9625327604260079700000001,2050.9625327604260079700000001,2050.9625327604260079700000001,2050.9625327604260079700000001,2050.9625327604260079700000001,2050.9625327604260079700000001,2016.0006827604260079700000001,2016.0006827604260079700000001,2016.0006827604260079700000001,2016.0006827604260079700000001,2016.0006827604260079700000001,2016.0006827604260079700000001,1941.7009981580928950888000000,1941.7009981580928950888000000,1941.7009981580928950888000000,1941.7009981580928950888000000,1941.7009981580928950888000000,1941.7009981580928950888000000,1899.1762850880195380133333334,1899.1762850880195380133333334,1899.1762850880195380133333334,1899.1762850880195380133333334,1899.1762850880195380133333334,1899.1762850880195380133333334,0.0,0.00000000000000000000000000,-17392.539421579559857547200000],\"Saldo_Mensal_Acumulado_LAIR\":[0.0,196.27656478852425450000000007,392.55312957704850900000000014,588.82969436557276350000000021,785.10625915409701800000000028,981.3828239426212725000000004,0.0,143.30406478852425450000000007,286.60812957704850900000000014,429.91219436557276350000000021,573.21625915409701800000000028,716.52032394262127250000000035,859.8243887311455270000000004,890.5531738191650650133333338,921.2819589071846030266666672,952.0107439952041410400000006,982.7395290832236790533333340,1013.4683141712432170666666674,0.0,-22.243714911980461986666666633,-44.487429823960923973333333266,-66.731144735941385959999999899,-88.97485964792184794666666653,-111.21857455990230993333333316,-133.46228947188277191999999979,-133.46228947188277191999999979,-133.46228947188277191999999979,51154.527710528117228080000001],\"Capex\":[-114985.20000000000000000000000,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0],\"Lucro_Tributavel_antes_Prejuizo_Fiscal\":[0.0,196.27656478852425450000000007,392.55312957704850900000000014,588.82969436557276350000000021,785.10625915409701800000000028,981.3828239426212725000000004,1177.6593887311455270000000005,143.30406478852425450000000007,286.60812957704850900000000014,429.91219436557276350000000021,573.21625915409701800000000028,716.52032394262127250000000035,859.8243887311455270000000004,890.5531738191650650133333338,921.2819589071846030266666672,952.0107439952041410400000006,982.7395290832236790533333340,1013.4683141712432170666666674,1044.1970992592627550800000008,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,51154.527710528117228080000001],\"Adiantamento_PMT\":[0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0],\"Prejuízo_Fiscal_Usado_Resultado\":[0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0],\"Venda_Ativo\":[0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,114419.850000000000000000],\"Lucro_Tributavel_depois_Prejuizo_Fiscal\":[0.0,196.27656478852425450000000007,392.55312957704850900000000014,588.82969436557276350000000021,785.10625915409701800000000028,981.3828239426212725000000004,1177.6593887311455270000000005,143.30406478852425450000000007,286.60812957704850900000000014,429.91219436557276350000000021,573.21625915409701800000000028,716.52032394262127250000000035,859.8243887311455270000000004,890.5531738191650650133333338,921.2819589071846030266666672,952.0107439952041410400000006,982.7395290832236790533333340,1013.4683141712432170666666674,1044.1970992592627550800000008,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,51154.527710528117228080000001],\"FCL\":[-114985.20000000000000000000000,2050.9625327604260079700000001,2050.9625327604260079700000001,2050.9625327604260079700000001,2050.9625327604260079700000001,2050.9625327604260079700000001,2050.9625327604260079700000001,2016.0006827604260079700000001,2016.0006827604260079700000001,2016.0006827604260079700000001,2016.0006827604260079700000001,2016.0006827604260079700000001,2016.0006827604260079700000001,1941.7009981580928950888000000,1941.7009981580928950888000000,1941.7009981580928950888000000,1941.7009981580928950888000000,1941.7009981580928950888000000,1941.7009981580928950888000000,1899.1762850880195380133333334,1899.1762850880195380133333334,1899.1762850880195380133333334,1899.1762850880195380133333334,1899.1762850880195380133333334,1899.1762850880195380133333334,0.0,0.00000000000000000000000000,97027.31057842044014245280000],\"Ebit\":[0.0,196.2765647885242545000000001,196.2765647885242545000000001,196.2765647885242545000000001,196.2765647885242545000000001,196.2765647885242545000000001,196.2765647885242545000000001,143.3040647885242545000000001,143.3040647885242545000000001,143.3040647885242545000000001,143.3040647885242545000000001,143.3040647885242545000000001,143.3040647885242545000000001,30.7287850880195380133333334,30.7287850880195380133333334,30.7287850880195380133333334,30.7287850880195380133333334,30.7287850880195380133333334,30.7287850880195380133333334,-22.2437149119804619866666666,-22.2437149119804619866666666,-22.2437149119804619866666666,-22.2437149119804619866666666,-22.2437149119804619866666666,-22.2437149119804619866666666,0.0,0.0,0.0],\"Imposto_Caixa\":[0.0,66.734032028098246530000000024,66.734032028098246530000000026,66.73403202809824653000000002,66.73403202809824653000000003,66.73403202809824653000000004,66.73403202809824653000000003,48.723382028098246530000000024,48.723382028098246530000000026,48.72338202809824653000000002,48.72338202809824653000000003,48.72338202809824653000000002,48.72338202809824653000000002,10.44778692992664292453333335,10.44778692992664292453333336,10.44778692992664292453333335,10.44778692992664292453333336,10.44778692992664292453333336,10.44778692992664292453333335,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.00000000000000000000000000,17392.539421579559857547200000],\"Prejuízo_Fiscal_BOP\":[0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0],\"Lucro_Liquido\":[0.0,129.54253276042600797000000008,129.54253276042600797000000007,129.54253276042600797000000008,129.54253276042600797000000007,129.54253276042600797000000006,129.54253276042600797000000007,94.58068276042600797000000008,94.58068276042600797000000007,94.58068276042600797000000008,94.58068276042600797000000007,94.58068276042600797000000008,94.58068276042600797000000008,20.28099815809289508880000005,20.28099815809289508880000004,20.28099815809289508880000005,20.28099815809289508880000004,20.28099815809289508880000004,20.28099815809289508880000005,-22.2437149119804619866666666,-22.2437149119804619866666666,-22.2437149119804619866666666,-22.2437149119804619866666666,-22.2437149119804619866666666,-22.2437149119804619866666666,0.0,0.00000000000000000000000000,-17392.539421579559857547200000],\"Prejuízo_Fiscal_Criado\":[0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0],\"Prejuízo_Fiscal_Usado\":[0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0],\"Prejuízo_Fiscal_EOP\":[0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0],\"Saldo_Acumulado_Prejuízo_Fiscal_Criado\":[0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0]}","SME":false,"LINEDELETED":false}
{"ID":5158,"DATE":0,"ENGINELOGDATE":"2020-02-15T12:39:21.9","QUOTELINEID":"0Q05A0000024bQTSAY","LINENUMBER":"00000343","QUOTENUMBER":"00000249","PRODUCTCODE":"PL003563","PRODUCTNAME":"NISSAN FRONTIER 2.3 CD ATTACK AUTO 4WD 2019 AUTOMÁTICO 4P DIESEL","QUANTITY":1.00,"TIME":24,"CREATEDDATE":"2020-02-15T12:39:21.9","USEREMAIL":"kelli.paim@ouroverde.net.br","VERSION":2,"PRICED":false,"IDSALESFORCE":"0QL5A000005PXK0WAO","PRICING_SPREADSHEET":"[{\"Produto\":\"PL003563 - NISSAN FRONTIER 2.3 CD ATTACK AUTO 4WD 2019 AUTOMÁTICO 4P DIESEL\",\"Cotação\":\"00000249\",\"Linha Cotação\":\"00000343\",\"Quantidade\":\"1\",\"Prazo\":\"24\",\"Data de Fechamento\":\"28/02/2020\",\"Nome da Conta\":\"MR Consulting\",\"Prazo de Entrega\":120,\"Classificação de crédito\":\"D\",\"Adiantamento de PMT\":0,\"UF Emplacamento\":\"PR\",\"UF Entrega\":\"PR\",\"Tipo Municipio Entrega\":\"Capital\",\"Forma de Entrega\":\"Retirada do cliente na Concessionária\",\"Responsabilidade Frete\":\"Ouro Verde\",\"Transporte Remunerado(pessoas e/ou produtos)\":\"Não\",\"Reajuste\":\"Sim\",\"Final de Placa(Números)\":\"Não\",\"Inicio de Placa(Letras)\":\"Não\",\"Tipo de Uso\":\"Comercial\",\"Tipo de Rodagem\":\"Asfalto\",\"Km Mensal\":\"2000\",\"Seguro Terceiros RCF-V(Responsabilidade Civil Facultativa)\":\"Sim\",\"Franquia %\":\"10\",\"Seguro Casco\":\"Sim\",\"Quantidade de Pneus\":\"4\",\"Danos Morais (DMO)\":\"0.00\",\"Acidentes Pessoais a Passageiros (APP)\":\"0.00\",\"Franquia Valor\":\"0.00\",\"Carro Reserva\":\"Sim\",\"Manutenção\":\"Preventiva\",\"Quantidade de Diárias de Reserva\":\"5\",\"Tipo de Reserva\":\"Similar\",\"Target\":\"0.00\",\"Qtde de Reserva Dedicada\":\"0\",\"Desconto Preço Público(%)\":\"27.00\",\"Preço Público\":\"155590.00\",\"Investimento Bruto Financiável\":\"114785.20\",\"Investimento Bruto Vista\":\"200.00\",\"Percentual Residual\":\"72.94\",\"Percentual Agravo\":\"100.00\",\"Valor Residual\":\"114690.00\",\"Percentual de Reajuste\":\"4.00\",\"Parcela Financiamento\":\"5275.59\",\"Parcela Residual\":\"-4353.69\",\"Manutenção (R$)\":\"211.89\",\"Custo Pneu\":\"126.67\",\"Crédito PIS/COFINS\":\"-208.59\",\"Custo Aquisição\":\"713.31\",\"Licenciamento\":\"0.00\",\"IPVA\":\"95.65\",\"Seguro Obrigatório DPVAT\":\"0.44\",\"Taxa Inclusão Sindiloc\":\"0.00\",\"Taxa de Despachante\":\"2.03\",\"Par de Placas e Lacre\":\"7.92\",\"1º Emplacamento\":\"1.60\",\"Escolha de placa\":\"0.00\",\"Custo Seguro Terceiros RCF-V\":\"29.16\",\"Frete\":\"0.00\",\"Frete Desmobilização\":\"270.15\",\"Custo Administrativo\":\"37.00\",\"Estrutura Sublocada\":\"46.68\",\"Percentual Risco\":\"3.00\",\"Risco\":\"173.64\",\"ANTT\":\"0.00\",\"Taxa de Fluxo Positivo\":\"0.00\",\"Custo Fixo\":\"310.44\",\"Custo Variável\":\"338.56\",\"Custo Indireto\":\"1120.56\",\"Impostos\":\"253.07\",\"Franquia Seguro\":\"0.00\",\"Agravo de Quantidade\":\"100.00\",\"Agravo de Tipo de Terreno\":\"100.00\",\"Agravo de KM\":\"100.00\",\"Agravo de Tipo de Uso\":\"100.00\",\"Condição de Pagamento\":\"30.00\",\"Desconto do Projeto\":\"0.00\",\"Custo Estrutura Dedicada\":\"0.00\",\"Descritivo Estrutura Dedicada\":null,\"Custo Mão de Obra\":\"0.00\",\"Descritivo Mão de Obra\":null,\"Custo KM Excedido\":\"0.56\",\"Valor Locação Individual\":\"2735.94\",\"Valor Precificado(locação + serviços)\":\"2742.04\",\"Spread\":3.97,\"Modalidade Utilizada\":null,\"Atualizado por\":\"kelli.paim@ouroverde.net.br - 15/02/2020 12:39\",\"Data Inicio Contrato\":\"27/06/2020\",\"Data Fim Contrato\":\"27/06/2022\",\"Data Termino Recebimento\":\"27/07/2022\",\"Data Pagamento Efetiva\":\"27/07/2020\",\"Prazo de Venda em Dias\":\"90\",\"Data Venda Efetiva\":\"25/09/2022\",\"Depreciação Fiscal Equipamento\":\"20.00\",\"Depreciação Fiscal Acessórios\":\"50.00\",\"Depreciação Fiscal Mobilização\":\"50.00\",\"Meses Depreciação Equipamento\":\"60.00\",\"Meses Depreciação Acessórios\":\"24.00\",\"Meses Depreciação Mobilização\":\"24.00\",\"Investimento Equipamento\":\"114785.20\",\"Depreciação Anual Equipamento\":\"22957.04\",\"Investimento Acessórios\":\"200.00\",\"Depreciação Anual Acessórios\":\"100.00\",\"Investimento Mobilização\":\"0.00\",\"Depreciação Anual Mobilização\":\"0.00\",\"Depreciação Mensal Equipamento\":\"1913.09\",\"Depreciação Mensal Acessórios\":\"8.33\",\"Depreciação Mensal Mobilização\":\"0.00\",\"Mês Efetivo Venda\":\"27.00\",\"Mês Término Recebimento\":\"25.00\",\"Depreciação Acumulada Equipamento\":\"51653.34\",\"Depreciação Acumulada Acessórios\":\"200.00\",\"Depreciação Acumulada Mobilização\":\"0.00\",\"Depreciação do Contrato\":\"51853.34\",\"Residual Total\":\"114690.00\",\"Desmobilização Total\":\"270.15\",\"Residual Liquido Desmobilização\":\"114419.85\",\"Investimento Total\":\"114985.20\",\"Saldo Ganho Perda\":\"51287.99\",\"Saldo Residual Total\":\"114419.85\",\"Alíquota Imposto de Renda\":\"34.00\",\"Limite Uso Prejuízo Fiscal\":\"30.00\",\"Uso Restituição IR\":\"80.00\",\"Valor do Tacógrafo\":\"0.00\"},{\"Produto\":\"\"},{\"Produto\":\"Descrição Opcionais\",\"Cotação\":\"Valor Opcionais\",\"Linha Cotação\":\"Opcionais com Desconto\"},{\"Produto\":\"PO014992 - Pintura Metálica NISSAN\",\"Cotação\":\"1650.00\",\"Linha Cotação\":\"1204.50\"},{\"Produto\":\"\"},{\"Produto\":\"Descrição Acessórios\",\"Cotação\":\"Valor do Acessório\"},{\"Produto\":\"PA000045 - PELÍCULA AUTOMOTIVA G20\",\"Cotação\":\"200.00\"},{\"Produto\":\"\"},{\"Produto\":\"Descrição Serviço\",\"Cotação\":\"Valor do Serviço\"},{\"Produto\":\"VS000060 - Ouro Fleet\",\"Cotação\":\"6.10\"}]","CASHFLOW_SPREADSHEET":"[{\"Fluxo\":\"DRE\",\"Linha\":1,\"Campo\":\"Ano\",\"Coluna 0\":2020.0,\"Coluna 1\":2020.0,\"Coluna 2\":2020.0,\"Coluna 3\":2020.0,\"Coluna 4\":2020.0,\"Coluna 5\":2020.0,\"Coluna 6\":2020.0,\"Coluna 7\":2021.0,\"Coluna 8\":2021.0,\"Coluna 9\":2021.0,\"Coluna 10\":2021.0,\"Coluna 11\":2021.0,\"Coluna 12\":2021.0,\"Coluna 13\":2021.0,\"Coluna 14\":2021.0,\"Coluna 15\":2021.0,\"Coluna 16\":2021.0,\"Coluna 17\":2021.0,\"Coluna 18\":2021.0,\"Coluna 19\":2022.0,\"Coluna 20\":2022.0,\"Coluna 21\":2022.0,\"Coluna 22\":2022.0,\"Coluna 23\":2022.0,\"Coluna 24\":2022.0,\"Coluna 25\":2022.0,\"Coluna 26\":2022.0,\"Coluna 27\":2022.0},{\"Fluxo\":\"DRE\",\"Linha\":2,\"Campo\":\"Mês\",\"Coluna 0\":\"6/2020\",\"Coluna 1\":\"7/2020\",\"Coluna 2\":\"8/2020\",\"Coluna 3\":\"9/2020\",\"Coluna 4\":\"10/2020\",\"Coluna 5\":\"11/2020\",\"Coluna 6\":\"12/2020\",\"Coluna 7\":\"1/2021\",\"Coluna 8\":\"2/2021\",\"Coluna 9\":\"3/2021\",\"Coluna 10\":\"4/2021\",\"Coluna 11\":\"5/2021\",\"Coluna 12\":\"6/2021\",\"Coluna 13\":\"7/2021\",\"Coluna 14\":\"8/2021\",\"Coluna 15\":\"9/2021\",\"Coluna 16\":\"10/2021\",\"Coluna 17\":\"11/2021\",\"Coluna 18\":\"12/2021\",\"Coluna 19\":\"1/2022\",\"Coluna 20\":\"2/2022\",\"Coluna 21\":\"3/2022\",\"Coluna 22\":\"4/2022\",\"Coluna 23\":\"5/2022\",\"Coluna 24\":\"6/2022\",\"Coluna 25\":\"7/2022\",\"Coluna 26\":\"8/2022\",\"Coluna 27\":\"9/2022\"},{\"Fluxo\":\"DRE\",\"Linha\":3,\"Campo\":\"Receita Líquida\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"2691.45\",\"Coluna 2\":\"2691.45\",\"Coluna 3\":\"2691.45\",\"Coluna 4\":\"2691.45\",\"Coluna 5\":\"2691.45\",\"Coluna 6\":\"2691.45\",\"Coluna 7\":\"2691.45\",\"Coluna 8\":\"2691.45\",\"Coluna 9\":\"2691.45\",\"Coluna 10\":\"2691.45\",\"Coluna 11\":\"2691.45\",\"Coluna 12\":\"2691.45\",\"Coluna 13\":\"2790.77\",\"Coluna 14\":\"2790.77\",\"Coluna 15\":\"2790.77\",\"Coluna 16\":\"2790.77\",\"Coluna 17\":\"2790.77\",\"Coluna 18\":\"2790.77\",\"Coluna 19\":\"2790.77\",\"Coluna 20\":\"2790.77\",\"Coluna 21\":\"2790.77\",\"Coluna 22\":\"2790.77\",\"Coluna 23\":\"2790.77\",\"Coluna 24\":\"2790.77\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"DRE\",\"Linha\":4,\"Campo\":\"Custos\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"-573.76\",\"Coluna 2\":\"-573.76\",\"Coluna 3\":\"-573.76\",\"Coluna 4\":\"-573.76\",\"Coluna 5\":\"-573.76\",\"Coluna 6\":\"-573.76\",\"Coluna 7\":\"-626.73\",\"Coluna 8\":\"-626.73\",\"Coluna 9\":\"-626.73\",\"Coluna 10\":\"-626.73\",\"Coluna 11\":\"-626.73\",\"Coluna 12\":\"-626.73\",\"Coluna 13\":\"-838.62\",\"Coluna 14\":\"-838.62\",\"Coluna 15\":\"-838.62\",\"Coluna 16\":\"-838.62\",\"Coluna 17\":\"-838.62\",\"Coluna 18\":\"-838.62\",\"Coluna 19\":\"-891.59\",\"Coluna 20\":\"-891.59\",\"Coluna 21\":\"-891.59\",\"Coluna 22\":\"-891.59\",\"Coluna 23\":\"-891.59\",\"Coluna 24\":\"-891.59\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"DRE\",\"Linha\":5,\"Campo\":\"Mão de Obra\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"0.00\",\"Coluna 2\":\"0.00\",\"Coluna 3\":\"0.00\",\"Coluna 4\":\"0.00\",\"Coluna 5\":\"0.00\",\"Coluna 6\":\"0.00\",\"Coluna 7\":\"0.00\",\"Coluna 8\":\"0.00\",\"Coluna 9\":\"0.00\",\"Coluna 10\":\"0.00\",\"Coluna 11\":\"0.00\",\"Coluna 12\":\"0.00\",\"Coluna 13\":\"0.00\",\"Coluna 14\":\"0.00\",\"Coluna 15\":\"0.00\",\"Coluna 16\":\"0.00\",\"Coluna 17\":\"0.00\",\"Coluna 18\":\"0.00\",\"Coluna 19\":\"0.00\",\"Coluna 20\":\"0.00\",\"Coluna 21\":\"0.00\",\"Coluna 22\":\"0.00\",\"Coluna 23\":\"0.00\",\"Coluna 24\":\"0.00\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"DRE\",\"Linha\":6,\"Campo\":\"Manutenção\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"-179.64\",\"Coluna 2\":\"-179.64\",\"Coluna 3\":\"-179.64\",\"Coluna 4\":\"-179.64\",\"Coluna 5\":\"-179.64\",\"Coluna 6\":\"-179.64\",\"Coluna 7\":\"-232.61\",\"Coluna 8\":\"-232.61\",\"Coluna 9\":\"-232.61\",\"Coluna 10\":\"-232.61\",\"Coluna 11\":\"-232.61\",\"Coluna 12\":\"-232.61\",\"Coluna 13\":\"-444.50\",\"Coluna 14\":\"-444.50\",\"Coluna 15\":\"-444.50\",\"Coluna 16\":\"-444.50\",\"Coluna 17\":\"-444.50\",\"Coluna 18\":\"-444.50\",\"Coluna 19\":\"-497.47\",\"Coluna 20\":\"-497.47\",\"Coluna 21\":\"-497.47\",\"Coluna 22\":\"-497.47\",\"Coluna 23\":\"-497.47\",\"Coluna 24\":\"-497.47\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"DRE\",\"Linha\":7,\"Campo\":\"Documentação\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"-310.44\",\"Coluna 2\":\"-310.44\",\"Coluna 3\":\"-310.44\",\"Coluna 4\":\"-310.44\",\"Coluna 5\":\"-310.44\",\"Coluna 6\":\"-310.44\",\"Coluna 7\":\"-310.44\",\"Coluna 8\":\"-310.44\",\"Coluna 9\":\"-310.44\",\"Coluna 10\":\"-310.44\",\"Coluna 11\":\"-310.44\",\"Coluna 12\":\"-310.44\",\"Coluna 13\":\"-310.44\",\"Coluna 14\":\"-310.44\",\"Coluna 15\":\"-310.44\",\"Coluna 16\":\"-310.44\",\"Coluna 17\":\"-310.44\",\"Coluna 18\":\"-310.44\",\"Coluna 19\":\"-310.44\",\"Coluna 20\":\"-310.44\",\"Coluna 21\":\"-310.44\",\"Coluna 22\":\"-310.44\",\"Coluna 23\":\"-310.44\",\"Coluna 24\":\"-310.44\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"DRE\",\"Linha\":8,\"Campo\":\"Outros Custos\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"-83.68\",\"Coluna 2\":\"-83.68\",\"Coluna 3\":\"-83.68\",\"Coluna 4\":\"-83.68\",\"Coluna 5\":\"-83.68\",\"Coluna 6\":\"-83.68\",\"Coluna 7\":\"-83.68\",\"Coluna 8\":\"-83.68\",\"Coluna 9\":\"-83.68\",\"Coluna 10\":\"-83.68\",\"Coluna 11\":\"-83.68\",\"Coluna 12\":\"-83.68\",\"Coluna 13\":\"-83.68\",\"Coluna 14\":\"-83.68\",\"Coluna 15\":\"-83.68\",\"Coluna 16\":\"-83.68\",\"Coluna 17\":\"-83.68\",\"Coluna 18\":\"-83.68\",\"Coluna 19\":\"-83.68\",\"Coluna 20\":\"-83.68\",\"Coluna 21\":\"-83.68\",\"Coluna 22\":\"-83.68\",\"Coluna 23\":\"-83.68\",\"Coluna 24\":\"-83.68\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"DRE\",\"Linha\":9,\"Campo\":\"EBITDA\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"2117.70\",\"Coluna 2\":\"2117.70\",\"Coluna 3\":\"2117.70\",\"Coluna 4\":\"2117.70\",\"Coluna 5\":\"2117.70\",\"Coluna 6\":\"2117.70\",\"Coluna 7\":\"2064.72\",\"Coluna 8\":\"2064.72\",\"Coluna 9\":\"2064.72\",\"Coluna 10\":\"2064.72\",\"Coluna 11\":\"2064.72\",\"Coluna 12\":\"2064.72\",\"Coluna 13\":\"1952.15\",\"Coluna 14\":\"1952.15\",\"Coluna 15\":\"1952.15\",\"Coluna 16\":\"1952.15\",\"Coluna 17\":\"1952.15\",\"Coluna 18\":\"1952.15\",\"Coluna 19\":\"1899.18\",\"Coluna 20\":\"1899.18\",\"Coluna 21\":\"1899.18\",\"Coluna 22\":\"1899.18\",\"Coluna 23\":\"1899.18\",\"Coluna 24\":\"1899.18\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"DRE\",\"Linha\":10,\"Campo\":\"Depreciação\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"-1921.42\",\"Coluna 2\":\"-1921.42\",\"Coluna 3\":\"-1921.42\",\"Coluna 4\":\"-1921.42\",\"Coluna 5\":\"-1921.42\",\"Coluna 6\":\"-1921.42\",\"Coluna 7\":\"-1921.42\",\"Coluna 8\":\"-1921.42\",\"Coluna 9\":\"-1921.42\",\"Coluna 10\":\"-1921.42\",\"Coluna 11\":\"-1921.42\",\"Coluna 12\":\"-1921.42\",\"Coluna 13\":\"-1921.42\",\"Coluna 14\":\"-1921.42\",\"Coluna 15\":\"-1921.42\",\"Coluna 16\":\"-1921.42\",\"Coluna 17\":\"-1921.42\",\"Coluna 18\":\"-1921.42\",\"Coluna 19\":\"-1921.42\",\"Coluna 20\":\"-1921.42\",\"Coluna 21\":\"-1921.42\",\"Coluna 22\":\"-1921.42\",\"Coluna 23\":\"-1921.42\",\"Coluna 24\":\"-1921.42\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"DRE\",\"Linha\":11,\"Campo\":\"Depreciação do Principal\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"-1913.09\",\"Coluna 2\":\"-1913.09\",\"Coluna 3\":\"-1913.09\",\"Coluna 4\":\"-1913.09\",\"Coluna 5\":\"-1913.09\",\"Coluna 6\":\"-1913.09\",\"Coluna 7\":\"-1913.09\",\"Coluna 8\":\"-1913.09\",\"Coluna 9\":\"-1913.09\",\"Coluna 10\":\"-1913.09\",\"Coluna 11\":\"-1913.09\",\"Coluna 12\":\"-1913.09\",\"Coluna 13\":\"-1913.09\",\"Coluna 14\":\"-1913.09\",\"Coluna 15\":\"-1913.09\",\"Coluna 16\":\"-1913.09\",\"Coluna 17\":\"-1913.09\",\"Coluna 18\":\"-1913.09\",\"Coluna 19\":\"-1913.09\",\"Coluna 20\":\"-1913.09\",\"Coluna 21\":\"-1913.09\",\"Coluna 22\":\"-1913.09\",\"Coluna 23\":\"-1913.09\",\"Coluna 24\":\"-1913.09\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"DRE\",\"Linha\":12,\"Campo\":\"Depreciação do Frete\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"0.00\",\"Coluna 2\":\"0.00\",\"Coluna 3\":\"0.00\",\"Coluna 4\":\"0.00\",\"Coluna 5\":\"0.00\",\"Coluna 6\":\"0.00\",\"Coluna 7\":\"0.00\",\"Coluna 8\":\"0.00\",\"Coluna 9\":\"0.00\",\"Coluna 10\":\"0.00\",\"Coluna 11\":\"0.00\",\"Coluna 12\":\"0.00\",\"Coluna 13\":\"0.00\",\"Coluna 14\":\"0.00\",\"Coluna 15\":\"0.00\",\"Coluna 16\":\"0.00\",\"Coluna 17\":\"0.00\",\"Coluna 18\":\"0.00\",\"Coluna 19\":\"0.00\",\"Coluna 20\":\"0.00\",\"Coluna 21\":\"0.00\",\"Coluna 22\":\"0.00\",\"Coluna 23\":\"0.00\",\"Coluna 24\":\"0.00\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"DRE\",\"Linha\":13,\"Campo\":\"Depreciação dos Acessórios\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"-8.33\",\"Coluna 2\":\"-8.33\",\"Coluna 3\":\"-8.33\",\"Coluna 4\":\"-8.33\",\"Coluna 5\":\"-8.33\",\"Coluna 6\":\"-8.33\",\"Coluna 7\":\"-8.33\",\"Coluna 8\":\"-8.33\",\"Coluna 9\":\"-8.33\",\"Coluna 10\":\"-8.33\",\"Coluna 11\":\"-8.33\",\"Coluna 12\":\"-8.33\",\"Coluna 13\":\"-8.33\",\"Coluna 14\":\"-8.33\",\"Coluna 15\":\"-8.33\",\"Coluna 16\":\"-8.33\",\"Coluna 17\":\"-8.33\",\"Coluna 18\":\"-8.33\",\"Coluna 19\":\"-8.33\",\"Coluna 20\":\"-8.33\",\"Coluna 21\":\"-8.33\",\"Coluna 22\":\"-8.33\",\"Coluna 23\":\"-8.33\",\"Coluna 24\":\"-8.33\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"DRE\",\"Linha\":14,\"Campo\":\"Ebit\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"196.28\",\"Coluna 2\":\"196.28\",\"Coluna 3\":\"196.28\",\"Coluna 4\":\"196.28\",\"Coluna 5\":\"196.28\",\"Coluna 6\":\"196.28\",\"Coluna 7\":\"143.30\",\"Coluna 8\":\"143.30\",\"Coluna 9\":\"143.30\",\"Coluna 10\":\"143.30\",\"Coluna 11\":\"143.30\",\"Coluna 12\":\"143.30\",\"Coluna 13\":\"30.73\",\"Coluna 14\":\"30.73\",\"Coluna 15\":\"30.73\",\"Coluna 16\":\"30.73\",\"Coluna 17\":\"30.73\",\"Coluna 18\":\"30.73\",\"Coluna 19\":\"-22.24\",\"Coluna 20\":\"-22.24\",\"Coluna 21\":\"-22.24\",\"Coluna 22\":\"-22.24\",\"Coluna 23\":\"-22.24\",\"Coluna 24\":\"-22.24\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"DRE\",\"Linha\":15,\"Campo\":\"Impostos\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"-66.73\",\"Coluna 2\":\"-66.73\",\"Coluna 3\":\"-66.73\",\"Coluna 4\":\"-66.73\",\"Coluna 5\":\"-66.73\",\"Coluna 6\":\"-66.73\",\"Coluna 7\":\"-48.72\",\"Coluna 8\":\"-48.72\",\"Coluna 9\":\"-48.72\",\"Coluna 10\":\"-48.72\",\"Coluna 11\":\"-48.72\",\"Coluna 12\":\"-48.72\",\"Coluna 13\":\"-10.45\",\"Coluna 14\":\"-10.45\",\"Coluna 15\":\"-10.45\",\"Coluna 16\":\"-10.45\",\"Coluna 17\":\"-10.45\",\"Coluna 18\":\"-10.45\",\"Coluna 19\":\"0.00\",\"Coluna 20\":\"0.00\",\"Coluna 21\":\"0.00\",\"Coluna 22\":\"0.00\",\"Coluna 23\":\"0.00\",\"Coluna 24\":\"0.00\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"-17392.54\"},{\"Fluxo\":\"DRE\",\"Linha\":16,\"Campo\":\"Lucro Líquido\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"129.54\",\"Coluna 2\":\"129.54\",\"Coluna 3\":\"129.54\",\"Coluna 4\":\"129.54\",\"Coluna 5\":\"129.54\",\"Coluna 6\":\"129.54\",\"Coluna 7\":\"94.58\",\"Coluna 8\":\"94.58\",\"Coluna 9\":\"94.58\",\"Coluna 10\":\"94.58\",\"Coluna 11\":\"94.58\",\"Coluna 12\":\"94.58\",\"Coluna 13\":\"20.28\",\"Coluna 14\":\"20.28\",\"Coluna 15\":\"20.28\",\"Coluna 16\":\"20.28\",\"Coluna 17\":\"20.28\",\"Coluna 18\":\"20.28\",\"Coluna 19\":\"-22.24\",\"Coluna 20\":\"-22.24\",\"Coluna 21\":\"-22.24\",\"Coluna 22\":\"-22.24\",\"Coluna 23\":\"-22.24\",\"Coluna 24\":\"-22.24\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"-17392.54\"},{\"Fluxo\":\"\"},{\"Fluxo\":\"Imposto\",\"Linha\":1,\"Campo\":\"Ano\",\"Coluna 0\":2020.0,\"Coluna 1\":2020.0,\"Coluna 2\":2020.0,\"Coluna 3\":2020.0,\"Coluna 4\":2020.0,\"Coluna 5\":2020.0,\"Coluna 6\":2020.0,\"Coluna 7\":2021.0,\"Coluna 8\":2021.0,\"Coluna 9\":2021.0,\"Coluna 10\":2021.0,\"Coluna 11\":2021.0,\"Coluna 12\":2021.0,\"Coluna 13\":2021.0,\"Coluna 14\":2021.0,\"Coluna 15\":2021.0,\"Coluna 16\":2021.0,\"Coluna 17\":2021.0,\"Coluna 18\":2021.0,\"Coluna 19\":2022.0,\"Coluna 20\":2022.0,\"Coluna 21\":2022.0,\"Coluna 22\":2022.0,\"Coluna 23\":2022.0,\"Coluna 24\":2022.0,\"Coluna 25\":2022.0,\"Coluna 26\":2022.0,\"Coluna 27\":2022.0},{\"Fluxo\":\"Imposto\",\"Linha\":2,\"Campo\":\"Mês\",\"Coluna 0\":\"6/2020\",\"Coluna 1\":\"7/2020\",\"Coluna 2\":\"8/2020\",\"Coluna 3\":\"9/2020\",\"Coluna 4\":\"10/2020\",\"Coluna 5\":\"11/2020\",\"Coluna 6\":\"12/2020\",\"Coluna 7\":\"1/2021\",\"Coluna 8\":\"2/2021\",\"Coluna 9\":\"3/2021\",\"Coluna 10\":\"4/2021\",\"Coluna 11\":\"5/2021\",\"Coluna 12\":\"6/2021\",\"Coluna 13\":\"7/2021\",\"Coluna 14\":\"8/2021\",\"Coluna 15\":\"9/2021\",\"Coluna 16\":\"10/2021\",\"Coluna 17\":\"11/2021\",\"Coluna 18\":\"12/2021\",\"Coluna 19\":\"1/2022\",\"Coluna 20\":\"2/2022\",\"Coluna 21\":\"3/2022\",\"Coluna 22\":\"4/2022\",\"Coluna 23\":\"5/2022\",\"Coluna 24\":\"6/2022\",\"Coluna 25\":\"7/2022\",\"Coluna 26\":\"8/2022\",\"Coluna 27\":\"9/2022\"},{\"Fluxo\":\"Imposto\",\"Linha\":3,\"Campo\":\"EBITDA\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"2117.70\",\"Coluna 2\":\"2117.70\",\"Coluna 3\":\"2117.70\",\"Coluna 4\":\"2117.70\",\"Coluna 5\":\"2117.70\",\"Coluna 6\":\"2117.70\",\"Coluna 7\":\"2064.72\",\"Coluna 8\":\"2064.72\",\"Coluna 9\":\"2064.72\",\"Coluna 10\":\"2064.72\",\"Coluna 11\":\"2064.72\",\"Coluna 12\":\"2064.72\",\"Coluna 13\":\"1952.15\",\"Coluna 14\":\"1952.15\",\"Coluna 15\":\"1952.15\",\"Coluna 16\":\"1952.15\",\"Coluna 17\":\"1952.15\",\"Coluna 18\":\"1952.15\",\"Coluna 19\":\"1899.18\",\"Coluna 20\":\"1899.18\",\"Coluna 21\":\"1899.18\",\"Coluna 22\":\"1899.18\",\"Coluna 23\":\"1899.18\",\"Coluna 24\":\"1899.18\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"Imposto\",\"Linha\":4,\"Campo\":\"Depreciação do Principal\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"-1913.09\",\"Coluna 2\":\"-1913.09\",\"Coluna 3\":\"-1913.09\",\"Coluna 4\":\"-1913.09\",\"Coluna 5\":\"-1913.09\",\"Coluna 6\":\"-1913.09\",\"Coluna 7\":\"-1913.09\",\"Coluna 8\":\"-1913.09\",\"Coluna 9\":\"-1913.09\",\"Coluna 10\":\"-1913.09\",\"Coluna 11\":\"-1913.09\",\"Coluna 12\":\"-1913.09\",\"Coluna 13\":\"-1913.09\",\"Coluna 14\":\"-1913.09\",\"Coluna 15\":\"-1913.09\",\"Coluna 16\":\"-1913.09\",\"Coluna 17\":\"-1913.09\",\"Coluna 18\":\"-1913.09\",\"Coluna 19\":\"-1913.09\",\"Coluna 20\":\"-1913.09\",\"Coluna 21\":\"-1913.09\",\"Coluna 22\":\"-1913.09\",\"Coluna 23\":\"-1913.09\",\"Coluna 24\":\"-1913.09\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"Imposto\",\"Linha\":5,\"Campo\":\"Depreciação do Frete\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"0.00\",\"Coluna 2\":\"0.00\",\"Coluna 3\":\"0.00\",\"Coluna 4\":\"0.00\",\"Coluna 5\":\"0.00\",\"Coluna 6\":\"0.00\",\"Coluna 7\":\"0.00\",\"Coluna 8\":\"0.00\",\"Coluna 9\":\"0.00\",\"Coluna 10\":\"0.00\",\"Coluna 11\":\"0.00\",\"Coluna 12\":\"0.00\",\"Coluna 13\":\"0.00\",\"Coluna 14\":\"0.00\",\"Coluna 15\":\"0.00\",\"Coluna 16\":\"0.00\",\"Coluna 17\":\"0.00\",\"Coluna 18\":\"0.00\",\"Coluna 19\":\"0.00\",\"Coluna 20\":\"0.00\",\"Coluna 21\":\"0.00\",\"Coluna 22\":\"0.00\",\"Coluna 23\":\"0.00\",\"Coluna 24\":\"0.00\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"Imposto\",\"Linha\":6,\"Campo\":\"Depreciação dos Acessórios\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"-8.33\",\"Coluna 2\":\"-8.33\",\"Coluna 3\":\"-8.33\",\"Coluna 4\":\"-8.33\",\"Coluna 5\":\"-8.33\",\"Coluna 6\":\"-8.33\",\"Coluna 7\":\"-8.33\",\"Coluna 8\":\"-8.33\",\"Coluna 9\":\"-8.33\",\"Coluna 10\":\"-8.33\",\"Coluna 11\":\"-8.33\",\"Coluna 12\":\"-8.33\",\"Coluna 13\":\"-8.33\",\"Coluna 14\":\"-8.33\",\"Coluna 15\":\"-8.33\",\"Coluna 16\":\"-8.33\",\"Coluna 17\":\"-8.33\",\"Coluna 18\":\"-8.33\",\"Coluna 19\":\"-8.33\",\"Coluna 20\":\"-8.33\",\"Coluna 21\":\"-8.33\",\"Coluna 22\":\"-8.33\",\"Coluna 23\":\"-8.33\",\"Coluna 24\":\"-8.33\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"Imposto\",\"Linha\":7,\"Campo\":\"Ganho/Perda na Venda do Ativo\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"0.00\",\"Coluna 2\":\"0.00\",\"Coluna 3\":\"0.00\",\"Coluna 4\":\"0.00\",\"Coluna 5\":\"0.00\",\"Coluna 6\":\"0.00\",\"Coluna 7\":\"0.00\",\"Coluna 8\":\"0.00\",\"Coluna 9\":\"0.00\",\"Coluna 10\":\"0.00\",\"Coluna 11\":\"0.00\",\"Coluna 12\":\"0.00\",\"Coluna 13\":\"0.00\",\"Coluna 14\":\"0.00\",\"Coluna 15\":\"0.00\",\"Coluna 16\":\"0.00\",\"Coluna 17\":\"0.00\",\"Coluna 18\":\"0.00\",\"Coluna 19\":\"0.00\",\"Coluna 20\":\"0.00\",\"Coluna 21\":\"0.00\",\"Coluna 22\":\"0.00\",\"Coluna 23\":\"0.00\",\"Coluna 24\":\"0.00\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"51287.99\"},{\"Fluxo\":\"Imposto\",\"Linha\":8,\"Campo\":\"Lair\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"196.28\",\"Coluna 2\":\"196.28\",\"Coluna 3\":\"196.28\",\"Coluna 4\":\"196.28\",\"Coluna 5\":\"196.28\",\"Coluna 6\":\"196.28\",\"Coluna 7\":\"143.30\",\"Coluna 8\":\"143.30\",\"Coluna 9\":\"143.30\",\"Coluna 10\":\"143.30\",\"Coluna 11\":\"143.30\",\"Coluna 12\":\"143.30\",\"Coluna 13\":\"30.73\",\"Coluna 14\":\"30.73\",\"Coluna 15\":\"30.73\",\"Coluna 16\":\"30.73\",\"Coluna 17\":\"30.73\",\"Coluna 18\":\"30.73\",\"Coluna 19\":\"-22.24\",\"Coluna 20\":\"-22.24\",\"Coluna 21\":\"-22.24\",\"Coluna 22\":\"-22.24\",\"Coluna 23\":\"-22.24\",\"Coluna 24\":\"-22.24\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"51287.99\"},{\"Fluxo\":\"Imposto\",\"Linha\":9,\"Campo\":\"Saldo Anual Acumulado do LAIR\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"0.00\",\"Coluna 2\":\"0.00\",\"Coluna 3\":\"0.00\",\"Coluna 4\":\"0.00\",\"Coluna 5\":\"0.00\",\"Coluna 6\":\"1177.66\",\"Coluna 7\":\"0.00\",\"Coluna 8\":\"0.00\",\"Coluna 9\":\"0.00\",\"Coluna 10\":\"0.00\",\"Coluna 11\":\"0.00\",\"Coluna 12\":\"0.00\",\"Coluna 13\":\"0.00\",\"Coluna 14\":\"0.00\",\"Coluna 15\":\"0.00\",\"Coluna 16\":\"0.00\",\"Coluna 17\":\"0.00\",\"Coluna 18\":\"1044.20\",\"Coluna 19\":\"0.00\",\"Coluna 20\":\"0.00\",\"Coluna 21\":\"0.00\",\"Coluna 22\":\"0.00\",\"Coluna 23\":\"0.00\",\"Coluna 24\":\"0.00\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"51154.53\"},{\"Fluxo\":\"Imposto\",\"Linha\":10,\"Campo\":\"Saldo Mensal Acumulado do LAIR\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"196.28\",\"Coluna 2\":\"392.55\",\"Coluna 3\":\"588.83\",\"Coluna 4\":\"785.11\",\"Coluna 5\":\"981.38\",\"Coluna 6\":\"0.00\",\"Coluna 7\":\"143.30\",\"Coluna 8\":\"286.61\",\"Coluna 9\":\"429.91\",\"Coluna 10\":\"573.22\",\"Coluna 11\":\"716.52\",\"Coluna 12\":\"859.82\",\"Coluna 13\":\"890.55\",\"Coluna 14\":\"921.28\",\"Coluna 15\":\"952.01\",\"Coluna 16\":\"982.74\",\"Coluna 17\":\"1013.47\",\"Coluna 18\":\"0.00\",\"Coluna 19\":\"-22.24\",\"Coluna 20\":\"-44.49\",\"Coluna 21\":\"-66.73\",\"Coluna 22\":\"-88.97\",\"Coluna 23\":\"-111.22\",\"Coluna 24\":\"-133.46\",\"Coluna 25\":\"-133.46\",\"Coluna 26\":\"-133.46\",\"Coluna 27\":\"51154.53\"},{\"Fluxo\":\"Imposto\",\"Linha\":11,\"Campo\":\"Lucro Tributável antes do Prejuízo Fiscal\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"196.28\",\"Coluna 2\":\"392.55\",\"Coluna 3\":\"588.83\",\"Coluna 4\":\"785.11\",\"Coluna 5\":\"981.38\",\"Coluna 6\":\"1177.66\",\"Coluna 7\":\"143.30\",\"Coluna 8\":\"286.61\",\"Coluna 9\":\"429.91\",\"Coluna 10\":\"573.22\",\"Coluna 11\":\"716.52\",\"Coluna 12\":\"859.82\",\"Coluna 13\":\"890.55\",\"Coluna 14\":\"921.28\",\"Coluna 15\":\"952.01\",\"Coluna 16\":\"982.74\",\"Coluna 17\":\"1013.47\",\"Coluna 18\":\"1044.20\",\"Coluna 19\":\"0.00\",\"Coluna 20\":\"0.00\",\"Coluna 21\":\"0.00\",\"Coluna 22\":\"0.00\",\"Coluna 23\":\"0.00\",\"Coluna 24\":\"0.00\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"51154.53\"},{\"Fluxo\":\"Imposto\",\"Linha\":12,\"Campo\":\"Prejuízo Fiscal Usado Resultado\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"0.00\",\"Coluna 2\":\"0.00\",\"Coluna 3\":\"0.00\",\"Coluna 4\":\"0.00\",\"Coluna 5\":\"0.00\",\"Coluna 6\":\"0.00\",\"Coluna 7\":\"0.00\",\"Coluna 8\":\"0.00\",\"Coluna 9\":\"0.00\",\"Coluna 10\":\"0.00\",\"Coluna 11\":\"0.00\",\"Coluna 12\":\"0.00\",\"Coluna 13\":\"0.00\",\"Coluna 14\":\"0.00\",\"Coluna 15\":\"0.00\",\"Coluna 16\":\"0.00\",\"Coluna 17\":\"0.00\",\"Coluna 18\":\"0.00\",\"Coluna 19\":\"0.00\",\"Coluna 20\":\"0.00\",\"Coluna 21\":\"0.00\",\"Coluna 22\":\"0.00\",\"Coluna 23\":\"0.00\",\"Coluna 24\":\"0.00\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"Imposto\",\"Linha\":13,\"Campo\":\"Lucro Tributável depois do Prejuízo Fiscal\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"196.28\",\"Coluna 2\":\"392.55\",\"Coluna 3\":\"588.83\",\"Coluna 4\":\"785.11\",\"Coluna 5\":\"981.38\",\"Coluna 6\":\"1177.66\",\"Coluna 7\":\"143.30\",\"Coluna 8\":\"286.61\",\"Coluna 9\":\"429.91\",\"Coluna 10\":\"573.22\",\"Coluna 11\":\"716.52\",\"Coluna 12\":\"859.82\",\"Coluna 13\":\"890.55\",\"Coluna 14\":\"921.28\",\"Coluna 15\":\"952.01\",\"Coluna 16\":\"982.74\",\"Coluna 17\":\"1013.47\",\"Coluna 18\":\"1044.20\",\"Coluna 19\":\"0.00\",\"Coluna 20\":\"0.00\",\"Coluna 21\":\"0.00\",\"Coluna 22\":\"0.00\",\"Coluna 23\":\"0.00\",\"Coluna 24\":\"0.00\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"51154.53\"},{\"Fluxo\":\"Imposto\",\"Linha\":14,\"Campo\":\"Imposto Caixa\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"66.73\",\"Coluna 2\":\"66.73\",\"Coluna 3\":\"66.73\",\"Coluna 4\":\"66.73\",\"Coluna 5\":\"66.73\",\"Coluna 6\":\"66.73\",\"Coluna 7\":\"48.72\",\"Coluna 8\":\"48.72\",\"Coluna 9\":\"48.72\",\"Coluna 10\":\"48.72\",\"Coluna 11\":\"48.72\",\"Coluna 12\":\"48.72\",\"Coluna 13\":\"10.45\",\"Coluna 14\":\"10.45\",\"Coluna 15\":\"10.45\",\"Coluna 16\":\"10.45\",\"Coluna 17\":\"10.45\",\"Coluna 18\":\"10.45\",\"Coluna 19\":\"0.00\",\"Coluna 20\":\"0.00\",\"Coluna 21\":\"0.00\",\"Coluna 22\":\"0.00\",\"Coluna 23\":\"0.00\",\"Coluna 24\":\"0.00\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"17392.54\"},{\"Fluxo\":\"Imposto\",\"Linha\":15,\"Campo\":\"Prejuízo Fiscal BOP\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"0.00\",\"Coluna 2\":\"0.00\",\"Coluna 3\":\"0.00\",\"Coluna 4\":\"0.00\",\"Coluna 5\":\"0.00\",\"Coluna 6\":\"0.00\",\"Coluna 7\":\"0.00\",\"Coluna 8\":\"0.00\",\"Coluna 9\":\"0.00\",\"Coluna 10\":\"0.00\",\"Coluna 11\":\"0.00\",\"Coluna 12\":\"0.00\",\"Coluna 13\":\"0.00\",\"Coluna 14\":\"0.00\",\"Coluna 15\":\"0.00\",\"Coluna 16\":\"0.00\",\"Coluna 17\":\"0.00\",\"Coluna 18\":\"0.00\",\"Coluna 19\":\"0.00\",\"Coluna 20\":\"0.00\",\"Coluna 21\":\"0.00\",\"Coluna 22\":\"0.00\",\"Coluna 23\":\"0.00\",\"Coluna 24\":\"0.00\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"Imposto\",\"Linha\":16,\"Campo\":\"Prejuízo Fiscal Criado\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"0.00\",\"Coluna 2\":\"0.00\",\"Coluna 3\":\"0.00\",\"Coluna 4\":\"0.00\",\"Coluna 5\":\"0.00\",\"Coluna 6\":\"0.00\",\"Coluna 7\":\"0.00\",\"Coluna 8\":\"0.00\",\"Coluna 9\":\"0.00\",\"Coluna 10\":\"0.00\",\"Coluna 11\":\"0.00\",\"Coluna 12\":\"0.00\",\"Coluna 13\":\"0.00\",\"Coluna 14\":\"0.00\",\"Coluna 15\":\"0.00\",\"Coluna 16\":\"0.00\",\"Coluna 17\":\"0.00\",\"Coluna 18\":\"0.00\",\"Coluna 19\":\"0.00\",\"Coluna 20\":\"0.00\",\"Coluna 21\":\"0.00\",\"Coluna 22\":\"0.00\",\"Coluna 23\":\"0.00\",\"Coluna 24\":\"0.00\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"Imposto\",\"Linha\":17,\"Campo\":\"Prejuízo Fiscal Usado\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"0.00\",\"Coluna 2\":\"0.00\",\"Coluna 3\":\"0.00\",\"Coluna 4\":\"0.00\",\"Coluna 5\":\"0.00\",\"Coluna 6\":\"0.00\",\"Coluna 7\":\"0.00\",\"Coluna 8\":\"0.00\",\"Coluna 9\":\"0.00\",\"Coluna 10\":\"0.00\",\"Coluna 11\":\"0.00\",\"Coluna 12\":\"0.00\",\"Coluna 13\":\"0.00\",\"Coluna 14\":\"0.00\",\"Coluna 15\":\"0.00\",\"Coluna 16\":\"0.00\",\"Coluna 17\":\"0.00\",\"Coluna 18\":\"0.00\",\"Coluna 19\":\"0.00\",\"Coluna 20\":\"0.00\",\"Coluna 21\":\"0.00\",\"Coluna 22\":\"0.00\",\"Coluna 23\":\"0.00\",\"Coluna 24\":\"0.00\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"Imposto\",\"Linha\":18,\"Campo\":\"Prejuízo Fiscal EOP \",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"0.00\",\"Coluna 2\":\"0.00\",\"Coluna 3\":\"0.00\",\"Coluna 4\":\"0.00\",\"Coluna 5\":\"0.00\",\"Coluna 6\":\"0.00\",\"Coluna 7\":\"0.00\",\"Coluna 8\":\"0.00\",\"Coluna 9\":\"0.00\",\"Coluna 10\":\"0.00\",\"Coluna 11\":\"0.00\",\"Coluna 12\":\"0.00\",\"Coluna 13\":\"0.00\",\"Coluna 14\":\"0.00\",\"Coluna 15\":\"0.00\",\"Coluna 16\":\"0.00\",\"Coluna 17\":\"0.00\",\"Coluna 18\":\"0.00\",\"Coluna 19\":\"0.00\",\"Coluna 20\":\"0.00\",\"Coluna 21\":\"0.00\",\"Coluna 22\":\"0.00\",\"Coluna 23\":\"0.00\",\"Coluna 24\":\"0.00\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"Imposto\",\"Linha\":19,\"Campo\":\"Saldo Acumulado do Prejuízo Fiscal Criado\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"0.00\",\"Coluna 2\":\"0.00\",\"Coluna 3\":\"0.00\",\"Coluna 4\":\"0.00\",\"Coluna 5\":\"0.00\",\"Coluna 6\":\"0.00\",\"Coluna 7\":\"0.00\",\"Coluna 8\":\"0.00\",\"Coluna 9\":\"0.00\",\"Coluna 10\":\"0.00\",\"Coluna 11\":\"0.00\",\"Coluna 12\":\"0.00\",\"Coluna 13\":\"0.00\",\"Coluna 14\":\"0.00\",\"Coluna 15\":\"0.00\",\"Coluna 16\":\"0.00\",\"Coluna 17\":\"0.00\",\"Coluna 18\":\"0.00\",\"Coluna 19\":\"0.00\",\"Coluna 20\":\"0.00\",\"Coluna 21\":\"0.00\",\"Coluna 22\":\"0.00\",\"Coluna 23\":\"0.00\",\"Coluna 24\":\"0.00\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"\"},{\"Fluxo\":\"Caixa\",\"Linha\":1,\"Campo\":\"Ano\",\"Coluna 0\":2020.0,\"Coluna 1\":2020.0,\"Coluna 2\":2020.0,\"Coluna 3\":2020.0,\"Coluna 4\":2020.0,\"Coluna 5\":2020.0,\"Coluna 6\":2020.0,\"Coluna 7\":2021.0,\"Coluna 8\":2021.0,\"Coluna 9\":2021.0,\"Coluna 10\":2021.0,\"Coluna 11\":2021.0,\"Coluna 12\":2021.0,\"Coluna 13\":2021.0,\"Coluna 14\":2021.0,\"Coluna 15\":2021.0,\"Coluna 16\":2021.0,\"Coluna 17\":2021.0,\"Coluna 18\":2021.0,\"Coluna 19\":2022.0,\"Coluna 20\":2022.0,\"Coluna 21\":2022.0,\"Coluna 22\":2022.0,\"Coluna 23\":2022.0,\"Coluna 24\":2022.0,\"Coluna 25\":2022.0,\"Coluna 26\":2022.0,\"Coluna 27\":2022.0},{\"Fluxo\":\"Caixa\",\"Linha\":2,\"Campo\":\"Mês\",\"Coluna 0\":\"6/2020\",\"Coluna 1\":\"7/2020\",\"Coluna 2\":\"8/2020\",\"Coluna 3\":\"9/2020\",\"Coluna 4\":\"10/2020\",\"Coluna 5\":\"11/2020\",\"Coluna 6\":\"12/2020\",\"Coluna 7\":\"1/2021\",\"Coluna 8\":\"2/2021\",\"Coluna 9\":\"3/2021\",\"Coluna 10\":\"4/2021\",\"Coluna 11\":\"5/2021\",\"Coluna 12\":\"6/2021\",\"Coluna 13\":\"7/2021\",\"Coluna 14\":\"8/2021\",\"Coluna 15\":\"9/2021\",\"Coluna 16\":\"10/2021\",\"Coluna 17\":\"11/2021\",\"Coluna 18\":\"12/2021\",\"Coluna 19\":\"1/2022\",\"Coluna 20\":\"2/2022\",\"Coluna 21\":\"3/2022\",\"Coluna 22\":\"4/2022\",\"Coluna 23\":\"5/2022\",\"Coluna 24\":\"6/2022\",\"Coluna 25\":\"7/2022\",\"Coluna 26\":\"8/2022\",\"Coluna 27\":\"9/2022\"},{\"Fluxo\":\"Caixa\",\"Linha\":3,\"Campo\":\"Receita\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"2691.45\",\"Coluna 2\":\"2691.45\",\"Coluna 3\":\"2691.45\",\"Coluna 4\":\"2691.45\",\"Coluna 5\":\"2691.45\",\"Coluna 6\":\"2691.45\",\"Coluna 7\":\"2691.45\",\"Coluna 8\":\"2691.45\",\"Coluna 9\":\"2691.45\",\"Coluna 10\":\"2691.45\",\"Coluna 11\":\"2691.45\",\"Coluna 12\":\"2691.45\",\"Coluna 13\":\"2790.77\",\"Coluna 14\":\"2790.77\",\"Coluna 15\":\"2790.77\",\"Coluna 16\":\"2790.77\",\"Coluna 17\":\"2790.77\",\"Coluna 18\":\"2790.77\",\"Coluna 19\":\"2790.77\",\"Coluna 20\":\"2790.77\",\"Coluna 21\":\"2790.77\",\"Coluna 22\":\"2790.77\",\"Coluna 23\":\"2790.77\",\"Coluna 24\":\"2790.77\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"Caixa\",\"Linha\":4,\"Campo\":\"Custos\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"-573.76\",\"Coluna 2\":\"-573.76\",\"Coluna 3\":\"-573.76\",\"Coluna 4\":\"-573.76\",\"Coluna 5\":\"-573.76\",\"Coluna 6\":\"-573.76\",\"Coluna 7\":\"-626.73\",\"Coluna 8\":\"-626.73\",\"Coluna 9\":\"-626.73\",\"Coluna 10\":\"-626.73\",\"Coluna 11\":\"-626.73\",\"Coluna 12\":\"-626.73\",\"Coluna 13\":\"-838.62\",\"Coluna 14\":\"-838.62\",\"Coluna 15\":\"-838.62\",\"Coluna 16\":\"-838.62\",\"Coluna 17\":\"-838.62\",\"Coluna 18\":\"-838.62\",\"Coluna 19\":\"-891.59\",\"Coluna 20\":\"-891.59\",\"Coluna 21\":\"-891.59\",\"Coluna 22\":\"-891.59\",\"Coluna 23\":\"-891.59\",\"Coluna 24\":\"-891.59\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"Caixa\",\"Linha\":5,\"Campo\":\"EBITDA\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"2117.70\",\"Coluna 2\":\"2117.70\",\"Coluna 3\":\"2117.70\",\"Coluna 4\":\"2117.70\",\"Coluna 5\":\"2117.70\",\"Coluna 6\":\"2117.70\",\"Coluna 7\":\"2064.72\",\"Coluna 8\":\"2064.72\",\"Coluna 9\":\"2064.72\",\"Coluna 10\":\"2064.72\",\"Coluna 11\":\"2064.72\",\"Coluna 12\":\"2064.72\",\"Coluna 13\":\"1952.15\",\"Coluna 14\":\"1952.15\",\"Coluna 15\":\"1952.15\",\"Coluna 16\":\"1952.15\",\"Coluna 17\":\"1952.15\",\"Coluna 18\":\"1952.15\",\"Coluna 19\":\"1899.18\",\"Coluna 20\":\"1899.18\",\"Coluna 21\":\"1899.18\",\"Coluna 22\":\"1899.18\",\"Coluna 23\":\"1899.18\",\"Coluna 24\":\"1899.18\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"Caixa\",\"Linha\":6,\"Campo\":\"Depreciação\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"-1921.42\",\"Coluna 2\":\"-1921.42\",\"Coluna 3\":\"-1921.42\",\"Coluna 4\":\"-1921.42\",\"Coluna 5\":\"-1921.42\",\"Coluna 6\":\"-1921.42\",\"Coluna 7\":\"-1921.42\",\"Coluna 8\":\"-1921.42\",\"Coluna 9\":\"-1921.42\",\"Coluna 10\":\"-1921.42\",\"Coluna 11\":\"-1921.42\",\"Coluna 12\":\"-1921.42\",\"Coluna 13\":\"-1921.42\",\"Coluna 14\":\"-1921.42\",\"Coluna 15\":\"-1921.42\",\"Coluna 16\":\"-1921.42\",\"Coluna 17\":\"-1921.42\",\"Coluna 18\":\"-1921.42\",\"Coluna 19\":\"-1921.42\",\"Coluna 20\":\"-1921.42\",\"Coluna 21\":\"-1921.42\",\"Coluna 22\":\"-1921.42\",\"Coluna 23\":\"-1921.42\",\"Coluna 24\":\"-1921.42\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"Caixa\",\"Linha\":7,\"Campo\":\"EBIT\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"196.28\",\"Coluna 2\":\"196.28\",\"Coluna 3\":\"196.28\",\"Coluna 4\":\"196.28\",\"Coluna 5\":\"196.28\",\"Coluna 6\":\"196.28\",\"Coluna 7\":\"143.30\",\"Coluna 8\":\"143.30\",\"Coluna 9\":\"143.30\",\"Coluna 10\":\"143.30\",\"Coluna 11\":\"143.30\",\"Coluna 12\":\"143.30\",\"Coluna 13\":\"30.73\",\"Coluna 14\":\"30.73\",\"Coluna 15\":\"30.73\",\"Coluna 16\":\"30.73\",\"Coluna 17\":\"30.73\",\"Coluna 18\":\"30.73\",\"Coluna 19\":\"-22.24\",\"Coluna 20\":\"-22.24\",\"Coluna 21\":\"-22.24\",\"Coluna 22\":\"-22.24\",\"Coluna 23\":\"-22.24\",\"Coluna 24\":\"-22.24\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"Caixa\",\"Linha\":8,\"Campo\":\"Impostos\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"-66.73\",\"Coluna 2\":\"-66.73\",\"Coluna 3\":\"-66.73\",\"Coluna 4\":\"-66.73\",\"Coluna 5\":\"-66.73\",\"Coluna 6\":\"-66.73\",\"Coluna 7\":\"-48.72\",\"Coluna 8\":\"-48.72\",\"Coluna 9\":\"-48.72\",\"Coluna 10\":\"-48.72\",\"Coluna 11\":\"-48.72\",\"Coluna 12\":\"-48.72\",\"Coluna 13\":\"-10.45\",\"Coluna 14\":\"-10.45\",\"Coluna 15\":\"-10.45\",\"Coluna 16\":\"-10.45\",\"Coluna 17\":\"-10.45\",\"Coluna 18\":\"-10.45\",\"Coluna 19\":\"0.00\",\"Coluna 20\":\"0.00\",\"Coluna 21\":\"0.00\",\"Coluna 22\":\"0.00\",\"Coluna 23\":\"0.00\",\"Coluna 24\":\"0.00\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"-17392.54\"},{\"Fluxo\":\"Caixa\",\"Linha\":9,\"Campo\":\"FCO\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"2050.96\",\"Coluna 2\":\"2050.96\",\"Coluna 3\":\"2050.96\",\"Coluna 4\":\"2050.96\",\"Coluna 5\":\"2050.96\",\"Coluna 6\":\"2050.96\",\"Coluna 7\":\"2016.00\",\"Coluna 8\":\"2016.00\",\"Coluna 9\":\"2016.00\",\"Coluna 10\":\"2016.00\",\"Coluna 11\":\"2016.00\",\"Coluna 12\":\"2016.00\",\"Coluna 13\":\"1941.70\",\"Coluna 14\":\"1941.70\",\"Coluna 15\":\"1941.70\",\"Coluna 16\":\"1941.70\",\"Coluna 17\":\"1941.70\",\"Coluna 18\":\"1941.70\",\"Coluna 19\":\"1899.18\",\"Coluna 20\":\"1899.18\",\"Coluna 21\":\"1899.18\",\"Coluna 22\":\"1899.18\",\"Coluna 23\":\"1899.18\",\"Coluna 24\":\"1899.18\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"-17392.54\"},{\"Fluxo\":\"Caixa\",\"Linha\":10,\"Campo\":\"Capex\",\"Coluna 0\":\"-114985.20\",\"Coluna 1\":\"0.00\",\"Coluna 2\":\"0.00\",\"Coluna 3\":\"0.00\",\"Coluna 4\":\"0.00\",\"Coluna 5\":\"0.00\",\"Coluna 6\":\"0.00\",\"Coluna 7\":\"0.00\",\"Coluna 8\":\"0.00\",\"Coluna 9\":\"0.00\",\"Coluna 10\":\"0.00\",\"Coluna 11\":\"0.00\",\"Coluna 12\":\"0.00\",\"Coluna 13\":\"0.00\",\"Coluna 14\":\"0.00\",\"Coluna 15\":\"0.00\",\"Coluna 16\":\"0.00\",\"Coluna 17\":\"0.00\",\"Coluna 18\":\"0.00\",\"Coluna 19\":\"0.00\",\"Coluna 20\":\"0.00\",\"Coluna 21\":\"0.00\",\"Coluna 22\":\"0.00\",\"Coluna 23\":\"0.00\",\"Coluna 24\":\"0.00\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"Caixa\",\"Linha\":11,\"Campo\":\"Adiantamento de PMT\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"0.00\",\"Coluna 2\":\"0.00\",\"Coluna 3\":\"0.00\",\"Coluna 4\":\"0.00\",\"Coluna 5\":\"0.00\",\"Coluna 6\":\"0.00\",\"Coluna 7\":\"0.00\",\"Coluna 8\":\"0.00\",\"Coluna 9\":\"0.00\",\"Coluna 10\":\"0.00\",\"Coluna 11\":\"0.00\",\"Coluna 12\":\"0.00\",\"Coluna 13\":\"0.00\",\"Coluna 14\":\"0.00\",\"Coluna 15\":\"0.00\",\"Coluna 16\":\"0.00\",\"Coluna 17\":\"0.00\",\"Coluna 18\":\"0.00\",\"Coluna 19\":\"0.00\",\"Coluna 20\":\"0.00\",\"Coluna 21\":\"0.00\",\"Coluna 22\":\"0.00\",\"Coluna 23\":\"0.00\",\"Coluna 24\":\"0.00\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"Caixa\",\"Linha\":12,\"Campo\":\"Venda de Ativo\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"0.00\",\"Coluna 2\":\"0.00\",\"Coluna 3\":\"0.00\",\"Coluna 4\":\"0.00\",\"Coluna 5\":\"0.00\",\"Coluna 6\":\"0.00\",\"Coluna 7\":\"0.00\",\"Coluna 8\":\"0.00\",\"Coluna 9\":\"0.00\",\"Coluna 10\":\"0.00\",\"Coluna 11\":\"0.00\",\"Coluna 12\":\"0.00\",\"Coluna 13\":\"0.00\",\"Coluna 14\":\"0.00\",\"Coluna 15\":\"0.00\",\"Coluna 16\":\"0.00\",\"Coluna 17\":\"0.00\",\"Coluna 18\":\"0.00\",\"Coluna 19\":\"0.00\",\"Coluna 20\":\"0.00\",\"Coluna 21\":\"0.00\",\"Coluna 22\":\"0.00\",\"Coluna 23\":\"0.00\",\"Coluna 24\":\"0.00\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"114419.85\"},{\"Fluxo\":\"Caixa\",\"Linha\":13,\"Campo\":\"FCL\",\"Coluna 0\":\"-114985.20\",\"Coluna 1\":\"2050.96\",\"Coluna 2\":\"2050.96\",\"Coluna 3\":\"2050.96\",\"Coluna 4\":\"2050.96\",\"Coluna 5\":\"2050.96\",\"Coluna 6\":\"2050.96\",\"Coluna 7\":\"2016.00\",\"Coluna 8\":\"2016.00\",\"Coluna 9\":\"2016.00\",\"Coluna 10\":\"2016.00\",\"Coluna 11\":\"2016.00\",\"Coluna 12\":\"2016.00\",\"Coluna 13\":\"1941.70\",\"Coluna 14\":\"1941.70\",\"Coluna 15\":\"1941.70\",\"Coluna 16\":\"1941.70\",\"Coluna 17\":\"1941.70\",\"Coluna 18\":\"1941.70\",\"Coluna 19\":\"1899.18\",\"Coluna 20\":\"1899.18\",\"Coluna 21\":\"1899.18\",\"Coluna 22\":\"1899.18\",\"Coluna 23\":\"1899.18\",\"Coluna 24\":\"1899.18\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"97027.31\"}]","INPUT":"{\"Id\":\"0QL5A000005PXK0WAO\",\"QuoteNumber\":\"00000249\",\"QuoteId\":\"0Q05A0000024bQTSAY\",\"LineNumber\":\"00000343\",\"ProductId\":\"01t5A000008e1zkQAA\",\"ProductCode\":\"PL003563\",\"Quantity\":1.00,\"Time\":24,\"LicensePlateUF\":\"PR\",\"DeliveryUF\":\"PR\",\"DeliveryCityType\":\"Capital\",\"DeliveryMode\":\"Retirada do cliente na Concessionária\",\"ShippingResponsibility\":\"Ouro Verde\",\"Readjustment\":\"Sim\",\"LicensePlateEnd\":\"Não\",\"LicensePlateStart\":\"Não\",\"UsageType\":\"Comercial\",\"RoadType\":\"Asfalto\",\"KM\":2000,\"ThirdInsurance\":\"Sim\",\"VehicleInsurance\":\"Sim\",\"MoralDamage\":0.0,\"PassengerInjury\":0.0,\"FranchisePercent\":10.00,\"Franchise\":0.0,\"TireQuantity\":4,\"MaintenanceType\":\"Preventiva\",\"ReserveVehicle\":\"Sim\",\"ReserveVehicleType\":\"Similar\",\"ReserveVehicleDailyQuantity\":5,\"ReserveVehicleQuantity\":0,\"Target\":0.0,\"PaymTerm\":30,\"RemuneratedTransport\":\"Não\",\"ProjectDisc\":0.0,\"InterestRate\":0.0,\"InsuranceAmount\":0.0,\"TireTableAmount\":0.0,\"MaintenanceAmount\":0.0,\"FreightAmount\":0.0,\"DesmobilizationFreightAmount\":270.1500000000000000,\"WearForecastKmMax\":0.0,\"WearForecastGroundPercentMax\":0.0,\"WearForecastQuantityPercentageMax\":0.0,\"WearForecastUsageTypePercentMax\":0.0,\"DedicatedStructureCost\":0.0,\"DedicatedStructureDescription\":null,\"LaborCost\":0.0,\"LaborDescription\":null,\"ContributionMargin\":0.0,\"AccountName\":\"MR Consulting\",\"ClientRating\":\"D\",\"ClosingDate\":\"2020-02-28T00:00:00\",\"PMTAdvance\":0,\"Optionals\":[{\"Id\":\"a095A000014FE4YQAW\",\"QuoteLineId\":\"0QL5A000005PXK0WAO\",\"OpcionalCode\":\"PO014992\",\"OptionalDescription\":\"Pintura Metálica NISSAN\",\"Price\":1204.5000000000000000000000000,\"FullPrice\":1650.0000000000000000}],\"Accessories\":[{\"Id\":\"a035A00000jxSDEQA2\",\"QuoteLineId\":\"0QL5A000005PXK0WAO\",\"AccessoryCode\":\"PA000045\",\"AccessoryDescription\":\"PELÍCULA AUTOMOTIVA G20\",\"Price\":200.0000000000000000}],\"Services\":[{\"Id\":\"a075A00000fiqSjQAI\",\"QuoteLineId\":\"0QL5A000005PXK0WAO\",\"ServiceCode\":\"VS000060\",\"ServiceDescription\":\"FERRAMENTA OURO FLEET\",\"Type\":\"Ouro Fleet\",\"Price\":6.1000000000000000}],\"UserEmail\":\"kelli.paim@ouroverde.net.br\",\"SourceApplication\":0,\"Simulation\":false,\"Refresh\":false,\"InsuranceFranchisePercent\":20.00,\"Spread\":0.0,\"WeightedFreightList\":null,\"errors\":[]}","PARAMETERS":"{\"PriceEngineResidualPercentageTable\":5637151221,\"ResidualPercentage\":72.9393801600000000,\"PriceEngineWearForecastKM\":0,\"WearForecastKmMax\":100.0,\"PriceEngineWearForecastGroundPercent\":0,\"WearForecastGroundPercentMax\":100.0,\"PriceEngineWearQuantityPercentage\":0,\"WearForecastQuantityPercentageMax\":100.0,\"PriceEngineWearForecastUsageTypePercent\":5637144578,\"WearForecastUsageTypePercentMax\":100.0000000000000000,\"PriceEngineParameters\":1,\"ReadjustmentPercent\":4.00,\"AliqPisCofins\":9.25,\"DPVAT\":5.2300000000000000,\"AdmCost\":37.00,\"PercentRisk\":3.00,\"PositiveFlowRate\":0.0,\"NegativeFlowRate\":0.0,\"ContributionMargin\":74.10,\"PriceEngineMaintenance\":5637187634,\"MaintenancePrice\":0.1059450000000000,\"PriceEngineWearForecastMaintenance\":5637144576,\"WearForecastMaintenanceIndex\":1.0000000000000000,\"TireTable\":5637145376,\"TireTablePrice\":760.0000000000000000,\"PriceEngineRates\":5637145326,\"ANTTAmount\":100.0000000000000000,\"ForwardingAgentAmount\":48.7000000000000000,\"IPVAPercentage\":1.0000000000000000,\"LeasingReleaseAmount\":0.0,\"LicensePlateAmount\":38.4300000000000000,\"LicensingAmount\":0.0000000000000000,\"PlatesAndSealingAmount\":190.0000000000000000,\"SindlocAmount\":0.0000000000000000,\"PriceEnginePlateChoice\":0,\"PlateChoiceAmount\":0.0,\"PriceEngineThirdPartyInsuranceRCFVThirdParty\":5637144586,\"CoverageAmountThirdParty\":500000.0000000000000000,\"InsuranceAmountThirdParty\":349.9300000000000000,\"PriceEngineThirdPartyInsuranceRCFVMoralDamage\":0,\"CoverageAmountMoralDamage\":0.0,\"InsuranceAmountMoralDamage\":0.0,\"PriceEngineThirdPartyInsuranceRCFVPersonal\":0,\"CoverageAmountPersonal\":0.0,\"InsuranceAmountPersonal\":0.0,\"PriceEngineFreight\":0,\"FreightAmount\":0.0,\"DesmobilizationFreightAmount\":270.1500000000000000,\"PriceEngineSublocatedStructure\":5637144580,\"ReservationValue\":224.0700000000000000,\"ModalityId\":0,\"ModalityName\":null,\"InterestRate\":0.80,\"Product\":5639336901,\"ProductName\":\"NISSAN FRONTIER 2.3 CD ATTACK AUTO 4WD 2019 AUTOMÁTICO 4P DIESEL\",\"SalesDaysTerm\":90,\"EquipmentTaxDepreciation\":20.00,\"AccessoriesTaxDepreciation\":50.00,\"MobilizationTaxDepreciation\":50.00,\"AliqTaxRate\":34.00,\"TaxLossUsageLimit\":30.00,\"IRRefundUsage\":80.00,\"InsuranceFranchisePercent\":20.00,\"TacographAmount\":0.0}","RESULT":"{\"PublicPrice\":155590.0000000000000000,\"PublicPriceDisc\":27.0000000000000000,\"PublicPriceAmount\":113580.70000000000000000000000,\"OptionalsAmountDisc\":1204.5000000000000000000000000,\"OptionalsAmount\":1650.0000000000000000,\"AccessoriesAmount\":200.0000000000000000,\"ServicesAmount\":6.1000000000000000,\"InvestmentFinancialGross\":114785.20000000000000000000000,\"InvestmentVistaGross\":200.0000000000000000,\"PriceEngineWearPercent\":100.0000000000000000,\"ResidualAmount\":114690.0,\"Depreciation\":0.0,\"FinancingInstallmentAmount\":5275.58806218415,\"ResidualInstallmentAmount\":-4353.69262019755,\"MaintenanceAmount\":211.89000000000000000000000000,\"KMPrice\":211.8900000000000000,\"KMPriceSurplus\":0.5556270833333333333333333332,\"TireTableAmount\":126.66666666666666666666666667,\"CreditPISCOFINS\":-208.58534166666666666666666667,\"AcquisitionCost\":713.31010031993333333333333333,\"TimeSindlocAmount\":0.0000000000000000,\"TimePlateChoiceAmount\":0.0,\"InsuranceAmount\":29.160833333333333333333333333,\"PriceEngineSublocatedStructureAmount\":46.6812500000000000,\"FixedCost\":310.43636769885783333333333333,\"VariableCost\":338.55666666666666666666666667,\"IndirectCost\":1120.5648728019242545000000000,\"InsuranceFranchise\":0.0,\"RiskAmount\":173.63828436552450000000000000,\"TaxAmount\":253.07470048769459297474747466,\"RatePaymentConditionAmount\":0.0,\"RentalAmount\":2735.9427079750766808080808081,\"MonthlyLicensingAmount\":0.0000000000000000,\"IPVAAmount\":95.65433333333333333333333333,\"MonthlyDPVAT\":0.4358333333333333333333333333,\"TimeForwardingAgentAmount\":2.0291666666666666666666666667,\"TimePlatesAndSealingAmount\":7.9166666666666666666666666667,\"TimeLicensePlateAmount\":1.6012500000000000,\"TimeANTTamount\":0.0,\"Status\":null,\"Error\":null,\"CashFlow\":null,\"TotalEbitda\":0.0,\"TotalUnitPrice\":0.0,\"NegativeFlowRate\":0.0,\"Deadline\":120,\"StartDateContract\":\"2020-06-27T00:00:00\",\"EndDateContract\":\"2022-06-27T00:00:00\",\"ReceiptEndDate\":\"2022-07-27T00:00:00\",\"EffectivePaymentDate\":\"2020-07-27T00:00:00\",\"EffectiveSaleDate\":\"2022-09-25T00:00:00\",\"MonthsEquipmentDepreciation\":60.0,\"MonthsAccessoriesDepreciation\":24.0,\"MonthsMobilizationDepreciation\":24.0,\"EquipmentInvestment\":114785.20000000000000000000000,\"AnualEquipmentDepreciation\":22957.040000000000000000000000,\"AccesoriesInvestment\":200.000000000000000000,\"AnualAccessoriesDepreciation\":100.00000000000000000000,\"MobilizationInvestment\":0.00,\"AnualMobilizationDepreciation\":0.0000,\"MonthlyEquipmentDepreciation\":1913.0866666666666666666666667,\"MonthlyAccessoriesDepreciation\":8.333333333333333333333333333,\"MonthlyMobilizationDepreciation\":0.0000,\"EffectiveMonthOfSale\":27.0,\"MonthEndReceived\":25.0,\"AccumulatedEquipmentDepreciation\":51653.340000000000000000000001,\"AccumulatedAccessoriesDepreciation\":200.000000000000000000,\"AccumulatedMobilizationDepreciation\":0.00,\"ContractDepreciation\":51853.340000000000000000000001,\"ResidualTotal\":114690.00,\"TotalDemobilization\":270.150000000000000000,\"DemobilizationNetResidual\":114419.850000000000000000,\"InvestimentTotal\":114985.20000000000000000000000,\"BalanceGainLoss\":51287.990000000000000000000001,\"TotalResidualBalance\":114419.850000000000000000,\"WeightedAverageCostOfCapital\":9.39,\"SpreadTarget\":4.00,\"Spread\":3.97,\"Duration\":\"00:00:49.4706880\",\"SpreadCounting\":630,\"FinalContributionMargin\":74.10,\"Pricing_Spreadsheet\":null,\"CashFlow_SpreadSheet\":null,\"Input\":null,\"Parameters\":null,\"Result\":null,\"Output\":null,\"TachographAmount\":0.0}","OUTPUT":"{\"Id\":\"0QL5A000005PXK0WAO\",\"QuoteNumber\":\"00000249\",\"QuoteId\":\"0Q05A0000024bQTSAY\",\"LineNumber\":\"00000343\",\"ProductId\":\"01t5A000008e1zkQAA\",\"ProductCode\":\"PL003563\",\"UnitPrice\":2735.94,\"KMPrice\":0.56,\"TotalEbitda\":48202.47,\"PublicPrice\":155590.00,\"PublicPriceDisc\":27.00,\"Status\":\"Sucesso\",\"Optionals\":[{\"Id\":\"a095A000014FE4YQAW\",\"QuoteLineId\":\"0QL5A000005PXK0WAO\",\"OpcionalCode\":\"PO014992\",\"OptionalDescription\":\"Pintura Metálica NISSAN\",\"Price\":1204.5000000000000000000000000,\"FullPrice\":1650.0000000000000000}],\"Accessories\":[{\"Id\":\"a035A00000jxSDEQA2\",\"QuoteLineId\":\"0QL5A000005PXK0WAO\",\"AccessoryCode\":\"PA000045\",\"AccessoryDescription\":\"PELÍCULA AUTOMOTIVA G20\",\"Price\":200.0000000000000000}],\"Services\":[{\"Id\":\"a075A00000fiqSjQAI\",\"QuoteLineId\":\"0QL5A000005PXK0WAO\",\"ServiceCode\":\"VS000060\",\"ServiceDescription\":\"FERRAMENTA OURO FLEET\",\"Type\":\"Ouro Fleet\",\"Price\":6.1000000000000000}],\"Error\":[],\"TotalNetRevenue\":65786.66,\"Spread\":3.97,\"TotalCapex\":114985.20000000000000000000000,\"Duration\":\"00:00:49.4706880\",\"SpreadCounting\":630,\"FinalContributionMargin\":74.10}","KEYVALUES":"{\"Ano\":[2020.0,2020.0,2020.0,2020.0,2020.0,2020.0,2020.0,2021.0,2021.0,2021.0,2021.0,2021.0,2021.0,2021.0,2021.0,2021.0,2021.0,2021.0,2021.0,2022.0,2022.0,2022.0,2022.0,2022.0,2022.0,2022.0,2022.0,2022.0],\"Ano_Caixa\":[2020.0,2020.0,2020.0,2020.0,2020.0,2020.0,2020.0,2021.0,2021.0,2021.0,2021.0,2021.0,2021.0,2021.0,2021.0,2021.0,2021.0,2021.0,2021.0,2022.0,2022.0,2022.0,2022.0,2022.0,2022.0,2022.0,2022.0,2022.0],\"Mes\":[6.0,7.0,8.0,9.0,10.0,11.0,12.0,1.0,2.0,3.0,4.0,5.0,6.0,7.0,8.0,9.0,10.0,11.0,12.0,1.0,2.0,3.0,4.0,5.0,6.0,7.0,8.0,9.0],\"Mes_Caixa\":[6.0,7.0,8.0,9.0,10.0,11.0,12.0,1.0,2.0,3.0,4.0,5.0,6.0,7.0,8.0,9.0,10.0,11.0,12.0,1.0,2.0,3.0,4.0,5.0,6.0,7.0,8.0,9.0],\"Receita_Liquida\":[0.0,2691.4533491540487545000000001,2691.4533491540487545000000001,2691.4533491540487545000000001,2691.4533491540487545000000001,2691.4533491540487545000000001,2691.4533491540487545000000001,2691.4533491540487545000000001,2691.4533491540487545000000001,2691.4533491540487545000000001,2691.4533491540487545000000001,2691.4533491540487545000000001,2691.4533491540487545000000001,2790.7680694535440380133333334,2790.7680694535440380133333334,2790.7680694535440380133333334,2790.7680694535440380133333334,2790.7680694535440380133333334,2790.7680694535440380133333334,2790.7680694535440380133333334,2790.7680694535440380133333334,2790.7680694535440380133333334,2790.7680694535440380133333334,2790.7680694535440380133333334,2790.7680694535440380133333334,0.0,0.0,0.0],\"Receita\":[0.0,2691.4533491540487545000000001,2691.4533491540487545000000001,2691.4533491540487545000000001,2691.4533491540487545000000001,2691.4533491540487545000000001,2691.4533491540487545000000001,2691.4533491540487545000000001,2691.4533491540487545000000001,2691.4533491540487545000000001,2691.4533491540487545000000001,2691.4533491540487545000000001,2691.4533491540487545000000001,2790.7680694535440380133333334,2790.7680694535440380133333334,2790.7680694535440380133333334,2790.7680694535440380133333334,2790.7680694535440380133333334,2790.7680694535440380133333334,2790.7680694535440380133333334,2790.7680694535440380133333334,2790.7680694535440380133333334,2790.7680694535440380133333334,2790.7680694535440380133333334,2790.7680694535440380133333334,0.0,0.0,0.0],\"Ebitda\":[0.0,2117.6965647885242545000000001,2117.6965647885242545000000001,2117.6965647885242545000000001,2117.6965647885242545000000001,2117.6965647885242545000000001,2117.6965647885242545000000001,2064.7240647885242545000000001,2064.7240647885242545000000001,2064.7240647885242545000000001,2064.7240647885242545000000001,2064.7240647885242545000000001,2064.7240647885242545000000001,1952.1487850880195380133333334,1952.1487850880195380133333334,1952.1487850880195380133333334,1952.1487850880195380133333334,1952.1487850880195380133333334,1952.1487850880195380133333334,1899.1762850880195380133333334,1899.1762850880195380133333334,1899.1762850880195380133333334,1899.1762850880195380133333334,1899.1762850880195380133333334,1899.1762850880195380133333334,0.0,0.0,0.0],\"Custos\":[0.0,-573.75678436552450000000000000,-573.75678436552450000000000000,-573.75678436552450000000000000,-573.75678436552450000000000000,-573.75678436552450000000000000,-573.75678436552450000000000000,-626.72928436552450000000000000,-626.72928436552450000000000000,-626.72928436552450000000000000,-626.72928436552450000000000000,-626.72928436552450000000000000,-626.72928436552450000000000000,-838.6192843655245000000000000,-838.6192843655245000000000000,-838.6192843655245000000000000,-838.6192843655245000000000000,-838.6192843655245000000000000,-838.6192843655245000000000000,-891.5917843655245000000000000,-891.5917843655245000000000000,-891.5917843655245000000000000,-891.5917843655245000000000000,-891.5917843655245000000000000,-891.5917843655245000000000000,0.0,0.0,0.0],\"Depreciacao_Principal\":[0.0,-1913.0866666666666666666666667,-1913.0866666666666666666666667,-1913.0866666666666666666666667,-1913.0866666666666666666666667,-1913.0866666666666666666666667,-1913.0866666666666666666666667,-1913.0866666666666666666666667,-1913.0866666666666666666666667,-1913.0866666666666666666666667,-1913.0866666666666666666666667,-1913.0866666666666666666666667,-1913.0866666666666666666666667,-1913.0866666666666666666666667,-1913.0866666666666666666666667,-1913.0866666666666666666666667,-1913.0866666666666666666666667,-1913.0866666666666666666666667,-1913.0866666666666666666666667,-1913.0866666666666666666666667,-1913.0866666666666666666666667,-1913.0866666666666666666666667,-1913.0866666666666666666666667,-1913.0866666666666666666666667,-1913.0866666666666666666666667,0.0,0.0,0.0],\"Mao_Obra\":[0.0,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.0,0.0,0.0],\"Ebitda_Caixa\":[0.0,2117.6965647885242545000000001,2117.6965647885242545000000001,2117.6965647885242545000000001,2117.6965647885242545000000001,2117.6965647885242545000000001,2117.6965647885242545000000001,2064.7240647885242545000000001,2064.7240647885242545000000001,2064.7240647885242545000000001,2064.7240647885242545000000001,2064.7240647885242545000000001,2064.7240647885242545000000001,1952.1487850880195380133333334,1952.1487850880195380133333334,1952.1487850880195380133333334,1952.1487850880195380133333334,1952.1487850880195380133333334,1952.1487850880195380133333334,1899.1762850880195380133333334,1899.1762850880195380133333334,1899.1762850880195380133333334,1899.1762850880195380133333334,1899.1762850880195380133333334,1899.1762850880195380133333334,0.0,0.0,0.0],\"Depreciacao_Frete\":[0.0,0.0000,0.0000,0.0000,0.0000,0.0000,0.0000,0.0000,0.0000,0.0000,0.0000,0.0000,0.0000,0.0000,0.0000,0.0000,0.0000,0.0000,0.0000,0.0000,0.0000,0.0000,0.0000,0.0000,0.0000,0.0,0.0,0.0],\"Manutencao\":[0.0,-179.63916666666666666666666667,-179.63916666666666666666666667,-179.63916666666666666666666667,-179.63916666666666666666666667,-179.63916666666666666666666667,-179.63916666666666666666666667,-232.61166666666666666666666667,-232.61166666666666666666666667,-232.61166666666666666666666667,-232.61166666666666666666666667,-232.61166666666666666666666667,-232.61166666666666666666666667,-444.50166666666666666666666667,-444.50166666666666666666666667,-444.50166666666666666666666667,-444.50166666666666666666666667,-444.50166666666666666666666667,-444.50166666666666666666666667,-497.47416666666666666666666667,-497.47416666666666666666666667,-497.47416666666666666666666667,-497.47416666666666666666666667,-497.47416666666666666666666667,-497.47416666666666666666666667,0.0,0.0,0.0],\"Depreciacao\":[0.0,-1921.4200000000000000000000000,-1921.4200000000000000000000000,-1921.4200000000000000000000000,-1921.4200000000000000000000000,-1921.4200000000000000000000000,-1921.4200000000000000000000000,-1921.4200000000000000000000000,-1921.4200000000000000000000000,-1921.4200000000000000000000000,-1921.4200000000000000000000000,-1921.4200000000000000000000000,-1921.4200000000000000000000000,-1921.4200000000000000000000000,-1921.4200000000000000000000000,-1921.4200000000000000000000000,-1921.4200000000000000000000000,-1921.4200000000000000000000000,-1921.4200000000000000000000000,-1921.4200000000000000000000000,-1921.4200000000000000000000000,-1921.4200000000000000000000000,-1921.4200000000000000000000000,-1921.4200000000000000000000000,-1921.4200000000000000000000000,0.0,0.0,0.0],\"Depreciacao_Acessorios\":[0.0,-8.333333333333333333333333333,-8.333333333333333333333333333,-8.333333333333333333333333333,-8.333333333333333333333333333,-8.333333333333333333333333333,-8.333333333333333333333333333,-8.333333333333333333333333333,-8.333333333333333333333333333,-8.333333333333333333333333333,-8.333333333333333333333333333,-8.333333333333333333333333333,-8.333333333333333333333333333,-8.333333333333333333333333333,-8.333333333333333333333333333,-8.333333333333333333333333333,-8.333333333333333333333333333,-8.333333333333333333333333333,-8.333333333333333333333333333,-8.333333333333333333333333333,-8.333333333333333333333333333,-8.333333333333333333333333333,-8.333333333333333333333333333,-8.333333333333333333333333333,-8.333333333333333333333333333,0.0,0.0,0.0],\"Documentacao\":[0.0,-310.43636769885783333333333333,-310.43636769885783333333333333,-310.43636769885783333333333333,-310.43636769885783333333333333,-310.43636769885783333333333333,-310.43636769885783333333333333,-310.43636769885783333333333333,-310.43636769885783333333333333,-310.43636769885783333333333333,-310.43636769885783333333333333,-310.43636769885783333333333333,-310.43636769885783333333333333,-310.43636769885783333333333333,-310.43636769885783333333333333,-310.43636769885783333333333333,-310.43636769885783333333333333,-310.43636769885783333333333333,-310.43636769885783333333333333,-310.43636769885783333333333333,-310.43636769885783333333333333,-310.43636769885783333333333333,-310.43636769885783333333333333,-310.43636769885783333333333333,-310.43636769885783333333333333,0.0,0.0,0.0],\"Saldo_Ganho_Perda\":[0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,51287.990000000000000000000001],\"Ebit_Caixa\":[0.0,196.2765647885242545000000001,196.2765647885242545000000001,196.2765647885242545000000001,196.2765647885242545000000001,196.2765647885242545000000001,196.2765647885242545000000001,143.3040647885242545000000001,143.3040647885242545000000001,143.3040647885242545000000001,143.3040647885242545000000001,143.3040647885242545000000001,143.3040647885242545000000001,30.7287850880195380133333334,30.7287850880195380133333334,30.7287850880195380133333334,30.7287850880195380133333334,30.7287850880195380133333334,30.7287850880195380133333334,-22.2437149119804619866666666,-22.2437149119804619866666666,-22.2437149119804619866666666,-22.2437149119804619866666666,-22.2437149119804619866666666,-22.2437149119804619866666666,0.0,0.0,0.0],\"Outros_Custos\":[0.0,-83.681250000000000000,-83.681250000000000000,-83.681250000000000000,-83.681250000000000000,-83.681250000000000000,-83.681250000000000000,-83.681250000000000000,-83.681250000000000000,-83.681250000000000000,-83.681250000000000000,-83.681250000000000000,-83.681250000000000000,-83.681250000000000000,-83.681250000000000000,-83.681250000000000000,-83.681250000000000000,-83.681250000000000000,-83.681250000000000000,-83.681250000000000000,-83.681250000000000000,-83.681250000000000000,-83.681250000000000000,-83.681250000000000000,-83.681250000000000000,0.0,0.0,0.0],\"Lair\":[0.0,196.27656478852425450000000007,196.27656478852425450000000007,196.27656478852425450000000007,196.27656478852425450000000007,196.27656478852425450000000007,196.27656478852425450000000007,143.30406478852425450000000007,143.30406478852425450000000007,143.30406478852425450000000007,143.30406478852425450000000007,143.30406478852425450000000007,143.30406478852425450000000007,30.728785088019538013333333367,30.728785088019538013333333367,30.728785088019538013333333367,30.728785088019538013333333367,30.728785088019538013333333367,30.728785088019538013333333367,-22.243714911980461986666666633,-22.243714911980461986666666633,-22.243714911980461986666666633,-22.243714911980461986666666633,-22.243714911980461986666666633,-22.243714911980461986666666633,0.0,0.0,51287.990000000000000000000001],\"Imposto\":[0.0,-66.734032028098246530000000024,-66.734032028098246530000000026,-66.73403202809824653000000002,-66.73403202809824653000000003,-66.73403202809824653000000004,-66.73403202809824653000000003,-48.723382028098246530000000024,-48.723382028098246530000000026,-48.72338202809824653000000002,-48.72338202809824653000000003,-48.72338202809824653000000002,-48.72338202809824653000000002,-10.44778692992664292453333335,-10.44778692992664292453333336,-10.44778692992664292453333335,-10.44778692992664292453333336,-10.44778692992664292453333336,-10.44778692992664292453333335,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.00000000000000000000000000,-17392.539421579559857547200000],\"Saldo_Anual_Acumulado_LAIR\":[0.0,0.0,0.0,0.0,0.0,0.0,1177.6593887311455270000000005,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,1044.1970992592627550800000008,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,51154.527710528117228080000001],\"FCO\":[0.0,2050.9625327604260079700000001,2050.9625327604260079700000001,2050.9625327604260079700000001,2050.9625327604260079700000001,2050.9625327604260079700000001,2050.9625327604260079700000001,2016.0006827604260079700000001,2016.0006827604260079700000001,2016.0006827604260079700000001,2016.0006827604260079700000001,2016.0006827604260079700000001,2016.0006827604260079700000001,1941.7009981580928950888000000,1941.7009981580928950888000000,1941.7009981580928950888000000,1941.7009981580928950888000000,1941.7009981580928950888000000,1941.7009981580928950888000000,1899.1762850880195380133333334,1899.1762850880195380133333334,1899.1762850880195380133333334,1899.1762850880195380133333334,1899.1762850880195380133333334,1899.1762850880195380133333334,0.0,0.00000000000000000000000000,-17392.539421579559857547200000],\"Saldo_Mensal_Acumulado_LAIR\":[0.0,196.27656478852425450000000007,392.55312957704850900000000014,588.82969436557276350000000021,785.10625915409701800000000028,981.3828239426212725000000004,0.0,143.30406478852425450000000007,286.60812957704850900000000014,429.91219436557276350000000021,573.21625915409701800000000028,716.52032394262127250000000035,859.8243887311455270000000004,890.5531738191650650133333338,921.2819589071846030266666672,952.0107439952041410400000006,982.7395290832236790533333340,1013.4683141712432170666666674,0.0,-22.243714911980461986666666633,-44.487429823960923973333333266,-66.731144735941385959999999899,-88.97485964792184794666666653,-111.21857455990230993333333316,-133.46228947188277191999999979,-133.46228947188277191999999979,-133.46228947188277191999999979,51154.527710528117228080000001],\"Capex\":[-114985.20000000000000000000000,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0],\"Lucro_Tributavel_antes_Prejuizo_Fiscal\":[0.0,196.27656478852425450000000007,392.55312957704850900000000014,588.82969436557276350000000021,785.10625915409701800000000028,981.3828239426212725000000004,1177.6593887311455270000000005,143.30406478852425450000000007,286.60812957704850900000000014,429.91219436557276350000000021,573.21625915409701800000000028,716.52032394262127250000000035,859.8243887311455270000000004,890.5531738191650650133333338,921.2819589071846030266666672,952.0107439952041410400000006,982.7395290832236790533333340,1013.4683141712432170666666674,1044.1970992592627550800000008,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,51154.527710528117228080000001],\"Adiantamento_PMT\":[0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0],\"Prejuízo_Fiscal_Usado_Resultado\":[0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0],\"Venda_Ativo\":[0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,114419.850000000000000000],\"Lucro_Tributavel_depois_Prejuizo_Fiscal\":[0.0,196.27656478852425450000000007,392.55312957704850900000000014,588.82969436557276350000000021,785.10625915409701800000000028,981.3828239426212725000000004,1177.6593887311455270000000005,143.30406478852425450000000007,286.60812957704850900000000014,429.91219436557276350000000021,573.21625915409701800000000028,716.52032394262127250000000035,859.8243887311455270000000004,890.5531738191650650133333338,921.2819589071846030266666672,952.0107439952041410400000006,982.7395290832236790533333340,1013.4683141712432170666666674,1044.1970992592627550800000008,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,51154.527710528117228080000001],\"FCL\":[-114985.20000000000000000000000,2050.9625327604260079700000001,2050.9625327604260079700000001,2050.9625327604260079700000001,2050.9625327604260079700000001,2050.9625327604260079700000001,2050.9625327604260079700000001,2016.0006827604260079700000001,2016.0006827604260079700000001,2016.0006827604260079700000001,2016.0006827604260079700000001,2016.0006827604260079700000001,2016.0006827604260079700000001,1941.7009981580928950888000000,1941.7009981580928950888000000,1941.7009981580928950888000000,1941.7009981580928950888000000,1941.7009981580928950888000000,1941.7009981580928950888000000,1899.1762850880195380133333334,1899.1762850880195380133333334,1899.1762850880195380133333334,1899.1762850880195380133333334,1899.1762850880195380133333334,1899.1762850880195380133333334,0.0,0.00000000000000000000000000,97027.31057842044014245280000],\"Ebit\":[0.0,196.2765647885242545000000001,196.2765647885242545000000001,196.2765647885242545000000001,196.2765647885242545000000001,196.2765647885242545000000001,196.2765647885242545000000001,143.3040647885242545000000001,143.3040647885242545000000001,143.3040647885242545000000001,143.3040647885242545000000001,143.3040647885242545000000001,143.3040647885242545000000001,30.7287850880195380133333334,30.7287850880195380133333334,30.7287850880195380133333334,30.7287850880195380133333334,30.7287850880195380133333334,30.7287850880195380133333334,-22.2437149119804619866666666,-22.2437149119804619866666666,-22.2437149119804619866666666,-22.2437149119804619866666666,-22.2437149119804619866666666,-22.2437149119804619866666666,0.0,0.0,0.0],\"Imposto_Caixa\":[0.0,66.734032028098246530000000024,66.734032028098246530000000026,66.73403202809824653000000002,66.73403202809824653000000003,66.73403202809824653000000004,66.73403202809824653000000003,48.723382028098246530000000024,48.723382028098246530000000026,48.72338202809824653000000002,48.72338202809824653000000003,48.72338202809824653000000002,48.72338202809824653000000002,10.44778692992664292453333335,10.44778692992664292453333336,10.44778692992664292453333335,10.44778692992664292453333336,10.44778692992664292453333336,10.44778692992664292453333335,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.00000000000000000000000000,17392.539421579559857547200000],\"Prejuízo_Fiscal_BOP\":[0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0],\"Lucro_Liquido\":[0.0,129.54253276042600797000000008,129.54253276042600797000000007,129.54253276042600797000000008,129.54253276042600797000000007,129.54253276042600797000000006,129.54253276042600797000000007,94.58068276042600797000000008,94.58068276042600797000000007,94.58068276042600797000000008,94.58068276042600797000000007,94.58068276042600797000000008,94.58068276042600797000000008,20.28099815809289508880000005,20.28099815809289508880000004,20.28099815809289508880000005,20.28099815809289508880000004,20.28099815809289508880000004,20.28099815809289508880000005,-22.2437149119804619866666666,-22.2437149119804619866666666,-22.2437149119804619866666666,-22.2437149119804619866666666,-22.2437149119804619866666666,-22.2437149119804619866666666,0.0,0.00000000000000000000000000,-17392.539421579559857547200000],\"Prejuízo_Fiscal_Criado\":[0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0],\"Prejuízo_Fiscal_Usado\":[0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0],\"Prejuízo_Fiscal_EOP\":[0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0],\"Saldo_Acumulado_Prejuízo_Fiscal_Criado\":[0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0]}","SME":false,"LINEDELETED":false}
{"ID":5159,"DATE":0,"ENGINELOGDATE":"2020-02-15T16:46:12.783","QUOTELINEID":"0Q05A0000024bQnSAI","LINENUMBER":"00000345","QUOTENUMBER":"00000250","PRODUCTCODE":"PL004372","PRODUCTNAME":"CHEVROLET ONIX 1.0 LT 2020 MANUAL 5P FLEX 5B48AL / R7D","QUANTITY":1.00,"TIME":24,"CREATEDDATE":"2020-02-15T16:46:12.783","USEREMAIL":"kelli.paim@ouroverde.net.br","VERSION":0,"PRICED":false,"IDSALESFORCE":"0QL5A000005PXKPWA4","PRICING_SPREADSHEET":"[{\"Produto\":\"PL004372 - CHEVROLET ONIX 1.0 LT 2020 MANUAL 5P FLEX 5B48AL / R7D\",\"Cotação\":\"00000250\",\"Linha Cotação\":\"00000345\",\"Quantidade\":\"1\",\"Prazo\":\"24\",\"Data de Fechamento\":\"28/02/2020\",\"Nome da Conta\":\"MR Consulting\",\"Prazo de Entrega\":90,\"Classificação de crédito\":\"D\",\"Adiantamento de PMT\":0,\"UF Emplacamento\":\"MG\",\"UF Entrega\":\"SC\",\"Tipo Municipio Entrega\":\"Capital\",\"Forma de Entrega\":\"Retirada do cliente na Concessionária\",\"Responsabilidade Frete\":\"Ouro Verde\",\"Transporte Remunerado(pessoas e/ou produtos)\":\"Não\",\"Reajuste\":\"Sim\",\"Final de Placa(Números)\":\"Não\",\"Inicio de Placa(Letras)\":\"Não\",\"Tipo de Uso\":\"Comercial\",\"Tipo de Rodagem\":\"Asfalto\",\"Km Mensal\":\"2000\",\"Seguro Terceiros RCF-V(Responsabilidade Civil Facultativa)\":\"Sim\",\"Franquia %\":\"10\",\"Seguro Casco\":\"Sim\",\"Quantidade de Pneus\":\"4\",\"Danos Morais (DMO)\":\"0.00\",\"Acidentes Pessoais a Passageiros (APP)\":\"0.00\",\"Franquia Valor\":\"0.00\",\"Carro Reserva\":\"Sim\",\"Manutenção\":\"Preventiva\",\"Quantidade de Diárias de Reserva\":\"3\",\"Tipo de Reserva\":\"Básico\",\"Target\":\"0.00\",\"Qtde de Reserva Dedicada\":\"0\",\"Desconto Preço Público(%)\":\"17.00\",\"Preço Público\":\"52890.00\",\"Investimento Bruto Financiável\":\"45218.40\",\"Investimento Bruto Vista\":\"650.00\",\"Percentual Residual\":\"70.92\",\"Percentual Agravo\":\"100.00\",\"Valor Residual\":\"38635.00\",\"Percentual de Reajuste\":\"4.00\",\"Parcela Financiamento\":\"2078.26\",\"Parcela Residual\":\"-1466.60\",\"Manutenção (R$)\":\"76.31\",\"Custo Pneu\":\"58.33\",\"Crédito PIS/COFINS\":\"-83.17\",\"Custo Aquisição\":\"528.49\",\"Licenciamento\":\"4.41\",\"IPVA\":\"37.68\",\"Seguro Obrigatório DPVAT\":\"0.44\",\"Taxa Inclusão Sindiloc\":\"0.00\",\"Taxa de Despachante\":\"1.25\",\"Par de Placas e Lacre\":\"5.60\",\"1º Emplacamento\":\"4.25\",\"Escolha de placa\":\"0.00\",\"Custo Seguro Terceiros RCF-V\":\"14.84\",\"Frete\":\"0.00\",\"Frete Desmobilização\":\"375.00\",\"Custo Administrativo\":\"37.00\",\"Estrutura Sublocada\":\"10.72\",\"Percentual Risco\":\"3.00\",\"Risco\":\"69.55\",\"ANTT\":\"0.00\",\"Taxa de Fluxo Positivo\":\"0.00\",\"Custo Fixo\":\"138.03\",\"Custo Variável\":\"134.64\",\"Custo Indireto\":\"499.82\",\"Impostos\":\"132.61\",\"Franquia Seguro\":\"0.00\",\"Agravo de Quantidade\":\"100.00\",\"Agravo de Tipo de Terreno\":\"100.00\",\"Agravo de KM\":\"100.00\",\"Agravo de Tipo de Uso\":\"100.00\",\"Condição de Pagamento\":\"30.00\",\"Desconto do Projeto\":\"0.00\",\"Custo Estrutura Dedicada\":\"0.00\",\"Descritivo Estrutura Dedicada\":null,\"Custo Mão de Obra\":\"0.00\",\"Descritivo Mão de Obra\":null,\"Custo KM Excedido\":\"0.21\",\"Valor Locação Individual\":\"1433.59\",\"Valor Precificado(locação + serviços)\":\"1556.09\",\"Spread\":3.97,\"Modalidade Utilizada\":null,\"Atualizado por\":\"kelli.paim@ouroverde.net.br - 15/02/2020 16:46\",\"Data Inicio Contrato\":\"28/05/2020\",\"Data Fim Contrato\":\"28/05/2022\",\"Data Termino Recebimento\":\"27/06/2022\",\"Data Pagamento Efetiva\":\"27/06/2020\",\"Prazo de Venda em Dias\":\"90\",\"Data Venda Efetiva\":\"26/08/2022\",\"Depreciação Fiscal Equipamento\":\"20.00\",\"Depreciação Fiscal Acessórios\":\"50.00\",\"Depreciação Fiscal Mobilização\":\"50.00\",\"Meses Depreciação Equipamento\":\"60.00\",\"Meses Depreciação Acessórios\":\"24.00\",\"Meses Depreciação Mobilização\":\"24.00\",\"Investimento Equipamento\":\"45218.40\",\"Depreciação Anual Equipamento\":\"9043.68\",\"Investimento Acessórios\":\"650.00\",\"Depreciação Anual Acessórios\":\"325.00\",\"Investimento Mobilização\":\"0.00\",\"Depreciação Anual Mobilização\":\"0.00\",\"Depreciação Mensal Equipamento\":\"753.64\",\"Depreciação Mensal Acessórios\":\"27.08\",\"Depreciação Mensal Mobilização\":\"0.00\",\"Mês Efetivo Venda\":\"27.00\",\"Mês Término Recebimento\":\"25.00\",\"Depreciação Acumulada Equipamento\":\"20348.28\",\"Depreciação Acumulada Acessórios\":\"650.00\",\"Depreciação Acumulada Mobilização\":\"0.00\",\"Depreciação do Contrato\":\"20998.28\",\"Residual Total\":\"38635.00\",\"Desmobilização Total\":\"375.00\",\"Residual Liquido Desmobilização\":\"38260.00\",\"Investimento Total\":\"45868.40\",\"Saldo Ganho Perda\":\"13389.88\",\"Saldo Residual Total\":\"38260.00\",\"Alíquota Imposto de Renda\":\"34.00\",\"Limite Uso Prejuízo Fiscal\":\"30.00\",\"Uso Restituição IR\":\"80.00\",\"Valor do Tacógrafo\":\"0.00\"},{\"Produto\":\"\"},{\"Produto\":\"Descrição Opcionais\",\"Cotação\":\"Valor Opcionais\",\"Linha Cotação\":\"Opcionais com Desconto\"},{\"Produto\":\"PO016842 - Pintura metálica CHEVROLET\",\"Cotação\":\"1590.00\",\"Linha Cotação\":\"1319.70\"},{\"Produto\":\"\"},{\"Produto\":\"Descrição Acessórios\",\"Cotação\":\"Valor do Acessório\"},{\"Produto\":\"PA000179 - RADIO AM/FM COM BLUETOOTH E USB\",\"Cotação\":\"450.00\"},{\"Produto\":\"PA000246 - PELICULA DE PROTEÇAO SOLAR/UV\",\"Cotação\":\"200.00\"},{\"Produto\":\"\"},{\"Produto\":\"Descrição Serviço\",\"Cotação\":\"Valor do Serviço\"},{\"Produto\":\"VS000077 - Telemetria\",\"Cotação\":\"111.00\"},{\"Produto\":\"VS000060 - Ouro Fleet\",\"Cotação\":\"6.10\"}]","CASHFLOW_SPREADSHEET":"[{\"Fluxo\":\"DRE\",\"Linha\":1,\"Campo\":\"Ano\",\"Coluna 0\":2020.0,\"Coluna 1\":2020.0,\"Coluna 2\":2020.0,\"Coluna 3\":2020.0,\"Coluna 4\":2020.0,\"Coluna 5\":2020.0,\"Coluna 6\":2020.0,\"Coluna 7\":2020.0,\"Coluna 8\":2021.0,\"Coluna 9\":2021.0,\"Coluna 10\":2021.0,\"Coluna 11\":2021.0,\"Coluna 12\":2021.0,\"Coluna 13\":2021.0,\"Coluna 14\":2021.0,\"Coluna 15\":2021.0,\"Coluna 16\":2021.0,\"Coluna 17\":2021.0,\"Coluna 18\":2021.0,\"Coluna 19\":2021.0,\"Coluna 20\":2022.0,\"Coluna 21\":2022.0,\"Coluna 22\":2022.0,\"Coluna 23\":2022.0,\"Coluna 24\":2022.0,\"Coluna 25\":2022.0,\"Coluna 26\":2022.0,\"Coluna 27\":2022.0},{\"Fluxo\":\"DRE\",\"Linha\":2,\"Campo\":\"Mês\",\"Coluna 0\":\"5/2020\",\"Coluna 1\":\"6/2020\",\"Coluna 2\":\"7/2020\",\"Coluna 3\":\"8/2020\",\"Coluna 4\":\"9/2020\",\"Coluna 5\":\"10/2020\",\"Coluna 6\":\"11/2020\",\"Coluna 7\":\"12/2020\",\"Coluna 8\":\"1/2021\",\"Coluna 9\":\"2/2021\",\"Coluna 10\":\"3/2021\",\"Coluna 11\":\"4/2021\",\"Coluna 12\":\"5/2021\",\"Coluna 13\":\"6/2021\",\"Coluna 14\":\"7/2021\",\"Coluna 15\":\"8/2021\",\"Coluna 16\":\"9/2021\",\"Coluna 17\":\"10/2021\",\"Coluna 18\":\"11/2021\",\"Coluna 19\":\"12/2021\",\"Coluna 20\":\"1/2022\",\"Coluna 21\":\"2/2022\",\"Coluna 22\":\"3/2022\",\"Coluna 23\":\"4/2022\",\"Coluna 24\":\"5/2022\",\"Coluna 25\":\"6/2022\",\"Coluna 26\":\"7/2022\",\"Coluna 27\":\"8/2022\"},{\"Fluxo\":\"DRE\",\"Linha\":3,\"Campo\":\"Receita Líquida\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"1384.15\",\"Coluna 2\":\"1384.15\",\"Coluna 3\":\"1384.15\",\"Coluna 4\":\"1384.15\",\"Coluna 5\":\"1384.15\",\"Coluna 6\":\"1384.15\",\"Coluna 7\":\"1384.15\",\"Coluna 8\":\"1384.15\",\"Coluna 9\":\"1384.15\",\"Coluna 10\":\"1384.15\",\"Coluna 11\":\"1384.15\",\"Coluna 12\":\"1384.15\",\"Coluna 13\":\"1436.19\",\"Coluna 14\":\"1436.19\",\"Coluna 15\":\"1436.19\",\"Coluna 16\":\"1436.19\",\"Coluna 17\":\"1436.19\",\"Coluna 18\":\"1436.19\",\"Coluna 19\":\"1436.19\",\"Coluna 20\":\"1436.19\",\"Coluna 21\":\"1436.19\",\"Coluna 22\":\"1436.19\",\"Coluna 23\":\"1436.19\",\"Coluna 24\":\"1436.19\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"DRE\",\"Linha\":4,\"Campo\":\"Custos\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"-263.16\",\"Coluna 2\":\"-263.16\",\"Coluna 3\":\"-263.16\",\"Coluna 4\":\"-263.16\",\"Coluna 5\":\"-263.16\",\"Coluna 6\":\"-263.16\",\"Coluna 7\":\"-282.23\",\"Coluna 8\":\"-282.23\",\"Coluna 9\":\"-282.23\",\"Coluna 10\":\"-282.23\",\"Coluna 11\":\"-282.23\",\"Coluna 12\":\"-282.23\",\"Coluna 13\":\"-358.54\",\"Coluna 14\":\"-358.54\",\"Coluna 15\":\"-358.54\",\"Coluna 16\":\"-358.54\",\"Coluna 17\":\"-358.54\",\"Coluna 18\":\"-358.54\",\"Coluna 19\":\"-377.62\",\"Coluna 20\":\"-377.62\",\"Coluna 21\":\"-377.62\",\"Coluna 22\":\"-377.62\",\"Coluna 23\":\"-377.62\",\"Coluna 24\":\"-377.62\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"DRE\",\"Linha\":5,\"Campo\":\"Mão de Obra\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"0.00\",\"Coluna 2\":\"0.00\",\"Coluna 3\":\"0.00\",\"Coluna 4\":\"0.00\",\"Coluna 5\":\"0.00\",\"Coluna 6\":\"0.00\",\"Coluna 7\":\"0.00\",\"Coluna 8\":\"0.00\",\"Coluna 9\":\"0.00\",\"Coluna 10\":\"0.00\",\"Coluna 11\":\"0.00\",\"Coluna 12\":\"0.00\",\"Coluna 13\":\"0.00\",\"Coluna 14\":\"0.00\",\"Coluna 15\":\"0.00\",\"Coluna 16\":\"0.00\",\"Coluna 17\":\"0.00\",\"Coluna 18\":\"0.00\",\"Coluna 19\":\"0.00\",\"Coluna 20\":\"0.00\",\"Coluna 21\":\"0.00\",\"Coluna 22\":\"0.00\",\"Coluna 23\":\"0.00\",\"Coluna 24\":\"0.00\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"DRE\",\"Linha\":6,\"Campo\":\"Manutenção\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"-77.41\",\"Coluna 2\":\"-77.41\",\"Coluna 3\":\"-77.41\",\"Coluna 4\":\"-77.41\",\"Coluna 5\":\"-77.41\",\"Coluna 6\":\"-77.41\",\"Coluna 7\":\"-96.49\",\"Coluna 8\":\"-96.49\",\"Coluna 9\":\"-96.49\",\"Coluna 10\":\"-96.49\",\"Coluna 11\":\"-96.49\",\"Coluna 12\":\"-96.49\",\"Coluna 13\":\"-172.80\",\"Coluna 14\":\"-172.80\",\"Coluna 15\":\"-172.80\",\"Coluna 16\":\"-172.80\",\"Coluna 17\":\"-172.80\",\"Coluna 18\":\"-172.80\",\"Coluna 19\":\"-191.88\",\"Coluna 20\":\"-191.88\",\"Coluna 21\":\"-191.88\",\"Coluna 22\":\"-191.88\",\"Coluna 23\":\"-191.88\",\"Coluna 24\":\"-191.88\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"DRE\",\"Linha\":7,\"Campo\":\"Documentação\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"-138.03\",\"Coluna 2\":\"-138.03\",\"Coluna 3\":\"-138.03\",\"Coluna 4\":\"-138.03\",\"Coluna 5\":\"-138.03\",\"Coluna 6\":\"-138.03\",\"Coluna 7\":\"-138.03\",\"Coluna 8\":\"-138.03\",\"Coluna 9\":\"-138.03\",\"Coluna 10\":\"-138.03\",\"Coluna 11\":\"-138.03\",\"Coluna 12\":\"-138.03\",\"Coluna 13\":\"-138.03\",\"Coluna 14\":\"-138.03\",\"Coluna 15\":\"-138.03\",\"Coluna 16\":\"-138.03\",\"Coluna 17\":\"-138.03\",\"Coluna 18\":\"-138.03\",\"Coluna 19\":\"-138.03\",\"Coluna 20\":\"-138.03\",\"Coluna 21\":\"-138.03\",\"Coluna 22\":\"-138.03\",\"Coluna 23\":\"-138.03\",\"Coluna 24\":\"-138.03\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"DRE\",\"Linha\":8,\"Campo\":\"Outros Custos\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"-47.72\",\"Coluna 2\":\"-47.72\",\"Coluna 3\":\"-47.72\",\"Coluna 4\":\"-47.72\",\"Coluna 5\":\"-47.72\",\"Coluna 6\":\"-47.72\",\"Coluna 7\":\"-47.72\",\"Coluna 8\":\"-47.72\",\"Coluna 9\":\"-47.72\",\"Coluna 10\":\"-47.72\",\"Coluna 11\":\"-47.72\",\"Coluna 12\":\"-47.72\",\"Coluna 13\":\"-47.72\",\"Coluna 14\":\"-47.72\",\"Coluna 15\":\"-47.72\",\"Coluna 16\":\"-47.72\",\"Coluna 17\":\"-47.72\",\"Coluna 18\":\"-47.72\",\"Coluna 19\":\"-47.72\",\"Coluna 20\":\"-47.72\",\"Coluna 21\":\"-47.72\",\"Coluna 22\":\"-47.72\",\"Coluna 23\":\"-47.72\",\"Coluna 24\":\"-47.72\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"DRE\",\"Linha\":9,\"Campo\":\"EBITDA\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"1120.99\",\"Coluna 2\":\"1120.99\",\"Coluna 3\":\"1120.99\",\"Coluna 4\":\"1120.99\",\"Coluna 5\":\"1120.99\",\"Coluna 6\":\"1120.99\",\"Coluna 7\":\"1101.91\",\"Coluna 8\":\"1101.91\",\"Coluna 9\":\"1101.91\",\"Coluna 10\":\"1101.91\",\"Coluna 11\":\"1101.91\",\"Coluna 12\":\"1101.91\",\"Coluna 13\":\"1077.64\",\"Coluna 14\":\"1077.64\",\"Coluna 15\":\"1077.64\",\"Coluna 16\":\"1077.64\",\"Coluna 17\":\"1077.64\",\"Coluna 18\":\"1077.64\",\"Coluna 19\":\"1058.57\",\"Coluna 20\":\"1058.57\",\"Coluna 21\":\"1058.57\",\"Coluna 22\":\"1058.57\",\"Coluna 23\":\"1058.57\",\"Coluna 24\":\"1058.57\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"DRE\",\"Linha\":10,\"Campo\":\"Depreciação\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"-780.72\",\"Coluna 2\":\"-780.72\",\"Coluna 3\":\"-780.72\",\"Coluna 4\":\"-780.72\",\"Coluna 5\":\"-780.72\",\"Coluna 6\":\"-780.72\",\"Coluna 7\":\"-780.72\",\"Coluna 8\":\"-780.72\",\"Coluna 9\":\"-780.72\",\"Coluna 10\":\"-780.72\",\"Coluna 11\":\"-780.72\",\"Coluna 12\":\"-780.72\",\"Coluna 13\":\"-780.72\",\"Coluna 14\":\"-780.72\",\"Coluna 15\":\"-780.72\",\"Coluna 16\":\"-780.72\",\"Coluna 17\":\"-780.72\",\"Coluna 18\":\"-780.72\",\"Coluna 19\":\"-780.72\",\"Coluna 20\":\"-780.72\",\"Coluna 21\":\"-780.72\",\"Coluna 22\":\"-780.72\",\"Coluna 23\":\"-780.72\",\"Coluna 24\":\"-780.72\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"DRE\",\"Linha\":11,\"Campo\":\"Depreciação do Principal\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"-753.64\",\"Coluna 2\":\"-753.64\",\"Coluna 3\":\"-753.64\",\"Coluna 4\":\"-753.64\",\"Coluna 5\":\"-753.64\",\"Coluna 6\":\"-753.64\",\"Coluna 7\":\"-753.64\",\"Coluna 8\":\"-753.64\",\"Coluna 9\":\"-753.64\",\"Coluna 10\":\"-753.64\",\"Coluna 11\":\"-753.64\",\"Coluna 12\":\"-753.64\",\"Coluna 13\":\"-753.64\",\"Coluna 14\":\"-753.64\",\"Coluna 15\":\"-753.64\",\"Coluna 16\":\"-753.64\",\"Coluna 17\":\"-753.64\",\"Coluna 18\":\"-753.64\",\"Coluna 19\":\"-753.64\",\"Coluna 20\":\"-753.64\",\"Coluna 21\":\"-753.64\",\"Coluna 22\":\"-753.64\",\"Coluna 23\":\"-753.64\",\"Coluna 24\":\"-753.64\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"DRE\",\"Linha\":12,\"Campo\":\"Depreciação do Frete\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"0.00\",\"Coluna 2\":\"0.00\",\"Coluna 3\":\"0.00\",\"Coluna 4\":\"0.00\",\"Coluna 5\":\"0.00\",\"Coluna 6\":\"0.00\",\"Coluna 7\":\"0.00\",\"Coluna 8\":\"0.00\",\"Coluna 9\":\"0.00\",\"Coluna 10\":\"0.00\",\"Coluna 11\":\"0.00\",\"Coluna 12\":\"0.00\",\"Coluna 13\":\"0.00\",\"Coluna 14\":\"0.00\",\"Coluna 15\":\"0.00\",\"Coluna 16\":\"0.00\",\"Coluna 17\":\"0.00\",\"Coluna 18\":\"0.00\",\"Coluna 19\":\"0.00\",\"Coluna 20\":\"0.00\",\"Coluna 21\":\"0.00\",\"Coluna 22\":\"0.00\",\"Coluna 23\":\"0.00\",\"Coluna 24\":\"0.00\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"DRE\",\"Linha\":13,\"Campo\":\"Depreciação dos Acessórios\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"-27.08\",\"Coluna 2\":\"-27.08\",\"Coluna 3\":\"-27.08\",\"Coluna 4\":\"-27.08\",\"Coluna 5\":\"-27.08\",\"Coluna 6\":\"-27.08\",\"Coluna 7\":\"-27.08\",\"Coluna 8\":\"-27.08\",\"Coluna 9\":\"-27.08\",\"Coluna 10\":\"-27.08\",\"Coluna 11\":\"-27.08\",\"Coluna 12\":\"-27.08\",\"Coluna 13\":\"-27.08\",\"Coluna 14\":\"-27.08\",\"Coluna 15\":\"-27.08\",\"Coluna 16\":\"-27.08\",\"Coluna 17\":\"-27.08\",\"Coluna 18\":\"-27.08\",\"Coluna 19\":\"-27.08\",\"Coluna 20\":\"-27.08\",\"Coluna 21\":\"-27.08\",\"Coluna 22\":\"-27.08\",\"Coluna 23\":\"-27.08\",\"Coluna 24\":\"-27.08\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"DRE\",\"Linha\":14,\"Campo\":\"Ebit\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"340.27\",\"Coluna 2\":\"340.27\",\"Coluna 3\":\"340.27\",\"Coluna 4\":\"340.27\",\"Coluna 5\":\"340.27\",\"Coluna 6\":\"340.27\",\"Coluna 7\":\"321.19\",\"Coluna 8\":\"321.19\",\"Coluna 9\":\"321.19\",\"Coluna 10\":\"321.19\",\"Coluna 11\":\"321.19\",\"Coluna 12\":\"321.19\",\"Coluna 13\":\"296.92\",\"Coluna 14\":\"296.92\",\"Coluna 15\":\"296.92\",\"Coluna 16\":\"296.92\",\"Coluna 17\":\"296.92\",\"Coluna 18\":\"296.92\",\"Coluna 19\":\"277.84\",\"Coluna 20\":\"277.84\",\"Coluna 21\":\"277.84\",\"Coluna 22\":\"277.84\",\"Coluna 23\":\"277.84\",\"Coluna 24\":\"277.84\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"DRE\",\"Linha\":15,\"Campo\":\"Impostos\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"-115.69\",\"Coluna 2\":\"-115.69\",\"Coluna 3\":\"-115.69\",\"Coluna 4\":\"-115.69\",\"Coluna 5\":\"-115.69\",\"Coluna 6\":\"-115.69\",\"Coluna 7\":\"-109.20\",\"Coluna 8\":\"-109.20\",\"Coluna 9\":\"-109.20\",\"Coluna 10\":\"-109.20\",\"Coluna 11\":\"-109.20\",\"Coluna 12\":\"-109.20\",\"Coluna 13\":\"-100.95\",\"Coluna 14\":\"-100.95\",\"Coluna 15\":\"-100.95\",\"Coluna 16\":\"-100.95\",\"Coluna 17\":\"-100.95\",\"Coluna 18\":\"-100.95\",\"Coluna 19\":\"-94.47\",\"Coluna 20\":\"-94.47\",\"Coluna 21\":\"-94.47\",\"Coluna 22\":\"-94.47\",\"Coluna 23\":\"-94.47\",\"Coluna 24\":\"-94.47\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"-5024.89\"},{\"Fluxo\":\"DRE\",\"Linha\":16,\"Campo\":\"Lucro Líquido\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"224.58\",\"Coluna 2\":\"224.58\",\"Coluna 3\":\"224.58\",\"Coluna 4\":\"224.58\",\"Coluna 5\":\"224.58\",\"Coluna 6\":\"224.58\",\"Coluna 7\":\"211.99\",\"Coluna 8\":\"211.99\",\"Coluna 9\":\"211.99\",\"Coluna 10\":\"211.99\",\"Coluna 11\":\"211.99\",\"Coluna 12\":\"211.99\",\"Coluna 13\":\"195.97\",\"Coluna 14\":\"195.97\",\"Coluna 15\":\"195.97\",\"Coluna 16\":\"195.97\",\"Coluna 17\":\"195.97\",\"Coluna 18\":\"195.97\",\"Coluna 19\":\"183.38\",\"Coluna 20\":\"183.38\",\"Coluna 21\":\"183.38\",\"Coluna 22\":\"183.38\",\"Coluna 23\":\"183.38\",\"Coluna 24\":\"183.38\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"-5024.89\"},{\"Fluxo\":\"\"},{\"Fluxo\":\"Imposto\",\"Linha\":1,\"Campo\":\"Ano\",\"Coluna 0\":2020.0,\"Coluna 1\":2020.0,\"Coluna 2\":2020.0,\"Coluna 3\":2020.0,\"Coluna 4\":2020.0,\"Coluna 5\":2020.0,\"Coluna 6\":2020.0,\"Coluna 7\":2020.0,\"Coluna 8\":2021.0,\"Coluna 9\":2021.0,\"Coluna 10\":2021.0,\"Coluna 11\":2021.0,\"Coluna 12\":2021.0,\"Coluna 13\":2021.0,\"Coluna 14\":2021.0,\"Coluna 15\":2021.0,\"Coluna 16\":2021.0,\"Coluna 17\":2021.0,\"Coluna 18\":2021.0,\"Coluna 19\":2021.0,\"Coluna 20\":2022.0,\"Coluna 21\":2022.0,\"Coluna 22\":2022.0,\"Coluna 23\":2022.0,\"Coluna 24\":2022.0,\"Coluna 25\":2022.0,\"Coluna 26\":2022.0,\"Coluna 27\":2022.0},{\"Fluxo\":\"Imposto\",\"Linha\":2,\"Campo\":\"Mês\",\"Coluna 0\":\"5/2020\",\"Coluna 1\":\"6/2020\",\"Coluna 2\":\"7/2020\",\"Coluna 3\":\"8/2020\",\"Coluna 4\":\"9/2020\",\"Coluna 5\":\"10/2020\",\"Coluna 6\":\"11/2020\",\"Coluna 7\":\"12/2020\",\"Coluna 8\":\"1/2021\",\"Coluna 9\":\"2/2021\",\"Coluna 10\":\"3/2021\",\"Coluna 11\":\"4/2021\",\"Coluna 12\":\"5/2021\",\"Coluna 13\":\"6/2021\",\"Coluna 14\":\"7/2021\",\"Coluna 15\":\"8/2021\",\"Coluna 16\":\"9/2021\",\"Coluna 17\":\"10/2021\",\"Coluna 18\":\"11/2021\",\"Coluna 19\":\"12/2021\",\"Coluna 20\":\"1/2022\",\"Coluna 21\":\"2/2022\",\"Coluna 22\":\"3/2022\",\"Coluna 23\":\"4/2022\",\"Coluna 24\":\"5/2022\",\"Coluna 25\":\"6/2022\",\"Coluna 26\":\"7/2022\",\"Coluna 27\":\"8/2022\"},{\"Fluxo\":\"Imposto\",\"Linha\":3,\"Campo\":\"EBITDA\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"1120.99\",\"Coluna 2\":\"1120.99\",\"Coluna 3\":\"1120.99\",\"Coluna 4\":\"1120.99\",\"Coluna 5\":\"1120.99\",\"Coluna 6\":\"1120.99\",\"Coluna 7\":\"1101.91\",\"Coluna 8\":\"1101.91\",\"Coluna 9\":\"1101.91\",\"Coluna 10\":\"1101.91\",\"Coluna 11\":\"1101.91\",\"Coluna 12\":\"1101.91\",\"Coluna 13\":\"1077.64\",\"Coluna 14\":\"1077.64\",\"Coluna 15\":\"1077.64\",\"Coluna 16\":\"1077.64\",\"Coluna 17\":\"1077.64\",\"Coluna 18\":\"1077.64\",\"Coluna 19\":\"1058.57\",\"Coluna 20\":\"1058.57\",\"Coluna 21\":\"1058.57\",\"Coluna 22\":\"1058.57\",\"Coluna 23\":\"1058.57\",\"Coluna 24\":\"1058.57\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"Imposto\",\"Linha\":4,\"Campo\":\"Depreciação do Principal\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"-753.64\",\"Coluna 2\":\"-753.64\",\"Coluna 3\":\"-753.64\",\"Coluna 4\":\"-753.64\",\"Coluna 5\":\"-753.64\",\"Coluna 6\":\"-753.64\",\"Coluna 7\":\"-753.64\",\"Coluna 8\":\"-753.64\",\"Coluna 9\":\"-753.64\",\"Coluna 10\":\"-753.64\",\"Coluna 11\":\"-753.64\",\"Coluna 12\":\"-753.64\",\"Coluna 13\":\"-753.64\",\"Coluna 14\":\"-753.64\",\"Coluna 15\":\"-753.64\",\"Coluna 16\":\"-753.64\",\"Coluna 17\":\"-753.64\",\"Coluna 18\":\"-753.64\",\"Coluna 19\":\"-753.64\",\"Coluna 20\":\"-753.64\",\"Coluna 21\":\"-753.64\",\"Coluna 22\":\"-753.64\",\"Coluna 23\":\"-753.64\",\"Coluna 24\":\"-753.64\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"Imposto\",\"Linha\":5,\"Campo\":\"Depreciação do Frete\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"0.00\",\"Coluna 2\":\"0.00\",\"Coluna 3\":\"0.00\",\"Coluna 4\":\"0.00\",\"Coluna 5\":\"0.00\",\"Coluna 6\":\"0.00\",\"Coluna 7\":\"0.00\",\"Coluna 8\":\"0.00\",\"Coluna 9\":\"0.00\",\"Coluna 10\":\"0.00\",\"Coluna 11\":\"0.00\",\"Coluna 12\":\"0.00\",\"Coluna 13\":\"0.00\",\"Coluna 14\":\"0.00\",\"Coluna 15\":\"0.00\",\"Coluna 16\":\"0.00\",\"Coluna 17\":\"0.00\",\"Coluna 18\":\"0.00\",\"Coluna 19\":\"0.00\",\"Coluna 20\":\"0.00\",\"Coluna 21\":\"0.00\",\"Coluna 22\":\"0.00\",\"Coluna 23\":\"0.00\",\"Coluna 24\":\"0.00\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"Imposto\",\"Linha\":6,\"Campo\":\"Depreciação dos Acessórios\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"-27.08\",\"Coluna 2\":\"-27.08\",\"Coluna 3\":\"-27.08\",\"Coluna 4\":\"-27.08\",\"Coluna 5\":\"-27.08\",\"Coluna 6\":\"-27.08\",\"Coluna 7\":\"-27.08\",\"Coluna 8\":\"-27.08\",\"Coluna 9\":\"-27.08\",\"Coluna 10\":\"-27.08\",\"Coluna 11\":\"-27.08\",\"Coluna 12\":\"-27.08\",\"Coluna 13\":\"-27.08\",\"Coluna 14\":\"-27.08\",\"Coluna 15\":\"-27.08\",\"Coluna 16\":\"-27.08\",\"Coluna 17\":\"-27.08\",\"Coluna 18\":\"-27.08\",\"Coluna 19\":\"-27.08\",\"Coluna 20\":\"-27.08\",\"Coluna 21\":\"-27.08\",\"Coluna 22\":\"-27.08\",\"Coluna 23\":\"-27.08\",\"Coluna 24\":\"-27.08\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"Imposto\",\"Linha\":7,\"Campo\":\"Ganho/Perda na Venda do Ativo\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"0.00\",\"Coluna 2\":\"0.00\",\"Coluna 3\":\"0.00\",\"Coluna 4\":\"0.00\",\"Coluna 5\":\"0.00\",\"Coluna 6\":\"0.00\",\"Coluna 7\":\"0.00\",\"Coluna 8\":\"0.00\",\"Coluna 9\":\"0.00\",\"Coluna 10\":\"0.00\",\"Coluna 11\":\"0.00\",\"Coluna 12\":\"0.00\",\"Coluna 13\":\"0.00\",\"Coluna 14\":\"0.00\",\"Coluna 15\":\"0.00\",\"Coluna 16\":\"0.00\",\"Coluna 17\":\"0.00\",\"Coluna 18\":\"0.00\",\"Coluna 19\":\"0.00\",\"Coluna 20\":\"0.00\",\"Coluna 21\":\"0.00\",\"Coluna 22\":\"0.00\",\"Coluna 23\":\"0.00\",\"Coluna 24\":\"0.00\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"13389.88\"},{\"Fluxo\":\"Imposto\",\"Linha\":8,\"Campo\":\"Lair\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"340.27\",\"Coluna 2\":\"340.27\",\"Coluna 3\":\"340.27\",\"Coluna 4\":\"340.27\",\"Coluna 5\":\"340.27\",\"Coluna 6\":\"340.27\",\"Coluna 7\":\"321.19\",\"Coluna 8\":\"321.19\",\"Coluna 9\":\"321.19\",\"Coluna 10\":\"321.19\",\"Coluna 11\":\"321.19\",\"Coluna 12\":\"321.19\",\"Coluna 13\":\"296.92\",\"Coluna 14\":\"296.92\",\"Coluna 15\":\"296.92\",\"Coluna 16\":\"296.92\",\"Coluna 17\":\"296.92\",\"Coluna 18\":\"296.92\",\"Coluna 19\":\"277.84\",\"Coluna 20\":\"277.84\",\"Coluna 21\":\"277.84\",\"Coluna 22\":\"277.84\",\"Coluna 23\":\"277.84\",\"Coluna 24\":\"277.84\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"13389.88\"},{\"Fluxo\":\"Imposto\",\"Linha\":9,\"Campo\":\"Saldo Anual Acumulado do LAIR\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"0.00\",\"Coluna 2\":\"0.00\",\"Coluna 3\":\"0.00\",\"Coluna 4\":\"0.00\",\"Coluna 5\":\"0.00\",\"Coluna 6\":\"0.00\",\"Coluna 7\":\"2362.80\",\"Coluna 8\":\"0.00\",\"Coluna 9\":\"0.00\",\"Coluna 10\":\"0.00\",\"Coluna 11\":\"0.00\",\"Coluna 12\":\"0.00\",\"Coluna 13\":\"0.00\",\"Coluna 14\":\"0.00\",\"Coluna 15\":\"0.00\",\"Coluna 16\":\"0.00\",\"Coluna 17\":\"0.00\",\"Coluna 18\":\"0.00\",\"Coluna 19\":\"3665.31\",\"Coluna 20\":\"0.00\",\"Coluna 21\":\"0.00\",\"Coluna 22\":\"0.00\",\"Coluna 23\":\"0.00\",\"Coluna 24\":\"0.00\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"14779.09\"},{\"Fluxo\":\"Imposto\",\"Linha\":10,\"Campo\":\"Saldo Mensal Acumulado do LAIR\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"340.27\",\"Coluna 2\":\"680.54\",\"Coluna 3\":\"1020.80\",\"Coluna 4\":\"1361.07\",\"Coluna 5\":\"1701.34\",\"Coluna 6\":\"2041.61\",\"Coluna 7\":\"0.00\",\"Coluna 8\":\"321.19\",\"Coluna 9\":\"642.38\",\"Coluna 10\":\"963.57\",\"Coluna 11\":\"1284.76\",\"Coluna 12\":\"1605.95\",\"Coluna 13\":\"1902.87\",\"Coluna 14\":\"2199.79\",\"Coluna 15\":\"2496.71\",\"Coluna 16\":\"2793.63\",\"Coluna 17\":\"3090.55\",\"Coluna 18\":\"3387.47\",\"Coluna 19\":\"0.00\",\"Coluna 20\":\"277.84\",\"Coluna 21\":\"555.68\",\"Coluna 22\":\"833.53\",\"Coluna 23\":\"1111.37\",\"Coluna 24\":\"1389.21\",\"Coluna 25\":\"1389.21\",\"Coluna 26\":\"1389.21\",\"Coluna 27\":\"14779.09\"},{\"Fluxo\":\"Imposto\",\"Linha\":11,\"Campo\":\"Lucro Tributável antes do Prejuízo Fiscal\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"340.27\",\"Coluna 2\":\"680.54\",\"Coluna 3\":\"1020.80\",\"Coluna 4\":\"1361.07\",\"Coluna 5\":\"1701.34\",\"Coluna 6\":\"2041.61\",\"Coluna 7\":\"2362.80\",\"Coluna 8\":\"321.19\",\"Coluna 9\":\"642.38\",\"Coluna 10\":\"963.57\",\"Coluna 11\":\"1284.76\",\"Coluna 12\":\"1605.95\",\"Coluna 13\":\"1902.87\",\"Coluna 14\":\"2199.79\",\"Coluna 15\":\"2496.71\",\"Coluna 16\":\"2793.63\",\"Coluna 17\":\"3090.55\",\"Coluna 18\":\"3387.47\",\"Coluna 19\":\"3665.31\",\"Coluna 20\":\"277.84\",\"Coluna 21\":\"555.68\",\"Coluna 22\":\"833.53\",\"Coluna 23\":\"1111.37\",\"Coluna 24\":\"1389.21\",\"Coluna 25\":\"1389.21\",\"Coluna 26\":\"1389.21\",\"Coluna 27\":\"14779.09\"},{\"Fluxo\":\"Imposto\",\"Linha\":12,\"Campo\":\"Prejuízo Fiscal Usado Resultado\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"0.00\",\"Coluna 2\":\"0.00\",\"Coluna 3\":\"0.00\",\"Coluna 4\":\"0.00\",\"Coluna 5\":\"0.00\",\"Coluna 6\":\"0.00\",\"Coluna 7\":\"0.00\",\"Coluna 8\":\"0.00\",\"Coluna 9\":\"0.00\",\"Coluna 10\":\"0.00\",\"Coluna 11\":\"0.00\",\"Coluna 12\":\"0.00\",\"Coluna 13\":\"0.00\",\"Coluna 14\":\"0.00\",\"Coluna 15\":\"0.00\",\"Coluna 16\":\"0.00\",\"Coluna 17\":\"0.00\",\"Coluna 18\":\"0.00\",\"Coluna 19\":\"0.00\",\"Coluna 20\":\"0.00\",\"Coluna 21\":\"0.00\",\"Coluna 22\":\"0.00\",\"Coluna 23\":\"0.00\",\"Coluna 24\":\"0.00\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"Imposto\",\"Linha\":13,\"Campo\":\"Lucro Tributável depois do Prejuízo Fiscal\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"340.27\",\"Coluna 2\":\"680.54\",\"Coluna 3\":\"1020.80\",\"Coluna 4\":\"1361.07\",\"Coluna 5\":\"1701.34\",\"Coluna 6\":\"2041.61\",\"Coluna 7\":\"2362.80\",\"Coluna 8\":\"321.19\",\"Coluna 9\":\"642.38\",\"Coluna 10\":\"963.57\",\"Coluna 11\":\"1284.76\",\"Coluna 12\":\"1605.95\",\"Coluna 13\":\"1902.87\",\"Coluna 14\":\"2199.79\",\"Coluna 15\":\"2496.71\",\"Coluna 16\":\"2793.63\",\"Coluna 17\":\"3090.55\",\"Coluna 18\":\"3387.47\",\"Coluna 19\":\"3665.31\",\"Coluna 20\":\"277.84\",\"Coluna 21\":\"555.68\",\"Coluna 22\":\"833.53\",\"Coluna 23\":\"1111.37\",\"Coluna 24\":\"1389.21\",\"Coluna 25\":\"1389.21\",\"Coluna 26\":\"1389.21\",\"Coluna 27\":\"14779.09\"},{\"Fluxo\":\"Imposto\",\"Linha\":14,\"Campo\":\"Imposto Caixa\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"115.69\",\"Coluna 2\":\"115.69\",\"Coluna 3\":\"115.69\",\"Coluna 4\":\"115.69\",\"Coluna 5\":\"115.69\",\"Coluna 6\":\"115.69\",\"Coluna 7\":\"109.20\",\"Coluna 8\":\"109.20\",\"Coluna 9\":\"109.20\",\"Coluna 10\":\"109.20\",\"Coluna 11\":\"109.20\",\"Coluna 12\":\"109.20\",\"Coluna 13\":\"100.95\",\"Coluna 14\":\"100.95\",\"Coluna 15\":\"100.95\",\"Coluna 16\":\"100.95\",\"Coluna 17\":\"100.95\",\"Coluna 18\":\"100.95\",\"Coluna 19\":\"94.47\",\"Coluna 20\":\"94.47\",\"Coluna 21\":\"94.47\",\"Coluna 22\":\"94.47\",\"Coluna 23\":\"94.47\",\"Coluna 24\":\"94.47\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"5024.89\"},{\"Fluxo\":\"Imposto\",\"Linha\":15,\"Campo\":\"Prejuízo Fiscal BOP\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"0.00\",\"Coluna 2\":\"0.00\",\"Coluna 3\":\"0.00\",\"Coluna 4\":\"0.00\",\"Coluna 5\":\"0.00\",\"Coluna 6\":\"0.00\",\"Coluna 7\":\"0.00\",\"Coluna 8\":\"0.00\",\"Coluna 9\":\"0.00\",\"Coluna 10\":\"0.00\",\"Coluna 11\":\"0.00\",\"Coluna 12\":\"0.00\",\"Coluna 13\":\"0.00\",\"Coluna 14\":\"0.00\",\"Coluna 15\":\"0.00\",\"Coluna 16\":\"0.00\",\"Coluna 17\":\"0.00\",\"Coluna 18\":\"0.00\",\"Coluna 19\":\"0.00\",\"Coluna 20\":\"0.00\",\"Coluna 21\":\"0.00\",\"Coluna 22\":\"0.00\",\"Coluna 23\":\"0.00\",\"Coluna 24\":\"0.00\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"Imposto\",\"Linha\":16,\"Campo\":\"Prejuízo Fiscal Criado\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"0.00\",\"Coluna 2\":\"0.00\",\"Coluna 3\":\"0.00\",\"Coluna 4\":\"0.00\",\"Coluna 5\":\"0.00\",\"Coluna 6\":\"0.00\",\"Coluna 7\":\"0.00\",\"Coluna 8\":\"0.00\",\"Coluna 9\":\"0.00\",\"Coluna 10\":\"0.00\",\"Coluna 11\":\"0.00\",\"Coluna 12\":\"0.00\",\"Coluna 13\":\"0.00\",\"Coluna 14\":\"0.00\",\"Coluna 15\":\"0.00\",\"Coluna 16\":\"0.00\",\"Coluna 17\":\"0.00\",\"Coluna 18\":\"0.00\",\"Coluna 19\":\"0.00\",\"Coluna 20\":\"0.00\",\"Coluna 21\":\"0.00\",\"Coluna 22\":\"0.00\",\"Coluna 23\":\"0.00\",\"Coluna 24\":\"0.00\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"Imposto\",\"Linha\":17,\"Campo\":\"Prejuízo Fiscal Usado\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"0.00\",\"Coluna 2\":\"0.00\",\"Coluna 3\":\"0.00\",\"Coluna 4\":\"0.00\",\"Coluna 5\":\"0.00\",\"Coluna 6\":\"0.00\",\"Coluna 7\":\"0.00\",\"Coluna 8\":\"0.00\",\"Coluna 9\":\"0.00\",\"Coluna 10\":\"0.00\",\"Coluna 11\":\"0.00\",\"Coluna 12\":\"0.00\",\"Coluna 13\":\"0.00\",\"Coluna 14\":\"0.00\",\"Coluna 15\":\"0.00\",\"Coluna 16\":\"0.00\",\"Coluna 17\":\"0.00\",\"Coluna 18\":\"0.00\",\"Coluna 19\":\"0.00\",\"Coluna 20\":\"0.00\",\"Coluna 21\":\"0.00\",\"Coluna 22\":\"0.00\",\"Coluna 23\":\"0.00\",\"Coluna 24\":\"0.00\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"Imposto\",\"Linha\":18,\"Campo\":\"Prejuízo Fiscal EOP \",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"0.00\",\"Coluna 2\":\"0.00\",\"Coluna 3\":\"0.00\",\"Coluna 4\":\"0.00\",\"Coluna 5\":\"0.00\",\"Coluna 6\":\"0.00\",\"Coluna 7\":\"0.00\",\"Coluna 8\":\"0.00\",\"Coluna 9\":\"0.00\",\"Coluna 10\":\"0.00\",\"Coluna 11\":\"0.00\",\"Coluna 12\":\"0.00\",\"Coluna 13\":\"0.00\",\"Coluna 14\":\"0.00\",\"Coluna 15\":\"0.00\",\"Coluna 16\":\"0.00\",\"Coluna 17\":\"0.00\",\"Coluna 18\":\"0.00\",\"Coluna 19\":\"0.00\",\"Coluna 20\":\"0.00\",\"Coluna 21\":\"0.00\",\"Coluna 22\":\"0.00\",\"Coluna 23\":\"0.00\",\"Coluna 24\":\"0.00\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"Imposto\",\"Linha\":19,\"Campo\":\"Saldo Acumulado do Prejuízo Fiscal Criado\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"0.00\",\"Coluna 2\":\"0.00\",\"Coluna 3\":\"0.00\",\"Coluna 4\":\"0.00\",\"Coluna 5\":\"0.00\",\"Coluna 6\":\"0.00\",\"Coluna 7\":\"0.00\",\"Coluna 8\":\"0.00\",\"Coluna 9\":\"0.00\",\"Coluna 10\":\"0.00\",\"Coluna 11\":\"0.00\",\"Coluna 12\":\"0.00\",\"Coluna 13\":\"0.00\",\"Coluna 14\":\"0.00\",\"Coluna 15\":\"0.00\",\"Coluna 16\":\"0.00\",\"Coluna 17\":\"0.00\",\"Coluna 18\":\"0.00\",\"Coluna 19\":\"0.00\",\"Coluna 20\":\"0.00\",\"Coluna 21\":\"0.00\",\"Coluna 22\":\"0.00\",\"Coluna 23\":\"0.00\",\"Coluna 24\":\"0.00\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"\"},{\"Fluxo\":\"Caixa\",\"Linha\":1,\"Campo\":\"Ano\",\"Coluna 0\":2020.0,\"Coluna 1\":2020.0,\"Coluna 2\":2020.0,\"Coluna 3\":2020.0,\"Coluna 4\":2020.0,\"Coluna 5\":2020.0,\"Coluna 6\":2020.0,\"Coluna 7\":2020.0,\"Coluna 8\":2021.0,\"Coluna 9\":2021.0,\"Coluna 10\":2021.0,\"Coluna 11\":2021.0,\"Coluna 12\":2021.0,\"Coluna 13\":2021.0,\"Coluna 14\":2021.0,\"Coluna 15\":2021.0,\"Coluna 16\":2021.0,\"Coluna 17\":2021.0,\"Coluna 18\":2021.0,\"Coluna 19\":2021.0,\"Coluna 20\":2022.0,\"Coluna 21\":2022.0,\"Coluna 22\":2022.0,\"Coluna 23\":2022.0,\"Coluna 24\":2022.0,\"Coluna 25\":2022.0,\"Coluna 26\":2022.0,\"Coluna 27\":2022.0},{\"Fluxo\":\"Caixa\",\"Linha\":2,\"Campo\":\"Mês\",\"Coluna 0\":\"5/2020\",\"Coluna 1\":\"6/2020\",\"Coluna 2\":\"7/2020\",\"Coluna 3\":\"8/2020\",\"Coluna 4\":\"9/2020\",\"Coluna 5\":\"10/2020\",\"Coluna 6\":\"11/2020\",\"Coluna 7\":\"12/2020\",\"Coluna 8\":\"1/2021\",\"Coluna 9\":\"2/2021\",\"Coluna 10\":\"3/2021\",\"Coluna 11\":\"4/2021\",\"Coluna 12\":\"5/2021\",\"Coluna 13\":\"6/2021\",\"Coluna 14\":\"7/2021\",\"Coluna 15\":\"8/2021\",\"Coluna 16\":\"9/2021\",\"Coluna 17\":\"10/2021\",\"Coluna 18\":\"11/2021\",\"Coluna 19\":\"12/2021\",\"Coluna 20\":\"1/2022\",\"Coluna 21\":\"2/2022\",\"Coluna 22\":\"3/2022\",\"Coluna 23\":\"4/2022\",\"Coluna 24\":\"5/2022\",\"Coluna 25\":\"6/2022\",\"Coluna 26\":\"7/2022\",\"Coluna 27\":\"8/2022\"},{\"Fluxo\":\"Caixa\",\"Linha\":3,\"Campo\":\"Receita\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"1384.15\",\"Coluna 2\":\"1384.15\",\"Coluna 3\":\"1384.15\",\"Coluna 4\":\"1384.15\",\"Coluna 5\":\"1384.15\",\"Coluna 6\":\"1384.15\",\"Coluna 7\":\"1384.15\",\"Coluna 8\":\"1384.15\",\"Coluna 9\":\"1384.15\",\"Coluna 10\":\"1384.15\",\"Coluna 11\":\"1384.15\",\"Coluna 12\":\"1384.15\",\"Coluna 13\":\"1436.19\",\"Coluna 14\":\"1436.19\",\"Coluna 15\":\"1436.19\",\"Coluna 16\":\"1436.19\",\"Coluna 17\":\"1436.19\",\"Coluna 18\":\"1436.19\",\"Coluna 19\":\"1436.19\",\"Coluna 20\":\"1436.19\",\"Coluna 21\":\"1436.19\",\"Coluna 22\":\"1436.19\",\"Coluna 23\":\"1436.19\",\"Coluna 24\":\"1436.19\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"Caixa\",\"Linha\":4,\"Campo\":\"Custos\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"-263.16\",\"Coluna 2\":\"-263.16\",\"Coluna 3\":\"-263.16\",\"Coluna 4\":\"-263.16\",\"Coluna 5\":\"-263.16\",\"Coluna 6\":\"-263.16\",\"Coluna 7\":\"-282.23\",\"Coluna 8\":\"-282.23\",\"Coluna 9\":\"-282.23\",\"Coluna 10\":\"-282.23\",\"Coluna 11\":\"-282.23\",\"Coluna 12\":\"-282.23\",\"Coluna 13\":\"-358.54\",\"Coluna 14\":\"-358.54\",\"Coluna 15\":\"-358.54\",\"Coluna 16\":\"-358.54\",\"Coluna 17\":\"-358.54\",\"Coluna 18\":\"-358.54\",\"Coluna 19\":\"-377.62\",\"Coluna 20\":\"-377.62\",\"Coluna 21\":\"-377.62\",\"Coluna 22\":\"-377.62\",\"Coluna 23\":\"-377.62\",\"Coluna 24\":\"-377.62\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"Caixa\",\"Linha\":5,\"Campo\":\"EBITDA\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"1120.99\",\"Coluna 2\":\"1120.99\",\"Coluna 3\":\"1120.99\",\"Coluna 4\":\"1120.99\",\"Coluna 5\":\"1120.99\",\"Coluna 6\":\"1120.99\",\"Coluna 7\":\"1101.91\",\"Coluna 8\":\"1101.91\",\"Coluna 9\":\"1101.91\",\"Coluna 10\":\"1101.91\",\"Coluna 11\":\"1101.91\",\"Coluna 12\":\"1101.91\",\"Coluna 13\":\"1077.64\",\"Coluna 14\":\"1077.64\",\"Coluna 15\":\"1077.64\",\"Coluna 16\":\"1077.64\",\"Coluna 17\":\"1077.64\",\"Coluna 18\":\"1077.64\",\"Coluna 19\":\"1058.57\",\"Coluna 20\":\"1058.57\",\"Coluna 21\":\"1058.57\",\"Coluna 22\":\"1058.57\",\"Coluna 23\":\"1058.57\",\"Coluna 24\":\"1058.57\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"Caixa\",\"Linha\":6,\"Campo\":\"Depreciação\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"-780.72\",\"Coluna 2\":\"-780.72\",\"Coluna 3\":\"-780.72\",\"Coluna 4\":\"-780.72\",\"Coluna 5\":\"-780.72\",\"Coluna 6\":\"-780.72\",\"Coluna 7\":\"-780.72\",\"Coluna 8\":\"-780.72\",\"Coluna 9\":\"-780.72\",\"Coluna 10\":\"-780.72\",\"Coluna 11\":\"-780.72\",\"Coluna 12\":\"-780.72\",\"Coluna 13\":\"-780.72\",\"Coluna 14\":\"-780.72\",\"Coluna 15\":\"-780.72\",\"Coluna 16\":\"-780.72\",\"Coluna 17\":\"-780.72\",\"Coluna 18\":\"-780.72\",\"Coluna 19\":\"-780.72\",\"Coluna 20\":\"-780.72\",\"Coluna 21\":\"-780.72\",\"Coluna 22\":\"-780.72\",\"Coluna 23\":\"-780.72\",\"Coluna 24\":\"-780.72\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"Caixa\",\"Linha\":7,\"Campo\":\"EBIT\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"340.27\",\"Coluna 2\":\"340.27\",\"Coluna 3\":\"340.27\",\"Coluna 4\":\"340.27\",\"Coluna 5\":\"340.27\",\"Coluna 6\":\"340.27\",\"Coluna 7\":\"321.19\",\"Coluna 8\":\"321.19\",\"Coluna 9\":\"321.19\",\"Coluna 10\":\"321.19\",\"Coluna 11\":\"321.19\",\"Coluna 12\":\"321.19\",\"Coluna 13\":\"296.92\",\"Coluna 14\":\"296.92\",\"Coluna 15\":\"296.92\",\"Coluna 16\":\"296.92\",\"Coluna 17\":\"296.92\",\"Coluna 18\":\"296.92\",\"Coluna 19\":\"277.84\",\"Coluna 20\":\"277.84\",\"Coluna 21\":\"277.84\",\"Coluna 22\":\"277.84\",\"Coluna 23\":\"277.84\",\"Coluna 24\":\"277.84\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"Caixa\",\"Linha\":8,\"Campo\":\"Impostos\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"-115.69\",\"Coluna 2\":\"-115.69\",\"Coluna 3\":\"-115.69\",\"Coluna 4\":\"-115.69\",\"Coluna 5\":\"-115.69\",\"Coluna 6\":\"-115.69\",\"Coluna 7\":\"-109.20\",\"Coluna 8\":\"-109.20\",\"Coluna 9\":\"-109.20\",\"Coluna 10\":\"-109.20\",\"Coluna 11\":\"-109.20\",\"Coluna 12\":\"-109.20\",\"Coluna 13\":\"-100.95\",\"Coluna 14\":\"-100.95\",\"Coluna 15\":\"-100.95\",\"Coluna 16\":\"-100.95\",\"Coluna 17\":\"-100.95\",\"Coluna 18\":\"-100.95\",\"Coluna 19\":\"-94.47\",\"Coluna 20\":\"-94.47\",\"Coluna 21\":\"-94.47\",\"Coluna 22\":\"-94.47\",\"Coluna 23\":\"-94.47\",\"Coluna 24\":\"-94.47\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"-5024.89\"},{\"Fluxo\":\"Caixa\",\"Linha\":9,\"Campo\":\"FCO\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"1005.30\",\"Coluna 2\":\"1005.30\",\"Coluna 3\":\"1005.30\",\"Coluna 4\":\"1005.30\",\"Coluna 5\":\"1005.30\",\"Coluna 6\":\"1005.30\",\"Coluna 7\":\"992.71\",\"Coluna 8\":\"992.71\",\"Coluna 9\":\"992.71\",\"Coluna 10\":\"992.71\",\"Coluna 11\":\"992.71\",\"Coluna 12\":\"992.71\",\"Coluna 13\":\"976.69\",\"Coluna 14\":\"976.69\",\"Coluna 15\":\"976.69\",\"Coluna 16\":\"976.69\",\"Coluna 17\":\"976.69\",\"Coluna 18\":\"976.69\",\"Coluna 19\":\"964.10\",\"Coluna 20\":\"964.10\",\"Coluna 21\":\"964.10\",\"Coluna 22\":\"964.10\",\"Coluna 23\":\"964.10\",\"Coluna 24\":\"964.10\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"-5024.89\"},{\"Fluxo\":\"Caixa\",\"Linha\":10,\"Campo\":\"Capex\",\"Coluna 0\":\"-45868.40\",\"Coluna 1\":\"0.00\",\"Coluna 2\":\"0.00\",\"Coluna 3\":\"0.00\",\"Coluna 4\":\"0.00\",\"Coluna 5\":\"0.00\",\"Coluna 6\":\"0.00\",\"Coluna 7\":\"0.00\",\"Coluna 8\":\"0.00\",\"Coluna 9\":\"0.00\",\"Coluna 10\":\"0.00\",\"Coluna 11\":\"0.00\",\"Coluna 12\":\"0.00\",\"Coluna 13\":\"0.00\",\"Coluna 14\":\"0.00\",\"Coluna 15\":\"0.00\",\"Coluna 16\":\"0.00\",\"Coluna 17\":\"0.00\",\"Coluna 18\":\"0.00\",\"Coluna 19\":\"0.00\",\"Coluna 20\":\"0.00\",\"Coluna 21\":\"0.00\",\"Coluna 22\":\"0.00\",\"Coluna 23\":\"0.00\",\"Coluna 24\":\"0.00\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"Caixa\",\"Linha\":11,\"Campo\":\"Adiantamento de PMT\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"0.00\",\"Coluna 2\":\"0.00\",\"Coluna 3\":\"0.00\",\"Coluna 4\":\"0.00\",\"Coluna 5\":\"0.00\",\"Coluna 6\":\"0.00\",\"Coluna 7\":\"0.00\",\"Coluna 8\":\"0.00\",\"Coluna 9\":\"0.00\",\"Coluna 10\":\"0.00\",\"Coluna 11\":\"0.00\",\"Coluna 12\":\"0.00\",\"Coluna 13\":\"0.00\",\"Coluna 14\":\"0.00\",\"Coluna 15\":\"0.00\",\"Coluna 16\":\"0.00\",\"Coluna 17\":\"0.00\",\"Coluna 18\":\"0.00\",\"Coluna 19\":\"0.00\",\"Coluna 20\":\"0.00\",\"Coluna 21\":\"0.00\",\"Coluna 22\":\"0.00\",\"Coluna 23\":\"0.00\",\"Coluna 24\":\"0.00\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"Caixa\",\"Linha\":12,\"Campo\":\"Venda de Ativo\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"0.00\",\"Coluna 2\":\"0.00\",\"Coluna 3\":\"0.00\",\"Coluna 4\":\"0.00\",\"Coluna 5\":\"0.00\",\"Coluna 6\":\"0.00\",\"Coluna 7\":\"0.00\",\"Coluna 8\":\"0.00\",\"Coluna 9\":\"0.00\",\"Coluna 10\":\"0.00\",\"Coluna 11\":\"0.00\",\"Coluna 12\":\"0.00\",\"Coluna 13\":\"0.00\",\"Coluna 14\":\"0.00\",\"Coluna 15\":\"0.00\",\"Coluna 16\":\"0.00\",\"Coluna 17\":\"0.00\",\"Coluna 18\":\"0.00\",\"Coluna 19\":\"0.00\",\"Coluna 20\":\"0.00\",\"Coluna 21\":\"0.00\",\"Coluna 22\":\"0.00\",\"Coluna 23\":\"0.00\",\"Coluna 24\":\"0.00\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"38260.00\"},{\"Fluxo\":\"Caixa\",\"Linha\":13,\"Campo\":\"FCL\",\"Coluna 0\":\"-45868.40\",\"Coluna 1\":\"1005.30\",\"Coluna 2\":\"1005.30\",\"Coluna 3\":\"1005.30\",\"Coluna 4\":\"1005.30\",\"Coluna 5\":\"1005.30\",\"Coluna 6\":\"1005.30\",\"Coluna 7\":\"992.71\",\"Coluna 8\":\"992.71\",\"Coluna 9\":\"992.71\",\"Coluna 10\":\"992.71\",\"Coluna 11\":\"992.71\",\"Coluna 12\":\"992.71\",\"Coluna 13\":\"976.69\",\"Coluna 14\":\"976.69\",\"Coluna 15\":\"976.69\",\"Coluna 16\":\"976.69\",\"Coluna 17\":\"976.69\",\"Coluna 18\":\"976.69\",\"Coluna 19\":\"964.10\",\"Coluna 20\":\"964.10\",\"Coluna 21\":\"964.10\",\"Coluna 22\":\"964.10\",\"Coluna 23\":\"964.10\",\"Coluna 24\":\"964.10\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"33235.11\"}]","INPUT":"{\"Id\":\"0QL5A000005PXKPWA4\",\"QuoteNumber\":\"00000250\",\"QuoteId\":\"0Q05A0000024bQnSAI\",\"LineNumber\":\"00000345\",\"ProductId\":\"01t5A000008e2MkQAI\",\"ProductCode\":\"PL004372\",\"Quantity\":1.00,\"Time\":24,\"LicensePlateUF\":\"MG\",\"DeliveryUF\":\"SC\",\"DeliveryCityType\":\"Capital\",\"DeliveryMode\":\"Retirada do cliente na Concessionária\",\"ShippingResponsibility\":\"Ouro Verde\",\"Readjustment\":\"Sim\",\"LicensePlateEnd\":\"Não\",\"LicensePlateStart\":\"Não\",\"UsageType\":\"Comercial\",\"RoadType\":\"Asfalto\",\"KM\":2000,\"ThirdInsurance\":\"Sim\",\"VehicleInsurance\":\"Sim\",\"MoralDamage\":0.0,\"PassengerInjury\":0.0,\"FranchisePercent\":10.00,\"Franchise\":0.0,\"TireQuantity\":4,\"MaintenanceType\":\"Preventiva\",\"ReserveVehicle\":\"Sim\",\"ReserveVehicleType\":\"Básico\",\"ReserveVehicleDailyQuantity\":3,\"ReserveVehicleQuantity\":0,\"Target\":0.0,\"PaymTerm\":30,\"RemuneratedTransport\":\"Não\",\"ProjectDisc\":0.0,\"InterestRate\":0.0,\"InsuranceAmount\":0.0,\"TireTableAmount\":0.0,\"MaintenanceAmount\":0.0,\"FreightAmount\":0.0,\"DesmobilizationFreightAmount\":375.0000000000000000,\"WearForecastKmMax\":0.0,\"WearForecastGroundPercentMax\":0.0,\"WearForecastQuantityPercentageMax\":0.0,\"WearForecastUsageTypePercentMax\":0.0,\"DedicatedStructureCost\":0.0,\"DedicatedStructureDescription\":null,\"LaborCost\":0.0,\"LaborDescription\":null,\"ContributionMargin\":0.0,\"AccountName\":\"MR Consulting\",\"ClientRating\":\"D\",\"ClosingDate\":\"2020-02-28T00:00:00\",\"PMTAdvance\":0,\"Optionals\":[{\"Id\":\"a095A000014FE5MQAW\",\"QuoteLineId\":\"0QL5A000005PXKPWA4\",\"OpcionalCode\":\"PO016842\",\"OptionalDescription\":\"Pintura metálica CHEVROLET\",\"Price\":1319.7000000000000000000000000,\"FullPrice\":1590.0000000000000000}],\"Accessories\":[{\"Id\":\"a035A00000jxSHNQA2\",\"QuoteLineId\":\"0QL5A000005PXKPWA4\",\"AccessoryCode\":\"PA000179\",\"AccessoryDescription\":\"RADIO AM/FM COM BLUETOOTH E USB\",\"Price\":450.0000000000000000},{\"Id\":\"a035A00000jxSHSQA2\",\"QuoteLineId\":\"0QL5A000005PXKPWA4\",\"AccessoryCode\":\"PA000246\",\"AccessoryDescription\":\"PELICULA DE PROTEÇAO SOLAR/UV\",\"Price\":200.0000000000000000}],\"Services\":[{\"Id\":\"a075A00000fiqeIQAQ\",\"QuoteLineId\":\"0QL5A000005PXKPWA4\",\"ServiceCode\":\"VS000060\",\"ServiceDescription\":\"FERRAMENTA OURO FLEET\",\"Type\":\"Ouro Fleet\",\"Price\":6.1000000000000000},{\"Id\":\"a075A00000fiqemQAA\",\"QuoteLineId\":\"0QL5A000005PXKPWA4\",\"ServiceCode\":\"VS000004\",\"ServiceDescription\":\"GESTÃO DE COMBUSTÍVEL - PLANO I (AUTO GESTÃO)\",\"Type\":\"Abastecimento\",\"Price\":5.4000000000000000},{\"Id\":\"a075A00000fiqerQAA\",\"QuoteLineId\":\"0QL5A000005PXKPWA4\",\"ServiceCode\":\"VS000077\",\"ServiceDescription\":\"TELEMETRIA - COMPORTAMENTO DO MOTORISTA\",\"Type\":\"Telemetria\",\"Price\":111.0000000000000000}],\"UserEmail\":\"kelli.paim@ouroverde.net.br\",\"SourceApplication\":0,\"Simulation\":false,\"Refresh\":false,\"InsuranceFranchisePercent\":20.00,\"Spread\":0.0,\"WeightedFreightList\":null,\"errors\":[]}","PARAMETERS":"{\"PriceEngineResidualPercentageTable\":5637153839,\"ResidualPercentage\":70.9163903100000000,\"PriceEngineWearForecastKM\":0,\"WearForecastKmMax\":100.0,\"PriceEngineWearForecastGroundPercent\":0,\"WearForecastGroundPercentMax\":100.0,\"PriceEngineWearQuantityPercentage\":0,\"WearForecastQuantityPercentageMax\":100.0,\"PriceEngineWearForecastUsageTypePercent\":5637144578,\"WearForecastUsageTypePercentMax\":100.0000000000000000,\"PriceEngineParameters\":1,\"ReadjustmentPercent\":4.00,\"AliqPisCofins\":9.25,\"DPVAT\":5.2300000000000000,\"AdmCost\":37.00,\"PercentRisk\":3.00,\"PositiveFlowRate\":0.0,\"NegativeFlowRate\":0.0,\"ContributionMargin\":53.94,\"PriceEngineMaintenance\":5637187424,\"MaintenancePrice\":0.0381550400000000,\"PriceEngineWearForecastMaintenance\":5637144576,\"WearForecastMaintenanceIndex\":1.0000000000000000,\"TireTable\":5637145340,\"TireTablePrice\":350.0000000000000000,\"PriceEngineRates\":5637145327,\"ANTTAmount\":100.0000000000000000,\"ForwardingAgentAmount\":30.0000000000000000,\"IPVAPercentage\":1.0000000000000000,\"LeasingReleaseAmount\":0.0,\"LicensePlateAmount\":102.0700000000000000,\"LicensingAmount\":52.8900000000000000,\"PlatesAndSealingAmount\":134.5000000000000000,\"SindlocAmount\":0.0000000000000000,\"PriceEnginePlateChoice\":0,\"PlateChoiceAmount\":0.0,\"PriceEngineThirdPartyInsuranceRCFVThirdParty\":5637144576,\"CoverageAmountThirdParty\":500000.0000000000000000,\"InsuranceAmountThirdParty\":178.1100000000000000,\"PriceEngineThirdPartyInsuranceRCFVMoralDamage\":0,\"CoverageAmountMoralDamage\":0.0,\"InsuranceAmountMoralDamage\":0.0,\"PriceEngineThirdPartyInsuranceRCFVPersonal\":0,\"CoverageAmountPersonal\":0.0,\"InsuranceAmountPersonal\":0.0,\"PriceEngineFreight\":0,\"FreightAmount\":0.0,\"DesmobilizationFreightAmount\":375.0000000000000000,\"PriceEngineSublocatedStructure\":5637144576,\"ReservationValue\":85.7500000000000000,\"ModalityId\":0,\"ModalityName\":null,\"InterestRate\":0.80,\"Product\":5639475664,\"ProductName\":\"CHEVROLET ONIX 1.0 LT 2020 MANUAL 5P FLEX 5B48AL / R7D\",\"SalesDaysTerm\":90,\"EquipmentTaxDepreciation\":20.00,\"AccessoriesTaxDepreciation\":50.00,\"MobilizationTaxDepreciation\":50.00,\"AliqTaxRate\":34.00,\"TaxLossUsageLimit\":30.00,\"IRRefundUsage\":80.00,\"InsuranceFranchisePercent\":20.00,\"TacographAmount\":0.0}","RESULT":"{\"PublicPrice\":52890.0000000000000000,\"PublicPriceDisc\":17.0000000000000000,\"PublicPriceAmount\":43898.700000000000000000000000,\"OptionalsAmountDisc\":1319.7000000000000000000000000,\"OptionalsAmount\":1590.0000000000000000,\"AccessoriesAmount\":650.0000000000000000,\"ServicesAmount\":122.5000000000000000,\"InvestmentFinancialGross\":45218.400000000000000000000000,\"InvestmentVistaGross\":650.0000000000000000,\"PriceEngineWearPercent\":100.0000000000000000,\"ResidualAmount\":38635.0,\"Depreciation\":0.0,\"FinancingInstallmentAmount\":2078.26140679345,\"ResidualInstallmentAmount\":-1466.60488605225,\"MaintenanceAmount\":76.310080000000000000000000000,\"KMPrice\":76.3100800000000000,\"KMPriceSurplus\":0.2066102266666666666666666668,\"TireTableAmount\":58.333333333333333333333333333,\"CreditPISCOFINS\":-83.16829906666666666666666667,\"AcquisitionCost\":528.48822167453333333333333333,\"TimeSindlocAmount\":0.0000000000000000,\"TimePlateChoiceAmount\":0.0,\"InsuranceAmount\":14.8425000000000000,\"PriceEngineSublocatedStructureAmount\":10.7187500000000000,\"FixedCost\":138.02630877047016666666666667,\"VariableCost\":134.64341333333333333333333333,\"IndirectCost\":499.82114487403488789999999998,\"InsuranceFranchise\":0.0,\"RiskAmount\":69.551392103803500000000000000,\"TaxAmount\":132.60668396732163549761248847,\"RatePaymentConditionAmount\":0.0,\"RentalAmount\":1433.5857726196933567309458218,\"MonthlyLicensingAmount\":4.4075000000000000,\"IPVAAmount\":37.68200000000000000000000000,\"MonthlyDPVAT\":0.4358333333333333333333333333,\"TimeForwardingAgentAmount\":1.2500000000000000,\"TimePlatesAndSealingAmount\":5.6041666666666666666666666667,\"TimeLicensePlateAmount\":4.2529166666666666666666666667,\"TimeANTTamount\":0.0,\"Status\":null,\"Error\":null,\"CashFlow\":null,\"TotalEbitda\":0.0,\"TotalUnitPrice\":0.0,\"NegativeFlowRate\":0.0,\"Deadline\":90,\"StartDateContract\":\"2020-05-28T00:00:00\",\"EndDateContract\":\"2022-05-28T00:00:00\",\"ReceiptEndDate\":\"2022-06-27T00:00:00\",\"EffectivePaymentDate\":\"2020-06-27T00:00:00\",\"EffectiveSaleDate\":\"2022-08-26T00:00:00\",\"MonthsEquipmentDepreciation\":60.0,\"MonthsAccessoriesDepreciation\":24.0,\"MonthsMobilizationDepreciation\":24.0,\"EquipmentInvestment\":45218.400000000000000000000000,\"AnualEquipmentDepreciation\":9043.680000000000000000000000,\"AccesoriesInvestment\":650.000000000000000000,\"AnualAccessoriesDepreciation\":325.00000000000000000000,\"MobilizationInvestment\":0.00,\"AnualMobilizationDepreciation\":0.0000,\"MonthlyEquipmentDepreciation\":753.640000000000000000000000,\"MonthlyAccessoriesDepreciation\":27.083333333333333333333333333,\"MonthlyMobilizationDepreciation\":0.0000,\"EffectiveMonthOfSale\":27.0,\"MonthEndReceived\":25.0,\"AccumulatedEquipmentDepreciation\":20348.280000000000000000000000,\"AccumulatedAccessoriesDepreciation\":650.000000000000000000,\"AccumulatedMobilizationDepreciation\":0.00,\"ContractDepreciation\":20998.280000000000000000000000,\"ResidualTotal\":38635.00,\"TotalDemobilization\":375.000000000000000000,\"DemobilizationNetResidual\":38260.000000000000000000,\"InvestimentTotal\":45868.400000000000000000000000,\"BalanceGainLoss\":13389.880000000000000000000000,\"TotalResidualBalance\":38260.000000000000000000,\"WeightedAverageCostOfCapital\":9.39,\"SpreadTarget\":4.00,\"Spread\":3.97,\"Duration\":\"00:00:26.3704323\",\"SpreadCounting\":342,\"FinalContributionMargin\":53.94,\"Pricing_Spreadsheet\":null,\"CashFlow_SpreadSheet\":null,\"Input\":null,\"Parameters\":null,\"Result\":null,\"Output\":null,\"TachographAmount\":0.0}","OUTPUT":"{\"Id\":\"0QL5A000005PXKPWA4\",\"QuoteNumber\":\"00000250\",\"QuoteId\":\"0Q05A0000024bQnSAI\",\"LineNumber\":\"00000345\",\"ProductId\":\"01t5A000008e2MkQAI\",\"ProductCode\":\"PL004372\",\"UnitPrice\":1433.59,\"KMPrice\":0.21,\"TotalEbitda\":26154.68,\"PublicPrice\":52890.00,\"PublicPriceDisc\":17.00,\"Status\":\"Sucesso\",\"Optionals\":[{\"Id\":\"a095A000014FE5MQAW\",\"QuoteLineId\":\"0QL5A000005PXKPWA4\",\"OpcionalCode\":\"PO016842\",\"OptionalDescription\":\"Pintura metálica CHEVROLET\",\"Price\":1319.7000000000000000000000000,\"FullPrice\":1590.0000000000000000}],\"Accessories\":[{\"Id\":\"a035A00000jxSHNQA2\",\"QuoteLineId\":\"0QL5A000005PXKPWA4\",\"AccessoryCode\":\"PA000179\",\"AccessoryDescription\":\"RADIO AM/FM COM BLUETOOTH E USB\",\"Price\":450.0000000000000000},{\"Id\":\"a035A00000jxSHSQA2\",\"QuoteLineId\":\"0QL5A000005PXKPWA4\",\"AccessoryCode\":\"PA000246\",\"AccessoryDescription\":\"PELICULA DE PROTEÇAO SOLAR/UV\",\"Price\":200.0000000000000000}],\"Services\":[{\"Id\":\"a075A00000fiqeIQAQ\",\"QuoteLineId\":\"0QL5A000005PXKPWA4\",\"ServiceCode\":\"VS000060\",\"ServiceDescription\":\"FERRAMENTA OURO FLEET\",\"Type\":\"Ouro Fleet\",\"Price\":6.1000000000000000},{\"Id\":\"a075A00000fiqemQAA\",\"QuoteLineId\":\"0QL5A000005PXKPWA4\",\"ServiceCode\":\"VS000004\",\"ServiceDescription\":\"GESTÃO DE COMBUSTÍVEL - PLANO I (AUTO GESTÃO)\",\"Type\":\"Abastecimento\",\"Price\":5.4000000000000000},{\"Id\":\"a075A00000fiqerQAA\",\"QuoteLineId\":\"0QL5A000005PXKPWA4\",\"ServiceCode\":\"VS000077\",\"ServiceDescription\":\"TELEMETRIA - COMPORTAMENTO DO MOTORISTA\",\"Type\":\"Telemetria\",\"Price\":111.0000000000000000}],\"Error\":[],\"TotalNetRevenue\":33844.01,\"Spread\":3.97,\"TotalCapex\":45868.400000000000000000000000,\"Duration\":\"00:00:26.3704323\",\"SpreadCounting\":342,\"FinalContributionMargin\":53.94}","KEYVALUES":"{\"Ano\":[2020.0,2020.0,2020.0,2020.0,2020.0,2020.0,2020.0,2020.0,2021.0,2021.0,2021.0,2021.0,2021.0,2021.0,2021.0,2021.0,2021.0,2021.0,2021.0,2021.0,2022.0,2022.0,2022.0,2022.0,2022.0,2022.0,2022.0,2022.0],\"Ano_Caixa\":[2020.0,2020.0,2020.0,2020.0,2020.0,2020.0,2020.0,2020.0,2021.0,2021.0,2021.0,2021.0,2021.0,2021.0,2021.0,2021.0,2021.0,2021.0,2021.0,2021.0,2022.0,2022.0,2022.0,2022.0,2022.0,2022.0,2022.0,2022.0],\"Mes\":[5.0,6.0,7.0,8.0,9.0,10.0,11.0,12.0,1.0,2.0,3.0,4.0,5.0,6.0,7.0,8.0,9.0,10.0,11.0,12.0,1.0,2.0,3.0,4.0,5.0,6.0,7.0,8.0],\"Mes_Caixa\":[5.0,6.0,7.0,8.0,9.0,10.0,11.0,12.0,1.0,2.0,3.0,4.0,5.0,6.0,7.0,8.0,9.0,10.0,11.0,12.0,1.0,2.0,3.0,4.0,5.0,6.0,7.0,8.0],\"Receita_Liquida\":[0.0,1384.1473877190383879000000000,1384.1473877190383879000000000,1384.1473877190383879000000000,1384.1473877190383879000000000,1384.1473877190383879000000000,1384.1473877190383879000000000,1384.1473877190383879000000000,1384.1473877190383879000000000,1384.1473877190383879000000000,1384.1473877190383879000000000,1384.1473877190383879000000000,1384.1473877190383879000000000,1436.1865512651332567493333333,1436.1865512651332567493333333,1436.1865512651332567493333333,1436.1865512651332567493333333,1436.1865512651332567493333333,1436.1865512651332567493333333,1436.1865512651332567493333333,1436.1865512651332567493333333,1436.1865512651332567493333333,1436.1865512651332567493333333,1436.1865512651332567493333333,1436.1865512651332567493333333,0.0,0.0,0.0],\"Receita\":[0.0,1384.1473877190383879000000000,1384.1473877190383879000000000,1384.1473877190383879000000000,1384.1473877190383879000000000,1384.1473877190383879000000000,1384.1473877190383879000000000,1384.1473877190383879000000000,1384.1473877190383879000000000,1384.1473877190383879000000000,1384.1473877190383879000000000,1384.1473877190383879000000000,1384.1473877190383879000000000,1436.1865512651332567493333333,1436.1865512651332567493333333,1436.1865512651332567493333333,1436.1865512651332567493333333,1436.1865512651332567493333333,1436.1865512651332567493333333,1436.1865512651332567493333333,1436.1865512651332567493333333,1436.1865512651332567493333333,1436.1865512651332567493333333,1436.1865512651332567493333333,1436.1865512651332567493333333,0.0,0.0,0.0],\"Ebitda\":[0.0,1120.9914756152348879000000000,1120.9914756152348879000000000,1120.9914756152348879000000000,1120.9914756152348879000000000,1120.9914756152348879000000000,1120.9914756152348879000000000,1101.9139556152348879000000000,1101.9139556152348879000000000,1101.9139556152348879000000000,1101.9139556152348879000000000,1101.9139556152348879000000000,1101.9139556152348879000000000,1077.6430391613297567493333333,1077.6430391613297567493333333,1077.6430391613297567493333333,1077.6430391613297567493333333,1077.6430391613297567493333333,1077.6430391613297567493333333,1058.5655191613297567493333333,1058.5655191613297567493333333,1058.5655191613297567493333333,1058.5655191613297567493333333,1058.5655191613297567493333333,1058.5655191613297567493333333,0.0,0.0,0.0],\"Custos\":[0.0,-263.15591210380350000000000000,-263.15591210380350000000000000,-263.15591210380350000000000000,-263.15591210380350000000000000,-263.15591210380350000000000000,-263.15591210380350000000000000,-282.23343210380350000000000000,-282.23343210380350000000000000,-282.23343210380350000000000000,-282.23343210380350000000000000,-282.23343210380350000000000000,-282.23343210380350000000000000,-358.54351210380350000000000000,-358.54351210380350000000000000,-358.54351210380350000000000000,-358.54351210380350000000000000,-358.54351210380350000000000000,-358.54351210380350000000000000,-377.62103210380350000000000000,-377.62103210380350000000000000,-377.62103210380350000000000000,-377.62103210380350000000000000,-377.62103210380350000000000000,-377.62103210380350000000000000,0.0,0.0,0.0],\"Depreciacao_Principal\":[0.0,-753.640000000000000000000000,-753.640000000000000000000000,-753.640000000000000000000000,-753.640000000000000000000000,-753.640000000000000000000000,-753.640000000000000000000000,-753.640000000000000000000000,-753.640000000000000000000000,-753.640000000000000000000000,-753.640000000000000000000000,-753.640000000000000000000000,-753.640000000000000000000000,-753.640000000000000000000000,-753.640000000000000000000000,-753.640000000000000000000000,-753.640000000000000000000000,-753.640000000000000000000000,-753.640000000000000000000000,-753.640000000000000000000000,-753.640000000000000000000000,-753.640000000000000000000000,-753.640000000000000000000000,-753.640000000000000000000000,-753.640000000000000000000000,0.0,0.0,0.0],\"Mao_Obra\":[0.0,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.0,0.0,0.0],\"Ebitda_Caixa\":[0.0,1120.9914756152348879000000000,1120.9914756152348879000000000,1120.9914756152348879000000000,1120.9914756152348879000000000,1120.9914756152348879000000000,1120.9914756152348879000000000,1101.9139556152348879000000000,1101.9139556152348879000000000,1101.9139556152348879000000000,1101.9139556152348879000000000,1101.9139556152348879000000000,1101.9139556152348879000000000,1077.6430391613297567493333333,1077.6430391613297567493333333,1077.6430391613297567493333333,1077.6430391613297567493333333,1077.6430391613297567493333333,1077.6430391613297567493333333,1058.5655191613297567493333333,1058.5655191613297567493333333,1058.5655191613297567493333333,1058.5655191613297567493333333,1058.5655191613297567493333333,1058.5655191613297567493333333,0.0,0.0,0.0],\"Depreciacao_Frete\":[0.0,0.0000,0.0000,0.0000,0.0000,0.0000,0.0000,0.0000,0.0000,0.0000,0.0000,0.0000,0.0000,0.0000,0.0000,0.0000,0.0000,0.0000,0.0000,0.0000,0.0000,0.0000,0.0000,0.0000,0.0000,0.0,0.0,0.0],\"Manutencao\":[0.0,-77.410853333333333333333333333,-77.410853333333333333333333333,-77.410853333333333333333333333,-77.410853333333333333333333333,-77.410853333333333333333333333,-77.410853333333333333333333333,-96.48837333333333333333333333,-96.48837333333333333333333333,-96.48837333333333333333333333,-96.48837333333333333333333333,-96.48837333333333333333333333,-96.48837333333333333333333333,-172.79845333333333333333333333,-172.79845333333333333333333333,-172.79845333333333333333333333,-172.79845333333333333333333333,-172.79845333333333333333333333,-172.79845333333333333333333333,-191.87597333333333333333333333,-191.87597333333333333333333333,-191.87597333333333333333333333,-191.87597333333333333333333333,-191.87597333333333333333333333,-191.87597333333333333333333333,0.0,0.0,0.0],\"Depreciacao\":[0.0,-780.72333333333333333333333333,-780.72333333333333333333333333,-780.72333333333333333333333333,-780.72333333333333333333333333,-780.72333333333333333333333333,-780.72333333333333333333333333,-780.72333333333333333333333333,-780.72333333333333333333333333,-780.72333333333333333333333333,-780.72333333333333333333333333,-780.72333333333333333333333333,-780.72333333333333333333333333,-780.72333333333333333333333333,-780.72333333333333333333333333,-780.72333333333333333333333333,-780.72333333333333333333333333,-780.72333333333333333333333333,-780.72333333333333333333333333,-780.72333333333333333333333333,-780.72333333333333333333333333,-780.72333333333333333333333333,-780.72333333333333333333333333,-780.72333333333333333333333333,-780.72333333333333333333333333,0.0,0.0,0.0],\"Depreciacao_Acessorios\":[0.0,-27.083333333333333333333333333,-27.083333333333333333333333333,-27.083333333333333333333333333,-27.083333333333333333333333333,-27.083333333333333333333333333,-27.083333333333333333333333333,-27.083333333333333333333333333,-27.083333333333333333333333333,-27.083333333333333333333333333,-27.083333333333333333333333333,-27.083333333333333333333333333,-27.083333333333333333333333333,-27.083333333333333333333333333,-27.083333333333333333333333333,-27.083333333333333333333333333,-27.083333333333333333333333333,-27.083333333333333333333333333,-27.083333333333333333333333333,-27.083333333333333333333333333,-27.083333333333333333333333333,-27.083333333333333333333333333,-27.083333333333333333333333333,-27.083333333333333333333333333,-27.083333333333333333333333333,0.0,0.0,0.0],\"Documentacao\":[0.0,-138.02630877047016666666666667,-138.02630877047016666666666667,-138.02630877047016666666666667,-138.02630877047016666666666667,-138.02630877047016666666666667,-138.02630877047016666666666667,-138.02630877047016666666666667,-138.02630877047016666666666667,-138.02630877047016666666666667,-138.02630877047016666666666667,-138.02630877047016666666666667,-138.02630877047016666666666667,-138.02630877047016666666666667,-138.02630877047016666666666667,-138.02630877047016666666666667,-138.02630877047016666666666667,-138.02630877047016666666666667,-138.02630877047016666666666667,-138.02630877047016666666666667,-138.02630877047016666666666667,-138.02630877047016666666666667,-138.02630877047016666666666667,-138.02630877047016666666666667,-138.02630877047016666666666667,0.0,0.0,0.0],\"Saldo_Ganho_Perda\":[0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,13389.880000000000000000000000],\"Ebit_Caixa\":[0.0,340.26814228190155456666666667,340.26814228190155456666666667,340.26814228190155456666666667,340.26814228190155456666666667,340.26814228190155456666666667,340.26814228190155456666666667,321.19062228190155456666666667,321.19062228190155456666666667,321.19062228190155456666666667,321.19062228190155456666666667,321.19062228190155456666666667,321.19062228190155456666666667,296.91970582799642341599999997,296.91970582799642341599999997,296.91970582799642341599999997,296.91970582799642341599999997,296.91970582799642341599999997,296.91970582799642341599999997,277.84218582799642341599999997,277.84218582799642341599999997,277.84218582799642341599999997,277.84218582799642341599999997,277.84218582799642341599999997,277.84218582799642341599999997,0.0,0.0,0.0],\"Outros_Custos\":[0.0,-47.718750000000000000,-47.718750000000000000,-47.718750000000000000,-47.718750000000000000,-47.718750000000000000,-47.718750000000000000,-47.718750000000000000,-47.718750000000000000,-47.718750000000000000,-47.718750000000000000,-47.718750000000000000,-47.718750000000000000,-47.718750000000000000,-47.718750000000000000,-47.718750000000000000,-47.718750000000000000,-47.718750000000000000,-47.718750000000000000,-47.718750000000000000,-47.718750000000000000,-47.718750000000000000,-47.718750000000000000,-47.718750000000000000,-47.718750000000000000,0.0,0.0,0.0],\"Lair\":[0.0,340.26814228190155456666666667,340.26814228190155456666666667,340.26814228190155456666666667,340.26814228190155456666666667,340.26814228190155456666666667,340.26814228190155456666666667,321.19062228190155456666666667,321.19062228190155456666666667,321.19062228190155456666666667,321.19062228190155456666666667,321.19062228190155456666666667,321.19062228190155456666666667,296.91970582799642341599999997,296.91970582799642341599999997,296.91970582799642341599999997,296.91970582799642341599999997,296.91970582799642341599999997,296.91970582799642341599999997,277.84218582799642341599999997,277.84218582799642341599999997,277.84218582799642341599999997,277.84218582799642341599999997,277.84218582799642341599999997,277.84218582799642341599999997,0.0,0.0,13389.880000000000000000000000],\"Imposto\":[0.0,-115.69116837584652855266666667,-115.69116837584652855266666667,-115.69116837584652855266666666,-115.69116837584652855266666668,-115.69116837584652855266666668,-115.69116837584652855266666667,-109.20481157584652855266666667,-109.20481157584652855266666667,-109.20481157584652855266666667,-109.20481157584652855266666666,-109.20481157584652855266666668,-109.20481157584652855266666668,-100.95269998151878396144000000,-100.95269998151878396144000000,-100.95269998151878396144000004,-100.9526999815187839614400000,-100.9526999815187839614400000,-100.9526999815187839614400000,-94.4663431815187839614400000,-94.46634318151878396143999999,-94.46634318151878396143999999,-94.46634318151878396143999999,-94.46634318151878396144000000,-94.46634318151878396144000000,0.00000000000000000000000000,0.00000000000000000000000000,-5024.8909159075939198072000000],\"Saldo_Anual_Acumulado_LAIR\":[0.0,0.0,0.0,0.0,0.0,0.0,0.0,2362.7994759733108819666666668,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,3665.3135322054827367453333334,0.0,0.0,0.0,0.0,0.0,0.0,0.0,14779.090929139982117080000000],\"FCO\":[0.0,1005.3003072393883593473333333,1005.3003072393883593473333333,1005.3003072393883593473333333,1005.3003072393883593473333333,1005.3003072393883593473333333,1005.3003072393883593473333333,992.7091440393883593473333333,992.7091440393883593473333333,992.7091440393883593473333333,992.7091440393883593473333333,992.7091440393883593473333333,992.7091440393883593473333333,976.6903391798109727878933333,976.6903391798109727878933333,976.6903391798109727878933333,976.6903391798109727878933333,976.6903391798109727878933333,976.6903391798109727878933333,964.0991759798109727878933333,964.0991759798109727878933333,964.0991759798109727878933333,964.0991759798109727878933333,964.0991759798109727878933333,964.0991759798109727878933333,0.00000000000000000000000000,0.00000000000000000000000000,-5024.8909159075939198072000000],\"Saldo_Mensal_Acumulado_LAIR\":[0.0,340.26814228190155456666666667,680.53628456380310913333333334,1020.8044268457046637000000000,1361.0725691276062182666666667,1701.3407114095077728333333334,2041.6088536914093274000000001,0.0,321.19062228190155456666666667,642.38124456380310913333333334,963.5718668457046637000000000,1284.7624891276062182666666667,1605.9531114095077728333333334,1902.8728172375041962493333334,2199.7925230655006196653333334,2496.7122288934970430813333334,2793.6319347214934664973333334,3090.5516405494898899133333334,3387.4713463774863133293333334,0.0,277.84218582799642341599999997,555.68437165599284683199999994,833.5265574839892702479999999,1111.3687433119856936639999999,1389.2109291399821170799999999,1389.2109291399821170799999999,1389.2109291399821170799999999,14779.090929139982117080000000],\"Capex\":[-45868.400000000000000000000000,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0],\"Lucro_Tributavel_antes_Prejuizo_Fiscal\":[0.0,340.26814228190155456666666667,680.53628456380310913333333334,1020.8044268457046637000000000,1361.0725691276062182666666667,1701.3407114095077728333333334,2041.6088536914093274000000001,2362.7994759733108819666666668,321.19062228190155456666666667,642.38124456380310913333333334,963.5718668457046637000000000,1284.7624891276062182666666667,1605.9531114095077728333333334,1902.8728172375041962493333334,2199.7925230655006196653333334,2496.7122288934970430813333334,2793.6319347214934664973333334,3090.5516405494898899133333334,3387.4713463774863133293333334,3665.3135322054827367453333334,277.84218582799642341599999997,555.68437165599284683199999994,833.5265574839892702479999999,1111.3687433119856936639999999,1389.2109291399821170799999999,1389.2109291399821170799999999,1389.2109291399821170799999999,14779.090929139982117080000000],\"Adiantamento_PMT\":[0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0],\"Prejuízo_Fiscal_Usado_Resultado\":[0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0],\"Venda_Ativo\":[0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,38260.000000000000000000],\"Lucro_Tributavel_depois_Prejuizo_Fiscal\":[0.0,340.26814228190155456666666667,680.53628456380310913333333334,1020.8044268457046637000000000,1361.0725691276062182666666667,1701.3407114095077728333333334,2041.6088536914093274000000001,2362.7994759733108819666666668,321.19062228190155456666666667,642.38124456380310913333333334,963.5718668457046637000000000,1284.7624891276062182666666667,1605.9531114095077728333333334,1902.8728172375041962493333334,2199.7925230655006196653333334,2496.7122288934970430813333334,2793.6319347214934664973333334,3090.5516405494898899133333334,3387.4713463774863133293333334,3665.3135322054827367453333334,277.84218582799642341599999997,555.68437165599284683199999994,833.5265574839892702479999999,1111.3687433119856936639999999,1389.2109291399821170799999999,1389.2109291399821170799999999,1389.2109291399821170799999999,14779.090929139982117080000000],\"FCL\":[-45868.400000000000000000000000,1005.3003072393883593473333333,1005.3003072393883593473333333,1005.3003072393883593473333333,1005.3003072393883593473333333,1005.3003072393883593473333333,1005.3003072393883593473333333,992.7091440393883593473333333,992.7091440393883593473333333,992.7091440393883593473333333,992.7091440393883593473333333,992.7091440393883593473333333,992.7091440393883593473333333,976.6903391798109727878933333,976.6903391798109727878933333,976.6903391798109727878933333,976.6903391798109727878933333,976.6903391798109727878933333,976.6903391798109727878933333,964.0991759798109727878933333,964.0991759798109727878933333,964.0991759798109727878933333,964.0991759798109727878933333,964.0991759798109727878933333,964.0991759798109727878933333,0.00000000000000000000000000,0.00000000000000000000000000,33235.109084092406080192800000],\"Ebit\":[0.0,340.26814228190155456666666667,340.26814228190155456666666667,340.26814228190155456666666667,340.26814228190155456666666667,340.26814228190155456666666667,340.26814228190155456666666667,321.19062228190155456666666667,321.19062228190155456666666667,321.19062228190155456666666667,321.19062228190155456666666667,321.19062228190155456666666667,321.19062228190155456666666667,296.91970582799642341599999997,296.91970582799642341599999997,296.91970582799642341599999997,296.91970582799642341599999997,296.91970582799642341599999997,296.91970582799642341599999997,277.84218582799642341599999997,277.84218582799642341599999997,277.84218582799642341599999997,277.84218582799642341599999997,277.84218582799642341599999997,277.84218582799642341599999997,0.0,0.0,0.0],\"Imposto_Caixa\":[0.0,115.69116837584652855266666667,115.69116837584652855266666667,115.69116837584652855266666666,115.69116837584652855266666668,115.69116837584652855266666668,115.69116837584652855266666667,109.20481157584652855266666667,109.20481157584652855266666667,109.20481157584652855266666667,109.20481157584652855266666666,109.20481157584652855266666668,109.20481157584652855266666668,100.95269998151878396144000000,100.95269998151878396144000000,100.95269998151878396144000004,100.9526999815187839614400000,100.9526999815187839614400000,100.9526999815187839614400000,94.4663431815187839614400000,94.46634318151878396143999999,94.46634318151878396143999999,94.46634318151878396143999999,94.46634318151878396144000000,94.46634318151878396144000000,0.00000000000000000000000000,0.00000000000000000000000000,5024.8909159075939198072000000],\"Prejuízo_Fiscal_BOP\":[0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0],\"Lucro_Liquido\":[0.0,224.57697390605502601400000000,224.57697390605502601400000000,224.57697390605502601400000001,224.57697390605502601399999999,224.57697390605502601399999999,224.57697390605502601400000000,211.98581070605502601400000000,211.98581070605502601400000000,211.98581070605502601400000000,211.98581070605502601400000001,211.98581070605502601399999999,211.98581070605502601399999999,195.96700584647763945455999997,195.96700584647763945455999997,195.96700584647763945455999993,195.96700584647763945455999997,195.96700584647763945455999997,195.96700584647763945455999997,183.37584264647763945455999997,183.37584264647763945455999998,183.37584264647763945455999998,183.37584264647763945455999998,183.37584264647763945455999997,183.37584264647763945455999997,0.00000000000000000000000000,0.00000000000000000000000000,-5024.8909159075939198072000000],\"Prejuízo_Fiscal_Criado\":[0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0],\"Prejuízo_Fiscal_Usado\":[0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0],\"Prejuízo_Fiscal_EOP\":[0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0],\"Saldo_Acumulado_Prejuízo_Fiscal_Criado\":[0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0]}","SME":false,"LINEDELETED":false}
{"ID":5161,"DATE":0,"ENGINELOGDATE":"2020-02-15T17:46:58.457","QUOTELINEID":"0Q05A0000024bQxSAI","LINENUMBER":"00000346","QUOTENUMBER":"00000251","PRODUCTCODE":"PL004372","PRODUCTNAME":"CHEVROLET ONIX 1.0 LT 2020 MANUAL 5P FLEX 5B48AL / R7D","QUANTITY":1.00,"TIME":24,"CREATEDDATE":"2020-02-15T17:46:58.457","USEREMAIL":"ricardo.lepieszynski@ouroverde.net.br","VERSION":1,"PRICED":false,"IDSALESFORCE":"0QL5A000005PXKtWAO","PRICING_SPREADSHEET":"[{\"Produto\":\"PL004372 - CHEVROLET ONIX 1.0 LT 2020 MANUAL 5P FLEX 5B48AL / R7D\",\"Cotação\":\"00000251\",\"Linha Cotação\":\"00000346\",\"Quantidade\":\"1\",\"Prazo\":\"24\",\"Data de Fechamento\":\"28/02/2020\",\"Nome da Conta\":\"MR Consulting\",\"Prazo de Entrega\":90,\"Classificação de crédito\":\"D\",\"Adiantamento de PMT\":0,\"UF Emplacamento\":\"MG\",\"UF Entrega\":\"SC\",\"Tipo Municipio Entrega\":\"Capital\",\"Forma de Entrega\":\"Retirada do cliente na Concessionária\",\"Responsabilidade Frete\":\"Ouro Verde\",\"Transporte Remunerado(pessoas e/ou produtos)\":\"Não\",\"Reajuste\":\"Sim\",\"Final de Placa(Números)\":\"Não\",\"Inicio de Placa(Letras)\":\"Não\",\"Tipo de Uso\":\"Comercial\",\"Tipo de Rodagem\":\"Asfalto\",\"Km Mensal\":\"2000\",\"Seguro Terceiros RCF-V(Responsabilidade Civil Facultativa)\":\"Sim\",\"Franquia %\":\"10\",\"Seguro Casco\":\"Sim\",\"Quantidade de Pneus\":\"4\",\"Danos Morais (DMO)\":\"0.00\",\"Acidentes Pessoais a Passageiros (APP)\":\"0.00\",\"Franquia Valor\":\"0.00\",\"Carro Reserva\":\"Sim\",\"Manutenção\":\"Preventiva\",\"Quantidade de Diárias de Reserva\":\"3\",\"Tipo de Reserva\":\"Básico\",\"Target\":\"0.00\",\"Qtde de Reserva Dedicada\":\"0\",\"Desconto Preço Público(%)\":\"17.00\",\"Preço Público\":\"52890.00\",\"Investimento Bruto Financiável\":\"45218.40\",\"Investimento Bruto Vista\":\"650.00\",\"Percentual Residual\":\"70.92\",\"Percentual Agravo\":\"100.00\",\"Valor Residual\":\"38635.00\",\"Percentual de Reajuste\":\"4.00\",\"Parcela Financiamento\":\"2078.26\",\"Parcela Residual\":\"-1466.60\",\"Manutenção (R$)\":\"76.31\",\"Custo Pneu\":\"50.00\",\"Crédito PIS/COFINS\":\"-82.40\",\"Custo Aquisição\":\"529.26\",\"Licenciamento\":\"4.41\",\"IPVA\":\"37.68\",\"Seguro Obrigatório DPVAT\":\"0.44\",\"Taxa Inclusão Sindiloc\":\"0.00\",\"Taxa de Despachante\":\"1.25\",\"Par de Placas e Lacre\":\"5.60\",\"1º Emplacamento\":\"4.25\",\"Escolha de placa\":\"0.00\",\"Custo Seguro Terceiros RCF-V\":\"14.84\",\"Frete\":\"0.00\",\"Frete Desmobilização\":\"375.00\",\"Custo Administrativo\":\"37.00\",\"Estrutura Sublocada\":\"10.72\",\"Percentual Risco\":\"3.00\",\"Risco\":\"69.30\",\"ANTT\":\"0.00\",\"Taxa de Fluxo Positivo\":\"0.00\",\"Custo Fixo\":\"137.78\",\"Custo Variável\":\"126.31\",\"Custo Indireto\":\"449.11\",\"Impostos\":\"126.64\",\"Franquia Seguro\":\"0.00\",\"Agravo de Quantidade\":\"100.00\",\"Agravo de Tipo de Terreno\":\"100.00\",\"Agravo de KM\":\"100.00\",\"Agravo de Tipo de Uso\":\"100.00\",\"Condição de Pagamento\":\"30.00\",\"Desconto do Projeto\":\"0.00\",\"Custo Estrutura Dedicada\":\"0.00\",\"Descritivo Estrutura Dedicada\":null,\"Custo Mão de Obra\":\"0.00\",\"Descritivo Mão de Obra\":null,\"Custo KM Excedido\":\"0.20\",\"Valor Locação Individual\":\"1369.09\",\"Valor Precificado(locação + serviços)\":\"1491.59\",\"Spread\":3.02,\"Modalidade Utilizada\":null,\"Atualizado por\":\"ricardo.lepieszynski@ouroverde.net.br - 15/02/2020 17:45\",\"Data Inicio Contrato\":\"28/05/2020\",\"Data Fim Contrato\":\"28/05/2022\",\"Data Termino Recebimento\":\"27/06/2022\",\"Data Pagamento Efetiva\":\"27/06/2020\",\"Prazo de Venda em Dias\":\"90\",\"Data Venda Efetiva\":\"26/08/2022\",\"Depreciação Fiscal Equipamento\":\"20.00\",\"Depreciação Fiscal Acessórios\":\"50.00\",\"Depreciação Fiscal Mobilização\":\"50.00\",\"Meses Depreciação Equipamento\":\"60.00\",\"Meses Depreciação Acessórios\":\"24.00\",\"Meses Depreciação Mobilização\":\"24.00\",\"Investimento Equipamento\":\"45218.40\",\"Depreciação Anual Equipamento\":\"9043.68\",\"Investimento Acessórios\":\"650.00\",\"Depreciação Anual Acessórios\":\"325.00\",\"Investimento Mobilização\":\"0.00\",\"Depreciação Anual Mobilização\":\"0.00\",\"Depreciação Mensal Equipamento\":\"753.64\",\"Depreciação Mensal Acessórios\":\"27.08\",\"Depreciação Mensal Mobilização\":\"0.00\",\"Mês Efetivo Venda\":\"27.00\",\"Mês Término Recebimento\":\"25.00\",\"Depreciação Acumulada Equipamento\":\"20348.28\",\"Depreciação Acumulada Acessórios\":\"650.00\",\"Depreciação Acumulada Mobilização\":\"0.00\",\"Depreciação do Contrato\":\"20998.28\",\"Residual Total\":\"38635.00\",\"Desmobilização Total\":\"375.00\",\"Residual Liquido Desmobilização\":\"38260.00\",\"Investimento Total\":\"45868.40\",\"Saldo Ganho Perda\":\"13389.88\",\"Saldo Residual Total\":\"38260.00\",\"Alíquota Imposto de Renda\":\"34.00\",\"Limite Uso Prejuízo Fiscal\":\"30.00\",\"Uso Restituição IR\":\"80.00\",\"Valor do Tacógrafo\":\"0.00\"},{\"Produto\":\"\"},{\"Produto\":\"Descrição Opcionais\",\"Cotação\":\"Valor Opcionais\",\"Linha Cotação\":\"Opcionais com Desconto\"},{\"Produto\":\"PO016842 - Pintura metálica CHEVROLET\",\"Cotação\":\"1590.00\",\"Linha Cotação\":\"1319.70\"},{\"Produto\":\"\"},{\"Produto\":\"Descrição Acessórios\",\"Cotação\":\"Valor do Acessório\"},{\"Produto\":\"PA000246 - PELICULA DE PROTEÇAO SOLAR/UV\",\"Cotação\":\"200.00\"},{\"Produto\":\"PA000179 - RADIO AM/FM COM BLUETOOTH E USB\",\"Cotação\":\"450.00\"},{\"Produto\":\"\"},{\"Produto\":\"Descrição Serviço\",\"Cotação\":\"Valor do Serviço\"},{\"Produto\":\"VS000077 - Telemetria\",\"Cotação\":\"111.00\"},{\"Produto\":\"VS000060 - Ouro Fleet\",\"Cotação\":\"6.10\"}]","CASHFLOW_SPREADSHEET":"[{\"Fluxo\":\"DRE\",\"Linha\":1,\"Campo\":\"Ano\",\"Coluna 0\":2020.0,\"Coluna 1\":2020.0,\"Coluna 2\":2020.0,\"Coluna 3\":2020.0,\"Coluna 4\":2020.0,\"Coluna 5\":2020.0,\"Coluna 6\":2020.0,\"Coluna 7\":2020.0,\"Coluna 8\":2021.0,\"Coluna 9\":2021.0,\"Coluna 10\":2021.0,\"Coluna 11\":2021.0,\"Coluna 12\":2021.0,\"Coluna 13\":2021.0,\"Coluna 14\":2021.0,\"Coluna 15\":2021.0,\"Coluna 16\":2021.0,\"Coluna 17\":2021.0,\"Coluna 18\":2021.0,\"Coluna 19\":2021.0,\"Coluna 20\":2022.0,\"Coluna 21\":2022.0,\"Coluna 22\":2022.0,\"Coluna 23\":2022.0,\"Coluna 24\":2022.0,\"Coluna 25\":2022.0,\"Coluna 26\":2022.0,\"Coluna 27\":2022.0},{\"Fluxo\":\"DRE\",\"Linha\":2,\"Campo\":\"Mês\",\"Coluna 0\":\"5/2020\",\"Coluna 1\":\"6/2020\",\"Coluna 2\":\"7/2020\",\"Coluna 3\":\"8/2020\",\"Coluna 4\":\"9/2020\",\"Coluna 5\":\"10/2020\",\"Coluna 6\":\"11/2020\",\"Coluna 7\":\"12/2020\",\"Coluna 8\":\"1/2021\",\"Coluna 9\":\"2/2021\",\"Coluna 10\":\"3/2021\",\"Coluna 11\":\"4/2021\",\"Coluna 12\":\"5/2021\",\"Coluna 13\":\"6/2021\",\"Coluna 14\":\"7/2021\",\"Coluna 15\":\"8/2021\",\"Coluna 16\":\"9/2021\",\"Coluna 17\":\"10/2021\",\"Coluna 18\":\"11/2021\",\"Coluna 19\":\"12/2021\",\"Coluna 20\":\"1/2022\",\"Coluna 21\":\"2/2022\",\"Coluna 22\":\"3/2022\",\"Coluna 23\":\"4/2022\",\"Coluna 24\":\"5/2022\",\"Coluna 25\":\"6/2022\",\"Coluna 26\":\"7/2022\",\"Coluna 27\":\"8/2022\"},{\"Fluxo\":\"DRE\",\"Linha\":3,\"Campo\":\"Receita Líquida\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"1324.85\",\"Coluna 2\":\"1324.85\",\"Coluna 3\":\"1324.85\",\"Coluna 4\":\"1324.85\",\"Coluna 5\":\"1324.85\",\"Coluna 6\":\"1324.85\",\"Coluna 7\":\"1324.85\",\"Coluna 8\":\"1324.85\",\"Coluna 9\":\"1324.85\",\"Coluna 10\":\"1324.85\",\"Coluna 11\":\"1324.85\",\"Coluna 12\":\"1324.85\",\"Coluna 13\":\"1374.55\",\"Coluna 14\":\"1374.55\",\"Coluna 15\":\"1374.55\",\"Coluna 16\":\"1374.55\",\"Coluna 17\":\"1374.55\",\"Coluna 18\":\"1374.55\",\"Coluna 19\":\"1374.55\",\"Coluna 20\":\"1374.55\",\"Coluna 21\":\"1374.55\",\"Coluna 22\":\"1374.55\",\"Coluna 23\":\"1374.55\",\"Coluna 24\":\"1374.55\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"DRE\",\"Linha\":4,\"Campo\":\"Custos\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"-254.57\",\"Coluna 2\":\"-254.57\",\"Coluna 3\":\"-254.57\",\"Coluna 4\":\"-254.57\",\"Coluna 5\":\"-254.57\",\"Coluna 6\":\"-254.57\",\"Coluna 7\":\"-273.65\",\"Coluna 8\":\"-273.65\",\"Coluna 9\":\"-273.65\",\"Coluna 10\":\"-273.65\",\"Coluna 11\":\"-273.65\",\"Coluna 12\":\"-273.65\",\"Coluna 13\":\"-349.96\",\"Coluna 14\":\"-349.96\",\"Coluna 15\":\"-349.96\",\"Coluna 16\":\"-349.96\",\"Coluna 17\":\"-349.96\",\"Coluna 18\":\"-349.96\",\"Coluna 19\":\"-369.04\",\"Coluna 20\":\"-369.04\",\"Coluna 21\":\"-369.04\",\"Coluna 22\":\"-369.04\",\"Coluna 23\":\"-369.04\",\"Coluna 24\":\"-369.04\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"DRE\",\"Linha\":5,\"Campo\":\"Mão de Obra\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"0.00\",\"Coluna 2\":\"0.00\",\"Coluna 3\":\"0.00\",\"Coluna 4\":\"0.00\",\"Coluna 5\":\"0.00\",\"Coluna 6\":\"0.00\",\"Coluna 7\":\"0.00\",\"Coluna 8\":\"0.00\",\"Coluna 9\":\"0.00\",\"Coluna 10\":\"0.00\",\"Coluna 11\":\"0.00\",\"Coluna 12\":\"0.00\",\"Coluna 13\":\"0.00\",\"Coluna 14\":\"0.00\",\"Coluna 15\":\"0.00\",\"Coluna 16\":\"0.00\",\"Coluna 17\":\"0.00\",\"Coluna 18\":\"0.00\",\"Coluna 19\":\"0.00\",\"Coluna 20\":\"0.00\",\"Coluna 21\":\"0.00\",\"Coluna 22\":\"0.00\",\"Coluna 23\":\"0.00\",\"Coluna 24\":\"0.00\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"DRE\",\"Linha\":6,\"Campo\":\"Manutenção\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"-69.08\",\"Coluna 2\":\"-69.08\",\"Coluna 3\":\"-69.08\",\"Coluna 4\":\"-69.08\",\"Coluna 5\":\"-69.08\",\"Coluna 6\":\"-69.08\",\"Coluna 7\":\"-88.16\",\"Coluna 8\":\"-88.16\",\"Coluna 9\":\"-88.16\",\"Coluna 10\":\"-88.16\",\"Coluna 11\":\"-88.16\",\"Coluna 12\":\"-88.16\",\"Coluna 13\":\"-164.47\",\"Coluna 14\":\"-164.47\",\"Coluna 15\":\"-164.47\",\"Coluna 16\":\"-164.47\",\"Coluna 17\":\"-164.47\",\"Coluna 18\":\"-164.47\",\"Coluna 19\":\"-183.54\",\"Coluna 20\":\"-183.54\",\"Coluna 21\":\"-183.54\",\"Coluna 22\":\"-183.54\",\"Coluna 23\":\"-183.54\",\"Coluna 24\":\"-183.54\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"DRE\",\"Linha\":7,\"Campo\":\"Documentação\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"-137.78\",\"Coluna 2\":\"-137.78\",\"Coluna 3\":\"-137.78\",\"Coluna 4\":\"-137.78\",\"Coluna 5\":\"-137.78\",\"Coluna 6\":\"-137.78\",\"Coluna 7\":\"-137.78\",\"Coluna 8\":\"-137.78\",\"Coluna 9\":\"-137.78\",\"Coluna 10\":\"-137.78\",\"Coluna 11\":\"-137.78\",\"Coluna 12\":\"-137.78\",\"Coluna 13\":\"-137.78\",\"Coluna 14\":\"-137.78\",\"Coluna 15\":\"-137.78\",\"Coluna 16\":\"-137.78\",\"Coluna 17\":\"-137.78\",\"Coluna 18\":\"-137.78\",\"Coluna 19\":\"-137.78\",\"Coluna 20\":\"-137.78\",\"Coluna 21\":\"-137.78\",\"Coluna 22\":\"-137.78\",\"Coluna 23\":\"-137.78\",\"Coluna 24\":\"-137.78\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"DRE\",\"Linha\":8,\"Campo\":\"Outros Custos\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"-47.72\",\"Coluna 2\":\"-47.72\",\"Coluna 3\":\"-47.72\",\"Coluna 4\":\"-47.72\",\"Coluna 5\":\"-47.72\",\"Coluna 6\":\"-47.72\",\"Coluna 7\":\"-47.72\",\"Coluna 8\":\"-47.72\",\"Coluna 9\":\"-47.72\",\"Coluna 10\":\"-47.72\",\"Coluna 11\":\"-47.72\",\"Coluna 12\":\"-47.72\",\"Coluna 13\":\"-47.72\",\"Coluna 14\":\"-47.72\",\"Coluna 15\":\"-47.72\",\"Coluna 16\":\"-47.72\",\"Coluna 17\":\"-47.72\",\"Coluna 18\":\"-47.72\",\"Coluna 19\":\"-47.72\",\"Coluna 20\":\"-47.72\",\"Coluna 21\":\"-47.72\",\"Coluna 22\":\"-47.72\",\"Coluna 23\":\"-47.72\",\"Coluna 24\":\"-47.72\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"DRE\",\"Linha\":9,\"Campo\":\"EBITDA\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"1070.28\",\"Coluna 2\":\"1070.28\",\"Coluna 3\":\"1070.28\",\"Coluna 4\":\"1070.28\",\"Coluna 5\":\"1070.28\",\"Coluna 6\":\"1070.28\",\"Coluna 7\":\"1051.20\",\"Coluna 8\":\"1051.20\",\"Coluna 9\":\"1051.20\",\"Coluna 10\":\"1051.20\",\"Coluna 11\":\"1051.20\",\"Coluna 12\":\"1051.20\",\"Coluna 13\":\"1024.59\",\"Coluna 14\":\"1024.59\",\"Coluna 15\":\"1024.59\",\"Coluna 16\":\"1024.59\",\"Coluna 17\":\"1024.59\",\"Coluna 18\":\"1024.59\",\"Coluna 19\":\"1005.51\",\"Coluna 20\":\"1005.51\",\"Coluna 21\":\"1005.51\",\"Coluna 22\":\"1005.51\",\"Coluna 23\":\"1005.51\",\"Coluna 24\":\"1005.51\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"DRE\",\"Linha\":10,\"Campo\":\"Depreciação\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"-780.72\",\"Coluna 2\":\"-780.72\",\"Coluna 3\":\"-780.72\",\"Coluna 4\":\"-780.72\",\"Coluna 5\":\"-780.72\",\"Coluna 6\":\"-780.72\",\"Coluna 7\":\"-780.72\",\"Coluna 8\":\"-780.72\",\"Coluna 9\":\"-780.72\",\"Coluna 10\":\"-780.72\",\"Coluna 11\":\"-780.72\",\"Coluna 12\":\"-780.72\",\"Coluna 13\":\"-780.72\",\"Coluna 14\":\"-780.72\",\"Coluna 15\":\"-780.72\",\"Coluna 16\":\"-780.72\",\"Coluna 17\":\"-780.72\",\"Coluna 18\":\"-780.72\",\"Coluna 19\":\"-780.72\",\"Coluna 20\":\"-780.72\",\"Coluna 21\":\"-780.72\",\"Coluna 22\":\"-780.72\",\"Coluna 23\":\"-780.72\",\"Coluna 24\":\"-780.72\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"DRE\",\"Linha\":11,\"Campo\":\"Depreciação do Principal\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"-753.64\",\"Coluna 2\":\"-753.64\",\"Coluna 3\":\"-753.64\",\"Coluna 4\":\"-753.64\",\"Coluna 5\":\"-753.64\",\"Coluna 6\":\"-753.64\",\"Coluna 7\":\"-753.64\",\"Coluna 8\":\"-753.64\",\"Coluna 9\":\"-753.64\",\"Coluna 10\":\"-753.64\",\"Coluna 11\":\"-753.64\",\"Coluna 12\":\"-753.64\",\"Coluna 13\":\"-753.64\",\"Coluna 14\":\"-753.64\",\"Coluna 15\":\"-753.64\",\"Coluna 16\":\"-753.64\",\"Coluna 17\":\"-753.64\",\"Coluna 18\":\"-753.64\",\"Coluna 19\":\"-753.64\",\"Coluna 20\":\"-753.64\",\"Coluna 21\":\"-753.64\",\"Coluna 22\":\"-753.64\",\"Coluna 23\":\"-753.64\",\"Coluna 24\":\"-753.64\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"DRE\",\"Linha\":12,\"Campo\":\"Depreciação do Frete\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"0.00\",\"Coluna 2\":\"0.00\",\"Coluna 3\":\"0.00\",\"Coluna 4\":\"0.00\",\"Coluna 5\":\"0.00\",\"Coluna 6\":\"0.00\",\"Coluna 7\":\"0.00\",\"Coluna 8\":\"0.00\",\"Coluna 9\":\"0.00\",\"Coluna 10\":\"0.00\",\"Coluna 11\":\"0.00\",\"Coluna 12\":\"0.00\",\"Coluna 13\":\"0.00\",\"Coluna 14\":\"0.00\",\"Coluna 15\":\"0.00\",\"Coluna 16\":\"0.00\",\"Coluna 17\":\"0.00\",\"Coluna 18\":\"0.00\",\"Coluna 19\":\"0.00\",\"Coluna 20\":\"0.00\",\"Coluna 21\":\"0.00\",\"Coluna 22\":\"0.00\",\"Coluna 23\":\"0.00\",\"Coluna 24\":\"0.00\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"DRE\",\"Linha\":13,\"Campo\":\"Depreciação dos Acessórios\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"-27.08\",\"Coluna 2\":\"-27.08\",\"Coluna 3\":\"-27.08\",\"Coluna 4\":\"-27.08\",\"Coluna 5\":\"-27.08\",\"Coluna 6\":\"-27.08\",\"Coluna 7\":\"-27.08\",\"Coluna 8\":\"-27.08\",\"Coluna 9\":\"-27.08\",\"Coluna 10\":\"-27.08\",\"Coluna 11\":\"-27.08\",\"Coluna 12\":\"-27.08\",\"Coluna 13\":\"-27.08\",\"Coluna 14\":\"-27.08\",\"Coluna 15\":\"-27.08\",\"Coluna 16\":\"-27.08\",\"Coluna 17\":\"-27.08\",\"Coluna 18\":\"-27.08\",\"Coluna 19\":\"-27.08\",\"Coluna 20\":\"-27.08\",\"Coluna 21\":\"-27.08\",\"Coluna 22\":\"-27.08\",\"Coluna 23\":\"-27.08\",\"Coluna 24\":\"-27.08\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"DRE\",\"Linha\":14,\"Campo\":\"Ebit\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"289.55\",\"Coluna 2\":\"289.55\",\"Coluna 3\":\"289.55\",\"Coluna 4\":\"289.55\",\"Coluna 5\":\"289.55\",\"Coluna 6\":\"289.55\",\"Coluna 7\":\"270.48\",\"Coluna 8\":\"270.48\",\"Coluna 9\":\"270.48\",\"Coluna 10\":\"270.48\",\"Coluna 11\":\"270.48\",\"Coluna 12\":\"270.48\",\"Coluna 13\":\"243.87\",\"Coluna 14\":\"243.87\",\"Coluna 15\":\"243.87\",\"Coluna 16\":\"243.87\",\"Coluna 17\":\"243.87\",\"Coluna 18\":\"243.87\",\"Coluna 19\":\"224.79\",\"Coluna 20\":\"224.79\",\"Coluna 21\":\"224.79\",\"Coluna 22\":\"224.79\",\"Coluna 23\":\"224.79\",\"Coluna 24\":\"224.79\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"DRE\",\"Linha\":15,\"Campo\":\"Impostos\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"-98.45\",\"Coluna 2\":\"-98.45\",\"Coluna 3\":\"-98.45\",\"Coluna 4\":\"-98.45\",\"Coluna 5\":\"-98.45\",\"Coluna 6\":\"-98.45\",\"Coluna 7\":\"-91.96\",\"Coluna 8\":\"-91.96\",\"Coluna 9\":\"-91.96\",\"Coluna 10\":\"-91.96\",\"Coluna 11\":\"-91.96\",\"Coluna 12\":\"-91.96\",\"Coluna 13\":\"-82.91\",\"Coluna 14\":\"-82.91\",\"Coluna 15\":\"-82.91\",\"Coluna 16\":\"-82.91\",\"Coluna 17\":\"-82.91\",\"Coluna 18\":\"-82.91\",\"Coluna 19\":\"-76.43\",\"Coluna 20\":\"-76.43\",\"Coluna 21\":\"-76.43\",\"Coluna 22\":\"-76.43\",\"Coluna 23\":\"-76.43\",\"Coluna 24\":\"-76.43\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"-4934.70\"},{\"Fluxo\":\"DRE\",\"Linha\":16,\"Campo\":\"Lucro Líquido\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"191.11\",\"Coluna 2\":\"191.11\",\"Coluna 3\":\"191.11\",\"Coluna 4\":\"191.11\",\"Coluna 5\":\"191.11\",\"Coluna 6\":\"191.11\",\"Coluna 7\":\"178.51\",\"Coluna 8\":\"178.51\",\"Coluna 9\":\"178.51\",\"Coluna 10\":\"178.51\",\"Coluna 11\":\"178.51\",\"Coluna 12\":\"178.51\",\"Coluna 13\":\"160.95\",\"Coluna 14\":\"160.95\",\"Coluna 15\":\"160.95\",\"Coluna 16\":\"160.95\",\"Coluna 17\":\"160.95\",\"Coluna 18\":\"160.95\",\"Coluna 19\":\"148.36\",\"Coluna 20\":\"148.36\",\"Coluna 21\":\"148.36\",\"Coluna 22\":\"148.36\",\"Coluna 23\":\"148.36\",\"Coluna 24\":\"148.36\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"-4934.70\"},{\"Fluxo\":\"\"},{\"Fluxo\":\"Imposto\",\"Linha\":1,\"Campo\":\"Ano\",\"Coluna 0\":2020.0,\"Coluna 1\":2020.0,\"Coluna 2\":2020.0,\"Coluna 3\":2020.0,\"Coluna 4\":2020.0,\"Coluna 5\":2020.0,\"Coluna 6\":2020.0,\"Coluna 7\":2020.0,\"Coluna 8\":2021.0,\"Coluna 9\":2021.0,\"Coluna 10\":2021.0,\"Coluna 11\":2021.0,\"Coluna 12\":2021.0,\"Coluna 13\":2021.0,\"Coluna 14\":2021.0,\"Coluna 15\":2021.0,\"Coluna 16\":2021.0,\"Coluna 17\":2021.0,\"Coluna 18\":2021.0,\"Coluna 19\":2021.0,\"Coluna 20\":2022.0,\"Coluna 21\":2022.0,\"Coluna 22\":2022.0,\"Coluna 23\":2022.0,\"Coluna 24\":2022.0,\"Coluna 25\":2022.0,\"Coluna 26\":2022.0,\"Coluna 27\":2022.0},{\"Fluxo\":\"Imposto\",\"Linha\":2,\"Campo\":\"Mês\",\"Coluna 0\":\"5/2020\",\"Coluna 1\":\"6/2020\",\"Coluna 2\":\"7/2020\",\"Coluna 3\":\"8/2020\",\"Coluna 4\":\"9/2020\",\"Coluna 5\":\"10/2020\",\"Coluna 6\":\"11/2020\",\"Coluna 7\":\"12/2020\",\"Coluna 8\":\"1/2021\",\"Coluna 9\":\"2/2021\",\"Coluna 10\":\"3/2021\",\"Coluna 11\":\"4/2021\",\"Coluna 12\":\"5/2021\",\"Coluna 13\":\"6/2021\",\"Coluna 14\":\"7/2021\",\"Coluna 15\":\"8/2021\",\"Coluna 16\":\"9/2021\",\"Coluna 17\":\"10/2021\",\"Coluna 18\":\"11/2021\",\"Coluna 19\":\"12/2021\",\"Coluna 20\":\"1/2022\",\"Coluna 21\":\"2/2022\",\"Coluna 22\":\"3/2022\",\"Coluna 23\":\"4/2022\",\"Coluna 24\":\"5/2022\",\"Coluna 25\":\"6/2022\",\"Coluna 26\":\"7/2022\",\"Coluna 27\":\"8/2022\"},{\"Fluxo\":\"Imposto\",\"Linha\":3,\"Campo\":\"EBITDA\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"1070.28\",\"Coluna 2\":\"1070.28\",\"Coluna 3\":\"1070.28\",\"Coluna 4\":\"1070.28\",\"Coluna 5\":\"1070.28\",\"Coluna 6\":\"1070.28\",\"Coluna 7\":\"1051.20\",\"Coluna 8\":\"1051.20\",\"Coluna 9\":\"1051.20\",\"Coluna 10\":\"1051.20\",\"Coluna 11\":\"1051.20\",\"Coluna 12\":\"1051.20\",\"Coluna 13\":\"1024.59\",\"Coluna 14\":\"1024.59\",\"Coluna 15\":\"1024.59\",\"Coluna 16\":\"1024.59\",\"Coluna 17\":\"1024.59\",\"Coluna 18\":\"1024.59\",\"Coluna 19\":\"1005.51\",\"Coluna 20\":\"1005.51\",\"Coluna 21\":\"1005.51\",\"Coluna 22\":\"1005.51\",\"Coluna 23\":\"1005.51\",\"Coluna 24\":\"1005.51\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"Imposto\",\"Linha\":4,\"Campo\":\"Depreciação do Principal\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"-753.64\",\"Coluna 2\":\"-753.64\",\"Coluna 3\":\"-753.64\",\"Coluna 4\":\"-753.64\",\"Coluna 5\":\"-753.64\",\"Coluna 6\":\"-753.64\",\"Coluna 7\":\"-753.64\",\"Coluna 8\":\"-753.64\",\"Coluna 9\":\"-753.64\",\"Coluna 10\":\"-753.64\",\"Coluna 11\":\"-753.64\",\"Coluna 12\":\"-753.64\",\"Coluna 13\":\"-753.64\",\"Coluna 14\":\"-753.64\",\"Coluna 15\":\"-753.64\",\"Coluna 16\":\"-753.64\",\"Coluna 17\":\"-753.64\",\"Coluna 18\":\"-753.64\",\"Coluna 19\":\"-753.64\",\"Coluna 20\":\"-753.64\",\"Coluna 21\":\"-753.64\",\"Coluna 22\":\"-753.64\",\"Coluna 23\":\"-753.64\",\"Coluna 24\":\"-753.64\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"Imposto\",\"Linha\":5,\"Campo\":\"Depreciação do Frete\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"0.00\",\"Coluna 2\":\"0.00\",\"Coluna 3\":\"0.00\",\"Coluna 4\":\"0.00\",\"Coluna 5\":\"0.00\",\"Coluna 6\":\"0.00\",\"Coluna 7\":\"0.00\",\"Coluna 8\":\"0.00\",\"Coluna 9\":\"0.00\",\"Coluna 10\":\"0.00\",\"Coluna 11\":\"0.00\",\"Coluna 12\":\"0.00\",\"Coluna 13\":\"0.00\",\"Coluna 14\":\"0.00\",\"Coluna 15\":\"0.00\",\"Coluna 16\":\"0.00\",\"Coluna 17\":\"0.00\",\"Coluna 18\":\"0.00\",\"Coluna 19\":\"0.00\",\"Coluna 20\":\"0.00\",\"Coluna 21\":\"0.00\",\"Coluna 22\":\"0.00\",\"Coluna 23\":\"0.00\",\"Coluna 24\":\"0.00\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"Imposto\",\"Linha\":6,\"Campo\":\"Depreciação dos Acessórios\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"-27.08\",\"Coluna 2\":\"-27.08\",\"Coluna 3\":\"-27.08\",\"Coluna 4\":\"-27.08\",\"Coluna 5\":\"-27.08\",\"Coluna 6\":\"-27.08\",\"Coluna 7\":\"-27.08\",\"Coluna 8\":\"-27.08\",\"Coluna 9\":\"-27.08\",\"Coluna 10\":\"-27.08\",\"Coluna 11\":\"-27.08\",\"Coluna 12\":\"-27.08\",\"Coluna 13\":\"-27.08\",\"Coluna 14\":\"-27.08\",\"Coluna 15\":\"-27.08\",\"Coluna 16\":\"-27.08\",\"Coluna 17\":\"-27.08\",\"Coluna 18\":\"-27.08\",\"Coluna 19\":\"-27.08\",\"Coluna 20\":\"-27.08\",\"Coluna 21\":\"-27.08\",\"Coluna 22\":\"-27.08\",\"Coluna 23\":\"-27.08\",\"Coluna 24\":\"-27.08\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"Imposto\",\"Linha\":7,\"Campo\":\"Ganho/Perda na Venda do Ativo\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"0.00\",\"Coluna 2\":\"0.00\",\"Coluna 3\":\"0.00\",\"Coluna 4\":\"0.00\",\"Coluna 5\":\"0.00\",\"Coluna 6\":\"0.00\",\"Coluna 7\":\"0.00\",\"Coluna 8\":\"0.00\",\"Coluna 9\":\"0.00\",\"Coluna 10\":\"0.00\",\"Coluna 11\":\"0.00\",\"Coluna 12\":\"0.00\",\"Coluna 13\":\"0.00\",\"Coluna 14\":\"0.00\",\"Coluna 15\":\"0.00\",\"Coluna 16\":\"0.00\",\"Coluna 17\":\"0.00\",\"Coluna 18\":\"0.00\",\"Coluna 19\":\"0.00\",\"Coluna 20\":\"0.00\",\"Coluna 21\":\"0.00\",\"Coluna 22\":\"0.00\",\"Coluna 23\":\"0.00\",\"Coluna 24\":\"0.00\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"13389.88\"},{\"Fluxo\":\"Imposto\",\"Linha\":8,\"Campo\":\"Lair\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"289.55\",\"Coluna 2\":\"289.55\",\"Coluna 3\":\"289.55\",\"Coluna 4\":\"289.55\",\"Coluna 5\":\"289.55\",\"Coluna 6\":\"289.55\",\"Coluna 7\":\"270.48\",\"Coluna 8\":\"270.48\",\"Coluna 9\":\"270.48\",\"Coluna 10\":\"270.48\",\"Coluna 11\":\"270.48\",\"Coluna 12\":\"270.48\",\"Coluna 13\":\"243.87\",\"Coluna 14\":\"243.87\",\"Coluna 15\":\"243.87\",\"Coluna 16\":\"243.87\",\"Coluna 17\":\"243.87\",\"Coluna 18\":\"243.87\",\"Coluna 19\":\"224.79\",\"Coluna 20\":\"224.79\",\"Coluna 21\":\"224.79\",\"Coluna 22\":\"224.79\",\"Coluna 23\":\"224.79\",\"Coluna 24\":\"224.79\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"13389.88\"},{\"Fluxo\":\"Imposto\",\"Linha\":9,\"Campo\":\"Saldo Anual Acumulado do LAIR\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"0.00\",\"Coluna 2\":\"0.00\",\"Coluna 3\":\"0.00\",\"Coluna 4\":\"0.00\",\"Coluna 5\":\"0.00\",\"Coluna 6\":\"0.00\",\"Coluna 7\":\"2007.81\",\"Coluna 8\":\"0.00\",\"Coluna 9\":\"0.00\",\"Coluna 10\":\"0.00\",\"Coluna 11\":\"0.00\",\"Coluna 12\":\"0.00\",\"Coluna 13\":\"0.00\",\"Coluna 14\":\"0.00\",\"Coluna 15\":\"0.00\",\"Coluna 16\":\"0.00\",\"Coluna 17\":\"0.00\",\"Coluna 18\":\"0.00\",\"Coluna 19\":\"3040.37\",\"Coluna 20\":\"0.00\",\"Coluna 21\":\"0.00\",\"Coluna 22\":\"0.00\",\"Coluna 23\":\"0.00\",\"Coluna 24\":\"0.00\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"14513.82\"},{\"Fluxo\":\"Imposto\",\"Linha\":10,\"Campo\":\"Saldo Mensal Acumulado do LAIR\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"289.55\",\"Coluna 2\":\"579.11\",\"Coluna 3\":\"868.66\",\"Coluna 4\":\"1158.22\",\"Coluna 5\":\"1447.77\",\"Coluna 6\":\"1737.33\",\"Coluna 7\":\"0.00\",\"Coluna 8\":\"270.48\",\"Coluna 9\":\"540.95\",\"Coluna 10\":\"811.43\",\"Coluna 11\":\"1081.91\",\"Coluna 12\":\"1352.39\",\"Coluna 13\":\"1596.25\",\"Coluna 14\":\"1840.12\",\"Coluna 15\":\"2083.98\",\"Coluna 16\":\"2327.85\",\"Coluna 17\":\"2571.71\",\"Coluna 18\":\"2815.58\",\"Coluna 19\":\"0.00\",\"Coluna 20\":\"224.79\",\"Coluna 21\":\"449.58\",\"Coluna 22\":\"674.36\",\"Coluna 23\":\"899.15\",\"Coluna 24\":\"1123.94\",\"Coluna 25\":\"1123.94\",\"Coluna 26\":\"1123.94\",\"Coluna 27\":\"14513.82\"},{\"Fluxo\":\"Imposto\",\"Linha\":11,\"Campo\":\"Lucro Tributável antes do Prejuízo Fiscal\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"289.55\",\"Coluna 2\":\"579.11\",\"Coluna 3\":\"868.66\",\"Coluna 4\":\"1158.22\",\"Coluna 5\":\"1447.77\",\"Coluna 6\":\"1737.33\",\"Coluna 7\":\"2007.81\",\"Coluna 8\":\"270.48\",\"Coluna 9\":\"540.95\",\"Coluna 10\":\"811.43\",\"Coluna 11\":\"1081.91\",\"Coluna 12\":\"1352.39\",\"Coluna 13\":\"1596.25\",\"Coluna 14\":\"1840.12\",\"Coluna 15\":\"2083.98\",\"Coluna 16\":\"2327.85\",\"Coluna 17\":\"2571.71\",\"Coluna 18\":\"2815.58\",\"Coluna 19\":\"3040.37\",\"Coluna 20\":\"224.79\",\"Coluna 21\":\"449.58\",\"Coluna 22\":\"674.36\",\"Coluna 23\":\"899.15\",\"Coluna 24\":\"1123.94\",\"Coluna 25\":\"1123.94\",\"Coluna 26\":\"1123.94\",\"Coluna 27\":\"14513.82\"},{\"Fluxo\":\"Imposto\",\"Linha\":12,\"Campo\":\"Prejuízo Fiscal Usado Resultado\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"0.00\",\"Coluna 2\":\"0.00\",\"Coluna 3\":\"0.00\",\"Coluna 4\":\"0.00\",\"Coluna 5\":\"0.00\",\"Coluna 6\":\"0.00\",\"Coluna 7\":\"0.00\",\"Coluna 8\":\"0.00\",\"Coluna 9\":\"0.00\",\"Coluna 10\":\"0.00\",\"Coluna 11\":\"0.00\",\"Coluna 12\":\"0.00\",\"Coluna 13\":\"0.00\",\"Coluna 14\":\"0.00\",\"Coluna 15\":\"0.00\",\"Coluna 16\":\"0.00\",\"Coluna 17\":\"0.00\",\"Coluna 18\":\"0.00\",\"Coluna 19\":\"0.00\",\"Coluna 20\":\"0.00\",\"Coluna 21\":\"0.00\",\"Coluna 22\":\"0.00\",\"Coluna 23\":\"0.00\",\"Coluna 24\":\"0.00\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"Imposto\",\"Linha\":13,\"Campo\":\"Lucro Tributável depois do Prejuízo Fiscal\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"289.55\",\"Coluna 2\":\"579.11\",\"Coluna 3\":\"868.66\",\"Coluna 4\":\"1158.22\",\"Coluna 5\":\"1447.77\",\"Coluna 6\":\"1737.33\",\"Coluna 7\":\"2007.81\",\"Coluna 8\":\"270.48\",\"Coluna 9\":\"540.95\",\"Coluna 10\":\"811.43\",\"Coluna 11\":\"1081.91\",\"Coluna 12\":\"1352.39\",\"Coluna 13\":\"1596.25\",\"Coluna 14\":\"1840.12\",\"Coluna 15\":\"2083.98\",\"Coluna 16\":\"2327.85\",\"Coluna 17\":\"2571.71\",\"Coluna 18\":\"2815.58\",\"Coluna 19\":\"3040.37\",\"Coluna 20\":\"224.79\",\"Coluna 21\":\"449.58\",\"Coluna 22\":\"674.36\",\"Coluna 23\":\"899.15\",\"Coluna 24\":\"1123.94\",\"Coluna 25\":\"1123.94\",\"Coluna 26\":\"1123.94\",\"Coluna 27\":\"14513.82\"},{\"Fluxo\":\"Imposto\",\"Linha\":14,\"Campo\":\"Imposto Caixa\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"98.45\",\"Coluna 2\":\"98.45\",\"Coluna 3\":\"98.45\",\"Coluna 4\":\"98.45\",\"Coluna 5\":\"98.45\",\"Coluna 6\":\"98.45\",\"Coluna 7\":\"91.96\",\"Coluna 8\":\"91.96\",\"Coluna 9\":\"91.96\",\"Coluna 10\":\"91.96\",\"Coluna 11\":\"91.96\",\"Coluna 12\":\"91.96\",\"Coluna 13\":\"82.91\",\"Coluna 14\":\"82.91\",\"Coluna 15\":\"82.91\",\"Coluna 16\":\"82.91\",\"Coluna 17\":\"82.91\",\"Coluna 18\":\"82.91\",\"Coluna 19\":\"76.43\",\"Coluna 20\":\"76.43\",\"Coluna 21\":\"76.43\",\"Coluna 22\":\"76.43\",\"Coluna 23\":\"76.43\",\"Coluna 24\":\"76.43\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"4934.70\"},{\"Fluxo\":\"Imposto\",\"Linha\":15,\"Campo\":\"Prejuízo Fiscal BOP\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"0.00\",\"Coluna 2\":\"0.00\",\"Coluna 3\":\"0.00\",\"Coluna 4\":\"0.00\",\"Coluna 5\":\"0.00\",\"Coluna 6\":\"0.00\",\"Coluna 7\":\"0.00\",\"Coluna 8\":\"0.00\",\"Coluna 9\":\"0.00\",\"Coluna 10\":\"0.00\",\"Coluna 11\":\"0.00\",\"Coluna 12\":\"0.00\",\"Coluna 13\":\"0.00\",\"Coluna 14\":\"0.00\",\"Coluna 15\":\"0.00\",\"Coluna 16\":\"0.00\",\"Coluna 17\":\"0.00\",\"Coluna 18\":\"0.00\",\"Coluna 19\":\"0.00\",\"Coluna 20\":\"0.00\",\"Coluna 21\":\"0.00\",\"Coluna 22\":\"0.00\",\"Coluna 23\":\"0.00\",\"Coluna 24\":\"0.00\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"Imposto\",\"Linha\":16,\"Campo\":\"Prejuízo Fiscal Criado\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"0.00\",\"Coluna 2\":\"0.00\",\"Coluna 3\":\"0.00\",\"Coluna 4\":\"0.00\",\"Coluna 5\":\"0.00\",\"Coluna 6\":\"0.00\",\"Coluna 7\":\"0.00\",\"Coluna 8\":\"0.00\",\"Coluna 9\":\"0.00\",\"Coluna 10\":\"0.00\",\"Coluna 11\":\"0.00\",\"Coluna 12\":\"0.00\",\"Coluna 13\":\"0.00\",\"Coluna 14\":\"0.00\",\"Coluna 15\":\"0.00\",\"Coluna 16\":\"0.00\",\"Coluna 17\":\"0.00\",\"Coluna 18\":\"0.00\",\"Coluna 19\":\"0.00\",\"Coluna 20\":\"0.00\",\"Coluna 21\":\"0.00\",\"Coluna 22\":\"0.00\",\"Coluna 23\":\"0.00\",\"Coluna 24\":\"0.00\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"Imposto\",\"Linha\":17,\"Campo\":\"Prejuízo Fiscal Usado\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"0.00\",\"Coluna 2\":\"0.00\",\"Coluna 3\":\"0.00\",\"Coluna 4\":\"0.00\",\"Coluna 5\":\"0.00\",\"Coluna 6\":\"0.00\",\"Coluna 7\":\"0.00\",\"Coluna 8\":\"0.00\",\"Coluna 9\":\"0.00\",\"Coluna 10\":\"0.00\",\"Coluna 11\":\"0.00\",\"Coluna 12\":\"0.00\",\"Coluna 13\":\"0.00\",\"Coluna 14\":\"0.00\",\"Coluna 15\":\"0.00\",\"Coluna 16\":\"0.00\",\"Coluna 17\":\"0.00\",\"Coluna 18\":\"0.00\",\"Coluna 19\":\"0.00\",\"Coluna 20\":\"0.00\",\"Coluna 21\":\"0.00\",\"Coluna 22\":\"0.00\",\"Coluna 23\":\"0.00\",\"Coluna 24\":\"0.00\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"Imposto\",\"Linha\":18,\"Campo\":\"Prejuízo Fiscal EOP \",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"0.00\",\"Coluna 2\":\"0.00\",\"Coluna 3\":\"0.00\",\"Coluna 4\":\"0.00\",\"Coluna 5\":\"0.00\",\"Coluna 6\":\"0.00\",\"Coluna 7\":\"0.00\",\"Coluna 8\":\"0.00\",\"Coluna 9\":\"0.00\",\"Coluna 10\":\"0.00\",\"Coluna 11\":\"0.00\",\"Coluna 12\":\"0.00\",\"Coluna 13\":\"0.00\",\"Coluna 14\":\"0.00\",\"Coluna 15\":\"0.00\",\"Coluna 16\":\"0.00\",\"Coluna 17\":\"0.00\",\"Coluna 18\":\"0.00\",\"Coluna 19\":\"0.00\",\"Coluna 20\":\"0.00\",\"Coluna 21\":\"0.00\",\"Coluna 22\":\"0.00\",\"Coluna 23\":\"0.00\",\"Coluna 24\":\"0.00\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"Imposto\",\"Linha\":19,\"Campo\":\"Saldo Acumulado do Prejuízo Fiscal Criado\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"0.00\",\"Coluna 2\":\"0.00\",\"Coluna 3\":\"0.00\",\"Coluna 4\":\"0.00\",\"Coluna 5\":\"0.00\",\"Coluna 6\":\"0.00\",\"Coluna 7\":\"0.00\",\"Coluna 8\":\"0.00\",\"Coluna 9\":\"0.00\",\"Coluna 10\":\"0.00\",\"Coluna 11\":\"0.00\",\"Coluna 12\":\"0.00\",\"Coluna 13\":\"0.00\",\"Coluna 14\":\"0.00\",\"Coluna 15\":\"0.00\",\"Coluna 16\":\"0.00\",\"Coluna 17\":\"0.00\",\"Coluna 18\":\"0.00\",\"Coluna 19\":\"0.00\",\"Coluna 20\":\"0.00\",\"Coluna 21\":\"0.00\",\"Coluna 22\":\"0.00\",\"Coluna 23\":\"0.00\",\"Coluna 24\":\"0.00\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"\"},{\"Fluxo\":\"Caixa\",\"Linha\":1,\"Campo\":\"Ano\",\"Coluna 0\":2020.0,\"Coluna 1\":2020.0,\"Coluna 2\":2020.0,\"Coluna 3\":2020.0,\"Coluna 4\":2020.0,\"Coluna 5\":2020.0,\"Coluna 6\":2020.0,\"Coluna 7\":2020.0,\"Coluna 8\":2021.0,\"Coluna 9\":2021.0,\"Coluna 10\":2021.0,\"Coluna 11\":2021.0,\"Coluna 12\":2021.0,\"Coluna 13\":2021.0,\"Coluna 14\":2021.0,\"Coluna 15\":2021.0,\"Coluna 16\":2021.0,\"Coluna 17\":2021.0,\"Coluna 18\":2021.0,\"Coluna 19\":2021.0,\"Coluna 20\":2022.0,\"Coluna 21\":2022.0,\"Coluna 22\":2022.0,\"Coluna 23\":2022.0,\"Coluna 24\":2022.0,\"Coluna 25\":2022.0,\"Coluna 26\":2022.0,\"Coluna 27\":2022.0},{\"Fluxo\":\"Caixa\",\"Linha\":2,\"Campo\":\"Mês\",\"Coluna 0\":\"5/2020\",\"Coluna 1\":\"6/2020\",\"Coluna 2\":\"7/2020\",\"Coluna 3\":\"8/2020\",\"Coluna 4\":\"9/2020\",\"Coluna 5\":\"10/2020\",\"Coluna 6\":\"11/2020\",\"Coluna 7\":\"12/2020\",\"Coluna 8\":\"1/2021\",\"Coluna 9\":\"2/2021\",\"Coluna 10\":\"3/2021\",\"Coluna 11\":\"4/2021\",\"Coluna 12\":\"5/2021\",\"Coluna 13\":\"6/2021\",\"Coluna 14\":\"7/2021\",\"Coluna 15\":\"8/2021\",\"Coluna 16\":\"9/2021\",\"Coluna 17\":\"10/2021\",\"Coluna 18\":\"11/2021\",\"Coluna 19\":\"12/2021\",\"Coluna 20\":\"1/2022\",\"Coluna 21\":\"2/2022\",\"Coluna 22\":\"3/2022\",\"Coluna 23\":\"4/2022\",\"Coluna 24\":\"5/2022\",\"Coluna 25\":\"6/2022\",\"Coluna 26\":\"7/2022\",\"Coluna 27\":\"8/2022\"},{\"Fluxo\":\"Caixa\",\"Linha\":3,\"Campo\":\"Receita\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"1324.85\",\"Coluna 2\":\"1324.85\",\"Coluna 3\":\"1324.85\",\"Coluna 4\":\"1324.85\",\"Coluna 5\":\"1324.85\",\"Coluna 6\":\"1324.85\",\"Coluna 7\":\"1324.85\",\"Coluna 8\":\"1324.85\",\"Coluna 9\":\"1324.85\",\"Coluna 10\":\"1324.85\",\"Coluna 11\":\"1324.85\",\"Coluna 12\":\"1324.85\",\"Coluna 13\":\"1374.55\",\"Coluna 14\":\"1374.55\",\"Coluna 15\":\"1374.55\",\"Coluna 16\":\"1374.55\",\"Coluna 17\":\"1374.55\",\"Coluna 18\":\"1374.55\",\"Coluna 19\":\"1374.55\",\"Coluna 20\":\"1374.55\",\"Coluna 21\":\"1374.55\",\"Coluna 22\":\"1374.55\",\"Coluna 23\":\"1374.55\",\"Coluna 24\":\"1374.55\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"Caixa\",\"Linha\":4,\"Campo\":\"Custos\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"-254.57\",\"Coluna 2\":\"-254.57\",\"Coluna 3\":\"-254.57\",\"Coluna 4\":\"-254.57\",\"Coluna 5\":\"-254.57\",\"Coluna 6\":\"-254.57\",\"Coluna 7\":\"-273.65\",\"Coluna 8\":\"-273.65\",\"Coluna 9\":\"-273.65\",\"Coluna 10\":\"-273.65\",\"Coluna 11\":\"-273.65\",\"Coluna 12\":\"-273.65\",\"Coluna 13\":\"-349.96\",\"Coluna 14\":\"-349.96\",\"Coluna 15\":\"-349.96\",\"Coluna 16\":\"-349.96\",\"Coluna 17\":\"-349.96\",\"Coluna 18\":\"-349.96\",\"Coluna 19\":\"-369.04\",\"Coluna 20\":\"-369.04\",\"Coluna 21\":\"-369.04\",\"Coluna 22\":\"-369.04\",\"Coluna 23\":\"-369.04\",\"Coluna 24\":\"-369.04\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"Caixa\",\"Linha\":5,\"Campo\":\"EBITDA\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"1070.28\",\"Coluna 2\":\"1070.28\",\"Coluna 3\":\"1070.28\",\"Coluna 4\":\"1070.28\",\"Coluna 5\":\"1070.28\",\"Coluna 6\":\"1070.28\",\"Coluna 7\":\"1051.20\",\"Coluna 8\":\"1051.20\",\"Coluna 9\":\"1051.20\",\"Coluna 10\":\"1051.20\",\"Coluna 11\":\"1051.20\",\"Coluna 12\":\"1051.20\",\"Coluna 13\":\"1024.59\",\"Coluna 14\":\"1024.59\",\"Coluna 15\":\"1024.59\",\"Coluna 16\":\"1024.59\",\"Coluna 17\":\"1024.59\",\"Coluna 18\":\"1024.59\",\"Coluna 19\":\"1005.51\",\"Coluna 20\":\"1005.51\",\"Coluna 21\":\"1005.51\",\"Coluna 22\":\"1005.51\",\"Coluna 23\":\"1005.51\",\"Coluna 24\":\"1005.51\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"Caixa\",\"Linha\":6,\"Campo\":\"Depreciação\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"-780.72\",\"Coluna 2\":\"-780.72\",\"Coluna 3\":\"-780.72\",\"Coluna 4\":\"-780.72\",\"Coluna 5\":\"-780.72\",\"Coluna 6\":\"-780.72\",\"Coluna 7\":\"-780.72\",\"Coluna 8\":\"-780.72\",\"Coluna 9\":\"-780.72\",\"Coluna 10\":\"-780.72\",\"Coluna 11\":\"-780.72\",\"Coluna 12\":\"-780.72\",\"Coluna 13\":\"-780.72\",\"Coluna 14\":\"-780.72\",\"Coluna 15\":\"-780.72\",\"Coluna 16\":\"-780.72\",\"Coluna 17\":\"-780.72\",\"Coluna 18\":\"-780.72\",\"Coluna 19\":\"-780.72\",\"Coluna 20\":\"-780.72\",\"Coluna 21\":\"-780.72\",\"Coluna 22\":\"-780.72\",\"Coluna 23\":\"-780.72\",\"Coluna 24\":\"-780.72\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"Caixa\",\"Linha\":7,\"Campo\":\"EBIT\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"289.55\",\"Coluna 2\":\"289.55\",\"Coluna 3\":\"289.55\",\"Coluna 4\":\"289.55\",\"Coluna 5\":\"289.55\",\"Coluna 6\":\"289.55\",\"Coluna 7\":\"270.48\",\"Coluna 8\":\"270.48\",\"Coluna 9\":\"270.48\",\"Coluna 10\":\"270.48\",\"Coluna 11\":\"270.48\",\"Coluna 12\":\"270.48\",\"Coluna 13\":\"243.87\",\"Coluna 14\":\"243.87\",\"Coluna 15\":\"243.87\",\"Coluna 16\":\"243.87\",\"Coluna 17\":\"243.87\",\"Coluna 18\":\"243.87\",\"Coluna 19\":\"224.79\",\"Coluna 20\":\"224.79\",\"Coluna 21\":\"224.79\",\"Coluna 22\":\"224.79\",\"Coluna 23\":\"224.79\",\"Coluna 24\":\"224.79\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"Caixa\",\"Linha\":8,\"Campo\":\"Impostos\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"-98.45\",\"Coluna 2\":\"-98.45\",\"Coluna 3\":\"-98.45\",\"Coluna 4\":\"-98.45\",\"Coluna 5\":\"-98.45\",\"Coluna 6\":\"-98.45\",\"Coluna 7\":\"-91.96\",\"Coluna 8\":\"-91.96\",\"Coluna 9\":\"-91.96\",\"Coluna 10\":\"-91.96\",\"Coluna 11\":\"-91.96\",\"Coluna 12\":\"-91.96\",\"Coluna 13\":\"-82.91\",\"Coluna 14\":\"-82.91\",\"Coluna 15\":\"-82.91\",\"Coluna 16\":\"-82.91\",\"Coluna 17\":\"-82.91\",\"Coluna 18\":\"-82.91\",\"Coluna 19\":\"-76.43\",\"Coluna 20\":\"-76.43\",\"Coluna 21\":\"-76.43\",\"Coluna 22\":\"-76.43\",\"Coluna 23\":\"-76.43\",\"Coluna 24\":\"-76.43\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"-4934.70\"},{\"Fluxo\":\"Caixa\",\"Linha\":9,\"Campo\":\"FCO\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"971.83\",\"Coluna 2\":\"971.83\",\"Coluna 3\":\"971.83\",\"Coluna 4\":\"971.83\",\"Coluna 5\":\"971.83\",\"Coluna 6\":\"971.83\",\"Coluna 7\":\"959.24\",\"Coluna 8\":\"959.24\",\"Coluna 9\":\"959.24\",\"Coluna 10\":\"959.24\",\"Coluna 11\":\"959.24\",\"Coluna 12\":\"959.24\",\"Coluna 13\":\"941.67\",\"Coluna 14\":\"941.67\",\"Coluna 15\":\"941.67\",\"Coluna 16\":\"941.67\",\"Coluna 17\":\"941.67\",\"Coluna 18\":\"941.67\",\"Coluna 19\":\"929.08\",\"Coluna 20\":\"929.08\",\"Coluna 21\":\"929.08\",\"Coluna 22\":\"929.08\",\"Coluna 23\":\"929.08\",\"Coluna 24\":\"929.08\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"-4934.70\"},{\"Fluxo\":\"Caixa\",\"Linha\":10,\"Campo\":\"Capex\",\"Coluna 0\":\"-45868.40\",\"Coluna 1\":\"0.00\",\"Coluna 2\":\"0.00\",\"Coluna 3\":\"0.00\",\"Coluna 4\":\"0.00\",\"Coluna 5\":\"0.00\",\"Coluna 6\":\"0.00\",\"Coluna 7\":\"0.00\",\"Coluna 8\":\"0.00\",\"Coluna 9\":\"0.00\",\"Coluna 10\":\"0.00\",\"Coluna 11\":\"0.00\",\"Coluna 12\":\"0.00\",\"Coluna 13\":\"0.00\",\"Coluna 14\":\"0.00\",\"Coluna 15\":\"0.00\",\"Coluna 16\":\"0.00\",\"Coluna 17\":\"0.00\",\"Coluna 18\":\"0.00\",\"Coluna 19\":\"0.00\",\"Coluna 20\":\"0.00\",\"Coluna 21\":\"0.00\",\"Coluna 22\":\"0.00\",\"Coluna 23\":\"0.00\",\"Coluna 24\":\"0.00\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"Caixa\",\"Linha\":11,\"Campo\":\"Adiantamento de PMT\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"0.00\",\"Coluna 2\":\"0.00\",\"Coluna 3\":\"0.00\",\"Coluna 4\":\"0.00\",\"Coluna 5\":\"0.00\",\"Coluna 6\":\"0.00\",\"Coluna 7\":\"0.00\",\"Coluna 8\":\"0.00\",\"Coluna 9\":\"0.00\",\"Coluna 10\":\"0.00\",\"Coluna 11\":\"0.00\",\"Coluna 12\":\"0.00\",\"Coluna 13\":\"0.00\",\"Coluna 14\":\"0.00\",\"Coluna 15\":\"0.00\",\"Coluna 16\":\"0.00\",\"Coluna 17\":\"0.00\",\"Coluna 18\":\"0.00\",\"Coluna 19\":\"0.00\",\"Coluna 20\":\"0.00\",\"Coluna 21\":\"0.00\",\"Coluna 22\":\"0.00\",\"Coluna 23\":\"0.00\",\"Coluna 24\":\"0.00\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\"},{\"Fluxo\":\"Caixa\",\"Linha\":12,\"Campo\":\"Venda de Ativo\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"0.00\",\"Coluna 2\":\"0.00\",\"Coluna 3\":\"0.00\",\"Coluna 4\":\"0.00\",\"Coluna 5\":\"0.00\",\"Coluna 6\":\"0.00\",\"Coluna 7\":\"0.00\",\"Coluna 8\":\"0.00\",\"Coluna 9\":\"0.00\",\"Coluna 10\":\"0.00\",\"Coluna 11\":\"0.00\",\"Coluna 12\":\"0.00\",\"Coluna 13\":\"0.00\",\"Coluna 14\":\"0.00\",\"Coluna 15\":\"0.00\",\"Coluna 16\":\"0.00\",\"Coluna 17\":\"0.00\",\"Coluna 18\":\"0.00\",\"Coluna 19\":\"0.00\",\"Coluna 20\":\"0.00\",\"Coluna 21\":\"0.00\",\"Coluna 22\":\"0.00\",\"Coluna 23\":\"0.00\",\"Coluna 24\":\"0.00\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"38260.00\"},{\"Fluxo\":\"Caixa\",\"Linha\":13,\"Campo\":\"FCL\",\"Coluna 0\":\"-45868.40\",\"Coluna 1\":\"971.83\",\"Coluna 2\":\"971.83\",\"Coluna 3\":\"971.83\",\"Coluna 4\":\"971.83\",\"Coluna 5\":\"971.83\",\"Coluna 6\":\"971.83\",\"Coluna 7\":\"959.24\",\"Coluna 8\":\"959.24\",\"Coluna 9\":\"959.24\",\"Coluna 10\":\"959.24\",\"Coluna 11\":\"959.24\",\"Coluna 12\":\"959.24\",\"Coluna 13\":\"941.67\",\"Coluna 14\":\"941.67\",\"Coluna 15\":\"941.67\",\"Coluna 16\":\"941.67\",\"Coluna 17\":\"941.67\",\"Coluna 18\":\"941.67\",\"Coluna 19\":\"929.08\",\"Coluna 20\":\"929.08\",\"Coluna 21\":\"929.08\",\"Coluna 22\":\"929.08\",\"Coluna 23\":\"929.08\",\"Coluna 24\":\"929.08\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"33325.30\"}]","INPUT":"{\"Id\":\"0QL5A000005PXKtWAO\",\"QuoteNumber\":\"00000251\",\"QuoteId\":\"0Q05A0000024bQxSAI\",\"LineNumber\":\"00000346\",\"ProductId\":\"01t5A000008e2MkQAI\",\"ProductCode\":\"PL004372\",\"Quantity\":1.0,\"Time\":24,\"LicensePlateUF\":\"MG\",\"DeliveryUF\":\"SC\",\"DeliveryCityType\":\"Capital\",\"DeliveryMode\":\"Retirada do cliente na Concessionária\",\"ShippingResponsibility\":\"Ouro Verde\",\"Readjustment\":\"Sim\",\"LicensePlateEnd\":\"Não\",\"LicensePlateStart\":\"Não\",\"UsageType\":\"Comercial\",\"RoadType\":\"Asfalto\",\"KM\":2000,\"ThirdInsurance\":\"Sim\",\"VehicleInsurance\":\"Sim\",\"MoralDamage\":0.0,\"PassengerInjury\":0.0,\"FranchisePercent\":10.0,\"Franchise\":0.0,\"TireQuantity\":4,\"MaintenanceType\":\"Preventiva\",\"ReserveVehicle\":\"Sim\",\"ReserveVehicleType\":\"Básico\",\"ReserveVehicleDailyQuantity\":3,\"ReserveVehicleQuantity\":0,\"Target\":0.0,\"PaymTerm\":30,\"RemuneratedTransport\":\"Não\",\"ProjectDisc\":0.0,\"InterestRate\":0.0,\"InsuranceAmount\":14.8425,\"TireTableAmount\":50.0,\"MaintenanceAmount\":76.31008,\"FreightAmount\":0.0,\"DesmobilizationFreightAmount\":375.0,\"WearForecastKmMax\":100.0,\"WearForecastGroundPercentMax\":100.0,\"WearForecastQuantityPercentageMax\":100.0,\"WearForecastUsageTypePercentMax\":100.0,\"DedicatedStructureCost\":0.0,\"DedicatedStructureDescription\":null,\"LaborCost\":0.0,\"LaborDescription\":null,\"ContributionMargin\":0.0,\"AccountName\":\"MR Consulting\",\"ClientRating\":\"D\",\"ClosingDate\":\"2020-02-28T00:00:00\",\"PMTAdvance\":0,\"Optionals\":[{\"Id\":\"a095A000014FE6KQAW\",\"QuoteLineId\":\"0QL5A000005PXKtWAO\",\"OpcionalCode\":\"PO016842\",\"OptionalDescription\":\"Pintura metálica CHEVROLET\",\"Price\":1319.7,\"FullPrice\":1590.0}],\"Accessories\":[{\"Id\":\"a035A00000jxSJnQAM\",\"QuoteLineId\":\"0QL5A000005PXKtWAO\",\"AccessoryCode\":\"PA000246\",\"AccessoryDescription\":\"PELICULA DE PROTEÇAO SOLAR/UV\",\"Price\":200.0},{\"Id\":\"a035A00000jxSJoQAM\",\"QuoteLineId\":\"0QL5A000005PXKtWAO\",\"AccessoryCode\":\"PA000179\",\"AccessoryDescription\":\"RADIO AM/FM COM BLUETOOTH E USB\",\"Price\":450.0}],\"Services\":[{\"Id\":\"a075A00000fiqhVQAQ\",\"QuoteLineId\":\"0QL5A000005PXKtWAO\",\"ServiceCode\":\"VS000004\",\"ServiceDescription\":\"GESTÃO DE COMBUSTÍVEL - PLANO I (AUTO GESTÃO)\",\"Type\":\"Abastecimento\",\"Price\":5.4},{\"Id\":\"a075A00000fiqhWQAQ\",\"QuoteLineId\":\"0QL5A000005PXKtWAO\",\"ServiceCode\":\"VS000060\",\"ServiceDescription\":\"FERRAMENTA OURO FLEET\",\"Type\":\"Ouro Fleet\",\"Price\":6.1},{\"Id\":\"a075A00000fiqhXQAQ\",\"QuoteLineId\":\"0QL5A000005PXKtWAO\",\"ServiceCode\":\"VS000077\",\"ServiceDescription\":\"TELEMETRIA - COMPORTAMENTO DO MOTORISTA\",\"Type\":\"Telemetria\",\"Price\":111.0}],\"UserEmail\":\"ricardo.lepieszynski@ouroverde.net.br\",\"SourceApplication\":2,\"Simulation\":true,\"Refresh\":false,\"InsuranceFranchisePercent\":20.0,\"Spread\":3.05,\"WeightedFreightList\":null,\"errors\":null}","PARAMETERS":"{\"PriceEngineResidualPercentageTable\":5637153839,\"ResidualPercentage\":70.9163903100000000,\"PriceEngineWearForecastKM\":0,\"WearForecastKmMax\":100.0,\"PriceEngineWearForecastGroundPercent\":0,\"WearForecastGroundPercentMax\":100.0,\"PriceEngineWearQuantityPercentage\":0,\"WearForecastQuantityPercentageMax\":100.0,\"PriceEngineWearForecastUsageTypePercent\":0,\"WearForecastUsageTypePercentMax\":100.0,\"PriceEngineParameters\":1,\"ReadjustmentPercent\":4.00,\"AliqPisCofins\":9.25,\"DPVAT\":5.2300000000000000,\"AdmCost\":37.00,\"PercentRisk\":3.00,\"PositiveFlowRate\":0.0,\"NegativeFlowRate\":0.0,\"ContributionMargin\":48.34,\"PriceEngineMaintenance\":5637187424,\"MaintenancePrice\":0.0381550400000000,\"PriceEngineWearForecastMaintenance\":5637144576,\"WearForecastMaintenanceIndex\":1.0000000000000000,\"TireTable\":5637145340,\"TireTablePrice\":350.0000000000000000,\"PriceEngineRates\":5637145327,\"ANTTAmount\":100.0000000000000000,\"ForwardingAgentAmount\":30.0000000000000000,\"IPVAPercentage\":1.0000000000000000,\"LeasingReleaseAmount\":0.0,\"LicensePlateAmount\":102.0700000000000000,\"LicensingAmount\":52.8900000000000000,\"PlatesAndSealingAmount\":134.5000000000000000,\"SindlocAmount\":0.0000000000000000,\"PriceEnginePlateChoice\":0,\"PlateChoiceAmount\":0.0,\"PriceEngineThirdPartyInsuranceRCFVThirdParty\":5637144576,\"CoverageAmountThirdParty\":500000.0000000000000000,\"InsuranceAmountThirdParty\":178.1100000000000000,\"PriceEngineThirdPartyInsuranceRCFVMoralDamage\":0,\"CoverageAmountMoralDamage\":0.0,\"InsuranceAmountMoralDamage\":0.0,\"PriceEngineThirdPartyInsuranceRCFVPersonal\":0,\"CoverageAmountPersonal\":0.0,\"InsuranceAmountPersonal\":0.0,\"PriceEngineFreight\":0,\"FreightAmount\":0.0,\"DesmobilizationFreightAmount\":375.0,\"PriceEngineSublocatedStructure\":5637144576,\"ReservationValue\":85.7500000000000000,\"ModalityId\":0,\"ModalityName\":null,\"InterestRate\":0.80,\"Product\":5639475664,\"ProductName\":\"CHEVROLET ONIX 1.0 LT 2020 MANUAL 5P FLEX 5B48AL / R7D\",\"SalesDaysTerm\":90,\"EquipmentTaxDepreciation\":20.00,\"AccessoriesTaxDepreciation\":50.00,\"MobilizationTaxDepreciation\":50.00,\"AliqTaxRate\":34.00,\"TaxLossUsageLimit\":30.00,\"IRRefundUsage\":80.00,\"InsuranceFranchisePercent\":20.00,\"TacographAmount\":0.0}","RESULT":"{\"PublicPrice\":52890.0000000000000000,\"PublicPriceDisc\":17.0000000000000000,\"PublicPriceAmount\":43898.700000000000000000000000,\"OptionalsAmountDisc\":1319.7,\"OptionalsAmount\":1590.0,\"AccessoriesAmount\":650.0,\"ServicesAmount\":122.5,\"InvestmentFinancialGross\":45218.400000000000000000000000,\"InvestmentVistaGross\":650.0,\"PriceEngineWearPercent\":100.0,\"ResidualAmount\":38635.0,\"Depreciation\":0.0,\"FinancingInstallmentAmount\":2078.26140679345,\"ResidualInstallmentAmount\":-1466.60488605225,\"MaintenanceAmount\":76.31008,\"KMPrice\":0.0,\"KMPriceSurplus\":0.1961935600000000000000000000,\"TireTableAmount\":50.0,\"CreditPISCOFINS\":-82.39746573333333333333333333,\"AcquisitionCost\":529.25905500786666666666666667,\"TimeSindlocAmount\":0.0000000000000000,\"TimePlateChoiceAmount\":0.0,\"InsuranceAmount\":14.8425,\"PriceEngineSublocatedStructureAmount\":10.7187500000000000,\"FixedCost\":137.77630877047016666666666667,\"VariableCost\":126.31008,\"IndirectCost\":449.10773752244802523333333332,\"InsuranceFranchise\":0.0,\"RiskAmount\":69.301392103803500000000000001,\"TaxAmount\":126.64123335572738227814508718,\"RatePaymentConditionAmount\":0.0,\"RentalAmount\":1369.0944146565122408448117538,\"MonthlyLicensingAmount\":4.4075000000000000,\"IPVAAmount\":37.68200000000000000000000000,\"MonthlyDPVAT\":0.4358333333333333333333333333,\"TimeForwardingAgentAmount\":1.2500000000000000,\"TimePlatesAndSealingAmount\":5.6041666666666666666666666667,\"TimeLicensePlateAmount\":4.2529166666666666666666666667,\"TimeANTTamount\":0.0,\"Status\":null,\"Error\":[],\"CashFlow\":{\"Ano\":[2020.0,2020.0,2020.0,2020.0,2020.0,2020.0,2020.0,2020.0,2021.0,2021.0,2021.0,2021.0,2021.0,2021.0,2021.0,2021.0,2021.0,2021.0,2021.0,2021.0,2022.0,2022.0,2022.0,2022.0,2022.0,2022.0,2022.0,2022.0],\"Ano_Caixa\":[2020.0,2020.0,2020.0,2020.0,2020.0,2020.0,2020.0,2020.0,2021.0,2021.0,2021.0,2021.0,2021.0,2021.0,2021.0,2021.0,2021.0,2021.0,2021.0,2021.0,2022.0,2022.0,2022.0,2022.0,2022.0,2022.0,2022.0,2022.0],\"Mes\":[5.0,6.0,7.0,8.0,9.0,10.0,11.0,12.0,1.0,2.0,3.0,4.0,5.0,6.0,7.0,8.0,9.0,10.0,11.0,12.0,1.0,2.0,3.0,4.0,5.0,6.0,7.0,8.0],\"Mes_Caixa\":[5.0,6.0,7.0,8.0,9.0,10.0,11.0,12.0,1.0,2.0,3.0,4.0,5.0,6.0,7.0,8.0,9.0,10.0,11.0,12.0,1.0,2.0,3.0,4.0,5.0,6.0,7.0,8.0],\"Receita_Liquida\":[0.0,1324.8506470341181918999999999,1324.8506470341181918999999999,1324.8506470341181918999999999,1324.8506470341181918999999999,1324.8506470341181918999999999,1324.8506470341181918999999999,1324.8506470341181918999999999,1324.8506470341181918999999999,1324.8506470341181918999999999,1324.8506470341181918999999999,1324.8506470341181918999999999,1324.8506470341181918999999999,1374.5487742861495862426666666,1374.5487742861495862426666666,1374.5487742861495862426666666,1374.5487742861495862426666666,1374.5487742861495862426666666,1374.5487742861495862426666666,1374.5487742861495862426666666,1374.5487742861495862426666666,1374.5487742861495862426666666,1374.5487742861495862426666666,1374.5487742861495862426666666,1374.5487742861495862426666666,0.0,0.0,0.0],\"Receita\":[0.0,1324.8506470341181918999999999,1324.8506470341181918999999999,1324.8506470341181918999999999,1324.8506470341181918999999999,1324.8506470341181918999999999,1324.8506470341181918999999999,1324.8506470341181918999999999,1324.8506470341181918999999999,1324.8506470341181918999999999,1324.8506470341181918999999999,1324.8506470341181918999999999,1324.8506470341181918999999999,1374.5487742861495862426666666,1374.5487742861495862426666666,1374.5487742861495862426666666,1374.5487742861495862426666666,1374.5487742861495862426666666,1374.5487742861495862426666666,1374.5487742861495862426666666,1374.5487742861495862426666666,1374.5487742861495862426666666,1374.5487742861495862426666666,1374.5487742861495862426666666,1374.5487742861495862426666666,0.0,0.0,0.0],\"Ebitda\":[0.0,1070.2780682636480252333333332,1070.2780682636480252333333332,1070.2780682636480252333333332,1070.2780682636480252333333332,1070.2780682636480252333333332,1070.2780682636480252333333332,1051.2005482636480252333333332,1051.2005482636480252333333332,1051.2005482636480252333333332,1051.2005482636480252333333332,1051.2005482636480252333333332,1051.2005482636480252333333332,1024.5885955156794195759999999,1024.5885955156794195759999999,1024.5885955156794195759999999,1024.5885955156794195759999999,1024.5885955156794195759999999,1024.5885955156794195759999999,1005.5110755156794195759999999,1005.5110755156794195759999999,1005.5110755156794195759999999,1005.5110755156794195759999999,1005.5110755156794195759999999,1005.5110755156794195759999999,0.0,0.0,0.0],\"Custos\":[0.0,-254.57257877047016666666666667,-254.57257877047016666666666667,-254.57257877047016666666666667,-254.57257877047016666666666667,-254.57257877047016666666666667,-254.57257877047016666666666667,-273.65009877047016666666666667,-273.65009877047016666666666667,-273.65009877047016666666666667,-273.65009877047016666666666667,-273.65009877047016666666666667,-273.65009877047016666666666667,-349.96017877047016666666666667,-349.96017877047016666666666667,-349.96017877047016666666666667,-349.96017877047016666666666667,-349.96017877047016666666666667,-349.96017877047016666666666667,-369.03769877047016666666666667,-369.03769877047016666666666667,-369.03769877047016666666666667,-369.03769877047016666666666667,-369.03769877047016666666666667,-369.03769877047016666666666667,0.0,0.0,0.0],\"Depreciacao_Principal\":[0.0,-753.640000000000000000000000,-753.640000000000000000000000,-753.640000000000000000000000,-753.640000000000000000000000,-753.640000000000000000000000,-753.640000000000000000000000,-753.640000000000000000000000,-753.640000000000000000000000,-753.640000000000000000000000,-753.640000000000000000000000,-753.640000000000000000000000,-753.640000000000000000000000,-753.640000000000000000000000,-753.640000000000000000000000,-753.640000000000000000000000,-753.640000000000000000000000,-753.640000000000000000000000,-753.640000000000000000000000,-753.640000000000000000000000,-753.640000000000000000000000,-753.640000000000000000000000,-753.640000000000000000000000,-753.640000000000000000000000,-753.640000000000000000000000,0.0,0.0,0.0],\"Mao_Obra\":[0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0],\"Ebitda_Caixa\":[0.0,1070.2780682636480252333333332,1070.2780682636480252333333332,1070.2780682636480252333333332,1070.2780682636480252333333332,1070.2780682636480252333333332,1070.2780682636480252333333332,1051.2005482636480252333333332,1051.2005482636480252333333332,1051.2005482636480252333333332,1051.2005482636480252333333332,1051.2005482636480252333333332,1051.2005482636480252333333332,1024.5885955156794195759999999,1024.5885955156794195759999999,1024.5885955156794195759999999,1024.5885955156794195759999999,1024.5885955156794195759999999,1024.5885955156794195759999999,1005.5110755156794195759999999,1005.5110755156794195759999999,1005.5110755156794195759999999,1005.5110755156794195759999999,1005.5110755156794195759999999,1005.5110755156794195759999999,0.0,0.0,0.0],\"Depreciacao_Frete\":[0.0,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.0,0.0,0.0],\"Manutencao\":[0.0,-69.077520000000000000000,-69.077520000000000000000,-69.077520000000000000000,-69.077520000000000000000,-69.077520000000000000000,-69.077520000000000000000,-88.155040000000000000000,-88.155040000000000000000,-88.155040000000000000000,-88.155040000000000000000,-88.155040000000000000000,-88.155040000000000000000,-164.465120000000000000000,-164.465120000000000000000,-164.465120000000000000000,-164.465120000000000000000,-164.465120000000000000000,-164.465120000000000000000,-183.542640000000000000000,-183.542640000000000000000,-183.542640000000000000000,-183.542640000000000000000,-183.542640000000000000000,-183.542640000000000000000,0.0,0.0,0.0],\"Depreciacao\":[0.0,-780.72333333333333333333333333,-780.72333333333333333333333333,-780.72333333333333333333333333,-780.72333333333333333333333333,-780.72333333333333333333333333,-780.72333333333333333333333333,-780.72333333333333333333333333,-780.72333333333333333333333333,-780.72333333333333333333333333,-780.72333333333333333333333333,-780.72333333333333333333333333,-780.72333333333333333333333333,-780.72333333333333333333333333,-780.72333333333333333333333333,-780.72333333333333333333333333,-780.72333333333333333333333333,-780.72333333333333333333333333,-780.72333333333333333333333333,-780.72333333333333333333333333,-780.72333333333333333333333333,-780.72333333333333333333333333,-780.72333333333333333333333333,-780.72333333333333333333333333,-780.72333333333333333333333333,0.0,0.0,0.0],\"Depreciacao_Acessorios\":[0.0,-27.083333333333333333333333333,-27.083333333333333333333333333,-27.083333333333333333333333333,-27.083333333333333333333333333,-27.083333333333333333333333333,-27.083333333333333333333333333,-27.083333333333333333333333333,-27.083333333333333333333333333,-27.083333333333333333333333333,-27.083333333333333333333333333,-27.083333333333333333333333333,-27.083333333333333333333333333,-27.083333333333333333333333333,-27.083333333333333333333333333,-27.083333333333333333333333333,-27.083333333333333333333333333,-27.083333333333333333333333333,-27.083333333333333333333333333,-27.083333333333333333333333333,-27.083333333333333333333333333,-27.083333333333333333333333333,-27.083333333333333333333333333,-27.083333333333333333333333333,-27.083333333333333333333333333,0.0,0.0,0.0],\"Documentacao\":[0.0,-137.77630877047016666666666667,-137.77630877047016666666666667,-137.77630877047016666666666667,-137.77630877047016666666666667,-137.77630877047016666666666667,-137.77630877047016666666666667,-137.77630877047016666666666667,-137.77630877047016666666666667,-137.77630877047016666666666667,-137.77630877047016666666666667,-137.77630877047016666666666667,-137.77630877047016666666666667,-137.77630877047016666666666667,-137.77630877047016666666666667,-137.77630877047016666666666667,-137.77630877047016666666666667,-137.77630877047016666666666667,-137.77630877047016666666666667,-137.77630877047016666666666667,-137.77630877047016666666666667,-137.77630877047016666666666667,-137.77630877047016666666666667,-137.77630877047016666666666667,-137.77630877047016666666666667,0.0,0.0,0.0],\"Saldo_Ganho_Perda\":[0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,13389.880000000000000000000000],\"Ebit_Caixa\":[0.0,289.55473493031469189999999987,289.55473493031469189999999987,289.55473493031469189999999987,289.55473493031469189999999987,289.55473493031469189999999987,289.55473493031469189999999987,270.47721493031469189999999987,270.47721493031469189999999987,270.47721493031469189999999987,270.47721493031469189999999987,270.47721493031469189999999987,270.47721493031469189999999987,243.86526218234608624266666657,243.86526218234608624266666657,243.86526218234608624266666657,243.86526218234608624266666657,243.86526218234608624266666657,243.86526218234608624266666657,224.78774218234608624266666657,224.78774218234608624266666657,224.78774218234608624266666657,224.78774218234608624266666657,224.78774218234608624266666657,224.78774218234608624266666657,0.0,0.0,0.0],\"Outros_Custos\":[0.0,-47.7187500000000000,-47.7187500000000000,-47.7187500000000000,-47.7187500000000000,-47.7187500000000000,-47.7187500000000000,-47.7187500000000000,-47.7187500000000000,-47.7187500000000000,-47.7187500000000000,-47.7187500000000000,-47.7187500000000000,-47.7187500000000000,-47.7187500000000000,-47.7187500000000000,-47.7187500000000000,-47.7187500000000000,-47.7187500000000000,-47.7187500000000000,-47.7187500000000000,-47.7187500000000000,-47.7187500000000000,-47.7187500000000000,-47.7187500000000000,0.0,0.0,0.0],\"Lair\":[0.0,289.55473493031469189999999987,289.55473493031469189999999987,289.55473493031469189999999987,289.55473493031469189999999987,289.55473493031469189999999987,289.55473493031469189999999987,270.47721493031469189999999987,270.47721493031469189999999987,270.47721493031469189999999987,270.47721493031469189999999987,270.47721493031469189999999987,270.47721493031469189999999987,243.86526218234608624266666657,243.86526218234608624266666657,243.86526218234608624266666657,243.86526218234608624266666657,243.86526218234608624266666657,243.86526218234608624266666657,224.78774218234608624266666657,224.78774218234608624266666657,224.78774218234608624266666657,224.78774218234608624266666657,224.78774218234608624266666657,224.78774218234608624266666657,0.0,0.0,13389.880000000000000000000000],\"Imposto\":[0.0,-98.44860987630699524599999996,-98.44860987630699524599999995,-98.44860987630699524599999995,-98.44860987630699524599999997,-98.44860987630699524599999997,-98.44860987630699524599999996,-91.96225307630699524599999997,-91.96225307630699524599999996,-91.96225307630699524599999995,-91.96225307630699524599999995,-91.96225307630699524599999997,-91.96225307630699524599999997,-82.91418914199766932250666664,-82.91418914199766932250666664,-82.91418914199766932250666665,-82.91418914199766932250666664,-82.91418914199766932250666663,-82.9141891419976693225066667,-76.4278323419976693225066666,-76.427832341997669322506666634,-76.427832341997669322506666636,-76.42783234199766932250666663,-76.42783234199766932250666664,-76.42783234199766932250666665,0.00000000000000000000000000,0.00000000000000000000000000,-4934.6983617099883466125333332],\"Saldo_Anual_Acumulado_LAIR\":[0.0,0.0,0.0,0.0,0.0,0.0,0.0,2007.8056245122028432999999992,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,3040.3653899279960631986666656,0.0,0.0,0.0,0.0,0.0,0.0,0.0,14513.818710911730431213333333],\"FCO\":[0.0,971.8294583873410299873333332,971.8294583873410299873333332,971.8294583873410299873333332,971.8294583873410299873333332,971.8294583873410299873333332,971.8294583873410299873333332,959.2382951873410299873333332,959.2382951873410299873333332,959.2382951873410299873333332,959.2382951873410299873333332,959.2382951873410299873333332,959.2382951873410299873333332,941.6744063736817502534933333,941.6744063736817502534933333,941.6744063736817502534933332,941.6744063736817502534933333,941.6744063736817502534933333,941.6744063736817502534933332,929.0832431736817502534933333,929.0832431736817502534933333,929.0832431736817502534933333,929.0832431736817502534933333,929.0832431736817502534933333,929.0832431736817502534933332,0.00000000000000000000000000,0.00000000000000000000000000,-4934.6983617099883466125333332],\"Saldo_Mensal_Acumulado_LAIR\":[0.0,289.55473493031469189999999987,579.10946986062938379999999974,868.6642047909440756999999996,1158.2189397212587675999999995,1447.7736746515734594999999994,1737.3284095818881513999999993,0.0,270.47721493031469189999999987,540.95442986062938379999999974,811.4316447909440756999999996,1081.9088597212587675999999995,1352.3860746515734594999999994,1596.2513368339195457426666660,1840.1165990162656319853333326,2083.9818611986117182279999992,2327.8471233809578044706666658,2571.7123855633038907133333324,2815.5776477456499769559999990,0.0,224.78774218234608624266666657,449.57548436469217248533333314,674.36322654703825872799999971,899.1509687293843449706666663,1123.9387109117304312133333329,1123.9387109117304312133333329,1123.9387109117304312133333329,14513.818710911730431213333333],\"Capex\":[-45868.400000000000000000000000,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0],\"Lucro_Tributavel_antes_Prejuizo_Fiscal\":[0.0,289.55473493031469189999999987,579.10946986062938379999999974,868.6642047909440756999999996,1158.2189397212587675999999995,1447.7736746515734594999999994,1737.3284095818881513999999993,2007.8056245122028432999999992,270.47721493031469189999999987,540.95442986062938379999999974,811.4316447909440756999999996,1081.9088597212587675999999995,1352.3860746515734594999999994,1596.2513368339195457426666660,1840.1165990162656319853333326,2083.9818611986117182279999992,2327.8471233809578044706666658,2571.7123855633038907133333324,2815.5776477456499769559999990,3040.3653899279960631986666656,224.78774218234608624266666657,449.57548436469217248533333314,674.36322654703825872799999971,899.1509687293843449706666663,1123.9387109117304312133333329,1123.9387109117304312133333329,1123.9387109117304312133333329,14513.818710911730431213333333],\"Adiantamento_PMT\":[0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0],\"Prejuízo_Fiscal_Usado_Resultado\":[0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0],\"Venda_Ativo\":[0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,38260.0],\"Lucro_Tributavel_depois_Prejuizo_Fiscal\":[0.0,289.55473493031469189999999987,579.10946986062938379999999974,868.6642047909440756999999996,1158.2189397212587675999999995,1447.7736746515734594999999994,1737.3284095818881513999999993,2007.8056245122028432999999992,270.47721493031469189999999987,540.95442986062938379999999974,811.4316447909440756999999996,1081.9088597212587675999999995,1352.3860746515734594999999994,1596.2513368339195457426666660,1840.1165990162656319853333326,2083.9818611986117182279999992,2327.8471233809578044706666658,2571.7123855633038907133333324,2815.5776477456499769559999990,3040.3653899279960631986666656,224.78774218234608624266666657,449.57548436469217248533333314,674.36322654703825872799999971,899.1509687293843449706666663,1123.9387109117304312133333329,1123.9387109117304312133333329,1123.9387109117304312133333329,14513.818710911730431213333333],\"FCL\":[-45868.400000000000000000000000,971.8294583873410299873333332,971.8294583873410299873333332,971.8294583873410299873333332,971.8294583873410299873333332,971.8294583873410299873333332,971.8294583873410299873333332,959.2382951873410299873333332,959.2382951873410299873333332,959.2382951873410299873333332,959.2382951873410299873333332,959.2382951873410299873333332,959.2382951873410299873333332,941.6744063736817502534933333,941.6744063736817502534933333,941.6744063736817502534933332,941.6744063736817502534933333,941.6744063736817502534933333,941.6744063736817502534933332,929.0832431736817502534933333,929.0832431736817502534933333,929.0832431736817502534933333,929.0832431736817502534933333,929.0832431736817502534933333,929.0832431736817502534933332,0.00000000000000000000000000,0.00000000000000000000000000,33325.301638290011653387466667],\"Ebit\":[0.0,289.55473493031469189999999987,289.55473493031469189999999987,289.55473493031469189999999987,289.55473493031469189999999987,289.55473493031469189999999987,289.55473493031469189999999987,270.47721493031469189999999987,270.47721493031469189999999987,270.47721493031469189999999987,270.47721493031469189999999987,270.47721493031469189999999987,270.47721493031469189999999987,243.86526218234608624266666657,243.86526218234608624266666657,243.86526218234608624266666657,243.86526218234608624266666657,243.86526218234608624266666657,243.86526218234608624266666657,224.78774218234608624266666657,224.78774218234608624266666657,224.78774218234608624266666657,224.78774218234608624266666657,224.78774218234608624266666657,224.78774218234608624266666657,0.0,0.0,0.0],\"Imposto_Caixa\":[0.0,98.44860987630699524599999996,98.44860987630699524599999995,98.44860987630699524599999995,98.44860987630699524599999997,98.44860987630699524599999997,98.44860987630699524599999996,91.96225307630699524599999997,91.96225307630699524599999996,91.96225307630699524599999995,91.96225307630699524599999995,91.96225307630699524599999997,91.96225307630699524599999997,82.91418914199766932250666664,82.91418914199766932250666664,82.91418914199766932250666665,82.91418914199766932250666664,82.91418914199766932250666663,82.9141891419976693225066667,76.4278323419976693225066666,76.427832341997669322506666634,76.427832341997669322506666636,76.42783234199766932250666663,76.42783234199766932250666664,76.42783234199766932250666665,0.00000000000000000000000000,0.00000000000000000000000000,4934.6983617099883466125333332],\"Prejuízo_Fiscal_BOP\":[0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0],\"Lucro_Liquido\":[0.0,191.10612505400769665399999991,191.10612505400769665399999992,191.10612505400769665399999992,191.10612505400769665399999990,191.10612505400769665399999990,191.10612505400769665399999991,178.51496185400769665399999990,178.51496185400769665399999991,178.51496185400769665399999992,178.51496185400769665399999992,178.51496185400769665399999990,178.51496185400769665399999990,160.95107304034841692015999993,160.95107304034841692015999993,160.95107304034841692015999992,160.95107304034841692015999993,160.95107304034841692015999994,160.95107304034841692015999987,148.35990984034841692015999997,148.35990984034841692015999994,148.35990984034841692015999993,148.35990984034841692015999994,148.35990984034841692015999993,148.35990984034841692015999992,0.00000000000000000000000000,0.00000000000000000000000000,-4934.6983617099883466125333332],\"Prejuízo_Fiscal_Criado\":[0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0],\"Prejuízo_Fiscal_Usado\":[0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0],\"Prejuízo_Fiscal_EOP\":[0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0],\"Saldo_Acumulado_Prejuízo_Fiscal_Criado\":[0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0]},\"TotalEbitda\":0.0,\"TotalUnitPrice\":0.0,\"NegativeFlowRate\":0.0,\"Deadline\":90,\"StartDateContract\":\"2020-05-28T00:00:00\",\"EndDateContract\":\"2022-05-28T00:00:00\",\"ReceiptEndDate\":\"2022-06-27T00:00:00\",\"EffectivePaymentDate\":\"2020-06-27T00:00:00\",\"EffectiveSaleDate\":\"2022-08-26T00:00:00\",\"MonthsEquipmentDepreciation\":60.0,\"MonthsAccessoriesDepreciation\":24.0,\"MonthsMobilizationDepreciation\":24.0,\"EquipmentInvestment\":45218.400000000000000000000000,\"AnualEquipmentDepreciation\":9043.680000000000000000000000,\"AccesoriesInvestment\":650.0,\"AnualAccessoriesDepreciation\":325.000,\"MobilizationInvestment\":0.0,\"AnualMobilizationDepreciation\":0.00,\"MonthlyEquipmentDepreciation\":753.640000000000000000000000,\"MonthlyAccessoriesDepreciation\":27.083333333333333333333333333,\"MonthlyMobilizationDepreciation\":0.00,\"EffectiveMonthOfSale\":27.0,\"MonthEndReceived\":25.0,\"AccumulatedEquipmentDepreciation\":20348.280000000000000000000000,\"AccumulatedAccessoriesDepreciation\":650.0,\"AccumulatedMobilizationDepreciation\":0.0,\"ContractDepreciation\":20998.280000000000000000000000,\"ResidualTotal\":38635.0,\"TotalDemobilization\":375.0,\"DemobilizationNetResidual\":38260.0,\"InvestimentTotal\":45868.400000000000000000000000,\"BalanceGainLoss\":13389.880000000000000000000000,\"TotalResidualBalance\":38260.0,\"WeightedAverageCostOfCapital\":9.39,\"SpreadTarget\":3.05,\"Spread\":3.02,\"Duration\":\"00:00:20.1125540\",\"SpreadCounting\":262,\"FinalContributionMargin\":48.34,\"Pricing_Spreadsheet\":\"[{\\\"Produto\\\":\\\"PL004372 - CHEVROLET ONIX 1.0 LT 2020 MANUAL 5P FLEX 5B48AL / R7D\\\",\\\"Cotação\\\":\\\"00000251\\\",\\\"Linha Cotação\\\":\\\"00000346\\\",\\\"Quantidade\\\":\\\"1\\\",\\\"Prazo\\\":\\\"24\\\",\\\"Data de Fechamento\\\":\\\"28/02/2020\\\",\\\"Nome da Conta\\\":\\\"MR Consulting\\\",\\\"Prazo de Entrega\\\":90,\\\"Classificação de crédito\\\":\\\"D\\\",\\\"Adiantamento de PMT\\\":0,\\\"UF Emplacamento\\\":\\\"MG\\\",\\\"UF Entrega\\\":\\\"SC\\\",\\\"Tipo Municipio Entrega\\\":\\\"Capital\\\",\\\"Forma de Entrega\\\":\\\"Retirada do cliente na Concessionária\\\",\\\"Responsabilidade Frete\\\":\\\"Ouro Verde\\\",\\\"Transporte Remunerado(pessoas e/ou produtos)\\\":\\\"Não\\\",\\\"Reajuste\\\":\\\"Sim\\\",\\\"Final de Placa(Números)\\\":\\\"Não\\\",\\\"Inicio de Placa(Letras)\\\":\\\"Não\\\",\\\"Tipo de Uso\\\":\\\"Comercial\\\",\\\"Tipo de Rodagem\\\":\\\"Asfalto\\\",\\\"Km Mensal\\\":\\\"2000\\\",\\\"Seguro Terceiros RCF-V(Responsabilidade Civil Facultativa)\\\":\\\"Sim\\\",\\\"Franquia %\\\":\\\"10\\\",\\\"Seguro Casco\\\":\\\"Sim\\\",\\\"Quantidade de Pneus\\\":\\\"4\\\",\\\"Danos Morais (DMO)\\\":\\\"0.00\\\",\\\"Acidentes Pessoais a Passageiros (APP)\\\":\\\"0.00\\\",\\\"Franquia Valor\\\":\\\"0.00\\\",\\\"Carro Reserva\\\":\\\"Sim\\\",\\\"Manutenção\\\":\\\"Preventiva\\\",\\\"Quantidade de Diárias de Reserva\\\":\\\"3\\\",\\\"Tipo de Reserva\\\":\\\"Básico\\\",\\\"Target\\\":\\\"0.00\\\",\\\"Qtde de Reserva Dedicada\\\":\\\"0\\\",\\\"Desconto Preço Público(%)\\\":\\\"17.00\\\",\\\"Preço Público\\\":\\\"52890.00\\\",\\\"Investimento Bruto Financiável\\\":\\\"45218.40\\\",\\\"Investimento Bruto Vista\\\":\\\"650.00\\\",\\\"Percentual Residual\\\":\\\"70.92\\\",\\\"Percentual Agravo\\\":\\\"100.00\\\",\\\"Valor Residual\\\":\\\"38635.00\\\",\\\"Percentual de Reajuste\\\":\\\"4.00\\\",\\\"Parcela Financiamento\\\":\\\"2078.26\\\",\\\"Parcela Residual\\\":\\\"-1466.60\\\",\\\"Manutenção (R$)\\\":\\\"76.31\\\",\\\"Custo Pneu\\\":\\\"50.00\\\",\\\"Crédito PIS/COFINS\\\":\\\"-82.40\\\",\\\"Custo Aquisição\\\":\\\"529.26\\\",\\\"Licenciamento\\\":\\\"4.41\\\",\\\"IPVA\\\":\\\"37.68\\\",\\\"Seguro Obrigatório DPVAT\\\":\\\"0.44\\\",\\\"Taxa Inclusão Sindiloc\\\":\\\"0.00\\\",\\\"Taxa de Despachante\\\":\\\"1.25\\\",\\\"Par de Placas e Lacre\\\":\\\"5.60\\\",\\\"1º Emplacamento\\\":\\\"4.25\\\",\\\"Escolha de placa\\\":\\\"0.00\\\",\\\"Custo Seguro Terceiros RCF-V\\\":\\\"14.84\\\",\\\"Frete\\\":\\\"0.00\\\",\\\"Frete Desmobilização\\\":\\\"375.00\\\",\\\"Custo Administrativo\\\":\\\"37.00\\\",\\\"Estrutura Sublocada\\\":\\\"10.72\\\",\\\"Percentual Risco\\\":\\\"3.00\\\",\\\"Risco\\\":\\\"69.30\\\",\\\"ANTT\\\":\\\"0.00\\\",\\\"Taxa de Fluxo Positivo\\\":\\\"0.00\\\",\\\"Custo Fixo\\\":\\\"137.78\\\",\\\"Custo Variável\\\":\\\"126.31\\\",\\\"Custo Indireto\\\":\\\"449.11\\\",\\\"Impostos\\\":\\\"126.64\\\",\\\"Franquia Seguro\\\":\\\"0.00\\\",\\\"Agravo de Quantidade\\\":\\\"100.00\\\",\\\"Agravo de Tipo de Terreno\\\":\\\"100.00\\\",\\\"Agravo de KM\\\":\\\"100.00\\\",\\\"Agravo de Tipo de Uso\\\":\\\"100.00\\\",\\\"Condição de Pagamento\\\":\\\"30.00\\\",\\\"Desconto do Projeto\\\":\\\"0.00\\\",\\\"Custo Estrutura Dedicada\\\":\\\"0.00\\\",\\\"Descritivo Estrutura Dedicada\\\":null,\\\"Custo Mão de Obra\\\":\\\"0.00\\\",\\\"Descritivo Mão de Obra\\\":null,\\\"Custo KM Excedido\\\":\\\"0.20\\\",\\\"Valor Locação Individual\\\":\\\"1369.09\\\",\\\"Valor Precificado(locação + serviços)\\\":\\\"1491.59\\\",\\\"Spread\\\":3.02,\\\"Modalidade Utilizada\\\":null,\\\"Atualizado por\\\":\\\"ricardo.lepieszynski@ouroverde.net.br - 15/02/2020 17:45\\\",\\\"Data Inicio Contrato\\\":\\\"28/05/2020\\\",\\\"Data Fim Contrato\\\":\\\"28/05/2022\\\",\\\"Data Termino Recebimento\\\":\\\"27/06/2022\\\",\\\"Data Pagamento Efetiva\\\":\\\"27/06/2020\\\",\\\"Prazo de Venda em Dias\\\":\\\"90\\\",\\\"Data Venda Efetiva\\\":\\\"26/08/2022\\\",\\\"Depreciação Fiscal Equipamento\\\":\\\"20.00\\\",\\\"Depreciação Fiscal Acessórios\\\":\\\"50.00\\\",\\\"Depreciação Fiscal Mobilização\\\":\\\"50.00\\\",\\\"Meses Depreciação Equipamento\\\":\\\"60.00\\\",\\\"Meses Depreciação Acessórios\\\":\\\"24.00\\\",\\\"Meses Depreciação Mobilização\\\":\\\"24.00\\\",\\\"Investimento Equipamento\\\":\\\"45218.40\\\",\\\"Depreciação Anual Equipamento\\\":\\\"9043.68\\\",\\\"Investimento Acessórios\\\":\\\"650.00\\\",\\\"Depreciação Anual Acessórios\\\":\\\"325.00\\\",\\\"Investimento Mobilização\\\":\\\"0.00\\\",\\\"Depreciação Anual Mobilização\\\":\\\"0.00\\\",\\\"Depreciação Mensal Equipamento\\\":\\\"753.64\\\",\\\"Depreciação Mensal Acessórios\\\":\\\"27.08\\\",\\\"Depreciação Mensal Mobilização\\\":\\\"0.00\\\",\\\"Mês Efetivo Venda\\\":\\\"27.00\\\",\\\"Mês Término Recebimento\\\":\\\"25.00\\\",\\\"Depreciação Acumulada Equipamento\\\":\\\"20348.28\\\",\\\"Depreciação Acumulada Acessórios\\\":\\\"650.00\\\",\\\"Depreciação Acumulada Mobilização\\\":\\\"0.00\\\",\\\"Depreciação do Contrato\\\":\\\"20998.28\\\",\\\"Residual Total\\\":\\\"38635.00\\\",\\\"Desmobilização Total\\\":\\\"375.00\\\",\\\"Residual Liquido Desmobilização\\\":\\\"38260.00\\\",\\\"Investimento Total\\\":\\\"45868.40\\\",\\\"Saldo Ganho Perda\\\":\\\"13389.88\\\",\\\"Saldo Residual Total\\\":\\\"38260.00\\\",\\\"Alíquota Imposto de Renda\\\":\\\"34.00\\\",\\\"Limite Uso Prejuízo Fiscal\\\":\\\"30.00\\\",\\\"Uso Restituição IR\\\":\\\"80.00\\\",\\\"Valor do Tacógrafo\\\":\\\"0.00\\\"},{\\\"Produto\\\":\\\"\\\"},{\\\"Produto\\\":\\\"Descrição Opcionais\\\",\\\"Cotação\\\":\\\"Valor Opcionais\\\",\\\"Linha Cotação\\\":\\\"Opcionais com Desconto\\\"},{\\\"Produto\\\":\\\"PO016842 - Pintura metálica CHEVROLET\\\",\\\"Cotação\\\":\\\"1590.00\\\",\\\"Linha Cotação\\\":\\\"1319.70\\\"},{\\\"Produto\\\":\\\"\\\"},{\\\"Produto\\\":\\\"Descrição Acessórios\\\",\\\"Cotação\\\":\\\"Valor do Acessório\\\"},{\\\"Produto\\\":\\\"PA000246 - PELICULA DE PROTEÇAO SOLAR/UV\\\",\\\"Cotação\\\":\\\"200.00\\\"},{\\\"Produto\\\":\\\"PA000179 - RADIO AM/FM COM BLUETOOTH E USB\\\",\\\"Cotação\\\":\\\"450.00\\\"},{\\\"Produto\\\":\\\"\\\"},{\\\"Produto\\\":\\\"Descrição Serviço\\\",\\\"Cotação\\\":\\\"Valor do Serviço\\\"},{\\\"Produto\\\":\\\"VS000077 - Telemetria\\\",\\\"Cotação\\\":\\\"111.00\\\"},{\\\"Produto\\\":\\\"VS000060 - Ouro Fleet\\\",\\\"Cotação\\\":\\\"6.10\\\"}]\",\"CashFlow_SpreadSheet\":\"[{\\\"Fluxo\\\":\\\"DRE\\\",\\\"Linha\\\":1,\\\"Campo\\\":\\\"Ano\\\",\\\"Coluna 0\\\":2020.0,\\\"Coluna 1\\\":2020.0,\\\"Coluna 2\\\":2020.0,\\\"Coluna 3\\\":2020.0,\\\"Coluna 4\\\":2020.0,\\\"Coluna 5\\\":2020.0,\\\"Coluna 6\\\":2020.0,\\\"Coluna 7\\\":2020.0,\\\"Coluna 8\\\":2021.0,\\\"Coluna 9\\\":2021.0,\\\"Coluna 10\\\":2021.0,\\\"Coluna 11\\\":2021.0,\\\"Coluna 12\\\":2021.0,\\\"Coluna 13\\\":2021.0,\\\"Coluna 14\\\":2021.0,\\\"Coluna 15\\\":2021.0,\\\"Coluna 16\\\":2021.0,\\\"Coluna 17\\\":2021.0,\\\"Coluna 18\\\":2021.0,\\\"Coluna 19\\\":2021.0,\\\"Coluna 20\\\":2022.0,\\\"Coluna 21\\\":2022.0,\\\"Coluna 22\\\":2022.0,\\\"Coluna 23\\\":2022.0,\\\"Coluna 24\\\":2022.0,\\\"Coluna 25\\\":2022.0,\\\"Coluna 26\\\":2022.0,\\\"Coluna 27\\\":2022.0},{\\\"Fluxo\\\":\\\"DRE\\\",\\\"Linha\\\":2,\\\"Campo\\\":\\\"Mês\\\",\\\"Coluna 0\\\":\\\"5/2020\\\",\\\"Coluna 1\\\":\\\"6/2020\\\",\\\"Coluna 2\\\":\\\"7/2020\\\",\\\"Coluna 3\\\":\\\"8/2020\\\",\\\"Coluna 4\\\":\\\"9/2020\\\",\\\"Coluna 5\\\":\\\"10/2020\\\",\\\"Coluna 6\\\":\\\"11/2020\\\",\\\"Coluna 7\\\":\\\"12/2020\\\",\\\"Coluna 8\\\":\\\"1/2021\\\",\\\"Coluna 9\\\":\\\"2/2021\\\",\\\"Coluna 10\\\":\\\"3/2021\\\",\\\"Coluna 11\\\":\\\"4/2021\\\",\\\"Coluna 12\\\":\\\"5/2021\\\",\\\"Coluna 13\\\":\\\"6/2021\\\",\\\"Coluna 14\\\":\\\"7/2021\\\",\\\"Coluna 15\\\":\\\"8/2021\\\",\\\"Coluna 16\\\":\\\"9/2021\\\",\\\"Coluna 17\\\":\\\"10/2021\\\",\\\"Coluna 18\\\":\\\"11/2021\\\",\\\"Coluna 19\\\":\\\"12/2021\\\",\\\"Coluna 20\\\":\\\"1/2022\\\",\\\"Coluna 21\\\":\\\"2/2022\\\",\\\"Coluna 22\\\":\\\"3/2022\\\",\\\"Coluna 23\\\":\\\"4/2022\\\",\\\"Coluna 24\\\":\\\"5/2022\\\",\\\"Coluna 25\\\":\\\"6/2022\\\",\\\"Coluna 26\\\":\\\"7/2022\\\",\\\"Coluna 27\\\":\\\"8/2022\\\"},{\\\"Fluxo\\\":\\\"DRE\\\",\\\"Linha\\\":3,\\\"Campo\\\":\\\"Receita Líquida\\\",\\\"Coluna 0\\\":\\\"0.00\\\",\\\"Coluna 1\\\":\\\"1324.85\\\",\\\"Coluna 2\\\":\\\"1324.85\\\",\\\"Coluna 3\\\":\\\"1324.85\\\",\\\"Coluna 4\\\":\\\"1324.85\\\",\\\"Coluna 5\\\":\\\"1324.85\\\",\\\"Coluna 6\\\":\\\"1324.85\\\",\\\"Coluna 7\\\":\\\"1324.85\\\",\\\"Coluna 8\\\":\\\"1324.85\\\",\\\"Coluna 9\\\":\\\"1324.85\\\",\\\"Coluna 10\\\":\\\"1324.85\\\",\\\"Coluna 11\\\":\\\"1324.85\\\",\\\"Coluna 12\\\":\\\"1324.85\\\",\\\"Coluna 13\\\":\\\"1374.55\\\",\\\"Coluna 14\\\":\\\"1374.55\\\",\\\"Coluna 15\\\":\\\"1374.55\\\",\\\"Coluna 16\\\":\\\"1374.55\\\",\\\"Coluna 17\\\":\\\"1374.55\\\",\\\"Coluna 18\\\":\\\"1374.55\\\",\\\"Coluna 19\\\":\\\"1374.55\\\",\\\"Coluna 20\\\":\\\"1374.55\\\",\\\"Coluna 21\\\":\\\"1374.55\\\",\\\"Coluna 22\\\":\\\"1374.55\\\",\\\"Coluna 23\\\":\\\"1374.55\\\",\\\"Coluna 24\\\":\\\"1374.55\\\",\\\"Coluna 25\\\":\\\"0.00\\\",\\\"Coluna 26\\\":\\\"0.00\\\",\\\"Coluna 27\\\":\\\"0.00\\\"},{\\\"Fluxo\\\":\\\"DRE\\\",\\\"Linha\\\":4,\\\"Campo\\\":\\\"Custos\\\",\\\"Coluna 0\\\":\\\"0.00\\\",\\\"Coluna 1\\\":\\\"-254.57\\\",\\\"Coluna 2\\\":\\\"-254.57\\\",\\\"Coluna 3\\\":\\\"-254.57\\\",\\\"Coluna 4\\\":\\\"-254.57\\\",\\\"Coluna 5\\\":\\\"-254.57\\\",\\\"Coluna 6\\\":\\\"-254.57\\\",\\\"Coluna 7\\\":\\\"-273.65\\\",\\\"Coluna 8\\\":\\\"-273.65\\\",\\\"Coluna 9\\\":\\\"-273.65\\\",\\\"Coluna 10\\\":\\\"-273.65\\\",\\\"Coluna 11\\\":\\\"-273.65\\\",\\\"Coluna 12\\\":\\\"-273.65\\\",\\\"Coluna 13\\\":\\\"-349.96\\\",\\\"Coluna 14\\\":\\\"-349.96\\\",\\\"Coluna 15\\\":\\\"-349.96\\\",\\\"Coluna 16\\\":\\\"-349.96\\\",\\\"Coluna 17\\\":\\\"-349.96\\\",\\\"Coluna 18\\\":\\\"-349.96\\\",\\\"Coluna 19\\\":\\\"-369.04\\\",\\\"Coluna 20\\\":\\\"-369.04\\\",\\\"Coluna 21\\\":\\\"-369.04\\\",\\\"Coluna 22\\\":\\\"-369.04\\\",\\\"Coluna 23\\\":\\\"-369.04\\\",\\\"Coluna 24\\\":\\\"-369.04\\\",\\\"Coluna 25\\\":\\\"0.00\\\",\\\"Coluna 26\\\":\\\"0.00\\\",\\\"Coluna 27\\\":\\\"0.00\\\"},{\\\"Fluxo\\\":\\\"DRE\\\",\\\"Linha\\\":5,\\\"Campo\\\":\\\"Mão de Obra\\\",\\\"Coluna 0\\\":\\\"0.00\\\",\\\"Coluna 1\\\":\\\"0.00\\\",\\\"Coluna 2\\\":\\\"0.00\\\",\\\"Coluna 3\\\":\\\"0.00\\\",\\\"Coluna 4\\\":\\\"0.00\\\",\\\"Coluna 5\\\":\\\"0.00\\\",\\\"Coluna 6\\\":\\\"0.00\\\",\\\"Coluna 7\\\":\\\"0.00\\\",\\\"Coluna 8\\\":\\\"0.00\\\",\\\"Coluna 9\\\":\\\"0.00\\\",\\\"Coluna 10\\\":\\\"0.00\\\",\\\"Coluna 11\\\":\\\"0.00\\\",\\\"Coluna 12\\\":\\\"0.00\\\",\\\"Coluna 13\\\":\\\"0.00\\\",\\\"Coluna 14\\\":\\\"0.00\\\",\\\"Coluna 15\\\":\\\"0.00\\\",\\\"Coluna 16\\\":\\\"0.00\\\",\\\"Coluna 17\\\":\\\"0.00\\\",\\\"Coluna 18\\\":\\\"0.00\\\",\\\"Coluna 19\\\":\\\"0.00\\\",\\\"Coluna 20\\\":\\\"0.00\\\",\\\"Coluna 21\\\":\\\"0.00\\\",\\\"Coluna 22\\\":\\\"0.00\\\",\\\"Coluna 23\\\":\\\"0.00\\\",\\\"Coluna 24\\\":\\\"0.00\\\",\\\"Coluna 25\\\":\\\"0.00\\\",\\\"Coluna 26\\\":\\\"0.00\\\",\\\"Coluna 27\\\":\\\"0.00\\\"},{\\\"Fluxo\\\":\\\"DRE\\\",\\\"Linha\\\":6,\\\"Campo\\\":\\\"Manutenção\\\",\\\"Coluna 0\\\":\\\"0.00\\\",\\\"Coluna 1\\\":\\\"-69.08\\\",\\\"Coluna 2\\\":\\\"-69.08\\\",\\\"Coluna 3\\\":\\\"-69.08\\\",\\\"Coluna 4\\\":\\\"-69.08\\\",\\\"Coluna 5\\\":\\\"-69.08\\\",\\\"Coluna 6\\\":\\\"-69.08\\\",\\\"Coluna 7\\\":\\\"-88.16\\\",\\\"Coluna 8\\\":\\\"-88.16\\\",\\\"Coluna 9\\\":\\\"-88.16\\\",\\\"Coluna 10\\\":\\\"-88.16\\\",\\\"Coluna 11\\\":\\\"-88.16\\\",\\\"Coluna 12\\\":\\\"-88.16\\\",\\\"Coluna 13\\\":\\\"-164.47\\\",\\\"Coluna 14\\\":\\\"-164.47\\\",\\\"Coluna 15\\\":\\\"-164.47\\\",\\\"Coluna 16\\\":\\\"-164.47\\\",\\\"Coluna 17\\\":\\\"-164.47\\\",\\\"Coluna 18\\\":\\\"-164.47\\\",\\\"Coluna 19\\\":\\\"-183.54\\\",\\\"Coluna 20\\\":\\\"-183.54\\\",\\\"Coluna 21\\\":\\\"-183.54\\\",\\\"Coluna 22\\\":\\\"-183.54\\\",\\\"Coluna 23\\\":\\\"-183.54\\\",\\\"Coluna 24\\\":\\\"-183.54\\\",\\\"Coluna 25\\\":\\\"0.00\\\",\\\"Coluna 26\\\":\\\"0.00\\\",\\\"Coluna 27\\\":\\\"0.00\\\"},{\\\"Fluxo\\\":\\\"DRE\\\",\\\"Linha\\\":7,\\\"Campo\\\":\\\"Documentação\\\",\\\"Coluna 0\\\":\\\"0.00\\\",\\\"Coluna 1\\\":\\\"-137.78\\\",\\\"Coluna 2\\\":\\\"-137.78\\\",\\\"Coluna 3\\\":\\\"-137.78\\\",\\\"Coluna 4\\\":\\\"-137.78\\\",\\\"Coluna 5\\\":\\\"-137.78\\\",\\\"Coluna 6\\\":\\\"-137.78\\\",\\\"Coluna 7\\\":\\\"-137.78\\\",\\\"Coluna 8\\\":\\\"-137.78\\\",\\\"Coluna 9\\\":\\\"-137.78\\\",\\\"Coluna 10\\\":\\\"-137.78\\\",\\\"Coluna 11\\\":\\\"-137.78\\\",\\\"Coluna 12\\\":\\\"-137.78\\\",\\\"Coluna 13\\\":\\\"-137.78\\\",\\\"Coluna 14\\\":\\\"-137.78\\\",\\\"Coluna 15\\\":\\\"-137.78\\\",\\\"Coluna 16\\\":\\\"-137.78\\\",\\\"Coluna 17\\\":\\\"-137.78\\\",\\\"Coluna 18\\\":\\\"-137.78\\\",\\\"Coluna 19\\\":\\\"-137.78\\\",\\\"Coluna 20\\\":\\\"-137.78\\\",\\\"Coluna 21\\\":\\\"-137.78\\\",\\\"Coluna 22\\\":\\\"-137.78\\\",\\\"Coluna 23\\\":\\\"-137.78\\\",\\\"Coluna 24\\\":\\\"-137.78\\\",\\\"Coluna 25\\\":\\\"0.00\\\",\\\"Coluna 26\\\":\\\"0.00\\\",\\\"Coluna 27\\\":\\\"0.00\\\"},{\\\"Fluxo\\\":\\\"DRE\\\",\\\"Linha\\\":8,\\\"Campo\\\":\\\"Outros Custos\\\",\\\"Coluna 0\\\":\\\"0.00\\\",\\\"Coluna 1\\\":\\\"-47.72\\\",\\\"Coluna 2\\\":\\\"-47.72\\\",\\\"Coluna 3\\\":\\\"-47.72\\\",\\\"Coluna 4\\\":\\\"-47.72\\\",\\\"Coluna 5\\\":\\\"-47.72\\\",\\\"Coluna 6\\\":\\\"-47.72\\\",\\\"Coluna 7\\\":\\\"-47.72\\\",\\\"Coluna 8\\\":\\\"-47.72\\\",\\\"Coluna 9\\\":\\\"-47.72\\\",\\\"Coluna 10\\\":\\\"-47.72\\\",\\\"Coluna 11\\\":\\\"-47.72\\\",\\\"Coluna 12\\\":\\\"-47.72\\\",\\\"Coluna 13\\\":\\\"-47.72\\\",\\\"Coluna 14\\\":\\\"-47.72\\\",\\\"Coluna 15\\\":\\\"-47.72\\\",\\\"Coluna 16\\\":\\\"-47.72\\\",\\\"Coluna 17\\\":\\\"-47.72\\\",\\\"Coluna 18\\\":\\\"-47.72\\\",\\\"Coluna 19\\\":\\\"-47.72\\\",\\\"Coluna 20\\\":\\\"-47.72\\\",\\\"Coluna 21\\\":\\\"-47.72\\\",\\\"Coluna 22\\\":\\\"-47.72\\\",\\\"Coluna 23\\\":\\\"-47.72\\\",\\\"Coluna 24\\\":\\\"-47.72\\\",\\\"Coluna 25\\\":\\\"0.00\\\",\\\"Coluna 26\\\":\\\"0.00\\\",\\\"Coluna 27\\\":\\\"0.00\\\"},{\\\"Fluxo\\\":\\\"DRE\\\",\\\"Linha\\\":9,\\\"Campo\\\":\\\"EBITDA\\\",\\\"Coluna 0\\\":\\\"0.00\\\",\\\"Coluna 1\\\":\\\"1070.28\\\",\\\"Coluna 2\\\":\\\"1070.28\\\",\\\"Coluna 3\\\":\\\"1070.28\\\",\\\"Coluna 4\\\":\\\"1070.28\\\",\\\"Coluna 5\\\":\\\"1070.28\\\",\\\"Coluna 6\\\":\\\"1070.28\\\",\\\"Coluna 7\\\":\\\"1051.20\\\",\\\"Coluna 8\\\":\\\"1051.20\\\",\\\"Coluna 9\\\":\\\"1051.20\\\",\\\"Coluna 10\\\":\\\"1051.20\\\",\\\"Coluna 11\\\":\\\"1051.20\\\",\\\"Coluna 12\\\":\\\"1051.20\\\",\\\"Coluna 13\\\":\\\"1024.59\\\",\\\"Coluna 14\\\":\\\"1024.59\\\",\\\"Coluna 15\\\":\\\"1024.59\\\",\\\"Coluna 16\\\":\\\"1024.59\\\",\\\"Coluna 17\\\":\\\"1024.59\\\",\\\"Coluna 18\\\":\\\"1024.59\\\",\\\"Coluna 19\\\":\\\"1005.51\\\",\\\"Coluna 20\\\":\\\"1005.51\\\",\\\"Coluna 21\\\":\\\"1005.51\\\",\\\"Coluna 22\\\":\\\"1005.51\\\",\\\"Coluna 23\\\":\\\"1005.51\\\",\\\"Coluna 24\\\":\\\"1005.51\\\",\\\"Coluna 25\\\":\\\"0.00\\\",\\\"Coluna 26\\\":\\\"0.00\\\",\\\"Coluna 27\\\":\\\"0.00\\\"},{\\\"Fluxo\\\":\\\"DRE\\\",\\\"Linha\\\":10,\\\"Campo\\\":\\\"Depreciação\\\",\\\"Coluna 0\\\":\\\"0.00\\\",\\\"Coluna 1\\\":\\\"-780.72\\\",\\\"Coluna 2\\\":\\\"-780.72\\\",\\\"Coluna 3\\\":\\\"-780.72\\\",\\\"Coluna 4\\\":\\\"-780.72\\\",\\\"Coluna 5\\\":\\\"-780.72\\\",\\\"Coluna 6\\\":\\\"-780.72\\\",\\\"Coluna 7\\\":\\\"-780.72\\\",\\\"Coluna 8\\\":\\\"-780.72\\\",\\\"Coluna 9\\\":\\\"-780.72\\\",\\\"Coluna 10\\\":\\\"-780.72\\\",\\\"Coluna 11\\\":\\\"-780.72\\\",\\\"Coluna 12\\\":\\\"-780.72\\\",\\\"Coluna 13\\\":\\\"-780.72\\\",\\\"Coluna 14\\\":\\\"-780.72\\\",\\\"Coluna 15\\\":\\\"-780.72\\\",\\\"Coluna 16\\\":\\\"-780.72\\\",\\\"Coluna 17\\\":\\\"-780.72\\\",\\\"Coluna 18\\\":\\\"-780.72\\\",\\\"Coluna 19\\\":\\\"-780.72\\\",\\\"Coluna 20\\\":\\\"-780.72\\\",\\\"Coluna 21\\\":\\\"-780.72\\\",\\\"Coluna 22\\\":\\\"-780.72\\\",\\\"Coluna 23\\\":\\\"-780.72\\\",\\\"Coluna 24\\\":\\\"-780.72\\\",\\\"Coluna 25\\\":\\\"0.00\\\",\\\"Coluna 26\\\":\\\"0.00\\\",\\\"Coluna 27\\\":\\\"0.00\\\"},{\\\"Fluxo\\\":\\\"DRE\\\",\\\"Linha\\\":11,\\\"Campo\\\":\\\"Depreciação do Principal\\\",\\\"Coluna 0\\\":\\\"0.00\\\",\\\"Coluna 1\\\":\\\"-753.64\\\",\\\"Coluna 2\\\":\\\"-753.64\\\",\\\"Coluna 3\\\":\\\"-753.64\\\",\\\"Coluna 4\\\":\\\"-753.64\\\",\\\"Coluna 5\\\":\\\"-753.64\\\",\\\"Coluna 6\\\":\\\"-753.64\\\",\\\"Coluna 7\\\":\\\"-753.64\\\",\\\"Coluna 8\\\":\\\"-753.64\\\",\\\"Coluna 9\\\":\\\"-753.64\\\",\\\"Coluna 10\\\":\\\"-753.64\\\",\\\"Coluna 11\\\":\\\"-753.64\\\",\\\"Coluna 12\\\":\\\"-753.64\\\",\\\"Coluna 13\\\":\\\"-753.64\\\",\\\"Coluna 14\\\":\\\"-753.64\\\",\\\"Coluna 15\\\":\\\"-753.64\\\",\\\"Coluna 16\\\":\\\"-753.64\\\",\\\"Coluna 17\\\":\\\"-753.64\\\",\\\"Coluna 18\\\":\\\"-753.64\\\",\\\"Coluna 19\\\":\\\"-753.64\\\",\\\"Coluna 20\\\":\\\"-753.64\\\",\\\"Coluna 21\\\":\\\"-753.64\\\",\\\"Coluna 22\\\":\\\"-753.64\\\",\\\"Coluna 23\\\":\\\"-753.64\\\",\\\"Coluna 24\\\":\\\"-753.64\\\",\\\"Coluna 25\\\":\\\"0.00\\\",\\\"Coluna 26\\\":\\\"0.00\\\",\\\"Coluna 27\\\":\\\"0.00\\\"},{\\\"Fluxo\\\":\\\"DRE\\\",\\\"Linha\\\":12,\\\"Campo\\\":\\\"Depreciação do Frete\\\",\\\"Coluna 0\\\":\\\"0.00\\\",\\\"Coluna 1\\\":\\\"0.00\\\",\\\"Coluna 2\\\":\\\"0.00\\\",\\\"Coluna 3\\\":\\\"0.00\\\",\\\"Coluna 4\\\":\\\"0.00\\\",\\\"Coluna 5\\\":\\\"0.00\\\",\\\"Coluna 6\\\":\\\"0.00\\\",\\\"Coluna 7\\\":\\\"0.00\\\",\\\"Coluna 8\\\":\\\"0.00\\\",\\\"Coluna 9\\\":\\\"0.00\\\",\\\"Coluna 10\\\":\\\"0.00\\\",\\\"Coluna 11\\\":\\\"0.00\\\",\\\"Coluna 12\\\":\\\"0.00\\\",\\\"Coluna 13\\\":\\\"0.00\\\",\\\"Coluna 14\\\":\\\"0.00\\\",\\\"Coluna 15\\\":\\\"0.00\\\",\\\"Coluna 16\\\":\\\"0.00\\\",\\\"Coluna 17\\\":\\\"0.00\\\",\\\"Coluna 18\\\":\\\"0.00\\\",\\\"Coluna 19\\\":\\\"0.00\\\",\\\"Coluna 20\\\":\\\"0.00\\\",\\\"Coluna 21\\\":\\\"0.00\\\",\\\"Coluna 22\\\":\\\"0.00\\\",\\\"Coluna 23\\\":\\\"0.00\\\",\\\"Coluna 24\\\":\\\"0.00\\\",\\\"Coluna 25\\\":\\\"0.00\\\",\\\"Coluna 26\\\":\\\"0.00\\\",\\\"Coluna 27\\\":\\\"0.00\\\"},{\\\"Fluxo\\\":\\\"DRE\\\",\\\"Linha\\\":13,\\\"Campo\\\":\\\"Depreciação dos Acessórios\\\",\\\"Coluna 0\\\":\\\"0.00\\\",\\\"Coluna 1\\\":\\\"-27.08\\\",\\\"Coluna 2\\\":\\\"-27.08\\\",\\\"Coluna 3\\\":\\\"-27.08\\\",\\\"Coluna 4\\\":\\\"-27.08\\\",\\\"Coluna 5\\\":\\\"-27.08\\\",\\\"Coluna 6\\\":\\\"-27.08\\\",\\\"Coluna 7\\\":\\\"-27.08\\\",\\\"Coluna 8\\\":\\\"-27.08\\\",\\\"Coluna 9\\\":\\\"-27.08\\\",\\\"Coluna 10\\\":\\\"-27.08\\\",\\\"Coluna 11\\\":\\\"-27.08\\\",\\\"Coluna 12\\\":\\\"-27.08\\\",\\\"Coluna 13\\\":\\\"-27.08\\\",\\\"Coluna 14\\\":\\\"-27.08\\\",\\\"Coluna 15\\\":\\\"-27.08\\\",\\\"Coluna 16\\\":\\\"-27.08\\\",\\\"Coluna 17\\\":\\\"-27.08\\\",\\\"Coluna 18\\\":\\\"-27.08\\\",\\\"Coluna 19\\\":\\\"-27.08\\\",\\\"Coluna 20\\\":\\\"-27.08\\\",\\\"Coluna 21\\\":\\\"-27.08\\\",\\\"Coluna 22\\\":\\\"-27.08\\\",\\\"Coluna 23\\\":\\\"-27.08\\\",\\\"Coluna 24\\\":\\\"-27.08\\\",\\\"Coluna 25\\\":\\\"0.00\\\",\\\"Coluna 26\\\":\\\"0.00\\\",\\\"Coluna 27\\\":\\\"0.00\\\"},{\\\"Fluxo\\\":\\\"DRE\\\",\\\"Linha\\\":14,\\\"Campo\\\":\\\"Ebit\\\",\\\"Coluna 0\\\":\\\"0.00\\\",\\\"Coluna 1\\\":\\\"289.55\\\",\\\"Coluna 2\\\":\\\"289.55\\\",\\\"Coluna 3\\\":\\\"289.55\\\",\\\"Coluna 4\\\":\\\"289.55\\\",\\\"Coluna 5\\\":\\\"289.55\\\",\\\"Coluna 6\\\":\\\"289.55\\\",\\\"Coluna 7\\\":\\\"270.48\\\",\\\"Coluna 8\\\":\\\"270.48\\\",\\\"Coluna 9\\\":\\\"270.48\\\",\\\"Coluna 10\\\":\\\"270.48\\\",\\\"Coluna 11\\\":\\\"270.48\\\",\\\"Coluna 12\\\":\\\"270.48\\\",\\\"Coluna 13\\\":\\\"243.87\\\",\\\"Coluna 14\\\":\\\"243.87\\\",\\\"Coluna 15\\\":\\\"243.87\\\",\\\"Coluna 16\\\":\\\"243.87\\\",\\\"Coluna 17\\\":\\\"243.87\\\",\\\"Coluna 18\\\":\\\"243.87\\\",\\\"Coluna 19\\\":\\\"224.79\\\",\\\"Coluna 20\\\":\\\"224.79\\\",\\\"Coluna 21\\\":\\\"224.79\\\",\\\"Coluna 22\\\":\\\"224.79\\\",\\\"Coluna 23\\\":\\\"224.79\\\",\\\"Coluna 24\\\":\\\"224.79\\\",\\\"Coluna 25\\\":\\\"0.00\\\",\\\"Coluna 26\\\":\\\"0.00\\\",\\\"Coluna 27\\\":\\\"0.00\\\"},{\\\"Fluxo\\\":\\\"DRE\\\",\\\"Linha\\\":15,\\\"Campo\\\":\\\"Impostos\\\",\\\"Coluna 0\\\":\\\"0.00\\\",\\\"Coluna 1\\\":\\\"-98.45\\\",\\\"Coluna 2\\\":\\\"-98.45\\\",\\\"Coluna 3\\\":\\\"-98.45\\\",\\\"Coluna 4\\\":\\\"-98.45\\\",\\\"Coluna 5\\\":\\\"-98.45\\\",\\\"Coluna 6\\\":\\\"-98.45\\\",\\\"Coluna 7\\\":\\\"-91.96\\\",\\\"Coluna 8\\\":\\\"-91.96\\\",\\\"Coluna 9\\\":\\\"-91.96\\\",\\\"Coluna 10\\\":\\\"-91.96\\\",\\\"Coluna 11\\\":\\\"-91.96\\\",\\\"Coluna 12\\\":\\\"-91.96\\\",\\\"Coluna 13\\\":\\\"-82.91\\\",\\\"Coluna 14\\\":\\\"-82.91\\\",\\\"Coluna 15\\\":\\\"-82.91\\\",\\\"Coluna 16\\\":\\\"-82.91\\\",\\\"Coluna 17\\\":\\\"-82.91\\\",\\\"Coluna 18\\\":\\\"-82.91\\\",\\\"Coluna 19\\\":\\\"-76.43\\\",\\\"Coluna 20\\\":\\\"-76.43\\\",\\\"Coluna 21\\\":\\\"-76.43\\\",\\\"Coluna 22\\\":\\\"-76.43\\\",\\\"Coluna 23\\\":\\\"-76.43\\\",\\\"Coluna 24\\\":\\\"-76.43\\\",\\\"Coluna 25\\\":\\\"0.00\\\",\\\"Coluna 26\\\":\\\"0.00\\\",\\\"Coluna 27\\\":\\\"-4934.70\\\"},{\\\"Fluxo\\\":\\\"DRE\\\",\\\"Linha\\\":16,\\\"Campo\\\":\\\"Lucro Líquido\\\",\\\"Coluna 0\\\":\\\"0.00\\\",\\\"Coluna 1\\\":\\\"191.11\\\",\\\"Coluna 2\\\":\\\"191.11\\\",\\\"Coluna 3\\\":\\\"191.11\\\",\\\"Coluna 4\\\":\\\"191.11\\\",\\\"Coluna 5\\\":\\\"191.11\\\",\\\"Coluna 6\\\":\\\"191.11\\\",\\\"Coluna 7\\\":\\\"178.51\\\",\\\"Coluna 8\\\":\\\"178.51\\\",\\\"Coluna 9\\\":\\\"178.51\\\",\\\"Coluna 10\\\":\\\"178.51\\\",\\\"Coluna 11\\\":\\\"178.51\\\",\\\"Coluna 12\\\":\\\"178.51\\\",\\\"Coluna 13\\\":\\\"160.95\\\",\\\"Coluna 14\\\":\\\"160.95\\\",\\\"Coluna 15\\\":\\\"160.95\\\",\\\"Coluna 16\\\":\\\"160.95\\\",\\\"Coluna 17\\\":\\\"160.95\\\",\\\"Coluna 18\\\":\\\"160.95\\\",\\\"Coluna 19\\\":\\\"148.36\\\",\\\"Coluna 20\\\":\\\"148.36\\\",\\\"Coluna 21\\\":\\\"148.36\\\",\\\"Coluna 22\\\":\\\"148.36\\\",\\\"Coluna 23\\\":\\\"148.36\\\",\\\"Coluna 24\\\":\\\"148.36\\\",\\\"Coluna 25\\\":\\\"0.00\\\",\\\"Coluna 26\\\":\\\"0.00\\\",\\\"Coluna 27\\\":\\\"-4934.70\\\"},{\\\"Fluxo\\\":\\\"\\\"},{\\\"Fluxo\\\":\\\"Imposto\\\",\\\"Linha\\\":1,\\\"Campo\\\":\\\"Ano\\\",\\\"Coluna 0\\\":2020.0,\\\"Coluna 1\\\":2020.0,\\\"Coluna 2\\\":2020.0,\\\"Coluna 3\\\":2020.0,\\\"Coluna 4\\\":2020.0,\\\"Coluna 5\\\":2020.0,\\\"Coluna 6\\\":2020.0,\\\"Coluna 7\\\":2020.0,\\\"Coluna 8\\\":2021.0,\\\"Coluna 9\\\":2021.0,\\\"Coluna 10\\\":2021.0,\\\"Coluna 11\\\":2021.0,\\\"Coluna 12\\\":2021.0,\\\"Coluna 13\\\":2021.0,\\\"Coluna 14\\\":2021.0,\\\"Coluna 15\\\":2021.0,\\\"Coluna 16\\\":2021.0,\\\"Coluna 17\\\":2021.0,\\\"Coluna 18\\\":2021.0,\\\"Coluna 19\\\":2021.0,\\\"Coluna 20\\\":2022.0,\\\"Coluna 21\\\":2022.0,\\\"Coluna 22\\\":2022.0,\\\"Coluna 23\\\":2022.0,\\\"Coluna 24\\\":2022.0,\\\"Coluna 25\\\":2022.0,\\\"Coluna 26\\\":2022.0,\\\"Coluna 27\\\":2022.0},{\\\"Fluxo\\\":\\\"Imposto\\\",\\\"Linha\\\":2,\\\"Campo\\\":\\\"Mês\\\",\\\"Coluna 0\\\":\\\"5/2020\\\",\\\"Coluna 1\\\":\\\"6/2020\\\",\\\"Coluna 2\\\":\\\"7/2020\\\",\\\"Coluna 3\\\":\\\"8/2020\\\",\\\"Coluna 4\\\":\\\"9/2020\\\",\\\"Coluna 5\\\":\\\"10/2020\\\",\\\"Coluna 6\\\":\\\"11/2020\\\",\\\"Coluna 7\\\":\\\"12/2020\\\",\\\"Coluna 8\\\":\\\"1/2021\\\",\\\"Coluna 9\\\":\\\"2/2021\\\",\\\"Coluna 10\\\":\\\"3/2021\\\",\\\"Coluna 11\\\":\\\"4/2021\\\",\\\"Coluna 12\\\":\\\"5/2021\\\",\\\"Coluna 13\\\":\\\"6/2021\\\",\\\"Coluna 14\\\":\\\"7/2021\\\",\\\"Coluna 15\\\":\\\"8/2021\\\",\\\"Coluna 16\\\":\\\"9/2021\\\",\\\"Coluna 17\\\":\\\"10/2021\\\",\\\"Coluna 18\\\":\\\"11/2021\\\",\\\"Coluna 19\\\":\\\"12/2021\\\",\\\"Coluna 20\\\":\\\"1/2022\\\",\\\"Coluna 21\\\":\\\"2/2022\\\",\\\"Coluna 22\\\":\\\"3/2022\\\",\\\"Coluna 23\\\":\\\"4/2022\\\",\\\"Coluna 24\\\":\\\"5/2022\\\",\\\"Coluna 25\\\":\\\"6/2022\\\",\\\"Coluna 26\\\":\\\"7/2022\\\",\\\"Coluna 27\\\":\\\"8/2022\\\"},{\\\"Fluxo\\\":\\\"Imposto\\\",\\\"Linha\\\":3,\\\"Campo\\\":\\\"EBITDA\\\",\\\"Coluna 0\\\":\\\"0.00\\\",\\\"Coluna 1\\\":\\\"1070.28\\\",\\\"Coluna 2\\\":\\\"1070.28\\\",\\\"Coluna 3\\\":\\\"1070.28\\\",\\\"Coluna 4\\\":\\\"1070.28\\\",\\\"Coluna 5\\\":\\\"1070.28\\\",\\\"Coluna 6\\\":\\\"1070.28\\\",\\\"Coluna 7\\\":\\\"1051.20\\\",\\\"Coluna 8\\\":\\\"1051.20\\\",\\\"Coluna 9\\\":\\\"1051.20\\\",\\\"Coluna 10\\\":\\\"1051.20\\\",\\\"Coluna 11\\\":\\\"1051.20\\\",\\\"Coluna 12\\\":\\\"1051.20\\\",\\\"Coluna 13\\\":\\\"1024.59\\\",\\\"Coluna 14\\\":\\\"1024.59\\\",\\\"Coluna 15\\\":\\\"1024.59\\\",\\\"Coluna 16\\\":\\\"1024.59\\\",\\\"Coluna 17\\\":\\\"1024.59\\\",\\\"Coluna 18\\\":\\\"1024.59\\\",\\\"Coluna 19\\\":\\\"1005.51\\\",\\\"Coluna 20\\\":\\\"1005.51\\\",\\\"Coluna 21\\\":\\\"1005.51\\\",\\\"Coluna 22\\\":\\\"1005.51\\\",\\\"Coluna 23\\\":\\\"1005.51\\\",\\\"Coluna 24\\\":\\\"1005.51\\\",\\\"Coluna 25\\\":\\\"0.00\\\",\\\"Coluna 26\\\":\\\"0.00\\\",\\\"Coluna 27\\\":\\\"0.00\\\"},{\\\"Fluxo\\\":\\\"Imposto\\\",\\\"Linha\\\":4,\\\"Campo\\\":\\\"Depreciação do Principal\\\",\\\"Coluna 0\\\":\\\"0.00\\\",\\\"Coluna 1\\\":\\\"-753.64\\\",\\\"Coluna 2\\\":\\\"-753.64\\\",\\\"Coluna 3\\\":\\\"-753.64\\\",\\\"Coluna 4\\\":\\\"-753.64\\\",\\\"Coluna 5\\\":\\\"-753.64\\\",\\\"Coluna 6\\\":\\\"-753.64\\\",\\\"Coluna 7\\\":\\\"-753.64\\\",\\\"Coluna 8\\\":\\\"-753.64\\\",\\\"Coluna 9\\\":\\\"-753.64\\\",\\\"Coluna 10\\\":\\\"-753.64\\\",\\\"Coluna 11\\\":\\\"-753.64\\\",\\\"Coluna 12\\\":\\\"-753.64\\\",\\\"Coluna 13\\\":\\\"-753.64\\\",\\\"Coluna 14\\\":\\\"-753.64\\\",\\\"Coluna 15\\\":\\\"-753.64\\\",\\\"Coluna 16\\\":\\\"-753.64\\\",\\\"Coluna 17\\\":\\\"-753.64\\\",\\\"Coluna 18\\\":\\\"-753.64\\\",\\\"Coluna 19\\\":\\\"-753.64\\\",\\\"Coluna 20\\\":\\\"-753.64\\\",\\\"Coluna 21\\\":\\\"-753.64\\\",\\\"Coluna 22\\\":\\\"-753.64\\\",\\\"Coluna 23\\\":\\\"-753.64\\\",\\\"Coluna 24\\\":\\\"-753.64\\\",\\\"Coluna 25\\\":\\\"0.00\\\",\\\"Coluna 26\\\":\\\"0.00\\\",\\\"Coluna 27\\\":\\\"0.00\\\"},{\\\"Fluxo\\\":\\\"Imposto\\\",\\\"Linha\\\":5,\\\"Campo\\\":\\\"Depreciação do Frete\\\",\\\"Coluna 0\\\":\\\"0.00\\\",\\\"Coluna 1\\\":\\\"0.00\\\",\\\"Coluna 2\\\":\\\"0.00\\\",\\\"Coluna 3\\\":\\\"0.00\\\",\\\"Coluna 4\\\":\\\"0.00\\\",\\\"Coluna 5\\\":\\\"0.00\\\",\\\"Coluna 6\\\":\\\"0.00\\\",\\\"Coluna 7\\\":\\\"0.00\\\",\\\"Coluna 8\\\":\\\"0.00\\\",\\\"Coluna 9\\\":\\\"0.00\\\",\\\"Coluna 10\\\":\\\"0.00\\\",\\\"Coluna 11\\\":\\\"0.00\\\",\\\"Coluna 12\\\":\\\"0.00\\\",\\\"Coluna 13\\\":\\\"0.00\\\",\\\"Coluna 14\\\":\\\"0.00\\\",\\\"Coluna 15\\\":\\\"0.00\\\",\\\"Coluna 16\\\":\\\"0.00\\\",\\\"Coluna 17\\\":\\\"0.00\\\",\\\"Coluna 18\\\":\\\"0.00\\\",\\\"Coluna 19\\\":\\\"0.00\\\",\\\"Coluna 20\\\":\\\"0.00\\\",\\\"Coluna 21\\\":\\\"0.00\\\",\\\"Coluna 22\\\":\\\"0.00\\\",\\\"Coluna 23\\\":\\\"0.00\\\",\\\"Coluna 24\\\":\\\"0.00\\\",\\\"Coluna 25\\\":\\\"0.00\\\",\\\"Coluna 26\\\":\\\"0.00\\\",\\\"Coluna 27\\\":\\\"0.00\\\"},{\\\"Fluxo\\\":\\\"Imposto\\\",\\\"Linha\\\":6,\\\"Campo\\\":\\\"Depreciação dos Acessórios\\\",\\\"Coluna 0\\\":\\\"0.00\\\",\\\"Coluna 1\\\":\\\"-27.08\\\",\\\"Coluna 2\\\":\\\"-27.08\\\",\\\"Coluna 3\\\":\\\"-27.08\\\",\\\"Coluna 4\\\":\\\"-27.08\\\",\\\"Coluna 5\\\":\\\"-27.08\\\",\\\"Coluna 6\\\":\\\"-27.08\\\",\\\"Coluna 7\\\":\\\"-27.08\\\",\\\"Coluna 8\\\":\\\"-27.08\\\",\\\"Coluna 9\\\":\\\"-27.08\\\",\\\"Coluna 10\\\":\\\"-27.08\\\",\\\"Coluna 11\\\":\\\"-27.08\\\",\\\"Coluna 12\\\":\\\"-27.08\\\",\\\"Coluna 13\\\":\\\"-27.08\\\",\\\"Coluna 14\\\":\\\"-27.08\\\",\\\"Coluna 15\\\":\\\"-27.08\\\",\\\"Coluna 16\\\":\\\"-27.08\\\",\\\"Coluna 17\\\":\\\"-27.08\\\",\\\"Coluna 18\\\":\\\"-27.08\\\",\\\"Coluna 19\\\":\\\"-27.08\\\",\\\"Coluna 20\\\":\\\"-27.08\\\",\\\"Coluna 21\\\":\\\"-27.08\\\",\\\"Coluna 22\\\":\\\"-27.08\\\",\\\"Coluna 23\\\":\\\"-27.08\\\",\\\"Coluna 24\\\":\\\"-27.08\\\",\\\"Coluna 25\\\":\\\"0.00\\\",\\\"Coluna 26\\\":\\\"0.00\\\",\\\"Coluna 27\\\":\\\"0.00\\\"},{\\\"Fluxo\\\":\\\"Imposto\\\",\\\"Linha\\\":7,\\\"Campo\\\":\\\"Ganho/Perda na Venda do Ativo\\\",\\\"Coluna 0\\\":\\\"0.00\\\",\\\"Coluna 1\\\":\\\"0.00\\\",\\\"Coluna 2\\\":\\\"0.00\\\",\\\"Coluna 3\\\":\\\"0.00\\\",\\\"Coluna 4\\\":\\\"0.00\\\",\\\"Coluna 5\\\":\\\"0.00\\\",\\\"Coluna 6\\\":\\\"0.00\\\",\\\"Coluna 7\\\":\\\"0.00\\\",\\\"Coluna 8\\\":\\\"0.00\\\",\\\"Coluna 9\\\":\\\"0.00\\\",\\\"Coluna 10\\\":\\\"0.00\\\",\\\"Coluna 11\\\":\\\"0.00\\\",\\\"Coluna 12\\\":\\\"0.00\\\",\\\"Coluna 13\\\":\\\"0.00\\\",\\\"Coluna 14\\\":\\\"0.00\\\",\\\"Coluna 15\\\":\\\"0.00\\\",\\\"Coluna 16\\\":\\\"0.00\\\",\\\"Coluna 17\\\":\\\"0.00\\\",\\\"Coluna 18\\\":\\\"0.00\\\",\\\"Coluna 19\\\":\\\"0.00\\\",\\\"Coluna 20\\\":\\\"0.00\\\",\\\"Coluna 21\\\":\\\"0.00\\\",\\\"Coluna 22\\\":\\\"0.00\\\",\\\"Coluna 23\\\":\\\"0.00\\\",\\\"Coluna 24\\\":\\\"0.00\\\",\\\"Coluna 25\\\":\\\"0.00\\\",\\\"Coluna 26\\\":\\\"0.00\\\",\\\"Coluna 27\\\":\\\"13389.88\\\"},{\\\"Fluxo\\\":\\\"Imposto\\\",\\\"Linha\\\":8,\\\"Campo\\\":\\\"Lair\\\",\\\"Coluna 0\\\":\\\"0.00\\\",\\\"Coluna 1\\\":\\\"289.55\\\",\\\"Coluna 2\\\":\\\"289.55\\\",\\\"Coluna 3\\\":\\\"289.55\\\",\\\"Coluna 4\\\":\\\"289.55\\\",\\\"Coluna 5\\\":\\\"289.55\\\",\\\"Coluna 6\\\":\\\"289.55\\\",\\\"Coluna 7\\\":\\\"270.48\\\",\\\"Coluna 8\\\":\\\"270.48\\\",\\\"Coluna 9\\\":\\\"270.48\\\",\\\"Coluna 10\\\":\\\"270.48\\\",\\\"Coluna 11\\\":\\\"270.48\\\",\\\"Coluna 12\\\":\\\"270.48\\\",\\\"Coluna 13\\\":\\\"243.87\\\",\\\"Coluna 14\\\":\\\"243.87\\\",\\\"Coluna 15\\\":\\\"243.87\\\",\\\"Coluna 16\\\":\\\"243.87\\\",\\\"Coluna 17\\\":\\\"243.87\\\",\\\"Coluna 18\\\":\\\"243.87\\\",\\\"Coluna 19\\\":\\\"224.79\\\",\\\"Coluna 20\\\":\\\"224.79\\\",\\\"Coluna 21\\\":\\\"224.79\\\",\\\"Coluna 22\\\":\\\"224.79\\\",\\\"Coluna 23\\\":\\\"224.79\\\",\\\"Coluna 24\\\":\\\"224.79\\\",\\\"Coluna 25\\\":\\\"0.00\\\",\\\"Coluna 26\\\":\\\"0.00\\\",\\\"Coluna 27\\\":\\\"13389.88\\\"},{\\\"Fluxo\\\":\\\"Imposto\\\",\\\"Linha\\\":9,\\\"Campo\\\":\\\"Saldo Anual Acumulado do LAIR\\\",\\\"Coluna 0\\\":\\\"0.00\\\",\\\"Coluna 1\\\":\\\"0.00\\\",\\\"Coluna 2\\\":\\\"0.00\\\",\\\"Coluna 3\\\":\\\"0.00\\\",\\\"Coluna 4\\\":\\\"0.00\\\",\\\"Coluna 5\\\":\\\"0.00\\\",\\\"Coluna 6\\\":\\\"0.00\\\",\\\"Coluna 7\\\":\\\"2007.81\\\",\\\"Coluna 8\\\":\\\"0.00\\\",\\\"Coluna 9\\\":\\\"0.00\\\",\\\"Coluna 10\\\":\\\"0.00\\\",\\\"Coluna 11\\\":\\\"0.00\\\",\\\"Coluna 12\\\":\\\"0.00\\\",\\\"Coluna 13\\\":\\\"0.00\\\",\\\"Coluna 14\\\":\\\"0.00\\\",\\\"Coluna 15\\\":\\\"0.00\\\",\\\"Coluna 16\\\":\\\"0.00\\\",\\\"Coluna 17\\\":\\\"0.00\\\",\\\"Coluna 18\\\":\\\"0.00\\\",\\\"Coluna 19\\\":\\\"3040.37\\\",\\\"Coluna 20\\\":\\\"0.00\\\",\\\"Coluna 21\\\":\\\"0.00\\\",\\\"Coluna 22\\\":\\\"0.00\\\",\\\"Coluna 23\\\":\\\"0.00\\\",\\\"Coluna 24\\\":\\\"0.00\\\",\\\"Coluna 25\\\":\\\"0.00\\\",\\\"Coluna 26\\\":\\\"0.00\\\",\\\"Coluna 27\\\":\\\"14513.82\\\"},{\\\"Fluxo\\\":\\\"Imposto\\\",\\\"Linha\\\":10,\\\"Campo\\\":\\\"Saldo Mensal Acumulado do LAIR\\\",\\\"Coluna 0\\\":\\\"0.00\\\",\\\"Coluna 1\\\":\\\"289.55\\\",\\\"Coluna 2\\\":\\\"579.11\\\",\\\"Coluna 3\\\":\\\"868.66\\\",\\\"Coluna 4\\\":\\\"1158.22\\\",\\\"Coluna 5\\\":\\\"1447.77\\\",\\\"Coluna 6\\\":\\\"1737.33\\\",\\\"Coluna 7\\\":\\\"0.00\\\",\\\"Coluna 8\\\":\\\"270.48\\\",\\\"Coluna 9\\\":\\\"540.95\\\",\\\"Coluna 10\\\":\\\"811.43\\\",\\\"Coluna 11\\\":\\\"1081.91\\\",\\\"Coluna 12\\\":\\\"1352.39\\\",\\\"Coluna 13\\\":\\\"1596.25\\\",\\\"Coluna 14\\\":\\\"1840.12\\\",\\\"Coluna 15\\\":\\\"2083.98\\\",\\\"Coluna 16\\\":\\\"2327.85\\\",\\\"Coluna 17\\\":\\\"2571.71\\\",\\\"Coluna 18\\\":\\\"2815.58\\\",\\\"Coluna 19\\\":\\\"0.00\\\",\\\"Coluna 20\\\":\\\"224.79\\\",\\\"Coluna 21\\\":\\\"449.58\\\",\\\"Coluna 22\\\":\\\"674.36\\\",\\\"Coluna 23\\\":\\\"899.15\\\",\\\"Coluna 24\\\":\\\"1123.94\\\",\\\"Coluna 25\\\":\\\"1123.94\\\",\\\"Coluna 26\\\":\\\"1123.94\\\",\\\"Coluna 27\\\":\\\"14513.82\\\"},{\\\"Fluxo\\\":\\\"Imposto\\\",\\\"Linha\\\":11,\\\"Campo\\\":\\\"Lucro Tributável antes do Prejuízo Fiscal\\\",\\\"Coluna 0\\\":\\\"0.00\\\",\\\"Coluna 1\\\":\\\"289.55\\\",\\\"Coluna 2\\\":\\\"579.11\\\",\\\"Coluna 3\\\":\\\"868.66\\\",\\\"Coluna 4\\\":\\\"1158.22\\\",\\\"Coluna 5\\\":\\\"1447.77\\\",\\\"Coluna 6\\\":\\\"1737.33\\\",\\\"Coluna 7\\\":\\\"2007.81\\\",\\\"Coluna 8\\\":\\\"270.48\\\",\\\"Coluna 9\\\":\\\"540.95\\\",\\\"Coluna 10\\\":\\\"811.43\\\",\\\"Coluna 11\\\":\\\"1081.91\\\",\\\"Coluna 12\\\":\\\"1352.39\\\",\\\"Coluna 13\\\":\\\"1596.25\\\",\\\"Coluna 14\\\":\\\"1840.12\\\",\\\"Coluna 15\\\":\\\"2083.98\\\",\\\"Coluna 16\\\":\\\"2327.85\\\",\\\"Coluna 17\\\":\\\"2571.71\\\",\\\"Coluna 18\\\":\\\"2815.58\\\",\\\"Coluna 19\\\":\\\"3040.37\\\",\\\"Coluna 20\\\":\\\"224.79\\\",\\\"Coluna 21\\\":\\\"449.58\\\",\\\"Coluna 22\\\":\\\"674.36\\\",\\\"Coluna 23\\\":\\\"899.15\\\",\\\"Coluna 24\\\":\\\"1123.94\\\",\\\"Coluna 25\\\":\\\"1123.94\\\",\\\"Coluna 26\\\":\\\"1123.94\\\",\\\"Coluna 27\\\":\\\"14513.82\\\"},{\\\"Fluxo\\\":\\\"Imposto\\\",\\\"Linha\\\":12,\\\"Campo\\\":\\\"Prejuízo Fiscal Usado Resultado\\\",\\\"Coluna 0\\\":\\\"0.00\\\",\\\"Coluna 1\\\":\\\"0.00\\\",\\\"Coluna 2\\\":\\\"0.00\\\",\\\"Coluna 3\\\":\\\"0.00\\\",\\\"Coluna 4\\\":\\\"0.00\\\",\\\"Coluna 5\\\":\\\"0.00\\\",\\\"Coluna 6\\\":\\\"0.00\\\",\\\"Coluna 7\\\":\\\"0.00\\\",\\\"Coluna 8\\\":\\\"0.00\\\",\\\"Coluna 9\\\":\\\"0.00\\\",\\\"Coluna 10\\\":\\\"0.00\\\",\\\"Coluna 11\\\":\\\"0.00\\\",\\\"Coluna 12\\\":\\\"0.00\\\",\\\"Coluna 13\\\":\\\"0.00\\\",\\\"Coluna 14\\\":\\\"0.00\\\",\\\"Coluna 15\\\":\\\"0.00\\\",\\\"Coluna 16\\\":\\\"0.00\\\",\\\"Coluna 17\\\":\\\"0.00\\\",\\\"Coluna 18\\\":\\\"0.00\\\",\\\"Coluna 19\\\":\\\"0.00\\\",\\\"Coluna 20\\\":\\\"0.00\\\",\\\"Coluna 21\\\":\\\"0.00\\\",\\\"Coluna 22\\\":\\\"0.00\\\",\\\"Coluna 23\\\":\\\"0.00\\\",\\\"Coluna 24\\\":\\\"0.00\\\",\\\"Coluna 25\\\":\\\"0.00\\\",\\\"Coluna 26\\\":\\\"0.00\\\",\\\"Coluna 27\\\":\\\"0.00\\\"},{\\\"Fluxo\\\":\\\"Imposto\\\",\\\"Linha\\\":13,\\\"Campo\\\":\\\"Lucro Tributável depois do Prejuízo Fiscal\\\",\\\"Coluna 0\\\":\\\"0.00\\\",\\\"Coluna 1\\\":\\\"289.55\\\",\\\"Coluna 2\\\":\\\"579.11\\\",\\\"Coluna 3\\\":\\\"868.66\\\",\\\"Coluna 4\\\":\\\"1158.22\\\",\\\"Coluna 5\\\":\\\"1447.77\\\",\\\"Coluna 6\\\":\\\"1737.33\\\",\\\"Coluna 7\\\":\\\"2007.81\\\",\\\"Coluna 8\\\":\\\"270.48\\\",\\\"Coluna 9\\\":\\\"540.95\\\",\\\"Coluna 10\\\":\\\"811.43\\\",\\\"Coluna 11\\\":\\\"1081.91\\\",\\\"Coluna 12\\\":\\\"1352.39\\\",\\\"Coluna 13\\\":\\\"1596.25\\\",\\\"Coluna 14\\\":\\\"1840.12\\\",\\\"Coluna 15\\\":\\\"2083.98\\\",\\\"Coluna 16\\\":\\\"2327.85\\\",\\\"Coluna 17\\\":\\\"2571.71\\\",\\\"Coluna 18\\\":\\\"2815.58\\\",\\\"Coluna 19\\\":\\\"3040.37\\\",\\\"Coluna 20\\\":\\\"224.79\\\",\\\"Coluna 21\\\":\\\"449.58\\\",\\\"Coluna 22\\\":\\\"674.36\\\",\\\"Coluna 23\\\":\\\"899.15\\\",\\\"Coluna 24\\\":\\\"1123.94\\\",\\\"Coluna 25\\\":\\\"1123.94\\\",\\\"Coluna 26\\\":\\\"1123.94\\\",\\\"Coluna 27\\\":\\\"14513.82\\\"},{\\\"Fluxo\\\":\\\"Imposto\\\",\\\"Linha\\\":14,\\\"Campo\\\":\\\"Imposto Caixa\\\",\\\"Coluna 0\\\":\\\"0.00\\\",\\\"Coluna 1\\\":\\\"98.45\\\",\\\"Coluna 2\\\":\\\"98.45\\\",\\\"Coluna 3\\\":\\\"98.45\\\",\\\"Coluna 4\\\":\\\"98.45\\\",\\\"Coluna 5\\\":\\\"98.45\\\",\\\"Coluna 6\\\":\\\"98.45\\\",\\\"Coluna 7\\\":\\\"91.96\\\",\\\"Coluna 8\\\":\\\"91.96\\\",\\\"Coluna 9\\\":\\\"91.96\\\",\\\"Coluna 10\\\":\\\"91.96\\\",\\\"Coluna 11\\\":\\\"91.96\\\",\\\"Coluna 12\\\":\\\"91.96\\\",\\\"Coluna 13\\\":\\\"82.91\\\",\\\"Coluna 14\\\":\\\"82.91\\\",\\\"Coluna 15\\\":\\\"82.91\\\",\\\"Coluna 16\\\":\\\"82.91\\\",\\\"Coluna 17\\\":\\\"82.91\\\",\\\"Coluna 18\\\":\\\"82.91\\\",\\\"Coluna 19\\\":\\\"76.43\\\",\\\"Coluna 20\\\":\\\"76.43\\\",\\\"Coluna 21\\\":\\\"76.43\\\",\\\"Coluna 22\\\":\\\"76.43\\\",\\\"Coluna 23\\\":\\\"76.43\\\",\\\"Coluna 24\\\":\\\"76.43\\\",\\\"Coluna 25\\\":\\\"0.00\\\",\\\"Coluna 26\\\":\\\"0.00\\\",\\\"Coluna 27\\\":\\\"4934.70\\\"},{\\\"Fluxo\\\":\\\"Imposto\\\",\\\"Linha\\\":15,\\\"Campo\\\":\\\"Prejuízo Fiscal BOP\\\",\\\"Coluna 0\\\":\\\"0.00\\\",\\\"Coluna 1\\\":\\\"0.00\\\",\\\"Coluna 2\\\":\\\"0.00\\\",\\\"Coluna 3\\\":\\\"0.00\\\",\\\"Coluna 4\\\":\\\"0.00\\\",\\\"Coluna 5\\\":\\\"0.00\\\",\\\"Coluna 6\\\":\\\"0.00\\\",\\\"Coluna 7\\\":\\\"0.00\\\",\\\"Coluna 8\\\":\\\"0.00\\\",\\\"Coluna 9\\\":\\\"0.00\\\",\\\"Coluna 10\\\":\\\"0.00\\\",\\\"Coluna 11\\\":\\\"0.00\\\",\\\"Coluna 12\\\":\\\"0.00\\\",\\\"Coluna 13\\\":\\\"0.00\\\",\\\"Coluna 14\\\":\\\"0.00\\\",\\\"Coluna 15\\\":\\\"0.00\\\",\\\"Coluna 16\\\":\\\"0.00\\\",\\\"Coluna 17\\\":\\\"0.00\\\",\\\"Coluna 18\\\":\\\"0.00\\\",\\\"Coluna 19\\\":\\\"0.00\\\",\\\"Coluna 20\\\":\\\"0.00\\\",\\\"Coluna 21\\\":\\\"0.00\\\",\\\"Coluna 22\\\":\\\"0.00\\\",\\\"Coluna 23\\\":\\\"0.00\\\",\\\"Coluna 24\\\":\\\"0.00\\\",\\\"Coluna 25\\\":\\\"0.00\\\",\\\"Coluna 26\\\":\\\"0.00\\\",\\\"Coluna 27\\\":\\\"0.00\\\"},{\\\"Fluxo\\\":\\\"Imposto\\\",\\\"Linha\\\":16,\\\"Campo\\\":\\\"Prejuízo Fiscal Criado\\\",\\\"Coluna 0\\\":\\\"0.00\\\",\\\"Coluna 1\\\":\\\"0.00\\\",\\\"Coluna 2\\\":\\\"0.00\\\",\\\"Coluna 3\\\":\\\"0.00\\\",\\\"Coluna 4\\\":\\\"0.00\\\",\\\"Coluna 5\\\":\\\"0.00\\\",\\\"Coluna 6\\\":\\\"0.00\\\",\\\"Coluna 7\\\":\\\"0.00\\\",\\\"Coluna 8\\\":\\\"0.00\\\",\\\"Coluna 9\\\":\\\"0.00\\\",\\\"Coluna 10\\\":\\\"0.00\\\",\\\"Coluna 11\\\":\\\"0.00\\\",\\\"Coluna 12\\\":\\\"0.00\\\",\\\"Coluna 13\\\":\\\"0.00\\\",\\\"Coluna 14\\\":\\\"0.00\\\",\\\"Coluna 15\\\":\\\"0.00\\\",\\\"Coluna 16\\\":\\\"0.00\\\",\\\"Coluna 17\\\":\\\"0.00\\\",\\\"Coluna 18\\\":\\\"0.00\\\",\\\"Coluna 19\\\":\\\"0.00\\\",\\\"Coluna 20\\\":\\\"0.00\\\",\\\"Coluna 21\\\":\\\"0.00\\\",\\\"Coluna 22\\\":\\\"0.00\\\",\\\"Coluna 23\\\":\\\"0.00\\\",\\\"Coluna 24\\\":\\\"0.00\\\",\\\"Coluna 25\\\":\\\"0.00\\\",\\\"Coluna 26\\\":\\\"0.00\\\",\\\"Coluna 27\\\":\\\"0.00\\\"},{\\\"Fluxo\\\":\\\"Imposto\\\",\\\"Linha\\\":17,\\\"Campo\\\":\\\"Prejuízo Fiscal Usado\\\",\\\"Coluna 0\\\":\\\"0.00\\\",\\\"Coluna 1\\\":\\\"0.00\\\",\\\"Coluna 2\\\":\\\"0.00\\\",\\\"Coluna 3\\\":\\\"0.00\\\",\\\"Coluna 4\\\":\\\"0.00\\\",\\\"Coluna 5\\\":\\\"0.00\\\",\\\"Coluna 6\\\":\\\"0.00\\\",\\\"Coluna 7\\\":\\\"0.00\\\",\\\"Coluna 8\\\":\\\"0.00\\\",\\\"Coluna 9\\\":\\\"0.00\\\",\\\"Coluna 10\\\":\\\"0.00\\\",\\\"Coluna 11\\\":\\\"0.00\\\",\\\"Coluna 12\\\":\\\"0.00\\\",\\\"Coluna 13\\\":\\\"0.00\\\",\\\"Coluna 14\\\":\\\"0.00\\\",\\\"Coluna 15\\\":\\\"0.00\\\",\\\"Coluna 16\\\":\\\"0.00\\\",\\\"Coluna 17\\\":\\\"0.00\\\",\\\"Coluna 18\\\":\\\"0.00\\\",\\\"Coluna 19\\\":\\\"0.00\\\",\\\"Coluna 20\\\":\\\"0.00\\\",\\\"Coluna 21\\\":\\\"0.00\\\",\\\"Coluna 22\\\":\\\"0.00\\\",\\\"Coluna 23\\\":\\\"0.00\\\",\\\"Coluna 24\\\":\\\"0.00\\\",\\\"Coluna 25\\\":\\\"0.00\\\",\\\"Coluna 26\\\":\\\"0.00\\\",\\\"Coluna 27\\\":\\\"0.00\\\"},{\\\"Fluxo\\\":\\\"Imposto\\\",\\\"Linha\\\":18,\\\"Campo\\\":\\\"Prejuízo Fiscal EOP \\\",\\\"Coluna 0\\\":\\\"0.00\\\",\\\"Coluna 1\\\":\\\"0.00\\\",\\\"Coluna 2\\\":\\\"0.00\\\",\\\"Coluna 3\\\":\\\"0.00\\\",\\\"Coluna 4\\\":\\\"0.00\\\",\\\"Coluna 5\\\":\\\"0.00\\\",\\\"Coluna 6\\\":\\\"0.00\\\",\\\"Coluna 7\\\":\\\"0.00\\\",\\\"Coluna 8\\\":\\\"0.00\\\",\\\"Coluna 9\\\":\\\"0.00\\\",\\\"Coluna 10\\\":\\\"0.00\\\",\\\"Coluna 11\\\":\\\"0.00\\\",\\\"Coluna 12\\\":\\\"0.00\\\",\\\"Coluna 13\\\":\\\"0.00\\\",\\\"Coluna 14\\\":\\\"0.00\\\",\\\"Coluna 15\\\":\\\"0.00\\\",\\\"Coluna 16\\\":\\\"0.00\\\",\\\"Coluna 17\\\":\\\"0.00\\\",\\\"Coluna 18\\\":\\\"0.00\\\",\\\"Coluna 19\\\":\\\"0.00\\\",\\\"Coluna 20\\\":\\\"0.00\\\",\\\"Coluna 21\\\":\\\"0.00\\\",\\\"Coluna 22\\\":\\\"0.00\\\",\\\"Coluna 23\\\":\\\"0.00\\\",\\\"Coluna 24\\\":\\\"0.00\\\",\\\"Coluna 25\\\":\\\"0.00\\\",\\\"Coluna 26\\\":\\\"0.00\\\",\\\"Coluna 27\\\":\\\"0.00\\\"},{\\\"Fluxo\\\":\\\"Imposto\\\",\\\"Linha\\\":19,\\\"Campo\\\":\\\"Saldo Acumulado do Prejuízo Fiscal Criado\\\",\\\"Coluna 0\\\":\\\"0.00\\\",\\\"Coluna 1\\\":\\\"0.00\\\",\\\"Coluna 2\\\":\\\"0.00\\\",\\\"Coluna 3\\\":\\\"0.00\\\",\\\"Coluna 4\\\":\\\"0.00\\\",\\\"Coluna 5\\\":\\\"0.00\\\",\\\"Coluna 6\\\":\\\"0.00\\\",\\\"Coluna 7\\\":\\\"0.00\\\",\\\"Coluna 8\\\":\\\"0.00\\\",\\\"Coluna 9\\\":\\\"0.00\\\",\\\"Coluna 10\\\":\\\"0.00\\\",\\\"Coluna 11\\\":\\\"0.00\\\",\\\"Coluna 12\\\":\\\"0.00\\\",\\\"Coluna 13\\\":\\\"0.00\\\",\\\"Coluna 14\\\":\\\"0.00\\\",\\\"Coluna 15\\\":\\\"0.00\\\",\\\"Coluna 16\\\":\\\"0.00\\\",\\\"Coluna 17\\\":\\\"0.00\\\",\\\"Coluna 18\\\":\\\"0.00\\\",\\\"Coluna 19\\\":\\\"0.00\\\",\\\"Coluna 20\\\":\\\"0.00\\\",\\\"Coluna 21\\\":\\\"0.00\\\",\\\"Coluna 22\\\":\\\"0.00\\\",\\\"Coluna 23\\\":\\\"0.00\\\",\\\"Coluna 24\\\":\\\"0.00\\\",\\\"Coluna 25\\\":\\\"0.00\\\",\\\"Coluna 26\\\":\\\"0.00\\\",\\\"Coluna 27\\\":\\\"0.00\\\"},{\\\"Fluxo\\\":\\\"\\\"},{\\\"Fluxo\\\":\\\"Caixa\\\",\\\"Linha\\\":1,\\\"Campo\\\":\\\"Ano\\\",\\\"Coluna 0\\\":2020.0,\\\"Coluna 1\\\":2020.0,\\\"Coluna 2\\\":2020.0,\\\"Coluna 3\\\":2020.0,\\\"Coluna 4\\\":2020.0,\\\"Coluna 5\\\":2020.0,\\\"Coluna 6\\\":2020.0,\\\"Coluna 7\\\":2020.0,\\\"Coluna 8\\\":2021.0,\\\"Coluna 9\\\":2021.0,\\\"Coluna 10\\\":2021.0,\\\"Coluna 11\\\":2021.0,\\\"Coluna 12\\\":2021.0,\\\"Coluna 13\\\":2021.0,\\\"Coluna 14\\\":2021.0,\\\"Coluna 15\\\":2021.0,\\\"Coluna 16\\\":2021.0,\\\"Coluna 17\\\":2021.0,\\\"Coluna 18\\\":2021.0,\\\"Coluna 19\\\":2021.0,\\\"Coluna 20\\\":2022.0,\\\"Coluna 21\\\":2022.0,\\\"Coluna 22\\\":2022.0,\\\"Coluna 23\\\":2022.0,\\\"Coluna 24\\\":2022.0,\\\"Coluna 25\\\":2022.0,\\\"Coluna 26\\\":2022.0,\\\"Coluna 27\\\":2022.0},{\\\"Fluxo\\\":\\\"Caixa\\\",\\\"Linha\\\":2,\\\"Campo\\\":\\\"Mês\\\",\\\"Coluna 0\\\":\\\"5/2020\\\",\\\"Coluna 1\\\":\\\"6/2020\\\",\\\"Coluna 2\\\":\\\"7/2020\\\",\\\"Coluna 3\\\":\\\"8/2020\\\",\\\"Coluna 4\\\":\\\"9/2020\\\",\\\"Coluna 5\\\":\\\"10/2020\\\",\\\"Coluna 6\\\":\\\"11/2020\\\",\\\"Coluna 7\\\":\\\"12/2020\\\",\\\"Coluna 8\\\":\\\"1/2021\\\",\\\"Coluna 9\\\":\\\"2/2021\\\",\\\"Coluna 10\\\":\\\"3/2021\\\",\\\"Coluna 11\\\":\\\"4/2021\\\",\\\"Coluna 12\\\":\\\"5/2021\\\",\\\"Coluna 13\\\":\\\"6/2021\\\",\\\"Coluna 14\\\":\\\"7/2021\\\",\\\"Coluna 15\\\":\\\"8/2021\\\",\\\"Coluna 16\\\":\\\"9/2021\\\",\\\"Coluna 17\\\":\\\"10/2021\\\",\\\"Coluna 18\\\":\\\"11/2021\\\",\\\"Coluna 19\\\":\\\"12/2021\\\",\\\"Coluna 20\\\":\\\"1/2022\\\",\\\"Coluna 21\\\":\\\"2/2022\\\",\\\"Coluna 22\\\":\\\"3/2022\\\",\\\"Coluna 23\\\":\\\"4/2022\\\",\\\"Coluna 24\\\":\\\"5/2022\\\",\\\"Coluna 25\\\":\\\"6/2022\\\",\\\"Coluna 26\\\":\\\"7/2022\\\",\\\"Coluna 27\\\":\\\"8/2022\\\"},{\\\"Fluxo\\\":\\\"Caixa\\\",\\\"Linha\\\":3,\\\"Campo\\\":\\\"Receita\\\",\\\"Coluna 0\\\":\\\"0.00\\\",\\\"Coluna 1\\\":\\\"1324.85\\\",\\\"Coluna 2\\\":\\\"1324.85\\\",\\\"Coluna 3\\\":\\\"1324.85\\\",\\\"Coluna 4\\\":\\\"1324.85\\\",\\\"Coluna 5\\\":\\\"1324.85\\\",\\\"Coluna 6\\\":\\\"1324.85\\\",\\\"Coluna 7\\\":\\\"1324.85\\\",\\\"Coluna 8\\\":\\\"1324.85\\\",\\\"Coluna 9\\\":\\\"1324.85\\\",\\\"Coluna 10\\\":\\\"1324.85\\\",\\\"Coluna 11\\\":\\\"1324.85\\\",\\\"Coluna 12\\\":\\\"1324.85\\\",\\\"Coluna 13\\\":\\\"1374.55\\\",\\\"Coluna 14\\\":\\\"1374.55\\\",\\\"Coluna 15\\\":\\\"1374.55\\\",\\\"Coluna 16\\\":\\\"1374.55\\\",\\\"Coluna 17\\\":\\\"1374.55\\\",\\\"Coluna 18\\\":\\\"1374.55\\\",\\\"Coluna 19\\\":\\\"1374.55\\\",\\\"Coluna 20\\\":\\\"1374.55\\\",\\\"Coluna 21\\\":\\\"1374.55\\\",\\\"Coluna 22\\\":\\\"1374.55\\\",\\\"Coluna 23\\\":\\\"1374.55\\\",\\\"Coluna 24\\\":\\\"1374.55\\\",\\\"Coluna 25\\\":\\\"0.00\\\",\\\"Coluna 26\\\":\\\"0.00\\\",\\\"Coluna 27\\\":\\\"0.00\\\"},{\\\"Fluxo\\\":\\\"Caixa\\\",\\\"Linha\\\":4,\\\"Campo\\\":\\\"Custos\\\",\\\"Coluna 0\\\":\\\"0.00\\\",\\\"Coluna 1\\\":\\\"-254.57\\\",\\\"Coluna 2\\\":\\\"-254.57\\\",\\\"Coluna 3\\\":\\\"-254.57\\\",\\\"Coluna 4\\\":\\\"-254.57\\\",\\\"Coluna 5\\\":\\\"-254.57\\\",\\\"Coluna 6\\\":\\\"-254.57\\\",\\\"Coluna 7\\\":\\\"-273.65\\\",\\\"Coluna 8\\\":\\\"-273.65\\\",\\\"Coluna 9\\\":\\\"-273.65\\\",\\\"Coluna 10\\\":\\\"-273.65\\\",\\\"Coluna 11\\\":\\\"-273.65\\\",\\\"Coluna 12\\\":\\\"-273.65\\\",\\\"Coluna 13\\\":\\\"-349.96\\\",\\\"Coluna 14\\\":\\\"-349.96\\\",\\\"Coluna 15\\\":\\\"-349.96\\\",\\\"Coluna 16\\\":\\\"-349.96\\\",\\\"Coluna 17\\\":\\\"-349.96\\\",\\\"Coluna 18\\\":\\\"-349.96\\\",\\\"Coluna 19\\\":\\\"-369.04\\\",\\\"Coluna 20\\\":\\\"-369.04\\\",\\\"Coluna 21\\\":\\\"-369.04\\\",\\\"Coluna 22\\\":\\\"-369.04\\\",\\\"Coluna 23\\\":\\\"-369.04\\\",\\\"Coluna 24\\\":\\\"-369.04\\\",\\\"Coluna 25\\\":\\\"0.00\\\",\\\"Coluna 26\\\":\\\"0.00\\\",\\\"Coluna 27\\\":\\\"0.00\\\"},{\\\"Fluxo\\\":\\\"Caixa\\\",\\\"Linha\\\":5,\\\"Campo\\\":\\\"EBITDA\\\",\\\"Coluna 0\\\":\\\"0.00\\\",\\\"Coluna 1\\\":\\\"1070.28\\\",\\\"Coluna 2\\\":\\\"1070.28\\\",\\\"Coluna 3\\\":\\\"1070.28\\\",\\\"Coluna 4\\\":\\\"1070.28\\\",\\\"Coluna 5\\\":\\\"1070.28\\\",\\\"Coluna 6\\\":\\\"1070.28\\\",\\\"Coluna 7\\\":\\\"1051.20\\\",\\\"Coluna 8\\\":\\\"1051.20\\\",\\\"Coluna 9\\\":\\\"1051.20\\\",\\\"Coluna 10\\\":\\\"1051.20\\\",\\\"Coluna 11\\\":\\\"1051.20\\\",\\\"Coluna 12\\\":\\\"1051.20\\\",\\\"Coluna 13\\\":\\\"1024.59\\\",\\\"Coluna 14\\\":\\\"1024.59\\\",\\\"Coluna 15\\\":\\\"1024.59\\\",\\\"Coluna 16\\\":\\\"1024.59\\\",\\\"Coluna 17\\\":\\\"1024.59\\\",\\\"Coluna 18\\\":\\\"1024.59\\\",\\\"Coluna 19\\\":\\\"1005.51\\\",\\\"Coluna 20\\\":\\\"1005.51\\\",\\\"Coluna 21\\\":\\\"1005.51\\\",\\\"Coluna 22\\\":\\\"1005.51\\\",\\\"Coluna 23\\\":\\\"1005.51\\\",\\\"Coluna 24\\\":\\\"1005.51\\\",\\\"Coluna 25\\\":\\\"0.00\\\",\\\"Coluna 26\\\":\\\"0.00\\\",\\\"Coluna 27\\\":\\\"0.00\\\"},{\\\"Fluxo\\\":\\\"Caixa\\\",\\\"Linha\\\":6,\\\"Campo\\\":\\\"Depreciação\\\",\\\"Coluna 0\\\":\\\"0.00\\\",\\\"Coluna 1\\\":\\\"-780.72\\\",\\\"Coluna 2\\\":\\\"-780.72\\\",\\\"Coluna 3\\\":\\\"-780.72\\\",\\\"Coluna 4\\\":\\\"-780.72\\\",\\\"Coluna 5\\\":\\\"-780.72\\\",\\\"Coluna 6\\\":\\\"-780.72\\\",\\\"Coluna 7\\\":\\\"-780.72\\\",\\\"Coluna 8\\\":\\\"-780.72\\\",\\\"Coluna 9\\\":\\\"-780.72\\\",\\\"Coluna 10\\\":\\\"-780.72\\\",\\\"Coluna 11\\\":\\\"-780.72\\\",\\\"Coluna 12\\\":\\\"-780.72\\\",\\\"Coluna 13\\\":\\\"-780.72\\\",\\\"Coluna 14\\\":\\\"-780.72\\\",\\\"Coluna 15\\\":\\\"-780.72\\\",\\\"Coluna 16\\\":\\\"-780.72\\\",\\\"Coluna 17\\\":\\\"-780.72\\\",\\\"Coluna 18\\\":\\\"-780.72\\\",\\\"Coluna 19\\\":\\\"-780.72\\\",\\\"Coluna 20\\\":\\\"-780.72\\\",\\\"Coluna 21\\\":\\\"-780.72\\\",\\\"Coluna 22\\\":\\\"-780.72\\\",\\\"Coluna 23\\\":\\\"-780.72\\\",\\\"Coluna 24\\\":\\\"-780.72\\\",\\\"Coluna 25\\\":\\\"0.00\\\",\\\"Coluna 26\\\":\\\"0.00\\\",\\\"Coluna 27\\\":\\\"0.00\\\"},{\\\"Fluxo\\\":\\\"Caixa\\\",\\\"Linha\\\":7,\\\"Campo\\\":\\\"EBIT\\\",\\\"Coluna 0\\\":\\\"0.00\\\",\\\"Coluna 1\\\":\\\"289.55\\\",\\\"Coluna 2\\\":\\\"289.55\\\",\\\"Coluna 3\\\":\\\"289.55\\\",\\\"Coluna 4\\\":\\\"289.55\\\",\\\"Coluna 5\\\":\\\"289.55\\\",\\\"Coluna 6\\\":\\\"289.55\\\",\\\"Coluna 7\\\":\\\"270.48\\\",\\\"Coluna 8\\\":\\\"270.48\\\",\\\"Coluna 9\\\":\\\"270.48\\\",\\\"Coluna 10\\\":\\\"270.48\\\",\\\"Coluna 11\\\":\\\"270.48\\\",\\\"Coluna 12\\\":\\\"270.48\\\",\\\"Coluna 13\\\":\\\"243.87\\\",\\\"Coluna 14\\\":\\\"243.87\\\",\\\"Coluna 15\\\":\\\"243.87\\\",\\\"Coluna 16\\\":\\\"243.87\\\",\\\"Coluna 17\\\":\\\"243.87\\\",\\\"Coluna 18\\\":\\\"243.87\\\",\\\"Coluna 19\\\":\\\"224.79\\\",\\\"Coluna 20\\\":\\\"224.79\\\",\\\"Coluna 21\\\":\\\"224.79\\\",\\\"Coluna 22\\\":\\\"224.79\\\",\\\"Coluna 23\\\":\\\"224.79\\\",\\\"Coluna 24\\\":\\\"224.79\\\",\\\"Coluna 25\\\":\\\"0.00\\\",\\\"Coluna 26\\\":\\\"0.00\\\",\\\"Coluna 27\\\":\\\"0.00\\\"},{\\\"Fluxo\\\":\\\"Caixa\\\",\\\"Linha\\\":8,\\\"Campo\\\":\\\"Impostos\\\",\\\"Coluna 0\\\":\\\"0.00\\\",\\\"Coluna 1\\\":\\\"-98.45\\\",\\\"Coluna 2\\\":\\\"-98.45\\\",\\\"Coluna 3\\\":\\\"-98.45\\\",\\\"Coluna 4\\\":\\\"-98.45\\\",\\\"Coluna 5\\\":\\\"-98.45\\\",\\\"Coluna 6\\\":\\\"-98.45\\\",\\\"Coluna 7\\\":\\\"-91.96\\\",\\\"Coluna 8\\\":\\\"-91.96\\\",\\\"Coluna 9\\\":\\\"-91.96\\\",\\\"Coluna 10\\\":\\\"-91.96\\\",\\\"Coluna 11\\\":\\\"-91.96\\\",\\\"Coluna 12\\\":\\\"-91.96\\\",\\\"Coluna 13\\\":\\\"-82.91\\\",\\\"Coluna 14\\\":\\\"-82.91\\\",\\\"Coluna 15\\\":\\\"-82.91\\\",\\\"Coluna 16\\\":\\\"-82.91\\\",\\\"Coluna 17\\\":\\\"-82.91\\\",\\\"Coluna 18\\\":\\\"-82.91\\\",\\\"Coluna 19\\\":\\\"-76.43\\\",\\\"Coluna 20\\\":\\\"-76.43\\\",\\\"Coluna 21\\\":\\\"-76.43\\\",\\\"Coluna 22\\\":\\\"-76.43\\\",\\\"Coluna 23\\\":\\\"-76.43\\\",\\\"Coluna 24\\\":\\\"-76.43\\\",\\\"Coluna 25\\\":\\\"0.00\\\",\\\"Coluna 26\\\":\\\"0.00\\\",\\\"Coluna 27\\\":\\\"-4934.70\\\"},{\\\"Fluxo\\\":\\\"Caixa\\\",\\\"Linha\\\":9,\\\"Campo\\\":\\\"FCO\\\",\\\"Coluna 0\\\":\\\"0.00\\\",\\\"Coluna 1\\\":\\\"971.83\\\",\\\"Coluna 2\\\":\\\"971.83\\\",\\\"Coluna 3\\\":\\\"971.83\\\",\\\"Coluna 4\\\":\\\"971.83\\\",\\\"Coluna 5\\\":\\\"971.83\\\",\\\"Coluna 6\\\":\\\"971.83\\\",\\\"Coluna 7\\\":\\\"959.24\\\",\\\"Coluna 8\\\":\\\"959.24\\\",\\\"Coluna 9\\\":\\\"959.24\\\",\\\"Coluna 10\\\":\\\"959.24\\\",\\\"Coluna 11\\\":\\\"959.24\\\",\\\"Coluna 12\\\":\\\"959.24\\\",\\\"Coluna 13\\\":\\\"941.67\\\",\\\"Coluna 14\\\":\\\"941.67\\\",\\\"Coluna 15\\\":\\\"941.67\\\",\\\"Coluna 16\\\":\\\"941.67\\\",\\\"Coluna 17\\\":\\\"941.67\\\",\\\"Coluna 18\\\":\\\"941.67\\\",\\\"Coluna 19\\\":\\\"929.08\\\",\\\"Coluna 20\\\":\\\"929.08\\\",\\\"Coluna 21\\\":\\\"929.08\\\",\\\"Coluna 22\\\":\\\"929.08\\\",\\\"Coluna 23\\\":\\\"929.08\\\",\\\"Coluna 24\\\":\\\"929.08\\\",\\\"Coluna 25\\\":\\\"0.00\\\",\\\"Coluna 26\\\":\\\"0.00\\\",\\\"Coluna 27\\\":\\\"-4934.70\\\"},{\\\"Fluxo\\\":\\\"Caixa\\\",\\\"Linha\\\":10,\\\"Campo\\\":\\\"Capex\\\",\\\"Coluna 0\\\":\\\"-45868.40\\\",\\\"Coluna 1\\\":\\\"0.00\\\",\\\"Coluna 2\\\":\\\"0.00\\\",\\\"Coluna 3\\\":\\\"0.00\\\",\\\"Coluna 4\\\":\\\"0.00\\\",\\\"Coluna 5\\\":\\\"0.00\\\",\\\"Coluna 6\\\":\\\"0.00\\\",\\\"Coluna 7\\\":\\\"0.00\\\",\\\"Coluna 8\\\":\\\"0.00\\\",\\\"Coluna 9\\\":\\\"0.00\\\",\\\"Coluna 10\\\":\\\"0.00\\\",\\\"Coluna 11\\\":\\\"0.00\\\",\\\"Coluna 12\\\":\\\"0.00\\\",\\\"Coluna 13\\\":\\\"0.00\\\",\\\"Coluna 14\\\":\\\"0.00\\\",\\\"Coluna 15\\\":\\\"0.00\\\",\\\"Coluna 16\\\":\\\"0.00\\\",\\\"Coluna 17\\\":\\\"0.00\\\",\\\"Coluna 18\\\":\\\"0.00\\\",\\\"Coluna 19\\\":\\\"0.00\\\",\\\"Coluna 20\\\":\\\"0.00\\\",\\\"Coluna 21\\\":\\\"0.00\\\",\\\"Coluna 22\\\":\\\"0.00\\\",\\\"Coluna 23\\\":\\\"0.00\\\",\\\"Coluna 24\\\":\\\"0.00\\\",\\\"Coluna 25\\\":\\\"0.00\\\",\\\"Coluna 26\\\":\\\"0.00\\\",\\\"Coluna 27\\\":\\\"0.00\\\"},{\\\"Fluxo\\\":\\\"Caixa\\\",\\\"Linha\\\":11,\\\"Campo\\\":\\\"Adiantamento de PMT\\\",\\\"Coluna 0\\\":\\\"0.00\\\",\\\"Coluna 1\\\":\\\"0.00\\\",\\\"Coluna 2\\\":\\\"0.00\\\",\\\"Coluna 3\\\":\\\"0.00\\\",\\\"Coluna 4\\\":\\\"0.00\\\",\\\"Coluna 5\\\":\\\"0.00\\\",\\\"Coluna 6\\\":\\\"0.00\\\",\\\"Coluna 7\\\":\\\"0.00\\\",\\\"Coluna 8\\\":\\\"0.00\\\",\\\"Coluna 9\\\":\\\"0.00\\\",\\\"Coluna 10\\\":\\\"0.00\\\",\\\"Coluna 11\\\":\\\"0.00\\\",\\\"Coluna 12\\\":\\\"0.00\\\",\\\"Coluna 13\\\":\\\"0.00\\\",\\\"Coluna 14\\\":\\\"0.00\\\",\\\"Coluna 15\\\":\\\"0.00\\\",\\\"Coluna 16\\\":\\\"0.00\\\",\\\"Coluna 17\\\":\\\"0.00\\\",\\\"Coluna 18\\\":\\\"0.00\\\",\\\"Coluna 19\\\":\\\"0.00\\\",\\\"Coluna 20\\\":\\\"0.00\\\",\\\"Coluna 21\\\":\\\"0.00\\\",\\\"Coluna 22\\\":\\\"0.00\\\",\\\"Coluna 23\\\":\\\"0.00\\\",\\\"Coluna 24\\\":\\\"0.00\\\",\\\"Coluna 25\\\":\\\"0.00\\\",\\\"Coluna 26\\\":\\\"0.00\\\",\\\"Coluna 27\\\":\\\"0.00\\\"},{\\\"Fluxo\\\":\\\"Caixa\\\",\\\"Linha\\\":12,\\\"Campo\\\":\\\"Venda de Ativo\\\",\\\"Coluna 0\\\":\\\"0.00\\\",\\\"Coluna 1\\\":\\\"0.00\\\",\\\"Coluna 2\\\":\\\"0.00\\\",\\\"Coluna 3\\\":\\\"0.00\\\",\\\"Coluna 4\\\":\\\"0.00\\\",\\\"Coluna 5\\\":\\\"0.00\\\",\\\"Coluna 6\\\":\\\"0.00\\\",\\\"Coluna 7\\\":\\\"0.00\\\",\\\"Coluna 8\\\":\\\"0.00\\\",\\\"Coluna 9\\\":\\\"0.00\\\",\\\"Coluna 10\\\":\\\"0.00\\\",\\\"Coluna 11\\\":\\\"0.00\\\",\\\"Coluna 12\\\":\\\"0.00\\\",\\\"Coluna 13\\\":\\\"0.00\\\",\\\"Coluna 14\\\":\\\"0.00\\\",\\\"Coluna 15\\\":\\\"0.00\\\",\\\"Coluna 16\\\":\\\"0.00\\\",\\\"Coluna 17\\\":\\\"0.00\\\",\\\"Coluna 18\\\":\\\"0.00\\\",\\\"Coluna 19\\\":\\\"0.00\\\",\\\"Coluna 20\\\":\\\"0.00\\\",\\\"Coluna 21\\\":\\\"0.00\\\",\\\"Coluna 22\\\":\\\"0.00\\\",\\\"Coluna 23\\\":\\\"0.00\\\",\\\"Coluna 24\\\":\\\"0.00\\\",\\\"Coluna 25\\\":\\\"0.00\\\",\\\"Coluna 26\\\":\\\"0.00\\\",\\\"Coluna 27\\\":\\\"38260.00\\\"},{\\\"Fluxo\\\":\\\"Caixa\\\",\\\"Linha\\\":13,\\\"Campo\\\":\\\"FCL\\\",\\\"Coluna 0\\\":\\\"-45868.40\\\",\\\"Coluna 1\\\":\\\"971.83\\\",\\\"Coluna 2\\\":\\\"971.83\\\",\\\"Coluna 3\\\":\\\"971.83\\\",\\\"Coluna 4\\\":\\\"971.83\\\",\\\"Coluna 5\\\":\\\"971.83\\\",\\\"Coluna 6\\\":\\\"971.83\\\",\\\"Coluna 7\\\":\\\"959.24\\\",\\\"Coluna 8\\\":\\\"959.24\\\",\\\"Coluna 9\\\":\\\"959.24\\\",\\\"Coluna 10\\\":\\\"959.24\\\",\\\"Coluna 11\\\":\\\"959.24\\\",\\\"Coluna 12\\\":\\\"959.24\\\",\\\"Coluna 13\\\":\\\"941.67\\\",\\\"Coluna 14\\\":\\\"941.67\\\",\\\"Coluna 15\\\":\\\"941.67\\\",\\\"Coluna 16\\\":\\\"941.67\\\",\\\"Coluna 17\\\":\\\"941.67\\\",\\\"Coluna 18\\\":\\\"941.67\\\",\\\"Coluna 19\\\":\\\"929.08\\\",\\\"Coluna 20\\\":\\\"929.08\\\",\\\"Coluna 21\\\":\\\"929.08\\\",\\\"Coluna 22\\\":\\\"929.08\\\",\\\"Coluna 23\\\":\\\"929.08\\\",\\\"Coluna 24\\\":\\\"929.08\\\",\\\"Coluna 25\\\":\\\"0.00\\\",\\\"Coluna 26\\\":\\\"0.00\\\",\\\"Coluna 27\\\":\\\"33325.30\\\"}]\",\"Input\":\"{\\\"Id\\\":\\\"0QL5A000005PXKtWAO\\\",\\\"QuoteNumber\\\":\\\"00000251\\\",\\\"QuoteId\\\":\\\"0Q05A0000024bQxSAI\\\",\\\"LineNumber\\\":\\\"00000346\\\",\\\"ProductId\\\":\\\"01t5A000008e2MkQAI\\\",\\\"ProductCode\\\":\\\"PL004372\\\",\\\"Quantity\\\":1.0,\\\"Time\\\":24,\\\"LicensePlateUF\\\":\\\"MG\\\",\\\"DeliveryUF\\\":\\\"SC\\\",\\\"DeliveryCityType\\\":\\\"Capital\\\",\\\"DeliveryMode\\\":\\\"Retirada do cliente na Concessionária\\\",\\\"ShippingResponsibility\\\":\\\"Ouro Verde\\\",\\\"Readjustment\\\":\\\"Sim\\\",\\\"LicensePlateEnd\\\":\\\"Não\\\",\\\"LicensePlateStart\\\":\\\"Não\\\",\\\"UsageType\\\":\\\"Comercial\\\",\\\"RoadType\\\":\\\"Asfalto\\\",\\\"KM\\\":2000,\\\"ThirdInsurance\\\":\\\"Sim\\\",\\\"VehicleInsurance\\\":\\\"Sim\\\",\\\"MoralDamage\\\":0.0,\\\"PassengerInjury\\\":0.0,\\\"FranchisePercent\\\":10.0,\\\"Franchise\\\":0.0,\\\"TireQuantity\\\":4,\\\"MaintenanceType\\\":\\\"Preventiva\\\",\\\"ReserveVehicle\\\":\\\"Sim\\\",\\\"ReserveVehicleType\\\":\\\"Básico\\\",\\\"ReserveVehicleDailyQuantity\\\":3,\\\"ReserveVehicleQuantity\\\":0,\\\"Target\\\":0.0,\\\"PaymTerm\\\":30,\\\"RemuneratedTransport\\\":\\\"Não\\\",\\\"ProjectDisc\\\":0.0,\\\"InterestRate\\\":0.0,\\\"InsuranceAmount\\\":14.8425,\\\"TireTableAmount\\\":50.0,\\\"MaintenanceAmount\\\":76.31008,\\\"FreightAmount\\\":0.0,\\\"DesmobilizationFreightAmount\\\":375.0,\\\"WearForecastKmMax\\\":100.0,\\\"WearForecastGroundPercentMax\\\":100.0,\\\"WearForecastQuantityPercentageMax\\\":100.0,\\\"WearForecastUsageTypePercentMax\\\":100.0,\\\"DedicatedStructureCost\\\":0.0,\\\"DedicatedStructureDescription\\\":null,\\\"LaborCost\\\":0.0,\\\"LaborDescription\\\":null,\\\"ContributionMargin\\\":0.0,\\\"AccountName\\\":\\\"MR Consulting\\\",\\\"ClientRating\\\":\\\"D\\\",\\\"ClosingDate\\\":\\\"2020-02-28T00:00:00\\\",\\\"PMTAdvance\\\":0,\\\"Optionals\\\":[{\\\"Id\\\":\\\"a095A000014FE6KQAW\\\",\\\"QuoteLineId\\\":\\\"0QL5A000005PXKtWAO\\\",\\\"OpcionalCode\\\":\\\"PO016842\\\",\\\"OptionalDescription\\\":\\\"Pintura metálica CHEVROLET\\\",\\\"Price\\\":1319.7,\\\"FullPrice\\\":1590.0}],\\\"Accessories\\\":[{\\\"Id\\\":\\\"a035A00000jxSJnQAM\\\",\\\"QuoteLineId\\\":\\\"0QL5A000005PXKtWAO\\\",\\\"AccessoryCode\\\":\\\"PA000246\\\",\\\"AccessoryDescription\\\":\\\"PELICULA DE PROTEÇAO SOLAR/UV\\\",\\\"Price\\\":200.0},{\\\"Id\\\":\\\"a035A00000jxSJoQAM\\\",\\\"QuoteLineId\\\":\\\"0QL5A000005PXKtWAO\\\",\\\"AccessoryCode\\\":\\\"PA000179\\\",\\\"AccessoryDescription\\\":\\\"RADIO AM/FM COM BLUETOOTH E USB\\\",\\\"Price\\\":450.0}],\\\"Services\\\":[{\\\"Id\\\":\\\"a075A00000fiqhVQAQ\\\",\\\"QuoteLineId\\\":\\\"0QL5A000005PXKtWAO\\\",\\\"ServiceCode\\\":\\\"VS000004\\\",\\\"ServiceDescription\\\":\\\"GESTÃO DE COMBUSTÍVEL - PLANO I (AUTO GESTÃO)\\\",\\\"Type\\\":\\\"Abastecimento\\\",\\\"Price\\\":5.4},{\\\"Id\\\":\\\"a075A00000fiqhWQAQ\\\",\\\"QuoteLineId\\\":\\\"0QL5A000005PXKtWAO\\\",\\\"ServiceCode\\\":\\\"VS000060\\\",\\\"ServiceDescription\\\":\\\"FERRAMENTA OURO FLEET\\\",\\\"Type\\\":\\\"Ouro Fleet\\\",\\\"Price\\\":6.1},{\\\"Id\\\":\\\"a075A00000fiqhXQAQ\\\",\\\"QuoteLineId\\\":\\\"0QL5A000005PXKtWAO\\\",\\\"ServiceCode\\\":\\\"VS000077\\\",\\\"ServiceDescription\\\":\\\"TELEMETRIA - COMPORTAMENTO DO MOTORISTA\\\",\\\"Type\\\":\\\"Telemetria\\\",\\\"Price\\\":111.0}],\\\"UserEmail\\\":\\\"ricardo.lepieszynski@ouroverde.net.br\\\",\\\"SourceApplication\\\":2,\\\"Simulation\\\":true,\\\"Refresh\\\":false,\\\"InsuranceFranchisePercent\\\":20.0,\\\"Spread\\\":3.05,\\\"WeightedFreightList\\\":null,\\\"errors\\\":null}\",\"Parameters\":\"{\\\"PriceEngineResidualPercentageTable\\\":5637153839,\\\"ResidualPercentage\\\":70.9163903100000000,\\\"PriceEngineWearForecastKM\\\":0,\\\"WearForecastKmMax\\\":100.0,\\\"PriceEngineWearForecastGroundPercent\\\":0,\\\"WearForecastGroundPercentMax\\\":100.0,\\\"PriceEngineWearQuantityPercentage\\\":0,\\\"WearForecastQuantityPercentageMax\\\":100.0,\\\"PriceEngineWearForecastUsageTypePercent\\\":0,\\\"WearForecastUsageTypePercentMax\\\":100.0,\\\"PriceEngineParameters\\\":1,\\\"ReadjustmentPercent\\\":4.00,\\\"AliqPisCofins\\\":9.25,\\\"DPVAT\\\":5.2300000000000000,\\\"AdmCost\\\":37.00,\\\"PercentRisk\\\":3.00,\\\"PositiveFlowRate\\\":0.0,\\\"NegativeFlowRate\\\":0.0,\\\"ContributionMargin\\\":48.34,\\\"PriceEngineMaintenance\\\":5637187424,\\\"MaintenancePrice\\\":0.0381550400000000,\\\"PriceEngineWearForecastMaintenance\\\":5637144576,\\\"WearForecastMaintenanceIndex\\\":1.0000000000000000,\\\"TireTable\\\":5637145340,\\\"TireTablePrice\\\":350.0000000000000000,\\\"PriceEngineRates\\\":5637145327,\\\"ANTTAmount\\\":100.0000000000000000,\\\"ForwardingAgentAmount\\\":30.0000000000000000,\\\"IPVAPercentage\\\":1.0000000000000000,\\\"LeasingReleaseAmount\\\":0.0,\\\"LicensePlateAmount\\\":102.0700000000000000,\\\"LicensingAmount\\\":52.8900000000000000,\\\"PlatesAndSealingAmount\\\":134.5000000000000000,\\\"SindlocAmount\\\":0.0000000000000000,\\\"PriceEnginePlateChoice\\\":0,\\\"PlateChoiceAmount\\\":0.0,\\\"PriceEngineThirdPartyInsuranceRCFVThirdParty\\\":5637144576,\\\"CoverageAmountThirdParty\\\":500000.0000000000000000,\\\"InsuranceAmountThirdParty\\\":178.1100000000000000,\\\"PriceEngineThirdPartyInsuranceRCFVMoralDamage\\\":0,\\\"CoverageAmountMoralDamage\\\":0.0,\\\"InsuranceAmountMoralDamage\\\":0.0,\\\"PriceEngineThirdPartyInsuranceRCFVPersonal\\\":0,\\\"CoverageAmountPersonal\\\":0.0,\\\"InsuranceAmountPersonal\\\":0.0,\\\"PriceEngineFreight\\\":0,\\\"FreightAmount\\\":0.0,\\\"DesmobilizationFreightAmount\\\":375.0,\\\"PriceEngineSublocatedStructure\\\":5637144576,\\\"ReservationValue\\\":85.7500000000000000,\\\"ModalityId\\\":0,\\\"ModalityName\\\":null,\\\"InterestRate\\\":0.80,\\\"Product\\\":5639475664,\\\"ProductName\\\":\\\"CHEVROLET ONIX 1.0 LT 2020 MANUAL 5P FLEX 5B48AL / R7D\\\",\\\"SalesDaysTerm\\\":90,\\\"EquipmentTaxDepreciation\\\":20.00,\\\"AccessoriesTaxDepreciation\\\":50.00,\\\"MobilizationTaxDepreciation\\\":50.00,\\\"AliqTaxRate\\\":34.00,\\\"TaxLossUsageLimit\\\":30.00,\\\"IRRefundUsage\\\":80.00,\\\"InsuranceFranchisePercent\\\":20.00,\\\"TacographAmount\\\":0.0}\",\"Result\":null,\"Output\":\"{\\\"Id\\\":\\\"0QL5A000005PXKtWAO\\\",\\\"QuoteNumber\\\":\\\"00000251\\\",\\\"QuoteId\\\":\\\"0Q05A0000024bQxSAI\\\",\\\"LineNumber\\\":\\\"00000346\\\",\\\"ProductId\\\":\\\"01t5A000008e2MkQAI\\\",\\\"ProductCode\\\":\\\"PL004372\\\",\\\"UnitPrice\\\":1369.09,\\\"KMPrice\\\":0.20,\\\"TotalEbitda\\\":24909.47,\\\"PublicPrice\\\":52890.00,\\\"PublicPriceDisc\\\":17.00,\\\"Status\\\":\\\"Sucesso\\\",\\\"Optionals\\\":[{\\\"Id\\\":\\\"a095A000014FE6KQAW\\\",\\\"QuoteLineId\\\":\\\"0QL5A000005PXKtWAO\\\",\\\"OpcionalCode\\\":\\\"PO016842\\\",\\\"OptionalDescription\\\":\\\"Pintura metálica CHEVROLET\\\",\\\"Price\\\":1319.7,\\\"FullPrice\\\":1590.0}],\\\"Accessories\\\":[{\\\"Id\\\":\\\"a035A00000jxSJnQAM\\\",\\\"QuoteLineId\\\":\\\"0QL5A000005PXKtWAO\\\",\\\"AccessoryCode\\\":\\\"PA000246\\\",\\\"AccessoryDescription\\\":\\\"PELICULA DE PROTEÇAO SOLAR/UV\\\",\\\"Price\\\":200.0},{\\\"Id\\\":\\\"a035A00000jxSJoQAM\\\",\\\"QuoteLineId\\\":\\\"0QL5A000005PXKtWAO\\\",\\\"AccessoryCode\\\":\\\"PA000179\\\",\\\"AccessoryDescription\\\":\\\"RADIO AM/FM COM BLUETOOTH E USB\\\",\\\"Price\\\":450.0}],\\\"Services\\\":[{\\\"Id\\\":\\\"a075A00000fiqhVQAQ\\\",\\\"QuoteLineId\\\":\\\"0QL5A000005PXKtWAO\\\",\\\"ServiceCode\\\":\\\"VS000004\\\",\\\"ServiceDescription\\\":\\\"GESTÃO DE COMBUSTÍVEL - PLANO I (AUTO GESTÃO)\\\",\\\"Type\\\":\\\"Abastecimento\\\",\\\"Price\\\":5.4},{\\\"Id\\\":\\\"a075A00000fiqhWQAQ\\\",\\\"QuoteLineId\\\":\\\"0QL5A000005PXKtWAO\\\",\\\"ServiceCode\\\":\\\"VS000060\\\",\\\"ServiceDescription\\\":\\\"FERRAMENTA OURO FLEET\\\",\\\"Type\\\":\\\"Ouro Fleet\\\",\\\"Price\\\":6.1},{\\\"Id\\\":\\\"a075A00000fiqhXQAQ\\\",\\\"QuoteLineId\\\":\\\"0QL5A000005PXKtWAO\\\",\\\"ServiceCode\\\":\\\"VS000077\\\",\\\"ServiceDescription\\\":\\\"TELEMETRIA - COMPORTAMENTO DO MOTORISTA\\\",\\\"Type\\\":\\\"Telemetria\\\",\\\"Price\\\":111.0}],\\\"Error\\\":[],\\\"TotalNetRevenue\\\":32392.79,\\\"Spread\\\":3.02,\\\"TotalCapex\\\":45868.400000000000000000000000,\\\"Duration\\\":\\\"00:00:20.1125540\\\",\\\"SpreadCounting\\\":262,\\\"FinalContributionMargin\\\":48.34}\",\"TachographAmount\":0.0}","OUTPUT":"{\"Id\":\"0QL5A000005PXKtWAO\",\"QuoteNumber\":\"00000251\",\"QuoteId\":\"0Q05A0000024bQxSAI\",\"LineNumber\":\"00000346\",\"ProductId\":\"01t5A000008e2MkQAI\",\"ProductCode\":\"PL004372\",\"UnitPrice\":1369.09,\"KMPrice\":0.20,\"TotalEbitda\":24909.47,\"PublicPrice\":52890.00,\"PublicPriceDisc\":17.00,\"Status\":\"Sucesso\",\"Optionals\":[{\"Id\":\"a095A000014FE6KQAW\",\"QuoteLineId\":\"0QL5A000005PXKtWAO\",\"OpcionalCode\":\"PO016842\",\"OptionalDescription\":\"Pintura metálica CHEVROLET\",\"Price\":1319.7,\"FullPrice\":1590.0}],\"Accessories\":[{\"Id\":\"a035A00000jxSJnQAM\",\"QuoteLineId\":\"0QL5A000005PXKtWAO\",\"AccessoryCode\":\"PA000246\",\"AccessoryDescription\":\"PELICULA DE PROTEÇAO SOLAR/UV\",\"Price\":200.0},{\"Id\":\"a035A00000jxSJoQAM\",\"QuoteLineId\":\"0QL5A000005PXKtWAO\",\"AccessoryCode\":\"PA000179\",\"AccessoryDescription\":\"RADIO AM/FM COM BLUETOOTH E USB\",\"Price\":450.0}],\"Services\":[{\"Id\":\"a075A00000fiqhVQAQ\",\"QuoteLineId\":\"0QL5A000005PXKtWAO\",\"ServiceCode\":\"VS000004\",\"ServiceDescription\":\"GESTÃO DE COMBUSTÍVEL - PLANO I (AUTO GESTÃO)\",\"Type\":\"Abastecimento\",\"Price\":5.4},{\"Id\":\"a075A00000fiqhWQAQ\",\"QuoteLineId\":\"0QL5A000005PXKtWAO\",\"ServiceCode\":\"VS000060\",\"ServiceDescription\":\"FERRAMENTA OURO FLEET\",\"Type\":\"Ouro Fleet\",\"Price\":6.1},{\"Id\":\"a075A00000fiqhXQAQ\",\"QuoteLineId\":\"0QL5A000005PXKtWAO\",\"ServiceCode\":\"VS000077\",\"ServiceDescription\":\"TELEMETRIA - COMPORTAMENTO DO MOTORISTA\",\"Type\":\"Telemetria\",\"Price\":111.0}],\"Error\":[],\"TotalNetRevenue\":32392.79,\"Spread\":3.02,\"TotalCapex\":45868.400000000000000000000000,\"Duration\":\"00:00:20.1125540\",\"SpreadCounting\":262,\"FinalContributionMargin\":48.34}","KEYVALUES":null,"SME":false,"LINEDELETED":false}
{"ID":5162,"DATE":0,"ENGINELOGDATE":"2020-02-16T00:14:08.13","QUOTELINEID":"0Q05A0000024bS0SAI","LINENUMBER":"00000350","QUOTENUMBER":"00000253","PRODUCTCODE":"PL004388","PRODUCTNAME":"RENAULT DUSTER OROCH 2.0 DYNAMIQUE AUTO MY21 2020 AUTOMÁTICO 4P FLEX","QUANTITY":2.00,"TIME":36,"CREATEDDATE":"2020-02-16T00:14:08.13","USEREMAIL":"rubens.lima@ouroverde.net.br","VERSION":0,"PRICED":false,"IDSALESFORCE":"0QL5A000005PXM1WAO","PRICING_SPREADSHEET":"[{\"Produto\":\"PL004388 - RENAULT DUSTER OROCH 2.0 DYNAMIQUE AUTO MY21 2020 AUTOMÁTICO 4P FLEX\",\"Cotação\":\"00000253\",\"Linha Cotação\":\"00000350\",\"Quantidade\":\"2\",\"Prazo\":\"36\",\"Data de Fechamento\":\"28/02/2020\",\"Nome da Conta\":\"COCAMAR SEDE\",\"Prazo de Entrega\":120,\"Classificação de crédito\":\"A\",\"Adiantamento de PMT\":0,\"UF Emplacamento\":\"PR\",\"UF Entrega\":\"PR\",\"Tipo Municipio Entrega\":\"Interior\",\"Forma de Entrega\":\"Retirada do cliente na Concessionária\",\"Responsabilidade Frete\":\"Ouro Verde\",\"Transporte Remunerado(pessoas e/ou produtos)\":\"Não\",\"Reajuste\":\"Sim\",\"Final de Placa(Números)\":\"Não\",\"Inicio de Placa(Letras)\":\"Não\",\"Tipo de Uso\":\"Comercial\",\"Tipo de Rodagem\":\"Asfalto\",\"Km Mensal\":\"3500\",\"Seguro Terceiros RCF-V(Responsabilidade Civil Facultativa)\":\"Sim\",\"Franquia %\":\"10\",\"Seguro Casco\":\"Sim\",\"Quantidade de Pneus\":\"8\",\"Danos Morais (DMO)\":\"0.00\",\"Acidentes Pessoais a Passageiros (APP)\":\"0.00\",\"Franquia Valor\":\"0.00\",\"Carro Reserva\":\"Sim\",\"Manutenção\":\"Total (Preventiva + Corretiva)\",\"Quantidade de Diárias de Reserva\":\"6\",\"Tipo de Reserva\":\"Similar\",\"Target\":\"0.00\",\"Qtde de Reserva Dedicada\":\"0\",\"Desconto Preço Público(%)\":\"0.00\",\"Preço Público\":\"83540.00\",\"Investimento Bruto Financiável\":\"85190.00\",\"Investimento Bruto Vista\":\"0.00\",\"Percentual Residual\":\"59.89\",\"Percentual Agravo\":\"95.00\",\"Valor Residual\":\"48473.00\",\"Percentual de Reajuste\":\"4.00\",\"Parcela Financiamento\":\"2732.87\",\"Parcela Residual\":\"-1167.22\",\"Manutenção (R$)\":\"314.56\",\"Custo Pneu\":\"122.22\",\"Crédito PIS/COFINS\":\"-171.74\",\"Custo Aquisição\":\"1393.92\",\"Licenciamento\":\"0.00\",\"IPVA\":\"70.99\",\"Seguro Obrigatório DPVAT\":\"0.44\",\"Taxa Inclusão Sindiloc\":\"0.00\",\"Taxa de Despachante\":\"1.35\",\"Par de Placas e Lacre\":\"5.28\",\"1º Emplacamento\":\"1.07\",\"Escolha de placa\":\"0.00\",\"Custo Seguro Terceiros RCF-V\":\"29.16\",\"Frete\":\"0.00\",\"Frete Desmobilização\":\"441.32\",\"Custo Administrativo\":\"37.00\",\"Estrutura Sublocada\":\"37.35\",\"Percentual Risco\":\"3.00\",\"Risco\":\"99.45\",\"ANTT\":\"0.00\",\"Taxa de Fluxo Positivo\":\"0.00\",\"Custo Fixo\":\"207.73\",\"Custo Variável\":\"436.78\",\"Custo Indireto\":\"383.17\",\"Impostos\":\"246.83\",\"Franquia Seguro\":\"0.00\",\"Agravo de Quantidade\":\"100.00\",\"Agravo de Tipo de Terreno\":\"100.00\",\"Agravo de KM\":\"95.00\",\"Agravo de Tipo de Uso\":\"100.00\",\"Condição de Pagamento\":\"30.00\",\"Desconto do Projeto\":\"0.00\",\"Custo Estrutura Dedicada\":\"0.00\",\"Descritivo Estrutura Dedicada\":null,\"Custo Mão de Obra\":\"0.00\",\"Descritivo Mão de Obra\":null,\"Custo KM Excedido\":\"0.31\",\"Valor Locação Individual\":\"2668.44\",\"Valor Precificado(locação + serviços)\":\"2674.54\",\"Spread\":1.02,\"Modalidade Utilizada\":null,\"Atualizado por\":\"rubens.lima@ouroverde.net.br - 16/02/2020 00:14\",\"Data Inicio Contrato\":\"27/06/2020\",\"Data Fim Contrato\":\"27/06/2023\",\"Data Termino Recebimento\":\"27/07/2023\",\"Data Pagamento Efetiva\":\"27/07/2020\",\"Prazo de Venda em Dias\":\"90\",\"Data Venda Efetiva\":\"25/09/2023\",\"Depreciação Fiscal Equipamento\":\"20.00\",\"Depreciação Fiscal Acessórios\":\"50.00\",\"Depreciação Fiscal Mobilização\":\"50.00\",\"Meses Depreciação Equipamento\":\"60.00\",\"Meses Depreciação Acessórios\":\"24.00\",\"Meses Depreciação Mobilização\":\"24.00\",\"Investimento Equipamento\":\"170380.00\",\"Depreciação Anual Equipamento\":\"34076.00\",\"Investimento Acessórios\":\"0.00\",\"Depreciação Anual Acessórios\":\"0.00\",\"Investimento Mobilização\":\"0.00\",\"Depreciação Anual Mobilização\":\"0.00\",\"Depreciação Mensal Equipamento\":\"2839.67\",\"Depreciação Mensal Acessórios\":\"0.00\",\"Depreciação Mensal Mobilização\":\"0.00\",\"Mês Efetivo Venda\":\"39.00\",\"Mês Término Recebimento\":\"37.00\",\"Depreciação Acumulada Equipamento\":\"110747.00\",\"Depreciação Acumulada Acessórios\":\"0.00\",\"Depreciação Acumulada Mobilização\":\"0.00\",\"Depreciação do Contrato\":\"110747.00\",\"Residual Total\":\"96946.00\",\"Desmobilização Total\":\"882.64\",\"Residual Liquido Desmobilização\":\"96063.36\",\"Investimento Total\":\"170380.00\",\"Saldo Ganho Perda\":\"36430.36\",\"Saldo Residual Total\":\"96063.36\",\"Alíquota Imposto de Renda\":\"34.00\",\"Limite Uso Prejuízo Fiscal\":\"30.00\",\"Uso Restituição IR\":\"80.00\",\"Valor do Tacógrafo\":\"0.00\"},{\"Produto\":\"\"},{\"Produto\":\"Descrição Opcionais\",\"Cotação\":\"Valor Opcionais\",\"Linha Cotação\":\"Opcionais com Desconto\"},{\"Produto\":\"PO016920 - Pintura metálica RENAULT\",\"Cotação\":\"1650.00\",\"Linha Cotação\":\"1650.00\"},{\"Produto\":\"\"},{\"Produto\":\"Descrição Acessórios\",\"Cotação\":\"Valor do Acessório\"},{\"Produto\":\"\"},{\"Produto\":\"Descrição Serviço\",\"Cotação\":\"Valor do Serviço\"},{\"Produto\":\"VS000060 - Ouro Fleet\",\"Cotação\":\"6.10\"}]","CASHFLOW_SPREADSHEET":"[{\"Fluxo\":\"DRE\",\"Linha\":1,\"Campo\":\"Ano\",\"Coluna 0\":2020.0,\"Coluna 1\":2020.0,\"Coluna 2\":2020.0,\"Coluna 3\":2020.0,\"Coluna 4\":2020.0,\"Coluna 5\":2020.0,\"Coluna 6\":2020.0,\"Coluna 7\":2021.0,\"Coluna 8\":2021.0,\"Coluna 9\":2021.0,\"Coluna 10\":2021.0,\"Coluna 11\":2021.0,\"Coluna 12\":2021.0,\"Coluna 13\":2021.0,\"Coluna 14\":2021.0,\"Coluna 15\":2021.0,\"Coluna 16\":2021.0,\"Coluna 17\":2021.0,\"Coluna 18\":2021.0,\"Coluna 19\":2022.0,\"Coluna 20\":2022.0,\"Coluna 21\":2022.0,\"Coluna 22\":2022.0,\"Coluna 23\":2022.0,\"Coluna 24\":2022.0,\"Coluna 25\":2022.0,\"Coluna 26\":2022.0,\"Coluna 27\":2022.0,\"Coluna 28\":2022.0,\"Coluna 29\":2022.0,\"Coluna 30\":2022.0,\"Coluna 31\":2023.0,\"Coluna 32\":2023.0,\"Coluna 33\":2023.0,\"Coluna 34\":2023.0,\"Coluna 35\":2023.0,\"Coluna 36\":2023.0,\"Coluna 37\":2023.0,\"Coluna 38\":2023.0,\"Coluna 39\":2023.0},{\"Fluxo\":\"DRE\",\"Linha\":2,\"Campo\":\"Mês\",\"Coluna 0\":\"6/2020\",\"Coluna 1\":\"7/2020\",\"Coluna 2\":\"8/2020\",\"Coluna 3\":\"9/2020\",\"Coluna 4\":\"10/2020\",\"Coluna 5\":\"11/2020\",\"Coluna 6\":\"12/2020\",\"Coluna 7\":\"1/2021\",\"Coluna 8\":\"2/2021\",\"Coluna 9\":\"3/2021\",\"Coluna 10\":\"4/2021\",\"Coluna 11\":\"5/2021\",\"Coluna 12\":\"6/2021\",\"Coluna 13\":\"7/2021\",\"Coluna 14\":\"8/2021\",\"Coluna 15\":\"9/2021\",\"Coluna 16\":\"10/2021\",\"Coluna 17\":\"11/2021\",\"Coluna 18\":\"12/2021\",\"Coluna 19\":\"1/2022\",\"Coluna 20\":\"2/2022\",\"Coluna 21\":\"3/2022\",\"Coluna 22\":\"4/2022\",\"Coluna 23\":\"5/2022\",\"Coluna 24\":\"6/2022\",\"Coluna 25\":\"7/2022\",\"Coluna 26\":\"8/2022\",\"Coluna 27\":\"9/2022\",\"Coluna 28\":\"10/2022\",\"Coluna 29\":\"11/2022\",\"Coluna 30\":\"12/2022\",\"Coluna 31\":\"1/2023\",\"Coluna 32\":\"2/2023\",\"Coluna 33\":\"3/2023\",\"Coluna 34\":\"4/2023\",\"Coluna 35\":\"5/2023\",\"Coluna 36\":\"6/2023\",\"Coluna 37\":\"7/2023\",\"Coluna 38\":\"8/2023\",\"Coluna 39\":\"9/2023\"},{\"Fluxo\":\"DRE\",\"Linha\":3,\"Campo\":\"Receita Líquida\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"5186.69\",\"Coluna 2\":\"5186.69\",\"Coluna 3\":\"5186.69\",\"Coluna 4\":\"5186.69\",\"Coluna 5\":\"5186.69\",\"Coluna 6\":\"5186.69\",\"Coluna 7\":\"5186.69\",\"Coluna 8\":\"5186.69\",\"Coluna 9\":\"5186.69\",\"Coluna 10\":\"5186.69\",\"Coluna 11\":\"5186.69\",\"Coluna 12\":\"5186.69\",\"Coluna 13\":\"5380.42\",\"Coluna 14\":\"5380.42\",\"Coluna 15\":\"5380.42\",\"Coluna 16\":\"5380.42\",\"Coluna 17\":\"5380.42\",\"Coluna 18\":\"5380.42\",\"Coluna 19\":\"5380.42\",\"Coluna 20\":\"5380.42\",\"Coluna 21\":\"5380.42\",\"Coluna 22\":\"5380.42\",\"Coluna 23\":\"5380.42\",\"Coluna 24\":\"5380.42\",\"Coluna 25\":\"5581.90\",\"Coluna 26\":\"5581.90\",\"Coluna 27\":\"5581.90\",\"Coluna 28\":\"5581.90\",\"Coluna 29\":\"5581.90\",\"Coluna 30\":\"5581.90\",\"Coluna 31\":\"5581.90\",\"Coluna 32\":\"5581.90\",\"Coluna 33\":\"5581.90\",\"Coluna 34\":\"5581.90\",\"Coluna 35\":\"5581.90\",\"Coluna 36\":\"5581.90\",\"Coluna 37\":\"0.00\",\"Coluna 38\":\"0.00\",\"Coluna 39\":\"0.00\"},{\"Fluxo\":\"DRE\",\"Linha\":4,\"Campo\":\"Custos\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"-965.89\",\"Coluna 2\":\"-965.89\",\"Coluna 3\":\"-965.89\",\"Coluna 4\":\"-965.89\",\"Coluna 5\":\"-965.89\",\"Coluna 6\":\"-965.89\",\"Coluna 7\":\"-1123.17\",\"Coluna 8\":\"-1123.17\",\"Coluna 9\":\"-1123.17\",\"Coluna 10\":\"-1123.17\",\"Coluna 11\":\"-1123.17\",\"Coluna 12\":\"-1123.17\",\"Coluna 13\":\"-1437.73\",\"Coluna 14\":\"-1437.73\",\"Coluna 15\":\"-1437.73\",\"Coluna 16\":\"-1437.73\",\"Coluna 17\":\"-1437.73\",\"Coluna 18\":\"-1437.73\",\"Coluna 19\":\"-1437.73\",\"Coluna 20\":\"-1437.73\",\"Coluna 21\":\"-1437.73\",\"Coluna 22\":\"-1437.73\",\"Coluna 23\":\"-1437.73\",\"Coluna 24\":\"-1437.73\",\"Coluna 25\":\"-1752.29\",\"Coluna 26\":\"-1752.29\",\"Coluna 27\":\"-1752.29\",\"Coluna 28\":\"-1752.29\",\"Coluna 29\":\"-1752.29\",\"Coluna 30\":\"-1752.29\",\"Coluna 31\":\"-1909.57\",\"Coluna 32\":\"-1909.57\",\"Coluna 33\":\"-1909.57\",\"Coluna 34\":\"-1909.57\",\"Coluna 35\":\"-1909.57\",\"Coluna 36\":\"-1909.57\",\"Coluna 37\":\"0.00\",\"Coluna 38\":\"0.00\",\"Coluna 39\":\"0.00\"},{\"Fluxo\":\"DRE\",\"Linha\":5,\"Campo\":\"Mão de Obra\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"0.00\",\"Coluna 2\":\"0.00\",\"Coluna 3\":\"0.00\",\"Coluna 4\":\"0.00\",\"Coluna 5\":\"0.00\",\"Coluna 6\":\"0.00\",\"Coluna 7\":\"0.00\",\"Coluna 8\":\"0.00\",\"Coluna 9\":\"0.00\",\"Coluna 10\":\"0.00\",\"Coluna 11\":\"0.00\",\"Coluna 12\":\"0.00\",\"Coluna 13\":\"0.00\",\"Coluna 14\":\"0.00\",\"Coluna 15\":\"0.00\",\"Coluna 16\":\"0.00\",\"Coluna 17\":\"0.00\",\"Coluna 18\":\"0.00\",\"Coluna 19\":\"0.00\",\"Coluna 20\":\"0.00\",\"Coluna 21\":\"0.00\",\"Coluna 22\":\"0.00\",\"Coluna 23\":\"0.00\",\"Coluna 24\":\"0.00\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\",\"Coluna 28\":\"0.00\",\"Coluna 29\":\"0.00\",\"Coluna 30\":\"0.00\",\"Coluna 31\":\"0.00\",\"Coluna 32\":\"0.00\",\"Coluna 33\":\"0.00\",\"Coluna 34\":\"0.00\",\"Coluna 35\":\"0.00\",\"Coluna 36\":\"0.00\",\"Coluna 37\":\"0.00\",\"Coluna 38\":\"0.00\",\"Coluna 39\":\"0.00\"},{\"Fluxo\":\"DRE\",\"Linha\":6,\"Campo\":\"Manutenção\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"-401.73\",\"Coluna 2\":\"-401.73\",\"Coluna 3\":\"-401.73\",\"Coluna 4\":\"-401.73\",\"Coluna 5\":\"-401.73\",\"Coluna 6\":\"-401.73\",\"Coluna 7\":\"-559.01\",\"Coluna 8\":\"-559.01\",\"Coluna 9\":\"-559.01\",\"Coluna 10\":\"-559.01\",\"Coluna 11\":\"-559.01\",\"Coluna 12\":\"-559.01\",\"Coluna 13\":\"-873.57\",\"Coluna 14\":\"-873.57\",\"Coluna 15\":\"-873.57\",\"Coluna 16\":\"-873.57\",\"Coluna 17\":\"-873.57\",\"Coluna 18\":\"-873.57\",\"Coluna 19\":\"-873.57\",\"Coluna 20\":\"-873.57\",\"Coluna 21\":\"-873.57\",\"Coluna 22\":\"-873.57\",\"Coluna 23\":\"-873.57\",\"Coluna 24\":\"-873.57\",\"Coluna 25\":\"-1188.13\",\"Coluna 26\":\"-1188.13\",\"Coluna 27\":\"-1188.13\",\"Coluna 28\":\"-1188.13\",\"Coluna 29\":\"-1188.13\",\"Coluna 30\":\"-1188.13\",\"Coluna 31\":\"-1345.41\",\"Coluna 32\":\"-1345.41\",\"Coluna 33\":\"-1345.41\",\"Coluna 34\":\"-1345.41\",\"Coluna 35\":\"-1345.41\",\"Coluna 36\":\"-1345.41\",\"Coluna 37\":\"0.00\",\"Coluna 38\":\"0.00\",\"Coluna 39\":\"0.00\"},{\"Fluxo\":\"DRE\",\"Linha\":7,\"Campo\":\"Documentação\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"-415.47\",\"Coluna 2\":\"-415.47\",\"Coluna 3\":\"-415.47\",\"Coluna 4\":\"-415.47\",\"Coluna 5\":\"-415.47\",\"Coluna 6\":\"-415.47\",\"Coluna 7\":\"-415.47\",\"Coluna 8\":\"-415.47\",\"Coluna 9\":\"-415.47\",\"Coluna 10\":\"-415.47\",\"Coluna 11\":\"-415.47\",\"Coluna 12\":\"-415.47\",\"Coluna 13\":\"-415.47\",\"Coluna 14\":\"-415.47\",\"Coluna 15\":\"-415.47\",\"Coluna 16\":\"-415.47\",\"Coluna 17\":\"-415.47\",\"Coluna 18\":\"-415.47\",\"Coluna 19\":\"-415.47\",\"Coluna 20\":\"-415.47\",\"Coluna 21\":\"-415.47\",\"Coluna 22\":\"-415.47\",\"Coluna 23\":\"-415.47\",\"Coluna 24\":\"-415.47\",\"Coluna 25\":\"-415.47\",\"Coluna 26\":\"-415.47\",\"Coluna 27\":\"-415.47\",\"Coluna 28\":\"-415.47\",\"Coluna 29\":\"-415.47\",\"Coluna 30\":\"-415.47\",\"Coluna 31\":\"-415.47\",\"Coluna 32\":\"-415.47\",\"Coluna 33\":\"-415.47\",\"Coluna 34\":\"-415.47\",\"Coluna 35\":\"-415.47\",\"Coluna 36\":\"-415.47\",\"Coluna 37\":\"0.00\",\"Coluna 38\":\"0.00\",\"Coluna 39\":\"0.00\"},{\"Fluxo\":\"DRE\",\"Linha\":8,\"Campo\":\"Outros Custos\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"-148.69\",\"Coluna 2\":\"-148.69\",\"Coluna 3\":\"-148.69\",\"Coluna 4\":\"-148.69\",\"Coluna 5\":\"-148.69\",\"Coluna 6\":\"-148.69\",\"Coluna 7\":\"-148.69\",\"Coluna 8\":\"-148.69\",\"Coluna 9\":\"-148.69\",\"Coluna 10\":\"-148.69\",\"Coluna 11\":\"-148.69\",\"Coluna 12\":\"-148.69\",\"Coluna 13\":\"-148.69\",\"Coluna 14\":\"-148.69\",\"Coluna 15\":\"-148.69\",\"Coluna 16\":\"-148.69\",\"Coluna 17\":\"-148.69\",\"Coluna 18\":\"-148.69\",\"Coluna 19\":\"-148.69\",\"Coluna 20\":\"-148.69\",\"Coluna 21\":\"-148.69\",\"Coluna 22\":\"-148.69\",\"Coluna 23\":\"-148.69\",\"Coluna 24\":\"-148.69\",\"Coluna 25\":\"-148.69\",\"Coluna 26\":\"-148.69\",\"Coluna 27\":\"-148.69\",\"Coluna 28\":\"-148.69\",\"Coluna 29\":\"-148.69\",\"Coluna 30\":\"-148.69\",\"Coluna 31\":\"-148.69\",\"Coluna 32\":\"-148.69\",\"Coluna 33\":\"-148.69\",\"Coluna 34\":\"-148.69\",\"Coluna 35\":\"-148.69\",\"Coluna 36\":\"-148.69\",\"Coluna 37\":\"0.00\",\"Coluna 38\":\"0.00\",\"Coluna 39\":\"0.00\"},{\"Fluxo\":\"DRE\",\"Linha\":9,\"Campo\":\"EBITDA\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"4220.80\",\"Coluna 2\":\"4220.80\",\"Coluna 3\":\"4220.80\",\"Coluna 4\":\"4220.80\",\"Coluna 5\":\"4220.80\",\"Coluna 6\":\"4220.80\",\"Coluna 7\":\"4063.52\",\"Coluna 8\":\"4063.52\",\"Coluna 9\":\"4063.52\",\"Coluna 10\":\"4063.52\",\"Coluna 11\":\"4063.52\",\"Coluna 12\":\"4063.52\",\"Coluna 13\":\"3942.69\",\"Coluna 14\":\"3942.69\",\"Coluna 15\":\"3942.69\",\"Coluna 16\":\"3942.69\",\"Coluna 17\":\"3942.69\",\"Coluna 18\":\"3942.69\",\"Coluna 19\":\"3942.69\",\"Coluna 20\":\"3942.69\",\"Coluna 21\":\"3942.69\",\"Coluna 22\":\"3942.69\",\"Coluna 23\":\"3942.69\",\"Coluna 24\":\"3942.69\",\"Coluna 25\":\"3829.60\",\"Coluna 26\":\"3829.60\",\"Coluna 27\":\"3829.60\",\"Coluna 28\":\"3829.60\",\"Coluna 29\":\"3829.60\",\"Coluna 30\":\"3829.60\",\"Coluna 31\":\"3672.32\",\"Coluna 32\":\"3672.32\",\"Coluna 33\":\"3672.32\",\"Coluna 34\":\"3672.32\",\"Coluna 35\":\"3672.32\",\"Coluna 36\":\"3672.32\",\"Coluna 37\":\"0.00\",\"Coluna 38\":\"0.00\",\"Coluna 39\":\"0.00\"},{\"Fluxo\":\"DRE\",\"Linha\":10,\"Campo\":\"Depreciação\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"-2839.67\",\"Coluna 2\":\"-2839.67\",\"Coluna 3\":\"-2839.67\",\"Coluna 4\":\"-2839.67\",\"Coluna 5\":\"-2839.67\",\"Coluna 6\":\"-2839.67\",\"Coluna 7\":\"-2839.67\",\"Coluna 8\":\"-2839.67\",\"Coluna 9\":\"-2839.67\",\"Coluna 10\":\"-2839.67\",\"Coluna 11\":\"-2839.67\",\"Coluna 12\":\"-2839.67\",\"Coluna 13\":\"-2839.67\",\"Coluna 14\":\"-2839.67\",\"Coluna 15\":\"-2839.67\",\"Coluna 16\":\"-2839.67\",\"Coluna 17\":\"-2839.67\",\"Coluna 18\":\"-2839.67\",\"Coluna 19\":\"-2839.67\",\"Coluna 20\":\"-2839.67\",\"Coluna 21\":\"-2839.67\",\"Coluna 22\":\"-2839.67\",\"Coluna 23\":\"-2839.67\",\"Coluna 24\":\"-2839.67\",\"Coluna 25\":\"-2839.67\",\"Coluna 26\":\"-2839.67\",\"Coluna 27\":\"-2839.67\",\"Coluna 28\":\"-2839.67\",\"Coluna 29\":\"-2839.67\",\"Coluna 30\":\"-2839.67\",\"Coluna 31\":\"-2839.67\",\"Coluna 32\":\"-2839.67\",\"Coluna 33\":\"-2839.67\",\"Coluna 34\":\"-2839.67\",\"Coluna 35\":\"-2839.67\",\"Coluna 36\":\"-2839.67\",\"Coluna 37\":\"0.00\",\"Coluna 38\":\"0.00\",\"Coluna 39\":\"0.00\"},{\"Fluxo\":\"DRE\",\"Linha\":11,\"Campo\":\"Depreciação do Principal\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"-2839.67\",\"Coluna 2\":\"-2839.67\",\"Coluna 3\":\"-2839.67\",\"Coluna 4\":\"-2839.67\",\"Coluna 5\":\"-2839.67\",\"Coluna 6\":\"-2839.67\",\"Coluna 7\":\"-2839.67\",\"Coluna 8\":\"-2839.67\",\"Coluna 9\":\"-2839.67\",\"Coluna 10\":\"-2839.67\",\"Coluna 11\":\"-2839.67\",\"Coluna 12\":\"-2839.67\",\"Coluna 13\":\"-2839.67\",\"Coluna 14\":\"-2839.67\",\"Coluna 15\":\"-2839.67\",\"Coluna 16\":\"-2839.67\",\"Coluna 17\":\"-2839.67\",\"Coluna 18\":\"-2839.67\",\"Coluna 19\":\"-2839.67\",\"Coluna 20\":\"-2839.67\",\"Coluna 21\":\"-2839.67\",\"Coluna 22\":\"-2839.67\",\"Coluna 23\":\"-2839.67\",\"Coluna 24\":\"-2839.67\",\"Coluna 25\":\"-2839.67\",\"Coluna 26\":\"-2839.67\",\"Coluna 27\":\"-2839.67\",\"Coluna 28\":\"-2839.67\",\"Coluna 29\":\"-2839.67\",\"Coluna 30\":\"-2839.67\",\"Coluna 31\":\"-2839.67\",\"Coluna 32\":\"-2839.67\",\"Coluna 33\":\"-2839.67\",\"Coluna 34\":\"-2839.67\",\"Coluna 35\":\"-2839.67\",\"Coluna 36\":\"-2839.67\",\"Coluna 37\":\"0.00\",\"Coluna 38\":\"0.00\",\"Coluna 39\":\"0.00\"},{\"Fluxo\":\"DRE\",\"Linha\":12,\"Campo\":\"Depreciação do Frete\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"0.00\",\"Coluna 2\":\"0.00\",\"Coluna 3\":\"0.00\",\"Coluna 4\":\"0.00\",\"Coluna 5\":\"0.00\",\"Coluna 6\":\"0.00\",\"Coluna 7\":\"0.00\",\"Coluna 8\":\"0.00\",\"Coluna 9\":\"0.00\",\"Coluna 10\":\"0.00\",\"Coluna 11\":\"0.00\",\"Coluna 12\":\"0.00\",\"Coluna 13\":\"0.00\",\"Coluna 14\":\"0.00\",\"Coluna 15\":\"0.00\",\"Coluna 16\":\"0.00\",\"Coluna 17\":\"0.00\",\"Coluna 18\":\"0.00\",\"Coluna 19\":\"0.00\",\"Coluna 20\":\"0.00\",\"Coluna 21\":\"0.00\",\"Coluna 22\":\"0.00\",\"Coluna 23\":\"0.00\",\"Coluna 24\":\"0.00\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\",\"Coluna 28\":\"0.00\",\"Coluna 29\":\"0.00\",\"Coluna 30\":\"0.00\",\"Coluna 31\":\"0.00\",\"Coluna 32\":\"0.00\",\"Coluna 33\":\"0.00\",\"Coluna 34\":\"0.00\",\"Coluna 35\":\"0.00\",\"Coluna 36\":\"0.00\",\"Coluna 37\":\"0.00\",\"Coluna 38\":\"0.00\",\"Coluna 39\":\"0.00\"},{\"Fluxo\":\"DRE\",\"Linha\":13,\"Campo\":\"Depreciação dos Acessórios\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"0.00\",\"Coluna 2\":\"0.00\",\"Coluna 3\":\"0.00\",\"Coluna 4\":\"0.00\",\"Coluna 5\":\"0.00\",\"Coluna 6\":\"0.00\",\"Coluna 7\":\"0.00\",\"Coluna 8\":\"0.00\",\"Coluna 9\":\"0.00\",\"Coluna 10\":\"0.00\",\"Coluna 11\":\"0.00\",\"Coluna 12\":\"0.00\",\"Coluna 13\":\"0.00\",\"Coluna 14\":\"0.00\",\"Coluna 15\":\"0.00\",\"Coluna 16\":\"0.00\",\"Coluna 17\":\"0.00\",\"Coluna 18\":\"0.00\",\"Coluna 19\":\"0.00\",\"Coluna 20\":\"0.00\",\"Coluna 21\":\"0.00\",\"Coluna 22\":\"0.00\",\"Coluna 23\":\"0.00\",\"Coluna 24\":\"0.00\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\",\"Coluna 28\":\"0.00\",\"Coluna 29\":\"0.00\",\"Coluna 30\":\"0.00\",\"Coluna 31\":\"0.00\",\"Coluna 32\":\"0.00\",\"Coluna 33\":\"0.00\",\"Coluna 34\":\"0.00\",\"Coluna 35\":\"0.00\",\"Coluna 36\":\"0.00\",\"Coluna 37\":\"0.00\",\"Coluna 38\":\"0.00\",\"Coluna 39\":\"0.00\"},{\"Fluxo\":\"DRE\",\"Linha\":14,\"Campo\":\"Ebit\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"1381.14\",\"Coluna 2\":\"1381.14\",\"Coluna 3\":\"1381.14\",\"Coluna 4\":\"1381.14\",\"Coluna 5\":\"1381.14\",\"Coluna 6\":\"1381.14\",\"Coluna 7\":\"1223.86\",\"Coluna 8\":\"1223.86\",\"Coluna 9\":\"1223.86\",\"Coluna 10\":\"1223.86\",\"Coluna 11\":\"1223.86\",\"Coluna 12\":\"1223.86\",\"Coluna 13\":\"1103.02\",\"Coluna 14\":\"1103.02\",\"Coluna 15\":\"1103.02\",\"Coluna 16\":\"1103.02\",\"Coluna 17\":\"1103.02\",\"Coluna 18\":\"1103.02\",\"Coluna 19\":\"1103.02\",\"Coluna 20\":\"1103.02\",\"Coluna 21\":\"1103.02\",\"Coluna 22\":\"1103.02\",\"Coluna 23\":\"1103.02\",\"Coluna 24\":\"1103.02\",\"Coluna 25\":\"989.94\",\"Coluna 26\":\"989.94\",\"Coluna 27\":\"989.94\",\"Coluna 28\":\"989.94\",\"Coluna 29\":\"989.94\",\"Coluna 30\":\"989.94\",\"Coluna 31\":\"832.66\",\"Coluna 32\":\"832.66\",\"Coluna 33\":\"832.66\",\"Coluna 34\":\"832.66\",\"Coluna 35\":\"832.66\",\"Coluna 36\":\"832.66\",\"Coluna 37\":\"0.00\",\"Coluna 38\":\"0.00\",\"Coluna 39\":\"0.00\"},{\"Fluxo\":\"DRE\",\"Linha\":15,\"Campo\":\"Impostos\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"-469.59\",\"Coluna 2\":\"-469.59\",\"Coluna 3\":\"-469.59\",\"Coluna 4\":\"-469.59\",\"Coluna 5\":\"-469.59\",\"Coluna 6\":\"-469.59\",\"Coluna 7\":\"-416.11\",\"Coluna 8\":\"-416.11\",\"Coluna 9\":\"-416.11\",\"Coluna 10\":\"-416.11\",\"Coluna 11\":\"-416.11\",\"Coluna 12\":\"-416.11\",\"Coluna 13\":\"-375.03\",\"Coluna 14\":\"-375.03\",\"Coluna 15\":\"-375.03\",\"Coluna 16\":\"-375.03\",\"Coluna 17\":\"-375.03\",\"Coluna 18\":\"-375.03\",\"Coluna 19\":\"-375.03\",\"Coluna 20\":\"-375.03\",\"Coluna 21\":\"-375.03\",\"Coluna 22\":\"-375.03\",\"Coluna 23\":\"-375.03\",\"Coluna 24\":\"-375.03\",\"Coluna 25\":\"-336.58\",\"Coluna 26\":\"-336.58\",\"Coluna 27\":\"-336.58\",\"Coluna 28\":\"-336.58\",\"Coluna 29\":\"-336.58\",\"Coluna 30\":\"-336.58\",\"Coluna 31\":\"-283.10\",\"Coluna 32\":\"-283.10\",\"Coluna 33\":\"-283.10\",\"Coluna 34\":\"-283.10\",\"Coluna 35\":\"-283.10\",\"Coluna 36\":\"-283.10\",\"Coluna 37\":\"0.00\",\"Coluna 38\":\"0.00\",\"Coluna 39\":\"-14084.94\"},{\"Fluxo\":\"DRE\",\"Linha\":16,\"Campo\":\"Lucro Líquido\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"911.55\",\"Coluna 2\":\"911.55\",\"Coluna 3\":\"911.55\",\"Coluna 4\":\"911.55\",\"Coluna 5\":\"911.55\",\"Coluna 6\":\"911.55\",\"Coluna 7\":\"807.74\",\"Coluna 8\":\"807.74\",\"Coluna 9\":\"807.74\",\"Coluna 10\":\"807.74\",\"Coluna 11\":\"807.74\",\"Coluna 12\":\"807.74\",\"Coluna 13\":\"727.99\",\"Coluna 14\":\"727.99\",\"Coluna 15\":\"727.99\",\"Coluna 16\":\"727.99\",\"Coluna 17\":\"727.99\",\"Coluna 18\":\"727.99\",\"Coluna 19\":\"727.99\",\"Coluna 20\":\"727.99\",\"Coluna 21\":\"727.99\",\"Coluna 22\":\"727.99\",\"Coluna 23\":\"727.99\",\"Coluna 24\":\"727.99\",\"Coluna 25\":\"653.36\",\"Coluna 26\":\"653.36\",\"Coluna 27\":\"653.36\",\"Coluna 28\":\"653.36\",\"Coluna 29\":\"653.36\",\"Coluna 30\":\"653.36\",\"Coluna 31\":\"549.55\",\"Coluna 32\":\"549.55\",\"Coluna 33\":\"549.55\",\"Coluna 34\":\"549.55\",\"Coluna 35\":\"549.55\",\"Coluna 36\":\"549.55\",\"Coluna 37\":\"0.00\",\"Coluna 38\":\"0.00\",\"Coluna 39\":\"-14084.94\"},{\"Fluxo\":\"\"},{\"Fluxo\":\"Imposto\",\"Linha\":1,\"Campo\":\"Ano\",\"Coluna 0\":2020.0,\"Coluna 1\":2020.0,\"Coluna 2\":2020.0,\"Coluna 3\":2020.0,\"Coluna 4\":2020.0,\"Coluna 5\":2020.0,\"Coluna 6\":2020.0,\"Coluna 7\":2021.0,\"Coluna 8\":2021.0,\"Coluna 9\":2021.0,\"Coluna 10\":2021.0,\"Coluna 11\":2021.0,\"Coluna 12\":2021.0,\"Coluna 13\":2021.0,\"Coluna 14\":2021.0,\"Coluna 15\":2021.0,\"Coluna 16\":2021.0,\"Coluna 17\":2021.0,\"Coluna 18\":2021.0,\"Coluna 19\":2022.0,\"Coluna 20\":2022.0,\"Coluna 21\":2022.0,\"Coluna 22\":2022.0,\"Coluna 23\":2022.0,\"Coluna 24\":2022.0,\"Coluna 25\":2022.0,\"Coluna 26\":2022.0,\"Coluna 27\":2022.0,\"Coluna 28\":2022.0,\"Coluna 29\":2022.0,\"Coluna 30\":2022.0,\"Coluna 31\":2023.0,\"Coluna 32\":2023.0,\"Coluna 33\":2023.0,\"Coluna 34\":2023.0,\"Coluna 35\":2023.0,\"Coluna 36\":2023.0,\"Coluna 37\":2023.0,\"Coluna 38\":2023.0,\"Coluna 39\":2023.0},{\"Fluxo\":\"Imposto\",\"Linha\":2,\"Campo\":\"Mês\",\"Coluna 0\":\"6/2020\",\"Coluna 1\":\"7/2020\",\"Coluna 2\":\"8/2020\",\"Coluna 3\":\"9/2020\",\"Coluna 4\":\"10/2020\",\"Coluna 5\":\"11/2020\",\"Coluna 6\":\"12/2020\",\"Coluna 7\":\"1/2021\",\"Coluna 8\":\"2/2021\",\"Coluna 9\":\"3/2021\",\"Coluna 10\":\"4/2021\",\"Coluna 11\":\"5/2021\",\"Coluna 12\":\"6/2021\",\"Coluna 13\":\"7/2021\",\"Coluna 14\":\"8/2021\",\"Coluna 15\":\"9/2021\",\"Coluna 16\":\"10/2021\",\"Coluna 17\":\"11/2021\",\"Coluna 18\":\"12/2021\",\"Coluna 19\":\"1/2022\",\"Coluna 20\":\"2/2022\",\"Coluna 21\":\"3/2022\",\"Coluna 22\":\"4/2022\",\"Coluna 23\":\"5/2022\",\"Coluna 24\":\"6/2022\",\"Coluna 25\":\"7/2022\",\"Coluna 26\":\"8/2022\",\"Coluna 27\":\"9/2022\",\"Coluna 28\":\"10/2022\",\"Coluna 29\":\"11/2022\",\"Coluna 30\":\"12/2022\",\"Coluna 31\":\"1/2023\",\"Coluna 32\":\"2/2023\",\"Coluna 33\":\"3/2023\",\"Coluna 34\":\"4/2023\",\"Coluna 35\":\"5/2023\",\"Coluna 36\":\"6/2023\",\"Coluna 37\":\"7/2023\",\"Coluna 38\":\"8/2023\",\"Coluna 39\":\"9/2023\"},{\"Fluxo\":\"Imposto\",\"Linha\":3,\"Campo\":\"EBITDA\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"4220.80\",\"Coluna 2\":\"4220.80\",\"Coluna 3\":\"4220.80\",\"Coluna 4\":\"4220.80\",\"Coluna 5\":\"4220.80\",\"Coluna 6\":\"4220.80\",\"Coluna 7\":\"4063.52\",\"Coluna 8\":\"4063.52\",\"Coluna 9\":\"4063.52\",\"Coluna 10\":\"4063.52\",\"Coluna 11\":\"4063.52\",\"Coluna 12\":\"4063.52\",\"Coluna 13\":\"3942.69\",\"Coluna 14\":\"3942.69\",\"Coluna 15\":\"3942.69\",\"Coluna 16\":\"3942.69\",\"Coluna 17\":\"3942.69\",\"Coluna 18\":\"3942.69\",\"Coluna 19\":\"3942.69\",\"Coluna 20\":\"3942.69\",\"Coluna 21\":\"3942.69\",\"Coluna 22\":\"3942.69\",\"Coluna 23\":\"3942.69\",\"Coluna 24\":\"3942.69\",\"Coluna 25\":\"3829.60\",\"Coluna 26\":\"3829.60\",\"Coluna 27\":\"3829.60\",\"Coluna 28\":\"3829.60\",\"Coluna 29\":\"3829.60\",\"Coluna 30\":\"3829.60\",\"Coluna 31\":\"3672.32\",\"Coluna 32\":\"3672.32\",\"Coluna 33\":\"3672.32\",\"Coluna 34\":\"3672.32\",\"Coluna 35\":\"3672.32\",\"Coluna 36\":\"3672.32\",\"Coluna 37\":\"0.00\",\"Coluna 38\":\"0.00\",\"Coluna 39\":\"0.00\"},{\"Fluxo\":\"Imposto\",\"Linha\":4,\"Campo\":\"Depreciação do Principal\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"-2839.67\",\"Coluna 2\":\"-2839.67\",\"Coluna 3\":\"-2839.67\",\"Coluna 4\":\"-2839.67\",\"Coluna 5\":\"-2839.67\",\"Coluna 6\":\"-2839.67\",\"Coluna 7\":\"-2839.67\",\"Coluna 8\":\"-2839.67\",\"Coluna 9\":\"-2839.67\",\"Coluna 10\":\"-2839.67\",\"Coluna 11\":\"-2839.67\",\"Coluna 12\":\"-2839.67\",\"Coluna 13\":\"-2839.67\",\"Coluna 14\":\"-2839.67\",\"Coluna 15\":\"-2839.67\",\"Coluna 16\":\"-2839.67\",\"Coluna 17\":\"-2839.67\",\"Coluna 18\":\"-2839.67\",\"Coluna 19\":\"-2839.67\",\"Coluna 20\":\"-2839.67\",\"Coluna 21\":\"-2839.67\",\"Coluna 22\":\"-2839.67\",\"Coluna 23\":\"-2839.67\",\"Coluna 24\":\"-2839.67\",\"Coluna 25\":\"-2839.67\",\"Coluna 26\":\"-2839.67\",\"Coluna 27\":\"-2839.67\",\"Coluna 28\":\"-2839.67\",\"Coluna 29\":\"-2839.67\",\"Coluna 30\":\"-2839.67\",\"Coluna 31\":\"-2839.67\",\"Coluna 32\":\"-2839.67\",\"Coluna 33\":\"-2839.67\",\"Coluna 34\":\"-2839.67\",\"Coluna 35\":\"-2839.67\",\"Coluna 36\":\"-2839.67\",\"Coluna 37\":\"0.00\",\"Coluna 38\":\"0.00\",\"Coluna 39\":\"0.00\"},{\"Fluxo\":\"Imposto\",\"Linha\":5,\"Campo\":\"Depreciação do Frete\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"0.00\",\"Coluna 2\":\"0.00\",\"Coluna 3\":\"0.00\",\"Coluna 4\":\"0.00\",\"Coluna 5\":\"0.00\",\"Coluna 6\":\"0.00\",\"Coluna 7\":\"0.00\",\"Coluna 8\":\"0.00\",\"Coluna 9\":\"0.00\",\"Coluna 10\":\"0.00\",\"Coluna 11\":\"0.00\",\"Coluna 12\":\"0.00\",\"Coluna 13\":\"0.00\",\"Coluna 14\":\"0.00\",\"Coluna 15\":\"0.00\",\"Coluna 16\":\"0.00\",\"Coluna 17\":\"0.00\",\"Coluna 18\":\"0.00\",\"Coluna 19\":\"0.00\",\"Coluna 20\":\"0.00\",\"Coluna 21\":\"0.00\",\"Coluna 22\":\"0.00\",\"Coluna 23\":\"0.00\",\"Coluna 24\":\"0.00\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\",\"Coluna 28\":\"0.00\",\"Coluna 29\":\"0.00\",\"Coluna 30\":\"0.00\",\"Coluna 31\":\"0.00\",\"Coluna 32\":\"0.00\",\"Coluna 33\":\"0.00\",\"Coluna 34\":\"0.00\",\"Coluna 35\":\"0.00\",\"Coluna 36\":\"0.00\",\"Coluna 37\":\"0.00\",\"Coluna 38\":\"0.00\",\"Coluna 39\":\"0.00\"},{\"Fluxo\":\"Imposto\",\"Linha\":6,\"Campo\":\"Depreciação dos Acessórios\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"0.00\",\"Coluna 2\":\"0.00\",\"Coluna 3\":\"0.00\",\"Coluna 4\":\"0.00\",\"Coluna 5\":\"0.00\",\"Coluna 6\":\"0.00\",\"Coluna 7\":\"0.00\",\"Coluna 8\":\"0.00\",\"Coluna 9\":\"0.00\",\"Coluna 10\":\"0.00\",\"Coluna 11\":\"0.00\",\"Coluna 12\":\"0.00\",\"Coluna 13\":\"0.00\",\"Coluna 14\":\"0.00\",\"Coluna 15\":\"0.00\",\"Coluna 16\":\"0.00\",\"Coluna 17\":\"0.00\",\"Coluna 18\":\"0.00\",\"Coluna 19\":\"0.00\",\"Coluna 20\":\"0.00\",\"Coluna 21\":\"0.00\",\"Coluna 22\":\"0.00\",\"Coluna 23\":\"0.00\",\"Coluna 24\":\"0.00\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\",\"Coluna 28\":\"0.00\",\"Coluna 29\":\"0.00\",\"Coluna 30\":\"0.00\",\"Coluna 31\":\"0.00\",\"Coluna 32\":\"0.00\",\"Coluna 33\":\"0.00\",\"Coluna 34\":\"0.00\",\"Coluna 35\":\"0.00\",\"Coluna 36\":\"0.00\",\"Coluna 37\":\"0.00\",\"Coluna 38\":\"0.00\",\"Coluna 39\":\"0.00\"},{\"Fluxo\":\"Imposto\",\"Linha\":7,\"Campo\":\"Ganho/Perda na Venda do Ativo\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"0.00\",\"Coluna 2\":\"0.00\",\"Coluna 3\":\"0.00\",\"Coluna 4\":\"0.00\",\"Coluna 5\":\"0.00\",\"Coluna 6\":\"0.00\",\"Coluna 7\":\"0.00\",\"Coluna 8\":\"0.00\",\"Coluna 9\":\"0.00\",\"Coluna 10\":\"0.00\",\"Coluna 11\":\"0.00\",\"Coluna 12\":\"0.00\",\"Coluna 13\":\"0.00\",\"Coluna 14\":\"0.00\",\"Coluna 15\":\"0.00\",\"Coluna 16\":\"0.00\",\"Coluna 17\":\"0.00\",\"Coluna 18\":\"0.00\",\"Coluna 19\":\"0.00\",\"Coluna 20\":\"0.00\",\"Coluna 21\":\"0.00\",\"Coluna 22\":\"0.00\",\"Coluna 23\":\"0.00\",\"Coluna 24\":\"0.00\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\",\"Coluna 28\":\"0.00\",\"Coluna 29\":\"0.00\",\"Coluna 30\":\"0.00\",\"Coluna 31\":\"0.00\",\"Coluna 32\":\"0.00\",\"Coluna 33\":\"0.00\",\"Coluna 34\":\"0.00\",\"Coluna 35\":\"0.00\",\"Coluna 36\":\"0.00\",\"Coluna 37\":\"0.00\",\"Coluna 38\":\"0.00\",\"Coluna 39\":\"36430.36\"},{\"Fluxo\":\"Imposto\",\"Linha\":8,\"Campo\":\"Lair\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"1381.14\",\"Coluna 2\":\"1381.14\",\"Coluna 3\":\"1381.14\",\"Coluna 4\":\"1381.14\",\"Coluna 5\":\"1381.14\",\"Coluna 6\":\"1381.14\",\"Coluna 7\":\"1223.86\",\"Coluna 8\":\"1223.86\",\"Coluna 9\":\"1223.86\",\"Coluna 10\":\"1223.86\",\"Coluna 11\":\"1223.86\",\"Coluna 12\":\"1223.86\",\"Coluna 13\":\"1103.02\",\"Coluna 14\":\"1103.02\",\"Coluna 15\":\"1103.02\",\"Coluna 16\":\"1103.02\",\"Coluna 17\":\"1103.02\",\"Coluna 18\":\"1103.02\",\"Coluna 19\":\"1103.02\",\"Coluna 20\":\"1103.02\",\"Coluna 21\":\"1103.02\",\"Coluna 22\":\"1103.02\",\"Coluna 23\":\"1103.02\",\"Coluna 24\":\"1103.02\",\"Coluna 25\":\"989.94\",\"Coluna 26\":\"989.94\",\"Coluna 27\":\"989.94\",\"Coluna 28\":\"989.94\",\"Coluna 29\":\"989.94\",\"Coluna 30\":\"989.94\",\"Coluna 31\":\"832.66\",\"Coluna 32\":\"832.66\",\"Coluna 33\":\"832.66\",\"Coluna 34\":\"832.66\",\"Coluna 35\":\"832.66\",\"Coluna 36\":\"832.66\",\"Coluna 37\":\"0.00\",\"Coluna 38\":\"0.00\",\"Coluna 39\":\"36430.36\"},{\"Fluxo\":\"Imposto\",\"Linha\":9,\"Campo\":\"Saldo Anual Acumulado do LAIR\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"0.00\",\"Coluna 2\":\"0.00\",\"Coluna 3\":\"0.00\",\"Coluna 4\":\"0.00\",\"Coluna 5\":\"0.00\",\"Coluna 6\":\"8286.82\",\"Coluna 7\":\"0.00\",\"Coluna 8\":\"0.00\",\"Coluna 9\":\"0.00\",\"Coluna 10\":\"0.00\",\"Coluna 11\":\"0.00\",\"Coluna 12\":\"0.00\",\"Coluna 13\":\"0.00\",\"Coluna 14\":\"0.00\",\"Coluna 15\":\"0.00\",\"Coluna 16\":\"0.00\",\"Coluna 17\":\"0.00\",\"Coluna 18\":\"13961.27\",\"Coluna 19\":\"0.00\",\"Coluna 20\":\"0.00\",\"Coluna 21\":\"0.00\",\"Coluna 22\":\"0.00\",\"Coluna 23\":\"0.00\",\"Coluna 24\":\"0.00\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\",\"Coluna 28\":\"0.00\",\"Coluna 29\":\"0.00\",\"Coluna 30\":\"12557.75\",\"Coluna 31\":\"0.00\",\"Coluna 32\":\"0.00\",\"Coluna 33\":\"0.00\",\"Coluna 34\":\"0.00\",\"Coluna 35\":\"0.00\",\"Coluna 36\":\"0.00\",\"Coluna 37\":\"0.00\",\"Coluna 38\":\"0.00\",\"Coluna 39\":\"41426.29\"},{\"Fluxo\":\"Imposto\",\"Linha\":10,\"Campo\":\"Saldo Mensal Acumulado do LAIR\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"1381.14\",\"Coluna 2\":\"2762.27\",\"Coluna 3\":\"4143.41\",\"Coluna 4\":\"5524.55\",\"Coluna 5\":\"6905.69\",\"Coluna 6\":\"0.00\",\"Coluna 7\":\"1223.86\",\"Coluna 8\":\"2447.71\",\"Coluna 9\":\"3671.57\",\"Coluna 10\":\"4895.42\",\"Coluna 11\":\"6119.28\",\"Coluna 12\":\"7343.14\",\"Coluna 13\":\"8446.16\",\"Coluna 14\":\"9549.18\",\"Coluna 15\":\"10652.20\",\"Coluna 16\":\"11755.22\",\"Coluna 17\":\"12858.25\",\"Coluna 18\":\"0.00\",\"Coluna 19\":\"1103.02\",\"Coluna 20\":\"2206.04\",\"Coluna 21\":\"3309.07\",\"Coluna 22\":\"4412.09\",\"Coluna 23\":\"5515.11\",\"Coluna 24\":\"6618.13\",\"Coluna 25\":\"7608.07\",\"Coluna 26\":\"8598.01\",\"Coluna 27\":\"9587.94\",\"Coluna 28\":\"10577.88\",\"Coluna 29\":\"11567.82\",\"Coluna 30\":\"0.00\",\"Coluna 31\":\"832.66\",\"Coluna 32\":\"1665.31\",\"Coluna 33\":\"2497.97\",\"Coluna 34\":\"3330.62\",\"Coluna 35\":\"4163.28\",\"Coluna 36\":\"4995.93\",\"Coluna 37\":\"4995.93\",\"Coluna 38\":\"4995.93\",\"Coluna 39\":\"41426.29\"},{\"Fluxo\":\"Imposto\",\"Linha\":11,\"Campo\":\"Lucro Tributável antes do Prejuízo Fiscal\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"1381.14\",\"Coluna 2\":\"2762.27\",\"Coluna 3\":\"4143.41\",\"Coluna 4\":\"5524.55\",\"Coluna 5\":\"6905.69\",\"Coluna 6\":\"8286.82\",\"Coluna 7\":\"1223.86\",\"Coluna 8\":\"2447.71\",\"Coluna 9\":\"3671.57\",\"Coluna 10\":\"4895.42\",\"Coluna 11\":\"6119.28\",\"Coluna 12\":\"7343.14\",\"Coluna 13\":\"8446.16\",\"Coluna 14\":\"9549.18\",\"Coluna 15\":\"10652.20\",\"Coluna 16\":\"11755.22\",\"Coluna 17\":\"12858.25\",\"Coluna 18\":\"13961.27\",\"Coluna 19\":\"1103.02\",\"Coluna 20\":\"2206.04\",\"Coluna 21\":\"3309.07\",\"Coluna 22\":\"4412.09\",\"Coluna 23\":\"5515.11\",\"Coluna 24\":\"6618.13\",\"Coluna 25\":\"7608.07\",\"Coluna 26\":\"8598.01\",\"Coluna 27\":\"9587.94\",\"Coluna 28\":\"10577.88\",\"Coluna 29\":\"11567.82\",\"Coluna 30\":\"12557.75\",\"Coluna 31\":\"832.66\",\"Coluna 32\":\"1665.31\",\"Coluna 33\":\"2497.97\",\"Coluna 34\":\"3330.62\",\"Coluna 35\":\"4163.28\",\"Coluna 36\":\"4995.93\",\"Coluna 37\":\"4995.93\",\"Coluna 38\":\"4995.93\",\"Coluna 39\":\"41426.29\"},{\"Fluxo\":\"Imposto\",\"Linha\":12,\"Campo\":\"Prejuízo Fiscal Usado Resultado\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"0.00\",\"Coluna 2\":\"0.00\",\"Coluna 3\":\"0.00\",\"Coluna 4\":\"0.00\",\"Coluna 5\":\"0.00\",\"Coluna 6\":\"0.00\",\"Coluna 7\":\"0.00\",\"Coluna 8\":\"0.00\",\"Coluna 9\":\"0.00\",\"Coluna 10\":\"0.00\",\"Coluna 11\":\"0.00\",\"Coluna 12\":\"0.00\",\"Coluna 13\":\"0.00\",\"Coluna 14\":\"0.00\",\"Coluna 15\":\"0.00\",\"Coluna 16\":\"0.00\",\"Coluna 17\":\"0.00\",\"Coluna 18\":\"0.00\",\"Coluna 19\":\"0.00\",\"Coluna 20\":\"0.00\",\"Coluna 21\":\"0.00\",\"Coluna 22\":\"0.00\",\"Coluna 23\":\"0.00\",\"Coluna 24\":\"0.00\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\",\"Coluna 28\":\"0.00\",\"Coluna 29\":\"0.00\",\"Coluna 30\":\"0.00\",\"Coluna 31\":\"0.00\",\"Coluna 32\":\"0.00\",\"Coluna 33\":\"0.00\",\"Coluna 34\":\"0.00\",\"Coluna 35\":\"0.00\",\"Coluna 36\":\"0.00\",\"Coluna 37\":\"0.00\",\"Coluna 38\":\"0.00\",\"Coluna 39\":\"0.00\"},{\"Fluxo\":\"Imposto\",\"Linha\":13,\"Campo\":\"Lucro Tributável depois do Prejuízo Fiscal\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"1381.14\",\"Coluna 2\":\"2762.27\",\"Coluna 3\":\"4143.41\",\"Coluna 4\":\"5524.55\",\"Coluna 5\":\"6905.69\",\"Coluna 6\":\"8286.82\",\"Coluna 7\":\"1223.86\",\"Coluna 8\":\"2447.71\",\"Coluna 9\":\"3671.57\",\"Coluna 10\":\"4895.42\",\"Coluna 11\":\"6119.28\",\"Coluna 12\":\"7343.14\",\"Coluna 13\":\"8446.16\",\"Coluna 14\":\"9549.18\",\"Coluna 15\":\"10652.20\",\"Coluna 16\":\"11755.22\",\"Coluna 17\":\"12858.25\",\"Coluna 18\":\"13961.27\",\"Coluna 19\":\"1103.02\",\"Coluna 20\":\"2206.04\",\"Coluna 21\":\"3309.07\",\"Coluna 22\":\"4412.09\",\"Coluna 23\":\"5515.11\",\"Coluna 24\":\"6618.13\",\"Coluna 25\":\"7608.07\",\"Coluna 26\":\"8598.01\",\"Coluna 27\":\"9587.94\",\"Coluna 28\":\"10577.88\",\"Coluna 29\":\"11567.82\",\"Coluna 30\":\"12557.75\",\"Coluna 31\":\"832.66\",\"Coluna 32\":\"1665.31\",\"Coluna 33\":\"2497.97\",\"Coluna 34\":\"3330.62\",\"Coluna 35\":\"4163.28\",\"Coluna 36\":\"4995.93\",\"Coluna 37\":\"4995.93\",\"Coluna 38\":\"4995.93\",\"Coluna 39\":\"41426.29\"},{\"Fluxo\":\"Imposto\",\"Linha\":14,\"Campo\":\"Imposto Caixa\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"469.59\",\"Coluna 2\":\"469.59\",\"Coluna 3\":\"469.59\",\"Coluna 4\":\"469.59\",\"Coluna 5\":\"469.59\",\"Coluna 6\":\"469.59\",\"Coluna 7\":\"416.11\",\"Coluna 8\":\"416.11\",\"Coluna 9\":\"416.11\",\"Coluna 10\":\"416.11\",\"Coluna 11\":\"416.11\",\"Coluna 12\":\"416.11\",\"Coluna 13\":\"375.03\",\"Coluna 14\":\"375.03\",\"Coluna 15\":\"375.03\",\"Coluna 16\":\"375.03\",\"Coluna 17\":\"375.03\",\"Coluna 18\":\"375.03\",\"Coluna 19\":\"375.03\",\"Coluna 20\":\"375.03\",\"Coluna 21\":\"375.03\",\"Coluna 22\":\"375.03\",\"Coluna 23\":\"375.03\",\"Coluna 24\":\"375.03\",\"Coluna 25\":\"336.58\",\"Coluna 26\":\"336.58\",\"Coluna 27\":\"336.58\",\"Coluna 28\":\"336.58\",\"Coluna 29\":\"336.58\",\"Coluna 30\":\"336.58\",\"Coluna 31\":\"283.10\",\"Coluna 32\":\"283.10\",\"Coluna 33\":\"283.10\",\"Coluna 34\":\"283.10\",\"Coluna 35\":\"283.10\",\"Coluna 36\":\"283.10\",\"Coluna 37\":\"0.00\",\"Coluna 38\":\"0.00\",\"Coluna 39\":\"14084.94\"},{\"Fluxo\":\"Imposto\",\"Linha\":15,\"Campo\":\"Prejuízo Fiscal BOP\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"0.00\",\"Coluna 2\":\"0.00\",\"Coluna 3\":\"0.00\",\"Coluna 4\":\"0.00\",\"Coluna 5\":\"0.00\",\"Coluna 6\":\"0.00\",\"Coluna 7\":\"0.00\",\"Coluna 8\":\"0.00\",\"Coluna 9\":\"0.00\",\"Coluna 10\":\"0.00\",\"Coluna 11\":\"0.00\",\"Coluna 12\":\"0.00\",\"Coluna 13\":\"0.00\",\"Coluna 14\":\"0.00\",\"Coluna 15\":\"0.00\",\"Coluna 16\":\"0.00\",\"Coluna 17\":\"0.00\",\"Coluna 18\":\"0.00\",\"Coluna 19\":\"0.00\",\"Coluna 20\":\"0.00\",\"Coluna 21\":\"0.00\",\"Coluna 22\":\"0.00\",\"Coluna 23\":\"0.00\",\"Coluna 24\":\"0.00\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\",\"Coluna 28\":\"0.00\",\"Coluna 29\":\"0.00\",\"Coluna 30\":\"0.00\",\"Coluna 31\":\"0.00\",\"Coluna 32\":\"0.00\",\"Coluna 33\":\"0.00\",\"Coluna 34\":\"0.00\",\"Coluna 35\":\"0.00\",\"Coluna 36\":\"0.00\",\"Coluna 37\":\"0.00\",\"Coluna 38\":\"0.00\",\"Coluna 39\":\"0.00\"},{\"Fluxo\":\"Imposto\",\"Linha\":16,\"Campo\":\"Prejuízo Fiscal Criado\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"0.00\",\"Coluna 2\":\"0.00\",\"Coluna 3\":\"0.00\",\"Coluna 4\":\"0.00\",\"Coluna 5\":\"0.00\",\"Coluna 6\":\"0.00\",\"Coluna 7\":\"0.00\",\"Coluna 8\":\"0.00\",\"Coluna 9\":\"0.00\",\"Coluna 10\":\"0.00\",\"Coluna 11\":\"0.00\",\"Coluna 12\":\"0.00\",\"Coluna 13\":\"0.00\",\"Coluna 14\":\"0.00\",\"Coluna 15\":\"0.00\",\"Coluna 16\":\"0.00\",\"Coluna 17\":\"0.00\",\"Coluna 18\":\"0.00\",\"Coluna 19\":\"0.00\",\"Coluna 20\":\"0.00\",\"Coluna 21\":\"0.00\",\"Coluna 22\":\"0.00\",\"Coluna 23\":\"0.00\",\"Coluna 24\":\"0.00\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\",\"Coluna 28\":\"0.00\",\"Coluna 29\":\"0.00\",\"Coluna 30\":\"0.00\",\"Coluna 31\":\"0.00\",\"Coluna 32\":\"0.00\",\"Coluna 33\":\"0.00\",\"Coluna 34\":\"0.00\",\"Coluna 35\":\"0.00\",\"Coluna 36\":\"0.00\",\"Coluna 37\":\"0.00\",\"Coluna 38\":\"0.00\",\"Coluna 39\":\"0.00\"},{\"Fluxo\":\"Imposto\",\"Linha\":17,\"Campo\":\"Prejuízo Fiscal Usado\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"0.00\",\"Coluna 2\":\"0.00\",\"Coluna 3\":\"0.00\",\"Coluna 4\":\"0.00\",\"Coluna 5\":\"0.00\",\"Coluna 6\":\"0.00\",\"Coluna 7\":\"0.00\",\"Coluna 8\":\"0.00\",\"Coluna 9\":\"0.00\",\"Coluna 10\":\"0.00\",\"Coluna 11\":\"0.00\",\"Coluna 12\":\"0.00\",\"Coluna 13\":\"0.00\",\"Coluna 14\":\"0.00\",\"Coluna 15\":\"0.00\",\"Coluna 16\":\"0.00\",\"Coluna 17\":\"0.00\",\"Coluna 18\":\"0.00\",\"Coluna 19\":\"0.00\",\"Coluna 20\":\"0.00\",\"Coluna 21\":\"0.00\",\"Coluna 22\":\"0.00\",\"Coluna 23\":\"0.00\",\"Coluna 24\":\"0.00\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\",\"Coluna 28\":\"0.00\",\"Coluna 29\":\"0.00\",\"Coluna 30\":\"0.00\",\"Coluna 31\":\"0.00\",\"Coluna 32\":\"0.00\",\"Coluna 33\":\"0.00\",\"Coluna 34\":\"0.00\",\"Coluna 35\":\"0.00\",\"Coluna 36\":\"0.00\",\"Coluna 37\":\"0.00\",\"Coluna 38\":\"0.00\",\"Coluna 39\":\"0.00\"},{\"Fluxo\":\"Imposto\",\"Linha\":18,\"Campo\":\"Prejuízo Fiscal EOP \",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"0.00\",\"Coluna 2\":\"0.00\",\"Coluna 3\":\"0.00\",\"Coluna 4\":\"0.00\",\"Coluna 5\":\"0.00\",\"Coluna 6\":\"0.00\",\"Coluna 7\":\"0.00\",\"Coluna 8\":\"0.00\",\"Coluna 9\":\"0.00\",\"Coluna 10\":\"0.00\",\"Coluna 11\":\"0.00\",\"Coluna 12\":\"0.00\",\"Coluna 13\":\"0.00\",\"Coluna 14\":\"0.00\",\"Coluna 15\":\"0.00\",\"Coluna 16\":\"0.00\",\"Coluna 17\":\"0.00\",\"Coluna 18\":\"0.00\",\"Coluna 19\":\"0.00\",\"Coluna 20\":\"0.00\",\"Coluna 21\":\"0.00\",\"Coluna 22\":\"0.00\",\"Coluna 23\":\"0.00\",\"Coluna 24\":\"0.00\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\",\"Coluna 28\":\"0.00\",\"Coluna 29\":\"0.00\",\"Coluna 30\":\"0.00\",\"Coluna 31\":\"0.00\",\"Coluna 32\":\"0.00\",\"Coluna 33\":\"0.00\",\"Coluna 34\":\"0.00\",\"Coluna 35\":\"0.00\",\"Coluna 36\":\"0.00\",\"Coluna 37\":\"0.00\",\"Coluna 38\":\"0.00\",\"Coluna 39\":\"0.00\"},{\"Fluxo\":\"Imposto\",\"Linha\":19,\"Campo\":\"Saldo Acumulado do Prejuízo Fiscal Criado\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"0.00\",\"Coluna 2\":\"0.00\",\"Coluna 3\":\"0.00\",\"Coluna 4\":\"0.00\",\"Coluna 5\":\"0.00\",\"Coluna 6\":\"0.00\",\"Coluna 7\":\"0.00\",\"Coluna 8\":\"0.00\",\"Coluna 9\":\"0.00\",\"Coluna 10\":\"0.00\",\"Coluna 11\":\"0.00\",\"Coluna 12\":\"0.00\",\"Coluna 13\":\"0.00\",\"Coluna 14\":\"0.00\",\"Coluna 15\":\"0.00\",\"Coluna 16\":\"0.00\",\"Coluna 17\":\"0.00\",\"Coluna 18\":\"0.00\",\"Coluna 19\":\"0.00\",\"Coluna 20\":\"0.00\",\"Coluna 21\":\"0.00\",\"Coluna 22\":\"0.00\",\"Coluna 23\":\"0.00\",\"Coluna 24\":\"0.00\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\",\"Coluna 28\":\"0.00\",\"Coluna 29\":\"0.00\",\"Coluna 30\":\"0.00\",\"Coluna 31\":\"0.00\",\"Coluna 32\":\"0.00\",\"Coluna 33\":\"0.00\",\"Coluna 34\":\"0.00\",\"Coluna 35\":\"0.00\",\"Coluna 36\":\"0.00\",\"Coluna 37\":\"0.00\",\"Coluna 38\":\"0.00\",\"Coluna 39\":\"0.00\"},{\"Fluxo\":\"\"},{\"Fluxo\":\"Caixa\",\"Linha\":1,\"Campo\":\"Ano\",\"Coluna 0\":2020.0,\"Coluna 1\":2020.0,\"Coluna 2\":2020.0,\"Coluna 3\":2020.0,\"Coluna 4\":2020.0,\"Coluna 5\":2020.0,\"Coluna 6\":2020.0,\"Coluna 7\":2021.0,\"Coluna 8\":2021.0,\"Coluna 9\":2021.0,\"Coluna 10\":2021.0,\"Coluna 11\":2021.0,\"Coluna 12\":2021.0,\"Coluna 13\":2021.0,\"Coluna 14\":2021.0,\"Coluna 15\":2021.0,\"Coluna 16\":2021.0,\"Coluna 17\":2021.0,\"Coluna 18\":2021.0,\"Coluna 19\":2022.0,\"Coluna 20\":2022.0,\"Coluna 21\":2022.0,\"Coluna 22\":2022.0,\"Coluna 23\":2022.0,\"Coluna 24\":2022.0,\"Coluna 25\":2022.0,\"Coluna 26\":2022.0,\"Coluna 27\":2022.0,\"Coluna 28\":2022.0,\"Coluna 29\":2022.0,\"Coluna 30\":2022.0,\"Coluna 31\":2023.0,\"Coluna 32\":2023.0,\"Coluna 33\":2023.0,\"Coluna 34\":2023.0,\"Coluna 35\":2023.0,\"Coluna 36\":2023.0,\"Coluna 37\":2023.0,\"Coluna 38\":2023.0,\"Coluna 39\":2023.0},{\"Fluxo\":\"Caixa\",\"Linha\":2,\"Campo\":\"Mês\",\"Coluna 0\":\"6/2020\",\"Coluna 1\":\"7/2020\",\"Coluna 2\":\"8/2020\",\"Coluna 3\":\"9/2020\",\"Coluna 4\":\"10/2020\",\"Coluna 5\":\"11/2020\",\"Coluna 6\":\"12/2020\",\"Coluna 7\":\"1/2021\",\"Coluna 8\":\"2/2021\",\"Coluna 9\":\"3/2021\",\"Coluna 10\":\"4/2021\",\"Coluna 11\":\"5/2021\",\"Coluna 12\":\"6/2021\",\"Coluna 13\":\"7/2021\",\"Coluna 14\":\"8/2021\",\"Coluna 15\":\"9/2021\",\"Coluna 16\":\"10/2021\",\"Coluna 17\":\"11/2021\",\"Coluna 18\":\"12/2021\",\"Coluna 19\":\"1/2022\",\"Coluna 20\":\"2/2022\",\"Coluna 21\":\"3/2022\",\"Coluna 22\":\"4/2022\",\"Coluna 23\":\"5/2022\",\"Coluna 24\":\"6/2022\",\"Coluna 25\":\"7/2022\",\"Coluna 26\":\"8/2022\",\"Coluna 27\":\"9/2022\",\"Coluna 28\":\"10/2022\",\"Coluna 29\":\"11/2022\",\"Coluna 30\":\"12/2022\",\"Coluna 31\":\"1/2023\",\"Coluna 32\":\"2/2023\",\"Coluna 33\":\"3/2023\",\"Coluna 34\":\"4/2023\",\"Coluna 35\":\"5/2023\",\"Coluna 36\":\"6/2023\",\"Coluna 37\":\"7/2023\",\"Coluna 38\":\"8/2023\",\"Coluna 39\":\"9/2023\"},{\"Fluxo\":\"Caixa\",\"Linha\":3,\"Campo\":\"Receita\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"5186.69\",\"Coluna 2\":\"5186.69\",\"Coluna 3\":\"5186.69\",\"Coluna 4\":\"5186.69\",\"Coluna 5\":\"5186.69\",\"Coluna 6\":\"5186.69\",\"Coluna 7\":\"5186.69\",\"Coluna 8\":\"5186.69\",\"Coluna 9\":\"5186.69\",\"Coluna 10\":\"5186.69\",\"Coluna 11\":\"5186.69\",\"Coluna 12\":\"5186.69\",\"Coluna 13\":\"5380.42\",\"Coluna 14\":\"5380.42\",\"Coluna 15\":\"5380.42\",\"Coluna 16\":\"5380.42\",\"Coluna 17\":\"5380.42\",\"Coluna 18\":\"5380.42\",\"Coluna 19\":\"5380.42\",\"Coluna 20\":\"5380.42\",\"Coluna 21\":\"5380.42\",\"Coluna 22\":\"5380.42\",\"Coluna 23\":\"5380.42\",\"Coluna 24\":\"5380.42\",\"Coluna 25\":\"5581.90\",\"Coluna 26\":\"5581.90\",\"Coluna 27\":\"5581.90\",\"Coluna 28\":\"5581.90\",\"Coluna 29\":\"5581.90\",\"Coluna 30\":\"5581.90\",\"Coluna 31\":\"5581.90\",\"Coluna 32\":\"5581.90\",\"Coluna 33\":\"5581.90\",\"Coluna 34\":\"5581.90\",\"Coluna 35\":\"5581.90\",\"Coluna 36\":\"5581.90\",\"Coluna 37\":\"0.00\",\"Coluna 38\":\"0.00\",\"Coluna 39\":\"0.00\"},{\"Fluxo\":\"Caixa\",\"Linha\":4,\"Campo\":\"Custos\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"-965.89\",\"Coluna 2\":\"-965.89\",\"Coluna 3\":\"-965.89\",\"Coluna 4\":\"-965.89\",\"Coluna 5\":\"-965.89\",\"Coluna 6\":\"-965.89\",\"Coluna 7\":\"-1123.17\",\"Coluna 8\":\"-1123.17\",\"Coluna 9\":\"-1123.17\",\"Coluna 10\":\"-1123.17\",\"Coluna 11\":\"-1123.17\",\"Coluna 12\":\"-1123.17\",\"Coluna 13\":\"-1437.73\",\"Coluna 14\":\"-1437.73\",\"Coluna 15\":\"-1437.73\",\"Coluna 16\":\"-1437.73\",\"Coluna 17\":\"-1437.73\",\"Coluna 18\":\"-1437.73\",\"Coluna 19\":\"-1437.73\",\"Coluna 20\":\"-1437.73\",\"Coluna 21\":\"-1437.73\",\"Coluna 22\":\"-1437.73\",\"Coluna 23\":\"-1437.73\",\"Coluna 24\":\"-1437.73\",\"Coluna 25\":\"-1752.29\",\"Coluna 26\":\"-1752.29\",\"Coluna 27\":\"-1752.29\",\"Coluna 28\":\"-1752.29\",\"Coluna 29\":\"-1752.29\",\"Coluna 30\":\"-1752.29\",\"Coluna 31\":\"-1909.57\",\"Coluna 32\":\"-1909.57\",\"Coluna 33\":\"-1909.57\",\"Coluna 34\":\"-1909.57\",\"Coluna 35\":\"-1909.57\",\"Coluna 36\":\"-1909.57\",\"Coluna 37\":\"0.00\",\"Coluna 38\":\"0.00\",\"Coluna 39\":\"0.00\"},{\"Fluxo\":\"Caixa\",\"Linha\":5,\"Campo\":\"EBITDA\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"4220.80\",\"Coluna 2\":\"4220.80\",\"Coluna 3\":\"4220.80\",\"Coluna 4\":\"4220.80\",\"Coluna 5\":\"4220.80\",\"Coluna 6\":\"4220.80\",\"Coluna 7\":\"4063.52\",\"Coluna 8\":\"4063.52\",\"Coluna 9\":\"4063.52\",\"Coluna 10\":\"4063.52\",\"Coluna 11\":\"4063.52\",\"Coluna 12\":\"4063.52\",\"Coluna 13\":\"3942.69\",\"Coluna 14\":\"3942.69\",\"Coluna 15\":\"3942.69\",\"Coluna 16\":\"3942.69\",\"Coluna 17\":\"3942.69\",\"Coluna 18\":\"3942.69\",\"Coluna 19\":\"3942.69\",\"Coluna 20\":\"3942.69\",\"Coluna 21\":\"3942.69\",\"Coluna 22\":\"3942.69\",\"Coluna 23\":\"3942.69\",\"Coluna 24\":\"3942.69\",\"Coluna 25\":\"3829.60\",\"Coluna 26\":\"3829.60\",\"Coluna 27\":\"3829.60\",\"Coluna 28\":\"3829.60\",\"Coluna 29\":\"3829.60\",\"Coluna 30\":\"3829.60\",\"Coluna 31\":\"3672.32\",\"Coluna 32\":\"3672.32\",\"Coluna 33\":\"3672.32\",\"Coluna 34\":\"3672.32\",\"Coluna 35\":\"3672.32\",\"Coluna 36\":\"3672.32\",\"Coluna 37\":\"0.00\",\"Coluna 38\":\"0.00\",\"Coluna 39\":\"0.00\"},{\"Fluxo\":\"Caixa\",\"Linha\":6,\"Campo\":\"Depreciação\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"-2839.67\",\"Coluna 2\":\"-2839.67\",\"Coluna 3\":\"-2839.67\",\"Coluna 4\":\"-2839.67\",\"Coluna 5\":\"-2839.67\",\"Coluna 6\":\"-2839.67\",\"Coluna 7\":\"-2839.67\",\"Coluna 8\":\"-2839.67\",\"Coluna 9\":\"-2839.67\",\"Coluna 10\":\"-2839.67\",\"Coluna 11\":\"-2839.67\",\"Coluna 12\":\"-2839.67\",\"Coluna 13\":\"-2839.67\",\"Coluna 14\":\"-2839.67\",\"Coluna 15\":\"-2839.67\",\"Coluna 16\":\"-2839.67\",\"Coluna 17\":\"-2839.67\",\"Coluna 18\":\"-2839.67\",\"Coluna 19\":\"-2839.67\",\"Coluna 20\":\"-2839.67\",\"Coluna 21\":\"-2839.67\",\"Coluna 22\":\"-2839.67\",\"Coluna 23\":\"-2839.67\",\"Coluna 24\":\"-2839.67\",\"Coluna 25\":\"-2839.67\",\"Coluna 26\":\"-2839.67\",\"Coluna 27\":\"-2839.67\",\"Coluna 28\":\"-2839.67\",\"Coluna 29\":\"-2839.67\",\"Coluna 30\":\"-2839.67\",\"Coluna 31\":\"-2839.67\",\"Coluna 32\":\"-2839.67\",\"Coluna 33\":\"-2839.67\",\"Coluna 34\":\"-2839.67\",\"Coluna 35\":\"-2839.67\",\"Coluna 36\":\"-2839.67\",\"Coluna 37\":\"0.00\",\"Coluna 38\":\"0.00\",\"Coluna 39\":\"0.00\"},{\"Fluxo\":\"Caixa\",\"Linha\":7,\"Campo\":\"EBIT\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"1381.14\",\"Coluna 2\":\"1381.14\",\"Coluna 3\":\"1381.14\",\"Coluna 4\":\"1381.14\",\"Coluna 5\":\"1381.14\",\"Coluna 6\":\"1381.14\",\"Coluna 7\":\"1223.86\",\"Coluna 8\":\"1223.86\",\"Coluna 9\":\"1223.86\",\"Coluna 10\":\"1223.86\",\"Coluna 11\":\"1223.86\",\"Coluna 12\":\"1223.86\",\"Coluna 13\":\"1103.02\",\"Coluna 14\":\"1103.02\",\"Coluna 15\":\"1103.02\",\"Coluna 16\":\"1103.02\",\"Coluna 17\":\"1103.02\",\"Coluna 18\":\"1103.02\",\"Coluna 19\":\"1103.02\",\"Coluna 20\":\"1103.02\",\"Coluna 21\":\"1103.02\",\"Coluna 22\":\"1103.02\",\"Coluna 23\":\"1103.02\",\"Coluna 24\":\"1103.02\",\"Coluna 25\":\"989.94\",\"Coluna 26\":\"989.94\",\"Coluna 27\":\"989.94\",\"Coluna 28\":\"989.94\",\"Coluna 29\":\"989.94\",\"Coluna 30\":\"989.94\",\"Coluna 31\":\"832.66\",\"Coluna 32\":\"832.66\",\"Coluna 33\":\"832.66\",\"Coluna 34\":\"832.66\",\"Coluna 35\":\"832.66\",\"Coluna 36\":\"832.66\",\"Coluna 37\":\"0.00\",\"Coluna 38\":\"0.00\",\"Coluna 39\":\"0.00\"},{\"Fluxo\":\"Caixa\",\"Linha\":8,\"Campo\":\"Impostos\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"-469.59\",\"Coluna 2\":\"-469.59\",\"Coluna 3\":\"-469.59\",\"Coluna 4\":\"-469.59\",\"Coluna 5\":\"-469.59\",\"Coluna 6\":\"-469.59\",\"Coluna 7\":\"-416.11\",\"Coluna 8\":\"-416.11\",\"Coluna 9\":\"-416.11\",\"Coluna 10\":\"-416.11\",\"Coluna 11\":\"-416.11\",\"Coluna 12\":\"-416.11\",\"Coluna 13\":\"-375.03\",\"Coluna 14\":\"-375.03\",\"Coluna 15\":\"-375.03\",\"Coluna 16\":\"-375.03\",\"Coluna 17\":\"-375.03\",\"Coluna 18\":\"-375.03\",\"Coluna 19\":\"-375.03\",\"Coluna 20\":\"-375.03\",\"Coluna 21\":\"-375.03\",\"Coluna 22\":\"-375.03\",\"Coluna 23\":\"-375.03\",\"Coluna 24\":\"-375.03\",\"Coluna 25\":\"-336.58\",\"Coluna 26\":\"-336.58\",\"Coluna 27\":\"-336.58\",\"Coluna 28\":\"-336.58\",\"Coluna 29\":\"-336.58\",\"Coluna 30\":\"-336.58\",\"Coluna 31\":\"-283.10\",\"Coluna 32\":\"-283.10\",\"Coluna 33\":\"-283.10\",\"Coluna 34\":\"-283.10\",\"Coluna 35\":\"-283.10\",\"Coluna 36\":\"-283.10\",\"Coluna 37\":\"0.00\",\"Coluna 38\":\"0.00\",\"Coluna 39\":\"-14084.94\"},{\"Fluxo\":\"Caixa\",\"Linha\":9,\"Campo\":\"FCO\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"3751.22\",\"Coluna 2\":\"3751.22\",\"Coluna 3\":\"3751.22\",\"Coluna 4\":\"3751.22\",\"Coluna 5\":\"3751.22\",\"Coluna 6\":\"3751.22\",\"Coluna 7\":\"3647.41\",\"Coluna 8\":\"3647.41\",\"Coluna 9\":\"3647.41\",\"Coluna 10\":\"3647.41\",\"Coluna 11\":\"3647.41\",\"Coluna 12\":\"3647.41\",\"Coluna 13\":\"3567.66\",\"Coluna 14\":\"3567.66\",\"Coluna 15\":\"3567.66\",\"Coluna 16\":\"3567.66\",\"Coluna 17\":\"3567.66\",\"Coluna 18\":\"3567.66\",\"Coluna 19\":\"3567.66\",\"Coluna 20\":\"3567.66\",\"Coluna 21\":\"3567.66\",\"Coluna 22\":\"3567.66\",\"Coluna 23\":\"3567.66\",\"Coluna 24\":\"3567.66\",\"Coluna 25\":\"3493.03\",\"Coluna 26\":\"3493.03\",\"Coluna 27\":\"3493.03\",\"Coluna 28\":\"3493.03\",\"Coluna 29\":\"3493.03\",\"Coluna 30\":\"3493.03\",\"Coluna 31\":\"3389.22\",\"Coluna 32\":\"3389.22\",\"Coluna 33\":\"3389.22\",\"Coluna 34\":\"3389.22\",\"Coluna 35\":\"3389.22\",\"Coluna 36\":\"3389.22\",\"Coluna 37\":\"0.00\",\"Coluna 38\":\"0.00\",\"Coluna 39\":\"-14084.94\"},{\"Fluxo\":\"Caixa\",\"Linha\":10,\"Campo\":\"Capex\",\"Coluna 0\":\"-170380.00\",\"Coluna 1\":\"0.00\",\"Coluna 2\":\"0.00\",\"Coluna 3\":\"0.00\",\"Coluna 4\":\"0.00\",\"Coluna 5\":\"0.00\",\"Coluna 6\":\"0.00\",\"Coluna 7\":\"0.00\",\"Coluna 8\":\"0.00\",\"Coluna 9\":\"0.00\",\"Coluna 10\":\"0.00\",\"Coluna 11\":\"0.00\",\"Coluna 12\":\"0.00\",\"Coluna 13\":\"0.00\",\"Coluna 14\":\"0.00\",\"Coluna 15\":\"0.00\",\"Coluna 16\":\"0.00\",\"Coluna 17\":\"0.00\",\"Coluna 18\":\"0.00\",\"Coluna 19\":\"0.00\",\"Coluna 20\":\"0.00\",\"Coluna 21\":\"0.00\",\"Coluna 22\":\"0.00\",\"Coluna 23\":\"0.00\",\"Coluna 24\":\"0.00\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\",\"Coluna 28\":\"0.00\",\"Coluna 29\":\"0.00\",\"Coluna 30\":\"0.00\",\"Coluna 31\":\"0.00\",\"Coluna 32\":\"0.00\",\"Coluna 33\":\"0.00\",\"Coluna 34\":\"0.00\",\"Coluna 35\":\"0.00\",\"Coluna 36\":\"0.00\",\"Coluna 37\":\"0.00\",\"Coluna 38\":\"0.00\",\"Coluna 39\":\"0.00\"},{\"Fluxo\":\"Caixa\",\"Linha\":11,\"Campo\":\"Adiantamento de PMT\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"0.00\",\"Coluna 2\":\"0.00\",\"Coluna 3\":\"0.00\",\"Coluna 4\":\"0.00\",\"Coluna 5\":\"0.00\",\"Coluna 6\":\"0.00\",\"Coluna 7\":\"0.00\",\"Coluna 8\":\"0.00\",\"Coluna 9\":\"0.00\",\"Coluna 10\":\"0.00\",\"Coluna 11\":\"0.00\",\"Coluna 12\":\"0.00\",\"Coluna 13\":\"0.00\",\"Coluna 14\":\"0.00\",\"Coluna 15\":\"0.00\",\"Coluna 16\":\"0.00\",\"Coluna 17\":\"0.00\",\"Coluna 18\":\"0.00\",\"Coluna 19\":\"0.00\",\"Coluna 20\":\"0.00\",\"Coluna 21\":\"0.00\",\"Coluna 22\":\"0.00\",\"Coluna 23\":\"0.00\",\"Coluna 24\":\"0.00\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\",\"Coluna 28\":\"0.00\",\"Coluna 29\":\"0.00\",\"Coluna 30\":\"0.00\",\"Coluna 31\":\"0.00\",\"Coluna 32\":\"0.00\",\"Coluna 33\":\"0.00\",\"Coluna 34\":\"0.00\",\"Coluna 35\":\"0.00\",\"Coluna 36\":\"0.00\",\"Coluna 37\":\"0.00\",\"Coluna 38\":\"0.00\",\"Coluna 39\":\"0.00\"},{\"Fluxo\":\"Caixa\",\"Linha\":12,\"Campo\":\"Venda de Ativo\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"0.00\",\"Coluna 2\":\"0.00\",\"Coluna 3\":\"0.00\",\"Coluna 4\":\"0.00\",\"Coluna 5\":\"0.00\",\"Coluna 6\":\"0.00\",\"Coluna 7\":\"0.00\",\"Coluna 8\":\"0.00\",\"Coluna 9\":\"0.00\",\"Coluna 10\":\"0.00\",\"Coluna 11\":\"0.00\",\"Coluna 12\":\"0.00\",\"Coluna 13\":\"0.00\",\"Coluna 14\":\"0.00\",\"Coluna 15\":\"0.00\",\"Coluna 16\":\"0.00\",\"Coluna 17\":\"0.00\",\"Coluna 18\":\"0.00\",\"Coluna 19\":\"0.00\",\"Coluna 20\":\"0.00\",\"Coluna 21\":\"0.00\",\"Coluna 22\":\"0.00\",\"Coluna 23\":\"0.00\",\"Coluna 24\":\"0.00\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\",\"Coluna 28\":\"0.00\",\"Coluna 29\":\"0.00\",\"Coluna 30\":\"0.00\",\"Coluna 31\":\"0.00\",\"Coluna 32\":\"0.00\",\"Coluna 33\":\"0.00\",\"Coluna 34\":\"0.00\",\"Coluna 35\":\"0.00\",\"Coluna 36\":\"0.00\",\"Coluna 37\":\"0.00\",\"Coluna 38\":\"0.00\",\"Coluna 39\":\"96063.36\"},{\"Fluxo\":\"Caixa\",\"Linha\":13,\"Campo\":\"FCL\",\"Coluna 0\":\"-170380.00\",\"Coluna 1\":\"3751.22\",\"Coluna 2\":\"3751.22\",\"Coluna 3\":\"3751.22\",\"Coluna 4\":\"3751.22\",\"Coluna 5\":\"3751.22\",\"Coluna 6\":\"3751.22\",\"Coluna 7\":\"3647.41\",\"Coluna 8\":\"3647.41\",\"Coluna 9\":\"3647.41\",\"Coluna 10\":\"3647.41\",\"Coluna 11\":\"3647.41\",\"Coluna 12\":\"3647.41\",\"Coluna 13\":\"3567.66\",\"Coluna 14\":\"3567.66\",\"Coluna 15\":\"3567.66\",\"Coluna 16\":\"3567.66\",\"Coluna 17\":\"3567.66\",\"Coluna 18\":\"3567.66\",\"Coluna 19\":\"3567.66\",\"Coluna 20\":\"3567.66\",\"Coluna 21\":\"3567.66\",\"Coluna 22\":\"3567.66\",\"Coluna 23\":\"3567.66\",\"Coluna 24\":\"3567.66\",\"Coluna 25\":\"3493.03\",\"Coluna 26\":\"3493.03\",\"Coluna 27\":\"3493.03\",\"Coluna 28\":\"3493.03\",\"Coluna 29\":\"3493.03\",\"Coluna 30\":\"3493.03\",\"Coluna 31\":\"3389.22\",\"Coluna 32\":\"3389.22\",\"Coluna 33\":\"3389.22\",\"Coluna 34\":\"3389.22\",\"Coluna 35\":\"3389.22\",\"Coluna 36\":\"3389.22\",\"Coluna 37\":\"0.00\",\"Coluna 38\":\"0.00\",\"Coluna 39\":\"81978.42\"}]","INPUT":"{\"Id\":\"0QL5A000005PXM1WAO\",\"QuoteNumber\":\"00000253\",\"QuoteId\":\"0Q05A0000024bS0SAI\",\"LineNumber\":\"00000350\",\"ProductId\":\"01t5A000008e2OQQAY\",\"ProductCode\":\"PL004388\",\"Quantity\":2.00,\"Time\":36,\"LicensePlateUF\":\"PR\",\"DeliveryUF\":\"PR\",\"DeliveryCityType\":\"Interior\",\"DeliveryMode\":\"Retirada do cliente na Concessionária\",\"ShippingResponsibility\":\"Ouro Verde\",\"Readjustment\":\"Sim\",\"LicensePlateEnd\":\"Não\",\"LicensePlateStart\":\"Não\",\"UsageType\":\"Comercial\",\"RoadType\":\"Asfalto\",\"KM\":3500,\"ThirdInsurance\":\"Sim\",\"VehicleInsurance\":\"Sim\",\"MoralDamage\":0.0,\"PassengerInjury\":0.0,\"FranchisePercent\":10.00,\"Franchise\":0.0,\"TireQuantity\":8,\"MaintenanceType\":\"Total (Preventiva + Corretiva)\",\"ReserveVehicle\":\"Sim\",\"ReserveVehicleType\":\"Similar\",\"ReserveVehicleDailyQuantity\":6,\"ReserveVehicleQuantity\":0,\"Target\":0.0,\"PaymTerm\":30,\"RemuneratedTransport\":\"Não\",\"ProjectDisc\":0.0,\"InterestRate\":0.0,\"InsuranceAmount\":0.0,\"TireTableAmount\":0.0,\"MaintenanceAmount\":0.0,\"FreightAmount\":0.0,\"DesmobilizationFreightAmount\":441.3200000000000000,\"WearForecastKmMax\":0.0,\"WearForecastGroundPercentMax\":0.0,\"WearForecastQuantityPercentageMax\":0.0,\"WearForecastUsageTypePercentMax\":0.0,\"DedicatedStructureCost\":0.0,\"DedicatedStructureDescription\":null,\"LaborCost\":0.0,\"LaborDescription\":null,\"ContributionMargin\":0.0,\"AccountName\":\"COCAMAR SEDE\",\"ClientRating\":\"A\",\"ClosingDate\":\"2020-02-28T00:00:00\",\"PMTAdvance\":0,\"Optionals\":[{\"Id\":\"a095A000014FE9EQAW\",\"QuoteLineId\":\"0QL5A000005PXM1WAO\",\"OpcionalCode\":\"PO016920\",\"OptionalDescription\":\"Pintura metálica RENAULT\",\"Price\":1650.0000000000000000,\"FullPrice\":1650.0000000000000000}],\"Accessories\":[],\"Services\":[{\"Id\":\"a075A00000fir4BQAQ\",\"QuoteLineId\":\"0QL5A000005PXM1WAO\",\"ServiceCode\":\"VS000060\",\"ServiceDescription\":\"FERRAMENTA OURO FLEET\",\"Type\":\"Ouro Fleet\",\"Price\":6.1000000000000000}],\"UserEmail\":\"rubens.lima@ouroverde.net.br\",\"SourceApplication\":0,\"Simulation\":false,\"Refresh\":false,\"InsuranceFranchisePercent\":20.00,\"Spread\":0.0,\"WeightedFreightList\":null,\"errors\":[]}","PARAMETERS":"{\"PriceEngineResidualPercentageTable\":5637154044,\"ResidualPercentage\":59.8942598500000000,\"PriceEngineWearForecastKM\":5637146089,\"WearForecastKmMax\":95.0000000000000000,\"PriceEngineWearForecastGroundPercent\":0,\"WearForecastGroundPercentMax\":100.0,\"PriceEngineWearQuantityPercentage\":0,\"WearForecastQuantityPercentageMax\":100.0,\"PriceEngineWearForecastUsageTypePercent\":5637144578,\"WearForecastUsageTypePercentMax\":100.0000000000000000,\"PriceEngineParameters\":1,\"ReadjustmentPercent\":4.00,\"AliqPisCofins\":9.25,\"DPVAT\":5.2300000000000000,\"AdmCost\":37.00,\"PercentRisk\":3.00,\"PositiveFlowRate\":0.0,\"NegativeFlowRate\":0.0,\"ContributionMargin\":14.88,\"PriceEngineMaintenance\":5637188025,\"MaintenancePrice\":0.0898750460000000,\"PriceEngineWearForecastMaintenance\":5637144576,\"WearForecastMaintenanceIndex\":1.0000000000000000,\"TireTable\":5637145365,\"TireTablePrice\":550.0000000000000000,\"PriceEngineRates\":5637145326,\"ANTTAmount\":100.0000000000000000,\"ForwardingAgentAmount\":48.7000000000000000,\"IPVAPercentage\":1.0000000000000000,\"LeasingReleaseAmount\":0.0,\"LicensePlateAmount\":38.4300000000000000,\"LicensingAmount\":0.0000000000000000,\"PlatesAndSealingAmount\":190.0000000000000000,\"SindlocAmount\":0.0000000000000000,\"PriceEnginePlateChoice\":0,\"PlateChoiceAmount\":0.0,\"PriceEngineThirdPartyInsuranceRCFVThirdParty\":5637144586,\"CoverageAmountThirdParty\":500000.0000000000000000,\"InsuranceAmountThirdParty\":349.9300000000000000,\"PriceEngineThirdPartyInsuranceRCFVMoralDamage\":0,\"CoverageAmountMoralDamage\":0.0,\"InsuranceAmountMoralDamage\":0.0,\"PriceEngineThirdPartyInsuranceRCFVPersonal\":0,\"CoverageAmountPersonal\":0.0,\"InsuranceAmountPersonal\":0.0,\"PriceEngineFreight\":0,\"FreightAmount\":0.0,\"DesmobilizationFreightAmount\":441.3200000000000000,\"PriceEngineSublocatedStructure\":5637144580,\"ReservationValue\":224.0700000000000000,\"ModalityId\":0,\"ModalityName\":null,\"InterestRate\":0.80,\"Product\":5639475847,\"ProductName\":\"RENAULT DUSTER OROCH 2.0 DYNAMIQUE AUTO MY21 2020 AUTOMÁTICO 4P FLEX\",\"SalesDaysTerm\":90,\"EquipmentTaxDepreciation\":20.00,\"AccessoriesTaxDepreciation\":50.00,\"MobilizationTaxDepreciation\":50.00,\"AliqTaxRate\":34.00,\"TaxLossUsageLimit\":30.00,\"IRRefundUsage\":80.00,\"InsuranceFranchisePercent\":20.00,\"TacographAmount\":0.0}","RESULT":"{\"PublicPrice\":83540.0000000000000000,\"PublicPriceDisc\":0.0,\"PublicPriceAmount\":83540.0000000000000000,\"OptionalsAmountDisc\":1650.0000000000000000,\"OptionalsAmount\":1650.0000000000000000,\"AccessoriesAmount\":0.0,\"ServicesAmount\":6.1000000000000000,\"InvestmentFinancialGross\":85190.0000000000000000,\"InvestmentVistaGross\":0.0,\"PriceEngineWearPercent\":95.00000000000000000000000000,\"ResidualAmount\":48473.0,\"Depreciation\":0.0,\"FinancingInstallmentAmount\":2732.87097617847,\"ResidualInstallmentAmount\":-1167.21605667683,\"MaintenanceAmount\":314.56266100000000000000000000,\"KMPrice\":314.5626610000000000,\"KMPriceSurplus\":0.3119892023015873015873015872,\"TireTableAmount\":122.22222222222222222222222222,\"CreditPISCOFINS\":-171.73718503138888888888888888,\"AcquisitionCost\":1393.9177344702511111111111111,\"TimeSindlocAmount\":0.0000000000000000,\"TimePlateChoiceAmount\":0.0,\"InsuranceAmount\":29.160833333333333333333333333,\"PriceEngineSublocatedStructureAmount\":37.3450000000000000,\"FixedCost\":207.73465633757632222222222222,\"VariableCost\":436.78488322222222222222222222,\"IndirectCost\":383.17006637567138874666666666,\"InsuranceFranchise\":0.0,\"RiskAmount\":99.44826744868743333333333333,\"TaxAmount\":246.83050026174016154044689308,\"RatePaymentConditionAmount\":0.0,\"RentalAmount\":2668.4378406674612058426691153,\"MonthlyLicensingAmount\":0.0000000000000000,\"IPVAAmount\":70.991666666666666666666666667,\"MonthlyDPVAT\":0.4358333333333333333333333333,\"TimeForwardingAgentAmount\":1.3527777777777777777777777778,\"TimePlatesAndSealingAmount\":5.2777777777777777777777777778,\"TimeLicensePlateAmount\":1.0675000000000000,\"TimeANTTamount\":0.0,\"Status\":null,\"Error\":null,\"CashFlow\":null,\"TotalEbitda\":0.0,\"TotalUnitPrice\":0.0,\"NegativeFlowRate\":0.0,\"Deadline\":120,\"StartDateContract\":\"2020-06-27T00:00:00\",\"EndDateContract\":\"2023-06-27T00:00:00\",\"ReceiptEndDate\":\"2023-07-27T00:00:00\",\"EffectivePaymentDate\":\"2020-07-27T00:00:00\",\"EffectiveSaleDate\":\"2023-09-25T00:00:00\",\"MonthsEquipmentDepreciation\":60.0,\"MonthsAccessoriesDepreciation\":24.0,\"MonthsMobilizationDepreciation\":24.0,\"EquipmentInvestment\":170380.000000000000000000,\"AnualEquipmentDepreciation\":34076.00000000000000000000,\"AccesoriesInvestment\":0.00,\"AnualAccessoriesDepreciation\":0.0000,\"MobilizationInvestment\":0.00,\"AnualMobilizationDepreciation\":0.0000,\"MonthlyEquipmentDepreciation\":2839.6666666666666666666666667,\"MonthlyAccessoriesDepreciation\":0.0000,\"MonthlyMobilizationDepreciation\":0.0000,\"EffectiveMonthOfSale\":39.0,\"MonthEndReceived\":37.0,\"AccumulatedEquipmentDepreciation\":110747.00000000000000000000000,\"AccumulatedAccessoriesDepreciation\":0.00,\"AccumulatedMobilizationDepreciation\":0.00,\"ContractDepreciation\":110747.00000000000000000000000,\"ResidualTotal\":96946.00,\"TotalDemobilization\":882.640000000000000000,\"DemobilizationNetResidual\":96063.360000000000000000,\"InvestimentTotal\":170380.000000000000000000,\"BalanceGainLoss\":36430.36000000000000000000000,\"TotalResidualBalance\":96063.360000000000000000,\"WeightedAverageCostOfCapital\":9.39,\"SpreadTarget\":1.00,\"Spread\":1.02,\"Duration\":\"00:00:23.2883135\",\"SpreadCounting\":216,\"FinalContributionMargin\":14.88,\"Pricing_Spreadsheet\":null,\"CashFlow_SpreadSheet\":null,\"Input\":null,\"Parameters\":null,\"Result\":null,\"Output\":null,\"TachographAmount\":0.0}","OUTPUT":"{\"Id\":\"0QL5A000005PXM1WAO\",\"QuoteNumber\":\"00000253\",\"QuoteId\":\"0Q05A0000024bS0SAI\",\"LineNumber\":\"00000350\",\"ProductId\":\"01t5A000008e2OQQAY\",\"ProductCode\":\"PL004388\",\"UnitPrice\":2668.44,\"KMPrice\":0.31,\"TotalEbitda\":142029.78,\"PublicPrice\":83540.00,\"PublicPriceDisc\":0.0,\"Status\":\"Sucesso\",\"Optionals\":[{\"Id\":\"a095A000014FE9EQAW\",\"QuoteLineId\":\"0QL5A000005PXM1WAO\",\"OpcionalCode\":\"PO016920\",\"OptionalDescription\":\"Pintura metálica RENAULT\",\"Price\":1650.0000000000000000,\"FullPrice\":1650.0000000000000000}],\"Accessories\":[],\"Services\":[{\"Id\":\"a075A00000fir4BQAQ\",\"QuoteLineId\":\"0QL5A000005PXM1WAO\",\"ServiceCode\":\"VS000060\",\"ServiceDescription\":\"FERRAMENTA OURO FLEET\",\"Type\":\"Ouro Fleet\",\"Price\":6.1000000000000000}],\"Error\":[],\"TotalNetRevenue\":193788.02,\"Spread\":1.02,\"TotalCapex\":170380.000000000000000000,\"Duration\":\"00:00:23.2883135\",\"SpreadCounting\":216,\"FinalContributionMargin\":14.88}","KEYVALUES":"{\"Ano\":[2020.0,2020.0,2020.0,2020.0,2020.0,2020.0,2020.0,2021.0,2021.0,2021.0,2021.0,2021.0,2021.0,2021.0,2021.0,2021.0,2021.0,2021.0,2021.0,2022.0,2022.0,2022.0,2022.0,2022.0,2022.0,2022.0,2022.0,2022.0,2022.0,2022.0,2022.0,2023.0,2023.0,2023.0,2023.0,2023.0,2023.0,2023.0,2023.0,2023.0],\"Ano_Caixa\":[2020.0,2020.0,2020.0,2020.0,2020.0,2020.0,2020.0,2021.0,2021.0,2021.0,2021.0,2021.0,2021.0,2021.0,2021.0,2021.0,2021.0,2021.0,2021.0,2022.0,2022.0,2022.0,2022.0,2022.0,2022.0,2022.0,2022.0,2022.0,2022.0,2022.0,2022.0,2023.0,2023.0,2023.0,2023.0,2023.0,2023.0,2023.0,2023.0,2023.0],\"Mes\":[6.0,7.0,8.0,9.0,10.0,11.0,12.0,1.0,2.0,3.0,4.0,5.0,6.0,7.0,8.0,9.0,10.0,11.0,12.0,1.0,2.0,3.0,4.0,5.0,6.0,7.0,8.0,9.0,10.0,11.0,12.0,1.0,2.0,3.0,4.0,5.0,6.0,7.0,8.0,9.0],\"Mes_Caixa\":[6.0,7.0,8.0,9.0,10.0,11.0,12.0,1.0,2.0,3.0,4.0,5.0,6.0,7.0,8.0,9.0,10.0,11.0,12.0,1.0,2.0,3.0,4.0,5.0,6.0,7.0,8.0,9.0,10.0,11.0,12.0,1.0,2.0,3.0,4.0,5.0,6.0,7.0,8.0,9.0],\"Receita_Liquida\":[0.0,5186.6890508742198663822222222,5186.6890508742198663822222222,5186.6890508742198663822222222,5186.6890508742198663822222222,5186.6890508742198663822222222,5186.6890508742198663822222222,5186.6890508742198663822222222,5186.6890508742198663822222222,5186.6890508742198663822222222,5186.6890508742198663822222222,5186.6890508742198663822222222,5186.6890508742198663822222222,5380.4176381066775499264000000,5380.4176381066775499264000000,5380.4176381066775499264000000,5380.4176381066775499264000000,5380.4176381066775499264000000,5380.4176381066775499264000000,5380.4176381066775499264000000,5380.4176381066775499264000000,5380.4176381066775499264000000,5380.4176381066775499264000000,5380.4176381066775499264000000,5380.4176381066775499264000000,5581.8953688284335408123448889,5581.8953688284335408123448889,5581.8953688284335408123448889,5581.8953688284335408123448889,5581.8953688284335408123448889,5581.8953688284335408123448889,5581.8953688284335408123448889,5581.8953688284335408123448889,5581.8953688284335408123448889,5581.8953688284335408123448889,5581.8953688284335408123448889,5581.8953688284335408123448889,0.0,0.0,0.0],\"Receita\":[0.0,5186.6890508742198663822222222,5186.6890508742198663822222222,5186.6890508742198663822222222,5186.6890508742198663822222222,5186.6890508742198663822222222,5186.6890508742198663822222222,5186.6890508742198663822222222,5186.6890508742198663822222222,5186.6890508742198663822222222,5186.6890508742198663822222222,5186.6890508742198663822222222,5186.6890508742198663822222222,5380.4176381066775499264000000,5380.4176381066775499264000000,5380.4176381066775499264000000,5380.4176381066775499264000000,5380.4176381066775499264000000,5380.4176381066775499264000000,5380.4176381066775499264000000,5380.4176381066775499264000000,5380.4176381066775499264000000,5380.4176381066775499264000000,5380.4176381066775499264000000,5380.4176381066775499264000000,5581.8953688284335408123448889,5581.8953688284335408123448889,5581.8953688284335408123448889,5581.8953688284335408123448889,5581.8953688284335408123448889,5581.8953688284335408123448889,5581.8953688284335408123448889,5581.8953688284335408123448889,5581.8953688284335408123448889,5581.8953688284335408123448889,5581.8953688284335408123448889,5581.8953688284335408123448889,0.0,0.0,0.0],\"Ebitda\":[0.0,4220.8039632546227774933333333,4220.8039632546227774933333333,4220.8039632546227774933333333,4220.8039632546227774933333333,4220.8039632546227774933333333,4220.8039632546227774933333333,4063.5226327546227774933333333,4063.5226327546227774933333333,4063.5226327546227774933333333,4063.5226327546227774933333333,4063.5226327546227774933333333,4063.5226327546227774933333333,3942.6885589870804610375111112,3942.6885589870804610375111112,3942.6885589870804610375111112,3942.6885589870804610375111112,3942.6885589870804610375111112,3942.6885589870804610375111112,3942.6885589870804610375111112,3942.6885589870804610375111112,3942.6885589870804610375111112,3942.6885589870804610375111112,3942.6885589870804610375111112,3942.6885589870804610375111112,3829.6036287088364519234560001,3829.6036287088364519234560001,3829.6036287088364519234560001,3829.6036287088364519234560001,3829.6036287088364519234560001,3829.6036287088364519234560001,3672.3222982088364519234560001,3672.3222982088364519234560001,3672.3222982088364519234560001,3672.3222982088364519234560001,3672.3222982088364519234560001,3672.3222982088364519234560001,0.0,0.0,0.0],\"Custos\":[0.0,-965.8850876195970888888888889,-965.8850876195970888888888889,-965.8850876195970888888888889,-965.8850876195970888888888889,-965.8850876195970888888888889,-965.8850876195970888888888889,-1123.1664181195970888888888889,-1123.1664181195970888888888889,-1123.1664181195970888888888889,-1123.1664181195970888888888889,-1123.1664181195970888888888889,-1123.1664181195970888888888889,-1437.7290791195970888888888888,-1437.7290791195970888888888888,-1437.7290791195970888888888888,-1437.7290791195970888888888888,-1437.7290791195970888888888888,-1437.7290791195970888888888888,-1437.7290791195970888888888888,-1437.7290791195970888888888888,-1437.7290791195970888888888888,-1437.7290791195970888888888888,-1437.7290791195970888888888888,-1437.7290791195970888888888888,-1752.2917401195970888888888888,-1752.2917401195970888888888888,-1752.2917401195970888888888888,-1752.2917401195970888888888888,-1752.2917401195970888888888888,-1752.2917401195970888888888888,-1909.5730706195970888888888888,-1909.5730706195970888888888888,-1909.5730706195970888888888888,-1909.5730706195970888888888888,-1909.5730706195970888888888888,-1909.5730706195970888888888888,0.0,0.0,0.0],\"Depreciacao_Principal\":[0.0,-2839.6666666666666666666666667,-2839.6666666666666666666666667,-2839.6666666666666666666666667,-2839.6666666666666666666666667,-2839.6666666666666666666666667,-2839.6666666666666666666666667,-2839.6666666666666666666666667,-2839.6666666666666666666666667,-2839.6666666666666666666666667,-2839.6666666666666666666666667,-2839.6666666666666666666666667,-2839.6666666666666666666666667,-2839.6666666666666666666666667,-2839.6666666666666666666666667,-2839.6666666666666666666666667,-2839.6666666666666666666666667,-2839.6666666666666666666666667,-2839.6666666666666666666666667,-2839.6666666666666666666666667,-2839.6666666666666666666666667,-2839.6666666666666666666666667,-2839.6666666666666666666666667,-2839.6666666666666666666666667,-2839.6666666666666666666666667,-2839.6666666666666666666666667,-2839.6666666666666666666666667,-2839.6666666666666666666666667,-2839.6666666666666666666666667,-2839.6666666666666666666666667,-2839.6666666666666666666666667,-2839.6666666666666666666666667,-2839.6666666666666666666666667,-2839.6666666666666666666666667,-2839.6666666666666666666666667,-2839.6666666666666666666666667,-2839.6666666666666666666666667,0.0,0.0,0.0],\"Mao_Obra\":[0.0,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.0,0.0,0.0],\"Ebitda_Caixa\":[0.0,4220.8039632546227774933333333,4220.8039632546227774933333333,4220.8039632546227774933333333,4220.8039632546227774933333333,4220.8039632546227774933333333,4220.8039632546227774933333333,4063.5226327546227774933333333,4063.5226327546227774933333333,4063.5226327546227774933333333,4063.5226327546227774933333333,4063.5226327546227774933333333,4063.5226327546227774933333333,3942.6885589870804610375111112,3942.6885589870804610375111112,3942.6885589870804610375111112,3942.6885589870804610375111112,3942.6885589870804610375111112,3942.6885589870804610375111112,3942.6885589870804610375111112,3942.6885589870804610375111112,3942.6885589870804610375111112,3942.6885589870804610375111112,3942.6885589870804610375111112,3942.6885589870804610375111112,3829.6036287088364519234560001,3829.6036287088364519234560001,3829.6036287088364519234560001,3829.6036287088364519234560001,3829.6036287088364519234560001,3829.6036287088364519234560001,3672.3222982088364519234560001,3672.3222982088364519234560001,3672.3222982088364519234560001,3672.3222982088364519234560001,3672.3222982088364519234560001,3672.3222982088364519234560001,0.0,0.0,0.0],\"Depreciacao_Frete\":[0.0,0.0000,0.0000,0.0000,0.0000,0.0000,0.0000,0.0000,0.0000,0.0000,0.0000,0.0000,0.0000,0.0000,0.0000,0.0000,0.0000,0.0000,0.0000,0.0000,0.0000,0.0000,0.0000,0.0000,0.0000,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0],\"Manutencao\":[0.0,-401.72577494444444444444444444,-401.72577494444444444444444444,-401.72577494444444444444444444,-401.72577494444444444444444444,-401.72577494444444444444444444,-401.72577494444444444444444444,-559.00710544444444444444444444,-559.00710544444444444444444444,-559.00710544444444444444444444,-559.00710544444444444444444444,-559.00710544444444444444444444,-559.00710544444444444444444444,-873.5697664444444444444444444,-873.5697664444444444444444444,-873.5697664444444444444444444,-873.5697664444444444444444444,-873.5697664444444444444444444,-873.5697664444444444444444444,-873.5697664444444444444444444,-873.5697664444444444444444444,-873.5697664444444444444444444,-873.5697664444444444444444444,-873.5697664444444444444444444,-873.5697664444444444444444444,-1188.1324274444444444444444444,-1188.1324274444444444444444444,-1188.1324274444444444444444444,-1188.1324274444444444444444444,-1188.1324274444444444444444444,-1188.1324274444444444444444444,-1345.4137579444444444444444444,-1345.4137579444444444444444444,-1345.4137579444444444444444444,-1345.4137579444444444444444444,-1345.4137579444444444444444444,-1345.4137579444444444444444444,0.0,0.0,0.0],\"Depreciacao\":[0.0,-2839.6666666666666666666666667,-2839.6666666666666666666666667,-2839.6666666666666666666666667,-2839.6666666666666666666666667,-2839.6666666666666666666666667,-2839.6666666666666666666666667,-2839.6666666666666666666666667,-2839.6666666666666666666666667,-2839.6666666666666666666666667,-2839.6666666666666666666666667,-2839.6666666666666666666666667,-2839.6666666666666666666666667,-2839.6666666666666666666666667,-2839.6666666666666666666666667,-2839.6666666666666666666666667,-2839.6666666666666666666666667,-2839.6666666666666666666666667,-2839.6666666666666666666666667,-2839.6666666666666666666666667,-2839.6666666666666666666666667,-2839.6666666666666666666666667,-2839.6666666666666666666666667,-2839.6666666666666666666666667,-2839.6666666666666666666666667,-2839.6666666666666666666666667,-2839.6666666666666666666666667,-2839.6666666666666666666666667,-2839.6666666666666666666666667,-2839.6666666666666666666666667,-2839.6666666666666666666666667,-2839.6666666666666666666666667,-2839.6666666666666666666666667,-2839.6666666666666666666666667,-2839.6666666666666666666666667,-2839.6666666666666666666666667,-2839.6666666666666666666666667,0.0,0.0,0.0],\"Depreciacao_Acessorios\":[0.0,0.0000,0.0000,0.0000,0.0000,0.0000,0.0000,0.0000,0.0000,0.0000,0.0000,0.0000,0.0000,0.0000,0.0000,0.0000,0.0000,0.0000,0.0000,0.0000,0.0000,0.0000,0.0000,0.0000,0.0000,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0],\"Documentacao\":[0.0,-415.46931267515264444444444444,-415.46931267515264444444444444,-415.46931267515264444444444444,-415.46931267515264444444444444,-415.46931267515264444444444444,-415.46931267515264444444444444,-415.46931267515264444444444444,-415.46931267515264444444444444,-415.46931267515264444444444444,-415.46931267515264444444444444,-415.46931267515264444444444444,-415.46931267515264444444444444,-415.46931267515264444444444444,-415.46931267515264444444444444,-415.46931267515264444444444444,-415.46931267515264444444444444,-415.46931267515264444444444444,-415.46931267515264444444444444,-415.46931267515264444444444444,-415.46931267515264444444444444,-415.46931267515264444444444444,-415.46931267515264444444444444,-415.46931267515264444444444444,-415.46931267515264444444444444,-415.46931267515264444444444444,-415.46931267515264444444444444,-415.46931267515264444444444444,-415.46931267515264444444444444,-415.46931267515264444444444444,-415.46931267515264444444444444,-415.46931267515264444444444444,-415.46931267515264444444444444,-415.46931267515264444444444444,-415.46931267515264444444444444,-415.46931267515264444444444444,-415.46931267515264444444444444,0.0,0.0,0.0],\"Saldo_Ganho_Perda\":[0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,36430.36000000000000000000000],\"Ebit_Caixa\":[0.0,1381.1372965879561108266666666,1381.1372965879561108266666666,1381.1372965879561108266666666,1381.1372965879561108266666666,1381.1372965879561108266666666,1381.1372965879561108266666666,1223.8559660879561108266666666,1223.8559660879561108266666666,1223.8559660879561108266666666,1223.8559660879561108266666666,1223.8559660879561108266666666,1223.8559660879561108266666666,1103.0218923204137943708444445,1103.0218923204137943708444445,1103.0218923204137943708444445,1103.0218923204137943708444445,1103.0218923204137943708444445,1103.0218923204137943708444445,1103.0218923204137943708444445,1103.0218923204137943708444445,1103.0218923204137943708444445,1103.0218923204137943708444445,1103.0218923204137943708444445,1103.0218923204137943708444445,989.9369620421697852567893334,989.9369620421697852567893334,989.9369620421697852567893334,989.9369620421697852567893334,989.9369620421697852567893334,989.9369620421697852567893334,832.6556315421697852567893334,832.6556315421697852567893334,832.6556315421697852567893334,832.6556315421697852567893334,832.6556315421697852567893334,832.6556315421697852567893334,0.0,0.0,0.0],\"Outros_Custos\":[0.0,-148.690000000000000000,-148.690000000000000000,-148.690000000000000000,-148.690000000000000000,-148.690000000000000000,-148.690000000000000000,-148.690000000000000000,-148.690000000000000000,-148.690000000000000000,-148.690000000000000000,-148.690000000000000000,-148.690000000000000000,-148.690000000000000000,-148.690000000000000000,-148.690000000000000000,-148.690000000000000000,-148.690000000000000000,-148.690000000000000000,-148.690000000000000000,-148.690000000000000000,-148.690000000000000000,-148.690000000000000000,-148.690000000000000000,-148.690000000000000000,-148.690000000000000000,-148.690000000000000000,-148.690000000000000000,-148.690000000000000000,-148.690000000000000000,-148.690000000000000000,-148.690000000000000000,-148.690000000000000000,-148.690000000000000000,-148.690000000000000000,-148.690000000000000000,-148.690000000000000000,0.0,0.0,0.0],\"Lair\":[0.0,1381.1372965879561108266666666,1381.1372965879561108266666666,1381.1372965879561108266666666,1381.1372965879561108266666666,1381.1372965879561108266666666,1381.1372965879561108266666666,1223.8559660879561108266666666,1223.8559660879561108266666666,1223.8559660879561108266666666,1223.8559660879561108266666666,1223.8559660879561108266666666,1223.8559660879561108266666666,1103.0218923204137943708444445,1103.0218923204137943708444445,1103.0218923204137943708444445,1103.0218923204137943708444445,1103.0218923204137943708444445,1103.0218923204137943708444445,1103.0218923204137943708444445,1103.0218923204137943708444445,1103.0218923204137943708444445,1103.0218923204137943708444445,1103.0218923204137943708444445,1103.0218923204137943708444445,989.9369620421697852567893334,989.9369620421697852567893334,989.9369620421697852567893334,989.9369620421697852567893334,989.9369620421697852567893334,989.9369620421697852567893334,832.6556315421697852567893334,832.6556315421697852567893334,832.6556315421697852567893334,832.6556315421697852567893334,832.6556315421697852567893334,832.6556315421697852567893334,0.0,0.0,36430.36000000000000000000000],\"Imposto\":[0.0,-469.58668083990507768106666664,-469.58668083990507768106666666,-469.5866808399050776810666666,-469.5866808399050776810666667,-469.5866808399050776810666666,-469.5866808399050776810666668,-416.11102846990507768106666664,-416.11102846990507768106666666,-416.1110284699050776810666666,-416.1110284699050776810666667,-416.1110284699050776810666666,-416.1110284699050776810666667,-375.0274433889406900860871111,-375.0274433889406900860871109,-375.0274433889406900860871110,-375.0274433889406900860871109,-375.0274433889406900860871110,-375.0274433889406900860871110,-375.02744338894069008608711113,-375.02744338894069008608711113,-375.02744338894069008608711114,-375.0274433889406900860871111,-375.0274433889406900860871111,-375.0274433889406900860871112,-336.5785670943377269873083733,-336.5785670943377269873083735,-336.5785670943377269873083732,-336.5785670943377269873083732,-336.5785670943377269873083732,-336.5785670943377269873083732,-283.10291472433772698730837336,-283.10291472433772698730837335,-283.10291472433772698730837339,-283.1029147243377269873083733,-283.1029147243377269873083734,-283.1029147243377269873083733,0.0000000000000000000000000,0.0000000000000000000000000,-14084.939888346026361923850240],\"Saldo_Anual_Acumulado_LAIR\":[0.0,0.0,0.0,0.0,0.0,0.0,8286.823779527736664960000000,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,13961.267150450219431185066664,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,12557.753126175501477765802666,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,41426.293789253018711540736000],\"FCO\":[0.0,3751.2172824147176998122666667,3751.2172824147176998122666666,3751.2172824147176998122666667,3751.2172824147176998122666666,3751.2172824147176998122666667,3751.2172824147176998122666665,3647.4116042847176998122666667,3647.4116042847176998122666666,3647.4116042847176998122666667,3647.4116042847176998122666666,3647.4116042847176998122666667,3647.4116042847176998122666666,3567.6611155981397709514240001,3567.6611155981397709514240003,3567.6611155981397709514240002,3567.6611155981397709514240003,3567.6611155981397709514240002,3567.6611155981397709514240002,3567.6611155981397709514240001,3567.6611155981397709514240001,3567.6611155981397709514240001,3567.6611155981397709514240001,3567.6611155981397709514240001,3567.6611155981397709514240000,3493.0250616144987249361476268,3493.0250616144987249361476266,3493.0250616144987249361476269,3493.0250616144987249361476269,3493.0250616144987249361476269,3493.0250616144987249361476269,3389.2193834844987249361476267,3389.2193834844987249361476268,3389.2193834844987249361476267,3389.2193834844987249361476268,3389.2193834844987249361476267,3389.2193834844987249361476268,0.0000000000000000000000000,0.0000000000000000000000000,-14084.939888346026361923850240],\"Saldo_Mensal_Acumulado_LAIR\":[0.0,1381.1372965879561108266666666,2762.2745931759122216533333332,4143.4118897638683324799999998,5524.5491863518244433066666664,6905.6864829397805541333333330,0.0,1223.8559660879561108266666666,2447.7119321759122216533333332,3671.5678982638683324799999998,4895.4238643518244433066666664,6119.2798304397805541333333330,7343.1357965277366649599999996,8446.157688848150459330844444,9549.179581168564253701688888,10652.201473488978048072533332,11755.223365809391842443377776,12858.245258129805636814222220,0.0,1103.0218923204137943708444445,2206.0437846408275887416888890,3309.0656769612413831125333335,4412.0875692816551774833777780,5515.1094616020689718542222225,6618.1313539224827662250666670,7608.0683159646525514818560004,8598.005278006822336738645334,9587.942240048992121995434667,10577.879202091161907252224000,11567.816164133331692509013333,0.0,832.6556315421697852567893334,1665.3112630843395705135786668,2497.9668946265093557703680002,3330.6225261686791410271573336,4163.2781577108489262839466670,4995.9337892530187115407360004,4995.9337892530187115407360004,4995.9337892530187115407360004,41426.293789253018711540736000],\"Capex\":[-170380.000000000000000000,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0],\"Lucro_Tributavel_antes_Prejuizo_Fiscal\":[0.0,1381.1372965879561108266666666,2762.2745931759122216533333332,4143.4118897638683324799999998,5524.5491863518244433066666664,6905.6864829397805541333333330,8286.823779527736664960000000,1223.8559660879561108266666666,2447.7119321759122216533333332,3671.5678982638683324799999998,4895.4238643518244433066666664,6119.2798304397805541333333330,7343.1357965277366649599999996,8446.157688848150459330844444,9549.179581168564253701688888,10652.201473488978048072533332,11755.223365809391842443377776,12858.245258129805636814222220,13961.267150450219431185066664,1103.0218923204137943708444445,2206.0437846408275887416888890,3309.0656769612413831125333335,4412.0875692816551774833777780,5515.1094616020689718542222225,6618.1313539224827662250666670,7608.0683159646525514818560004,8598.005278006822336738645334,9587.942240048992121995434667,10577.879202091161907252224000,11567.816164133331692509013333,12557.753126175501477765802666,832.6556315421697852567893334,1665.3112630843395705135786668,2497.9668946265093557703680002,3330.6225261686791410271573336,4163.2781577108489262839466670,4995.9337892530187115407360004,4995.9337892530187115407360004,4995.9337892530187115407360004,41426.293789253018711540736000],\"Adiantamento_PMT\":[0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0],\"Prejuízo_Fiscal_Usado_Resultado\":[0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0],\"Venda_Ativo\":[0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,96063.360000000000000000],\"Lucro_Tributavel_depois_Prejuizo_Fiscal\":[0.0,1381.1372965879561108266666666,2762.2745931759122216533333332,4143.4118897638683324799999998,5524.5491863518244433066666664,6905.6864829397805541333333330,8286.823779527736664960000000,1223.8559660879561108266666666,2447.7119321759122216533333332,3671.5678982638683324799999998,4895.4238643518244433066666664,6119.2798304397805541333333330,7343.1357965277366649599999996,8446.157688848150459330844444,9549.179581168564253701688888,10652.201473488978048072533332,11755.223365809391842443377776,12858.245258129805636814222220,13961.267150450219431185066664,1103.0218923204137943708444445,2206.0437846408275887416888890,3309.0656769612413831125333335,4412.0875692816551774833777780,5515.1094616020689718542222225,6618.1313539224827662250666670,7608.0683159646525514818560004,8598.005278006822336738645334,9587.942240048992121995434667,10577.879202091161907252224000,11567.816164133331692509013333,12557.753126175501477765802666,832.6556315421697852567893334,1665.3112630843395705135786668,2497.9668946265093557703680002,3330.6225261686791410271573336,4163.2781577108489262839466670,4995.9337892530187115407360004,4995.9337892530187115407360004,4995.9337892530187115407360004,41426.293789253018711540736000],\"FCL\":[-170380.000000000000000000,3751.2172824147176998122666667,3751.2172824147176998122666666,3751.2172824147176998122666667,3751.2172824147176998122666666,3751.2172824147176998122666667,3751.2172824147176998122666665,3647.4116042847176998122666667,3647.4116042847176998122666666,3647.4116042847176998122666667,3647.4116042847176998122666666,3647.4116042847176998122666667,3647.4116042847176998122666666,3567.6611155981397709514240001,3567.6611155981397709514240003,3567.6611155981397709514240002,3567.6611155981397709514240003,3567.6611155981397709514240002,3567.6611155981397709514240002,3567.6611155981397709514240001,3567.6611155981397709514240001,3567.6611155981397709514240001,3567.6611155981397709514240001,3567.6611155981397709514240001,3567.6611155981397709514240000,3493.0250616144987249361476268,3493.0250616144987249361476266,3493.0250616144987249361476269,3493.0250616144987249361476269,3493.0250616144987249361476269,3493.0250616144987249361476269,3389.2193834844987249361476267,3389.2193834844987249361476268,3389.2193834844987249361476267,3389.2193834844987249361476268,3389.2193834844987249361476267,3389.2193834844987249361476268,0.0000000000000000000000000,0.0000000000000000000000000,81978.42011165397363807614976],\"Ebit\":[0.0,1381.1372965879561108266666666,1381.1372965879561108266666666,1381.1372965879561108266666666,1381.1372965879561108266666666,1381.1372965879561108266666666,1381.1372965879561108266666666,1223.8559660879561108266666666,1223.8559660879561108266666666,1223.8559660879561108266666666,1223.8559660879561108266666666,1223.8559660879561108266666666,1223.8559660879561108266666666,1103.0218923204137943708444445,1103.0218923204137943708444445,1103.0218923204137943708444445,1103.0218923204137943708444445,1103.0218923204137943708444445,1103.0218923204137943708444445,1103.0218923204137943708444445,1103.0218923204137943708444445,1103.0218923204137943708444445,1103.0218923204137943708444445,1103.0218923204137943708444445,1103.0218923204137943708444445,989.9369620421697852567893334,989.9369620421697852567893334,989.9369620421697852567893334,989.9369620421697852567893334,989.9369620421697852567893334,989.9369620421697852567893334,832.6556315421697852567893334,832.6556315421697852567893334,832.6556315421697852567893334,832.6556315421697852567893334,832.6556315421697852567893334,832.6556315421697852567893334,0.0,0.0,0.0],\"Imposto_Caixa\":[0.0,469.58668083990507768106666664,469.58668083990507768106666666,469.5866808399050776810666666,469.5866808399050776810666667,469.5866808399050776810666666,469.5866808399050776810666668,416.11102846990507768106666664,416.11102846990507768106666666,416.1110284699050776810666666,416.1110284699050776810666667,416.1110284699050776810666666,416.1110284699050776810666667,375.0274433889406900860871111,375.0274433889406900860871109,375.0274433889406900860871110,375.0274433889406900860871109,375.0274433889406900860871110,375.0274433889406900860871110,375.02744338894069008608711113,375.02744338894069008608711113,375.02744338894069008608711114,375.0274433889406900860871111,375.0274433889406900860871111,375.0274433889406900860871112,336.5785670943377269873083733,336.5785670943377269873083735,336.5785670943377269873083732,336.5785670943377269873083732,336.5785670943377269873083732,336.5785670943377269873083732,283.10291472433772698730837336,283.10291472433772698730837335,283.10291472433772698730837339,283.1029147243377269873083733,283.1029147243377269873083734,283.1029147243377269873083733,0.0000000000000000000000000,0.0000000000000000000000000,14084.939888346026361923850240],\"Prejuízo_Fiscal_BOP\":[0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0],\"Lucro_Liquido\":[0.0,911.5506157480510331456000000,911.5506157480510331455999999,911.5506157480510331456000000,911.5506157480510331455999999,911.5506157480510331456000000,911.5506157480510331455999998,807.7449376180510331456000000,807.7449376180510331455999999,807.7449376180510331456000000,807.7449376180510331455999999,807.7449376180510331456000000,807.7449376180510331455999999,727.9944489314731042847573334,727.9944489314731042847573336,727.9944489314731042847573335,727.9944489314731042847573336,727.9944489314731042847573335,727.9944489314731042847573335,727.99444893147310428475733337,727.99444893147310428475733337,727.99444893147310428475733336,727.9944489314731042847573334,727.9944489314731042847573334,727.9944489314731042847573333,653.3583949478320582694809601,653.3583949478320582694809599,653.3583949478320582694809602,653.3583949478320582694809602,653.3583949478320582694809602,653.3583949478320582694809602,549.55271681783205826948096004,549.55271681783205826948096005,549.55271681783205826948096001,549.5527168178320582694809601,549.5527168178320582694809600,549.5527168178320582694809601,0.0000000000000000000000000,0.0000000000000000000000000,-14084.939888346026361923850240],\"Prejuízo_Fiscal_Criado\":[0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0],\"Prejuízo_Fiscal_Usado\":[0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0],\"Prejuízo_Fiscal_EOP\":[0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0],\"Saldo_Acumulado_Prejuízo_Fiscal_Criado\":[0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0]}","SME":false,"LINEDELETED":false}
{"ID":5163,"DATE":0,"ENGINELOGDATE":"2020-02-16T19:31:38.433","QUOTELINEID":"0Q05A0000024bSUSAY","LINENUMBER":"00000357","QUOTENUMBER":"00000255","PRODUCTCODE":"PL004301","PRODUCTNAME":"FIAT STRADA 1.4 HARD WORKING 2020 MANUAL 2P FLEX 578/1FF/0","QUANTITY":45.00,"TIME":36,"CREATEDDATE":"2020-02-16T19:31:38.433","USEREMAIL":"nilson.ribeiro@ouroverde.net.br","VERSION":0,"PRICED":false,"IDSALESFORCE":"0QL5A000005PXMqWAO","PRICING_SPREADSHEET":"[{\"Produto\":\"PL004301 - FIAT STRADA 1.4 HARD WORKING 2020 MANUAL 2P FLEX 578/1FF/0\",\"Cotação\":\"00000255\",\"Linha Cotação\":\"00000357\",\"Quantidade\":\"45\",\"Prazo\":\"36\",\"Data de Fechamento\":\"21/05/2020\",\"Nome da Conta\":\"MERCADOLIVRE.COM ATIVIDADES DE INTERNET LTDA\",\"Prazo de Entrega\":90,\"Classificação de crédito\":\"A\",\"Adiantamento de PMT\":0,\"UF Emplacamento\":\"MG\",\"UF Entrega\":\"MG\",\"Tipo Municipio Entrega\":\"Capital\",\"Forma de Entrega\":\"Retirada do cliente na Concessionária\",\"Responsabilidade Frete\":\"Ouro Verde\",\"Transporte Remunerado(pessoas e/ou produtos)\":\"Não\",\"Reajuste\":\"Sim\",\"Final de Placa(Números)\":\"Não\",\"Inicio de Placa(Letras)\":\"Não\",\"Tipo de Uso\":\"EntregaNor\",\"Tipo de Rodagem\":\"Asfalto\",\"Km Mensal\":\"2500\",\"Seguro Terceiros RCF-V(Responsabilidade Civil Facultativa)\":\"Sim\",\"Franquia %\":\"10\",\"Seguro Casco\":\"Sim\",\"Quantidade de Pneus\":\"4\",\"Danos Morais (DMO)\":\"0.00\",\"Acidentes Pessoais a Passageiros (APP)\":\"0.00\",\"Franquia Valor\":\"0.00\",\"Carro Reserva\":\"Não\",\"Manutenção\":\"Total (Preventiva + Corretiva)\",\"Quantidade de Diárias de Reserva\":\"0\",\"Tipo de Reserva\":\"\",\"Target\":\"0.00\",\"Qtde de Reserva Dedicada\":\"0\",\"Desconto Preço Público(%)\":\"32.00\",\"Preço Público\":\"61590.00\",\"Investimento Bruto Financiável\":\"41881.20\",\"Investimento Bruto Vista\":\"2800.00\",\"Percentual Residual\":\"62.31\",\"Percentual Agravo\":\"87.30\",\"Valor Residual\":\"33506.00\",\"Percentual de Reajuste\":\"4.00\",\"Parcela Financiamento\":\"1343.54\",\"Parcela Residual\":\"-806.81\",\"Manutenção (R$)\":\"171.53\",\"Custo Pneu\":\"38.89\",\"Crédito PIS/COFINS\":\"-88.35\",\"Custo Aquisição\":\"448.37\",\"Licenciamento\":\"4.41\",\"IPVA\":\"34.90\",\"Seguro Obrigatório DPVAT\":\"0.44\",\"Taxa Inclusão Sindiloc\":\"0.00\",\"Taxa de Despachante\":\"0.83\",\"Par de Placas e Lacre\":\"3.74\",\"1º Emplacamento\":\"2.84\",\"Escolha de placa\":\"0.00\",\"Custo Seguro Terceiros RCF-V\":\"17.32\",\"Frete\":\"0.00\",\"Frete Desmobilização\":\"144.89\",\"Custo Administrativo\":\"37.00\",\"Estrutura Sublocada\":\"0.00\",\"Percentual Risco\":\"3.00\",\"Risco\":\"49.66\",\"ANTT\":\"0.00\",\"Taxa de Fluxo Positivo\":\"0.00\",\"Custo Fixo\":\"114.13\",\"Custo Variável\":\"210.42\",\"Custo Indireto\":\"295.85\",\"Impostos\":\"108.94\",\"Franquia Seguro\":\"0.00\",\"Agravo de Quantidade\":\"100.00\",\"Agravo de Tipo de Terreno\":\"100.00\",\"Agravo de KM\":\"97.00\",\"Agravo de Tipo de Uso\":\"90.00\",\"Condição de Pagamento\":\"60.00\",\"Desconto do Projeto\":\"0.00\",\"Custo Estrutura Dedicada\":\"0.00\",\"Descritivo Estrutura Dedicada\":null,\"Custo Mão de Obra\":\"0.00\",\"Descritivo Mão de Obra\":null,\"Custo KM Excedido\":\"0.21\",\"Valor Locação Individual\":\"1177.71\",\"Valor Precificado(locação + serviços)\":\"1177.71\",\"Spread\":0.97,\"Modalidade Utilizada\":null,\"Atualizado por\":\"nilson.ribeiro@ouroverde.net.br - 16/02/2020 19:31\",\"Data Inicio Contrato\":\"19/08/2020\",\"Data Fim Contrato\":\"19/08/2023\",\"Data Termino Recebimento\":\"18/10/2023\",\"Data Pagamento Efetiva\":\"18/10/2020\",\"Prazo de Venda em Dias\":\"90\",\"Data Venda Efetiva\":\"17/11/2023\",\"Depreciação Fiscal Equipamento\":\"20.00\",\"Depreciação Fiscal Acessórios\":\"50.00\",\"Depreciação Fiscal Mobilização\":\"50.00\",\"Meses Depreciação Equipamento\":\"60.00\",\"Meses Depreciação Acessórios\":\"24.00\",\"Meses Depreciação Mobilização\":\"24.00\",\"Investimento Equipamento\":\"1884654.00\",\"Depreciação Anual Equipamento\":\"376930.80\",\"Investimento Acessórios\":\"126000.00\",\"Depreciação Anual Acessórios\":\"63000.00\",\"Investimento Mobilização\":\"0.00\",\"Depreciação Anual Mobilização\":\"0.00\",\"Depreciação Mensal Equipamento\":\"31410.90\",\"Depreciação Mensal Acessórios\":\"5250.00\",\"Depreciação Mensal Mobilização\":\"0.00\",\"Mês Efetivo Venda\":\"39.00\",\"Mês Término Recebimento\":\"38.00\",\"Depreciação Acumulada Equipamento\":\"1225025.10\",\"Depreciação Acumulada Acessórios\":\"126000.00\",\"Depreciação Acumulada Mobilização\":\"0.00\",\"Depreciação do Contrato\":\"1351025.10\",\"Residual Total\":\"1507770.00\",\"Desmobilização Total\":\"6520.05\",\"Residual Liquido Desmobilização\":\"1501249.95\",\"Investimento Total\":\"2010654.00\",\"Saldo Ganho Perda\":\"841621.05\",\"Saldo Residual Total\":\"1501249.95\",\"Alíquota Imposto de Renda\":\"34.00\",\"Limite Uso Prejuízo Fiscal\":\"30.00\",\"Uso Restituição IR\":\"80.00\",\"Valor do Tacógrafo\":\"0.00\"},{\"Produto\":\"\"},{\"Produto\":\"Descrição Opcionais\",\"Cotação\":\"Valor Opcionais\",\"Linha Cotação\":\"Opcionais com Desconto\"},{\"Produto\":\"\"},{\"Produto\":\"Descrição Acessórios\",\"Cotação\":\"Valor do Acessório\"},{\"Produto\":\"PA000540 - ADESIVO COMPLETO\",\"Cotação\":\"0.00\"},{\"Produto\":\"PA000348 - CAPOTA DE FIBRA BAIXA - PADRÃO\",\"Cotação\":\"2800.00\"},{\"Produto\":\"\"},{\"Produto\":\"Descrição Serviço\",\"Cotação\":\"Valor do Serviço\"}]","CASHFLOW_SPREADSHEET":"[{\"Fluxo\":\"DRE\",\"Linha\":1,\"Campo\":\"Ano\",\"Coluna 0\":2020.0,\"Coluna 1\":2020.0,\"Coluna 2\":2020.0,\"Coluna 3\":2020.0,\"Coluna 4\":2020.0,\"Coluna 5\":2021.0,\"Coluna 6\":2021.0,\"Coluna 7\":2021.0,\"Coluna 8\":2021.0,\"Coluna 9\":2021.0,\"Coluna 10\":2021.0,\"Coluna 11\":2021.0,\"Coluna 12\":2021.0,\"Coluna 13\":2021.0,\"Coluna 14\":2021.0,\"Coluna 15\":2021.0,\"Coluna 16\":2021.0,\"Coluna 17\":2022.0,\"Coluna 18\":2022.0,\"Coluna 19\":2022.0,\"Coluna 20\":2022.0,\"Coluna 21\":2022.0,\"Coluna 22\":2022.0,\"Coluna 23\":2022.0,\"Coluna 24\":2022.0,\"Coluna 25\":2022.0,\"Coluna 26\":2022.0,\"Coluna 27\":2022.0,\"Coluna 28\":2022.0,\"Coluna 29\":2023.0,\"Coluna 30\":2023.0,\"Coluna 31\":2023.0,\"Coluna 32\":2023.0,\"Coluna 33\":2023.0,\"Coluna 34\":2023.0,\"Coluna 35\":2023.0,\"Coluna 36\":2023.0,\"Coluna 37\":2023.0,\"Coluna 38\":2023.0,\"Coluna 39\":2023.0},{\"Fluxo\":\"DRE\",\"Linha\":2,\"Campo\":\"Mês\",\"Coluna 0\":\"8/2020\",\"Coluna 1\":\"9/2020\",\"Coluna 2\":\"10/2020\",\"Coluna 3\":\"11/2020\",\"Coluna 4\":\"12/2020\",\"Coluna 5\":\"1/2021\",\"Coluna 6\":\"2/2021\",\"Coluna 7\":\"3/2021\",\"Coluna 8\":\"4/2021\",\"Coluna 9\":\"5/2021\",\"Coluna 10\":\"6/2021\",\"Coluna 11\":\"7/2021\",\"Coluna 12\":\"8/2021\",\"Coluna 13\":\"9/2021\",\"Coluna 14\":\"10/2021\",\"Coluna 15\":\"11/2021\",\"Coluna 16\":\"12/2021\",\"Coluna 17\":\"1/2022\",\"Coluna 18\":\"2/2022\",\"Coluna 19\":\"3/2022\",\"Coluna 20\":\"4/2022\",\"Coluna 21\":\"5/2022\",\"Coluna 22\":\"6/2022\",\"Coluna 23\":\"7/2022\",\"Coluna 24\":\"8/2022\",\"Coluna 25\":\"9/2022\",\"Coluna 26\":\"10/2022\",\"Coluna 27\":\"11/2022\",\"Coluna 28\":\"12/2022\",\"Coluna 29\":\"1/2023\",\"Coluna 30\":\"2/2023\",\"Coluna 31\":\"3/2023\",\"Coluna 32\":\"4/2023\",\"Coluna 33\":\"5/2023\",\"Coluna 34\":\"6/2023\",\"Coluna 35\":\"7/2023\",\"Coluna 36\":\"8/2023\",\"Coluna 37\":\"9/2023\",\"Coluna 38\":\"10/2023\",\"Coluna 39\":\"11/2023\"},{\"Fluxo\":\"DRE\",\"Linha\":3,\"Campo\":\"Receita Líquida\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"52070.28\",\"Coluna 2\":\"52070.28\",\"Coluna 3\":\"52070.28\",\"Coluna 4\":\"52070.28\",\"Coluna 5\":\"52070.28\",\"Coluna 6\":\"52070.28\",\"Coluna 7\":\"52070.28\",\"Coluna 8\":\"52070.28\",\"Coluna 9\":\"52070.28\",\"Coluna 10\":\"52070.28\",\"Coluna 11\":\"52070.28\",\"Coluna 12\":\"52070.28\",\"Coluna 13\":\"53994.07\",\"Coluna 14\":\"53994.07\",\"Coluna 15\":\"53994.07\",\"Coluna 16\":\"53994.07\",\"Coluna 17\":\"53994.07\",\"Coluna 18\":\"53994.07\",\"Coluna 19\":\"53994.07\",\"Coluna 20\":\"53994.07\",\"Coluna 21\":\"53994.07\",\"Coluna 22\":\"53994.07\",\"Coluna 23\":\"53994.07\",\"Coluna 24\":\"53994.07\",\"Coluna 25\":\"55994.81\",\"Coluna 26\":\"55994.81\",\"Coluna 27\":\"55994.81\",\"Coluna 28\":\"55994.81\",\"Coluna 29\":\"55994.81\",\"Coluna 30\":\"55994.81\",\"Coluna 31\":\"55994.81\",\"Coluna 32\":\"55994.81\",\"Coluna 33\":\"55994.81\",\"Coluna 34\":\"55994.81\",\"Coluna 35\":\"55994.81\",\"Coluna 36\":\"55994.81\",\"Coluna 37\":\"0.00\",\"Coluna 38\":\"0.00\",\"Coluna 39\":\"0.00\"},{\"Fluxo\":\"DRE\",\"Linha\":4,\"Campo\":\"Custos\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"-10480.46\",\"Coluna 2\":\"-10480.46\",\"Coluna 3\":\"-10480.46\",\"Coluna 4\":\"-10480.46\",\"Coluna 5\":\"-10480.46\",\"Coluna 6\":\"-10480.46\",\"Coluna 7\":\"-12410.15\",\"Coluna 8\":\"-12410.15\",\"Coluna 9\":\"-12410.15\",\"Coluna 10\":\"-12410.15\",\"Coluna 11\":\"-12410.15\",\"Coluna 12\":\"-12410.15\",\"Coluna 13\":\"-16269.52\",\"Coluna 14\":\"-16269.52\",\"Coluna 15\":\"-16269.52\",\"Coluna 16\":\"-16269.52\",\"Coluna 17\":\"-16269.52\",\"Coluna 18\":\"-16269.52\",\"Coluna 19\":\"-16269.52\",\"Coluna 20\":\"-16269.52\",\"Coluna 21\":\"-16269.52\",\"Coluna 22\":\"-16269.52\",\"Coluna 23\":\"-16269.52\",\"Coluna 24\":\"-16269.52\",\"Coluna 25\":\"-20128.90\",\"Coluna 26\":\"-20128.90\",\"Coluna 27\":\"-20128.90\",\"Coluna 28\":\"-20128.90\",\"Coluna 29\":\"-20128.90\",\"Coluna 30\":\"-20128.90\",\"Coluna 31\":\"-22058.59\",\"Coluna 32\":\"-22058.59\",\"Coluna 33\":\"-22058.59\",\"Coluna 34\":\"-22058.59\",\"Coluna 35\":\"-22058.59\",\"Coluna 36\":\"-22058.59\",\"Coluna 37\":\"0.00\",\"Coluna 38\":\"0.00\",\"Coluna 39\":\"0.00\"},{\"Fluxo\":\"DRE\",\"Linha\":5,\"Campo\":\"Mão de Obra\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"0.00\",\"Coluna 2\":\"0.00\",\"Coluna 3\":\"0.00\",\"Coluna 4\":\"0.00\",\"Coluna 5\":\"0.00\",\"Coluna 6\":\"0.00\",\"Coluna 7\":\"0.00\",\"Coluna 8\":\"0.00\",\"Coluna 9\":\"0.00\",\"Coluna 10\":\"0.00\",\"Coluna 11\":\"0.00\",\"Coluna 12\":\"0.00\",\"Coluna 13\":\"0.00\",\"Coluna 14\":\"0.00\",\"Coluna 15\":\"0.00\",\"Coluna 16\":\"0.00\",\"Coluna 17\":\"0.00\",\"Coluna 18\":\"0.00\",\"Coluna 19\":\"0.00\",\"Coluna 20\":\"0.00\",\"Coluna 21\":\"0.00\",\"Coluna 22\":\"0.00\",\"Coluna 23\":\"0.00\",\"Coluna 24\":\"0.00\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\",\"Coluna 28\":\"0.00\",\"Coluna 29\":\"0.00\",\"Coluna 30\":\"0.00\",\"Coluna 31\":\"0.00\",\"Coluna 32\":\"0.00\",\"Coluna 33\":\"0.00\",\"Coluna 34\":\"0.00\",\"Coluna 35\":\"0.00\",\"Coluna 36\":\"0.00\",\"Coluna 37\":\"0.00\",\"Coluna 38\":\"0.00\",\"Coluna 39\":\"0.00\"},{\"Fluxo\":\"DRE\",\"Linha\":6,\"Campo\":\"Manutenção\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"-3679.69\",\"Coluna 2\":\"-3679.69\",\"Coluna 3\":\"-3679.69\",\"Coluna 4\":\"-3679.69\",\"Coluna 5\":\"-3679.69\",\"Coluna 6\":\"-3679.69\",\"Coluna 7\":\"-5609.37\",\"Coluna 8\":\"-5609.37\",\"Coluna 9\":\"-5609.37\",\"Coluna 10\":\"-5609.37\",\"Coluna 11\":\"-5609.37\",\"Coluna 12\":\"-5609.37\",\"Coluna 13\":\"-9468.75\",\"Coluna 14\":\"-9468.75\",\"Coluna 15\":\"-9468.75\",\"Coluna 16\":\"-9468.75\",\"Coluna 17\":\"-9468.75\",\"Coluna 18\":\"-9468.75\",\"Coluna 19\":\"-9468.75\",\"Coluna 20\":\"-9468.75\",\"Coluna 21\":\"-9468.75\",\"Coluna 22\":\"-9468.75\",\"Coluna 23\":\"-9468.75\",\"Coluna 24\":\"-9468.75\",\"Coluna 25\":\"-13328.12\",\"Coluna 26\":\"-13328.12\",\"Coluna 27\":\"-13328.12\",\"Coluna 28\":\"-13328.12\",\"Coluna 29\":\"-13328.12\",\"Coluna 30\":\"-13328.12\",\"Coluna 31\":\"-15257.81\",\"Coluna 32\":\"-15257.81\",\"Coluna 33\":\"-15257.81\",\"Coluna 34\":\"-15257.81\",\"Coluna 35\":\"-15257.81\",\"Coluna 36\":\"-15257.81\",\"Coluna 37\":\"0.00\",\"Coluna 38\":\"0.00\",\"Coluna 39\":\"0.00\"},{\"Fluxo\":\"DRE\",\"Linha\":7,\"Campo\":\"Documentação\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"-5135.77\",\"Coluna 2\":\"-5135.77\",\"Coluna 3\":\"-5135.77\",\"Coluna 4\":\"-5135.77\",\"Coluna 5\":\"-5135.77\",\"Coluna 6\":\"-5135.77\",\"Coluna 7\":\"-5135.77\",\"Coluna 8\":\"-5135.77\",\"Coluna 9\":\"-5135.77\",\"Coluna 10\":\"-5135.77\",\"Coluna 11\":\"-5135.77\",\"Coluna 12\":\"-5135.77\",\"Coluna 13\":\"-5135.77\",\"Coluna 14\":\"-5135.77\",\"Coluna 15\":\"-5135.77\",\"Coluna 16\":\"-5135.77\",\"Coluna 17\":\"-5135.77\",\"Coluna 18\":\"-5135.77\",\"Coluna 19\":\"-5135.77\",\"Coluna 20\":\"-5135.77\",\"Coluna 21\":\"-5135.77\",\"Coluna 22\":\"-5135.77\",\"Coluna 23\":\"-5135.77\",\"Coluna 24\":\"-5135.77\",\"Coluna 25\":\"-5135.77\",\"Coluna 26\":\"-5135.77\",\"Coluna 27\":\"-5135.77\",\"Coluna 28\":\"-5135.77\",\"Coluna 29\":\"-5135.77\",\"Coluna 30\":\"-5135.77\",\"Coluna 31\":\"-5135.77\",\"Coluna 32\":\"-5135.77\",\"Coluna 33\":\"-5135.77\",\"Coluna 34\":\"-5135.77\",\"Coluna 35\":\"-5135.77\",\"Coluna 36\":\"-5135.77\",\"Coluna 37\":\"0.00\",\"Coluna 38\":\"0.00\",\"Coluna 39\":\"0.00\"},{\"Fluxo\":\"DRE\",\"Linha\":8,\"Campo\":\"Outros Custos\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"-1665.00\",\"Coluna 2\":\"-1665.00\",\"Coluna 3\":\"-1665.00\",\"Coluna 4\":\"-1665.00\",\"Coluna 5\":\"-1665.00\",\"Coluna 6\":\"-1665.00\",\"Coluna 7\":\"-1665.00\",\"Coluna 8\":\"-1665.00\",\"Coluna 9\":\"-1665.00\",\"Coluna 10\":\"-1665.00\",\"Coluna 11\":\"-1665.00\",\"Coluna 12\":\"-1665.00\",\"Coluna 13\":\"-1665.00\",\"Coluna 14\":\"-1665.00\",\"Coluna 15\":\"-1665.00\",\"Coluna 16\":\"-1665.00\",\"Coluna 17\":\"-1665.00\",\"Coluna 18\":\"-1665.00\",\"Coluna 19\":\"-1665.00\",\"Coluna 20\":\"-1665.00\",\"Coluna 21\":\"-1665.00\",\"Coluna 22\":\"-1665.00\",\"Coluna 23\":\"-1665.00\",\"Coluna 24\":\"-1665.00\",\"Coluna 25\":\"-1665.00\",\"Coluna 26\":\"-1665.00\",\"Coluna 27\":\"-1665.00\",\"Coluna 28\":\"-1665.00\",\"Coluna 29\":\"-1665.00\",\"Coluna 30\":\"-1665.00\",\"Coluna 31\":\"-1665.00\",\"Coluna 32\":\"-1665.00\",\"Coluna 33\":\"-1665.00\",\"Coluna 34\":\"-1665.00\",\"Coluna 35\":\"-1665.00\",\"Coluna 36\":\"-1665.00\",\"Coluna 37\":\"0.00\",\"Coluna 38\":\"0.00\",\"Coluna 39\":\"0.00\"},{\"Fluxo\":\"DRE\",\"Linha\":9,\"Campo\":\"EBITDA\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"41589.82\",\"Coluna 2\":\"41589.82\",\"Coluna 3\":\"41589.82\",\"Coluna 4\":\"41589.82\",\"Coluna 5\":\"41589.82\",\"Coluna 6\":\"41589.82\",\"Coluna 7\":\"39660.14\",\"Coluna 8\":\"39660.14\",\"Coluna 9\":\"39660.14\",\"Coluna 10\":\"39660.14\",\"Coluna 11\":\"39660.14\",\"Coluna 12\":\"39660.14\",\"Coluna 13\":\"37724.55\",\"Coluna 14\":\"37724.55\",\"Coluna 15\":\"37724.55\",\"Coluna 16\":\"37724.55\",\"Coluna 17\":\"37724.55\",\"Coluna 18\":\"37724.55\",\"Coluna 19\":\"37724.55\",\"Coluna 20\":\"37724.55\",\"Coluna 21\":\"37724.55\",\"Coluna 22\":\"37724.55\",\"Coluna 23\":\"37724.55\",\"Coluna 24\":\"37724.55\",\"Coluna 25\":\"35865.91\",\"Coluna 26\":\"35865.91\",\"Coluna 27\":\"35865.91\",\"Coluna 28\":\"35865.91\",\"Coluna 29\":\"35865.91\",\"Coluna 30\":\"35865.91\",\"Coluna 31\":\"33936.22\",\"Coluna 32\":\"33936.22\",\"Coluna 33\":\"33936.22\",\"Coluna 34\":\"33936.22\",\"Coluna 35\":\"33936.22\",\"Coluna 36\":\"33936.22\",\"Coluna 37\":\"0.00\",\"Coluna 38\":\"0.00\",\"Coluna 39\":\"0.00\"},{\"Fluxo\":\"DRE\",\"Linha\":10,\"Campo\":\"Depreciação\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"-36660.90\",\"Coluna 2\":\"-36660.90\",\"Coluna 3\":\"-36660.90\",\"Coluna 4\":\"-36660.90\",\"Coluna 5\":\"-36660.90\",\"Coluna 6\":\"-36660.90\",\"Coluna 7\":\"-36660.90\",\"Coluna 8\":\"-36660.90\",\"Coluna 9\":\"-36660.90\",\"Coluna 10\":\"-36660.90\",\"Coluna 11\":\"-36660.90\",\"Coluna 12\":\"-36660.90\",\"Coluna 13\":\"-36660.90\",\"Coluna 14\":\"-36660.90\",\"Coluna 15\":\"-36660.90\",\"Coluna 16\":\"-36660.90\",\"Coluna 17\":\"-36660.90\",\"Coluna 18\":\"-36660.90\",\"Coluna 19\":\"-36660.90\",\"Coluna 20\":\"-36660.90\",\"Coluna 21\":\"-36660.90\",\"Coluna 22\":\"-36660.90\",\"Coluna 23\":\"-36660.90\",\"Coluna 24\":\"-36660.90\",\"Coluna 25\":\"-31410.90\",\"Coluna 26\":\"-31410.90\",\"Coluna 27\":\"-31410.90\",\"Coluna 28\":\"-31410.90\",\"Coluna 29\":\"-31410.90\",\"Coluna 30\":\"-31410.90\",\"Coluna 31\":\"-31410.90\",\"Coluna 32\":\"-31410.90\",\"Coluna 33\":\"-31410.90\",\"Coluna 34\":\"-31410.90\",\"Coluna 35\":\"-31410.90\",\"Coluna 36\":\"-31410.90\",\"Coluna 37\":\"0.00\",\"Coluna 38\":\"0.00\",\"Coluna 39\":\"0.00\"},{\"Fluxo\":\"DRE\",\"Linha\":11,\"Campo\":\"Depreciação do Principal\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"-31410.90\",\"Coluna 2\":\"-31410.90\",\"Coluna 3\":\"-31410.90\",\"Coluna 4\":\"-31410.90\",\"Coluna 5\":\"-31410.90\",\"Coluna 6\":\"-31410.90\",\"Coluna 7\":\"-31410.90\",\"Coluna 8\":\"-31410.90\",\"Coluna 9\":\"-31410.90\",\"Coluna 10\":\"-31410.90\",\"Coluna 11\":\"-31410.90\",\"Coluna 12\":\"-31410.90\",\"Coluna 13\":\"-31410.90\",\"Coluna 14\":\"-31410.90\",\"Coluna 15\":\"-31410.90\",\"Coluna 16\":\"-31410.90\",\"Coluna 17\":\"-31410.90\",\"Coluna 18\":\"-31410.90\",\"Coluna 19\":\"-31410.90\",\"Coluna 20\":\"-31410.90\",\"Coluna 21\":\"-31410.90\",\"Coluna 22\":\"-31410.90\",\"Coluna 23\":\"-31410.90\",\"Coluna 24\":\"-31410.90\",\"Coluna 25\":\"-31410.90\",\"Coluna 26\":\"-31410.90\",\"Coluna 27\":\"-31410.90\",\"Coluna 28\":\"-31410.90\",\"Coluna 29\":\"-31410.90\",\"Coluna 30\":\"-31410.90\",\"Coluna 31\":\"-31410.90\",\"Coluna 32\":\"-31410.90\",\"Coluna 33\":\"-31410.90\",\"Coluna 34\":\"-31410.90\",\"Coluna 35\":\"-31410.90\",\"Coluna 36\":\"-31410.90\",\"Coluna 37\":\"0.00\",\"Coluna 38\":\"0.00\",\"Coluna 39\":\"0.00\"},{\"Fluxo\":\"DRE\",\"Linha\":12,\"Campo\":\"Depreciação do Frete\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"0.00\",\"Coluna 2\":\"0.00\",\"Coluna 3\":\"0.00\",\"Coluna 4\":\"0.00\",\"Coluna 5\":\"0.00\",\"Coluna 6\":\"0.00\",\"Coluna 7\":\"0.00\",\"Coluna 8\":\"0.00\",\"Coluna 9\":\"0.00\",\"Coluna 10\":\"0.00\",\"Coluna 11\":\"0.00\",\"Coluna 12\":\"0.00\",\"Coluna 13\":\"0.00\",\"Coluna 14\":\"0.00\",\"Coluna 15\":\"0.00\",\"Coluna 16\":\"0.00\",\"Coluna 17\":\"0.00\",\"Coluna 18\":\"0.00\",\"Coluna 19\":\"0.00\",\"Coluna 20\":\"0.00\",\"Coluna 21\":\"0.00\",\"Coluna 22\":\"0.00\",\"Coluna 23\":\"0.00\",\"Coluna 24\":\"0.00\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\",\"Coluna 28\":\"0.00\",\"Coluna 29\":\"0.00\",\"Coluna 30\":\"0.00\",\"Coluna 31\":\"0.00\",\"Coluna 32\":\"0.00\",\"Coluna 33\":\"0.00\",\"Coluna 34\":\"0.00\",\"Coluna 35\":\"0.00\",\"Coluna 36\":\"0.00\",\"Coluna 37\":\"0.00\",\"Coluna 38\":\"0.00\",\"Coluna 39\":\"0.00\"},{\"Fluxo\":\"DRE\",\"Linha\":13,\"Campo\":\"Depreciação dos Acessórios\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"-5250.00\",\"Coluna 2\":\"-5250.00\",\"Coluna 3\":\"-5250.00\",\"Coluna 4\":\"-5250.00\",\"Coluna 5\":\"-5250.00\",\"Coluna 6\":\"-5250.00\",\"Coluna 7\":\"-5250.00\",\"Coluna 8\":\"-5250.00\",\"Coluna 9\":\"-5250.00\",\"Coluna 10\":\"-5250.00\",\"Coluna 11\":\"-5250.00\",\"Coluna 12\":\"-5250.00\",\"Coluna 13\":\"-5250.00\",\"Coluna 14\":\"-5250.00\",\"Coluna 15\":\"-5250.00\",\"Coluna 16\":\"-5250.00\",\"Coluna 17\":\"-5250.00\",\"Coluna 18\":\"-5250.00\",\"Coluna 19\":\"-5250.00\",\"Coluna 20\":\"-5250.00\",\"Coluna 21\":\"-5250.00\",\"Coluna 22\":\"-5250.00\",\"Coluna 23\":\"-5250.00\",\"Coluna 24\":\"-5250.00\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\",\"Coluna 28\":\"0.00\",\"Coluna 29\":\"0.00\",\"Coluna 30\":\"0.00\",\"Coluna 31\":\"0.00\",\"Coluna 32\":\"0.00\",\"Coluna 33\":\"0.00\",\"Coluna 34\":\"0.00\",\"Coluna 35\":\"0.00\",\"Coluna 36\":\"0.00\",\"Coluna 37\":\"0.00\",\"Coluna 38\":\"0.00\",\"Coluna 39\":\"0.00\"},{\"Fluxo\":\"DRE\",\"Linha\":14,\"Campo\":\"Ebit\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"4928.92\",\"Coluna 2\":\"4928.92\",\"Coluna 3\":\"4928.92\",\"Coluna 4\":\"4928.92\",\"Coluna 5\":\"4928.92\",\"Coluna 6\":\"4928.92\",\"Coluna 7\":\"2999.24\",\"Coluna 8\":\"2999.24\",\"Coluna 9\":\"2999.24\",\"Coluna 10\":\"2999.24\",\"Coluna 11\":\"2999.24\",\"Coluna 12\":\"2999.24\",\"Coluna 13\":\"1063.65\",\"Coluna 14\":\"1063.65\",\"Coluna 15\":\"1063.65\",\"Coluna 16\":\"1063.65\",\"Coluna 17\":\"1063.65\",\"Coluna 18\":\"1063.65\",\"Coluna 19\":\"1063.65\",\"Coluna 20\":\"1063.65\",\"Coluna 21\":\"1063.65\",\"Coluna 22\":\"1063.65\",\"Coluna 23\":\"1063.65\",\"Coluna 24\":\"1063.65\",\"Coluna 25\":\"4455.01\",\"Coluna 26\":\"4455.01\",\"Coluna 27\":\"4455.01\",\"Coluna 28\":\"4455.01\",\"Coluna 29\":\"4455.01\",\"Coluna 30\":\"4455.01\",\"Coluna 31\":\"2525.32\",\"Coluna 32\":\"2525.32\",\"Coluna 33\":\"2525.32\",\"Coluna 34\":\"2525.32\",\"Coluna 35\":\"2525.32\",\"Coluna 36\":\"2525.32\",\"Coluna 37\":\"0.00\",\"Coluna 38\":\"0.00\",\"Coluna 39\":\"0.00\"},{\"Fluxo\":\"DRE\",\"Linha\":15,\"Campo\":\"Impostos\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"-1675.83\",\"Coluna 2\":\"-1675.83\",\"Coluna 3\":\"-1675.83\",\"Coluna 4\":\"-1675.83\",\"Coluna 5\":\"-1675.83\",\"Coluna 6\":\"-1675.83\",\"Coluna 7\":\"-1019.74\",\"Coluna 8\":\"-1019.74\",\"Coluna 9\":\"-1019.74\",\"Coluna 10\":\"-1019.74\",\"Coluna 11\":\"-1019.74\",\"Coluna 12\":\"-1019.74\",\"Coluna 13\":\"-361.64\",\"Coluna 14\":\"-361.64\",\"Coluna 15\":\"-361.64\",\"Coluna 16\":\"-361.64\",\"Coluna 17\":\"-361.64\",\"Coluna 18\":\"-361.64\",\"Coluna 19\":\"-361.64\",\"Coluna 20\":\"-361.64\",\"Coluna 21\":\"-361.64\",\"Coluna 22\":\"-361.64\",\"Coluna 23\":\"-361.64\",\"Coluna 24\":\"-361.64\",\"Coluna 25\":\"-1514.70\",\"Coluna 26\":\"-1514.70\",\"Coluna 27\":\"-1514.70\",\"Coluna 28\":\"-1514.70\",\"Coluna 29\":\"-1514.70\",\"Coluna 30\":\"-1514.70\",\"Coluna 31\":\"-858.61\",\"Coluna 32\":\"-858.61\",\"Coluna 33\":\"-858.61\",\"Coluna 34\":\"-858.61\",\"Coluna 35\":\"-858.61\",\"Coluna 36\":\"-858.61\",\"Coluna 37\":\"0.00\",\"Coluna 38\":\"0.00\",\"Coluna 39\":\"-294332.22\"},{\"Fluxo\":\"DRE\",\"Linha\":16,\"Campo\":\"Lucro Líquido\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"3253.09\",\"Coluna 2\":\"3253.09\",\"Coluna 3\":\"3253.09\",\"Coluna 4\":\"3253.09\",\"Coluna 5\":\"3253.09\",\"Coluna 6\":\"3253.09\",\"Coluna 7\":\"1979.50\",\"Coluna 8\":\"1979.50\",\"Coluna 9\":\"1979.50\",\"Coluna 10\":\"1979.50\",\"Coluna 11\":\"1979.50\",\"Coluna 12\":\"1979.50\",\"Coluna 13\":\"702.01\",\"Coluna 14\":\"702.01\",\"Coluna 15\":\"702.01\",\"Coluna 16\":\"702.01\",\"Coluna 17\":\"702.01\",\"Coluna 18\":\"702.01\",\"Coluna 19\":\"702.01\",\"Coluna 20\":\"702.01\",\"Coluna 21\":\"702.01\",\"Coluna 22\":\"702.01\",\"Coluna 23\":\"702.01\",\"Coluna 24\":\"702.01\",\"Coluna 25\":\"2940.31\",\"Coluna 26\":\"2940.31\",\"Coluna 27\":\"2940.31\",\"Coluna 28\":\"2940.31\",\"Coluna 29\":\"2940.31\",\"Coluna 30\":\"2940.31\",\"Coluna 31\":\"1666.71\",\"Coluna 32\":\"1666.71\",\"Coluna 33\":\"1666.71\",\"Coluna 34\":\"1666.71\",\"Coluna 35\":\"1666.71\",\"Coluna 36\":\"1666.71\",\"Coluna 37\":\"0.00\",\"Coluna 38\":\"0.00\",\"Coluna 39\":\"-294332.22\"},{\"Fluxo\":\"\"},{\"Fluxo\":\"Imposto\",\"Linha\":1,\"Campo\":\"Ano\",\"Coluna 0\":2020.0,\"Coluna 1\":2020.0,\"Coluna 2\":2020.0,\"Coluna 3\":2020.0,\"Coluna 4\":2020.0,\"Coluna 5\":2021.0,\"Coluna 6\":2021.0,\"Coluna 7\":2021.0,\"Coluna 8\":2021.0,\"Coluna 9\":2021.0,\"Coluna 10\":2021.0,\"Coluna 11\":2021.0,\"Coluna 12\":2021.0,\"Coluna 13\":2021.0,\"Coluna 14\":2021.0,\"Coluna 15\":2021.0,\"Coluna 16\":2021.0,\"Coluna 17\":2022.0,\"Coluna 18\":2022.0,\"Coluna 19\":2022.0,\"Coluna 20\":2022.0,\"Coluna 21\":2022.0,\"Coluna 22\":2022.0,\"Coluna 23\":2022.0,\"Coluna 24\":2022.0,\"Coluna 25\":2022.0,\"Coluna 26\":2022.0,\"Coluna 27\":2022.0,\"Coluna 28\":2022.0,\"Coluna 29\":2023.0,\"Coluna 30\":2023.0,\"Coluna 31\":2023.0,\"Coluna 32\":2023.0,\"Coluna 33\":2023.0,\"Coluna 34\":2023.0,\"Coluna 35\":2023.0,\"Coluna 36\":2023.0,\"Coluna 37\":2023.0,\"Coluna 38\":2023.0,\"Coluna 39\":2023.0},{\"Fluxo\":\"Imposto\",\"Linha\":2,\"Campo\":\"Mês\",\"Coluna 0\":\"8/2020\",\"Coluna 1\":\"9/2020\",\"Coluna 2\":\"10/2020\",\"Coluna 3\":\"11/2020\",\"Coluna 4\":\"12/2020\",\"Coluna 5\":\"1/2021\",\"Coluna 6\":\"2/2021\",\"Coluna 7\":\"3/2021\",\"Coluna 8\":\"4/2021\",\"Coluna 9\":\"5/2021\",\"Coluna 10\":\"6/2021\",\"Coluna 11\":\"7/2021\",\"Coluna 12\":\"8/2021\",\"Coluna 13\":\"9/2021\",\"Coluna 14\":\"10/2021\",\"Coluna 15\":\"11/2021\",\"Coluna 16\":\"12/2021\",\"Coluna 17\":\"1/2022\",\"Coluna 18\":\"2/2022\",\"Coluna 19\":\"3/2022\",\"Coluna 20\":\"4/2022\",\"Coluna 21\":\"5/2022\",\"Coluna 22\":\"6/2022\",\"Coluna 23\":\"7/2022\",\"Coluna 24\":\"8/2022\",\"Coluna 25\":\"9/2022\",\"Coluna 26\":\"10/2022\",\"Coluna 27\":\"11/2022\",\"Coluna 28\":\"12/2022\",\"Coluna 29\":\"1/2023\",\"Coluna 30\":\"2/2023\",\"Coluna 31\":\"3/2023\",\"Coluna 32\":\"4/2023\",\"Coluna 33\":\"5/2023\",\"Coluna 34\":\"6/2023\",\"Coluna 35\":\"7/2023\",\"Coluna 36\":\"8/2023\",\"Coluna 37\":\"9/2023\",\"Coluna 38\":\"10/2023\",\"Coluna 39\":\"11/2023\"},{\"Fluxo\":\"Imposto\",\"Linha\":3,\"Campo\":\"EBITDA\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"41589.82\",\"Coluna 2\":\"41589.82\",\"Coluna 3\":\"41589.82\",\"Coluna 4\":\"41589.82\",\"Coluna 5\":\"41589.82\",\"Coluna 6\":\"41589.82\",\"Coluna 7\":\"39660.14\",\"Coluna 8\":\"39660.14\",\"Coluna 9\":\"39660.14\",\"Coluna 10\":\"39660.14\",\"Coluna 11\":\"39660.14\",\"Coluna 12\":\"39660.14\",\"Coluna 13\":\"37724.55\",\"Coluna 14\":\"37724.55\",\"Coluna 15\":\"37724.55\",\"Coluna 16\":\"37724.55\",\"Coluna 17\":\"37724.55\",\"Coluna 18\":\"37724.55\",\"Coluna 19\":\"37724.55\",\"Coluna 20\":\"37724.55\",\"Coluna 21\":\"37724.55\",\"Coluna 22\":\"37724.55\",\"Coluna 23\":\"37724.55\",\"Coluna 24\":\"37724.55\",\"Coluna 25\":\"35865.91\",\"Coluna 26\":\"35865.91\",\"Coluna 27\":\"35865.91\",\"Coluna 28\":\"35865.91\",\"Coluna 29\":\"35865.91\",\"Coluna 30\":\"35865.91\",\"Coluna 31\":\"33936.22\",\"Coluna 32\":\"33936.22\",\"Coluna 33\":\"33936.22\",\"Coluna 34\":\"33936.22\",\"Coluna 35\":\"33936.22\",\"Coluna 36\":\"33936.22\",\"Coluna 37\":\"0.00\",\"Coluna 38\":\"0.00\",\"Coluna 39\":\"0.00\"},{\"Fluxo\":\"Imposto\",\"Linha\":4,\"Campo\":\"Depreciação do Principal\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"-31410.90\",\"Coluna 2\":\"-31410.90\",\"Coluna 3\":\"-31410.90\",\"Coluna 4\":\"-31410.90\",\"Coluna 5\":\"-31410.90\",\"Coluna 6\":\"-31410.90\",\"Coluna 7\":\"-31410.90\",\"Coluna 8\":\"-31410.90\",\"Coluna 9\":\"-31410.90\",\"Coluna 10\":\"-31410.90\",\"Coluna 11\":\"-31410.90\",\"Coluna 12\":\"-31410.90\",\"Coluna 13\":\"-31410.90\",\"Coluna 14\":\"-31410.90\",\"Coluna 15\":\"-31410.90\",\"Coluna 16\":\"-31410.90\",\"Coluna 17\":\"-31410.90\",\"Coluna 18\":\"-31410.90\",\"Coluna 19\":\"-31410.90\",\"Coluna 20\":\"-31410.90\",\"Coluna 21\":\"-31410.90\",\"Coluna 22\":\"-31410.90\",\"Coluna 23\":\"-31410.90\",\"Coluna 24\":\"-31410.90\",\"Coluna 25\":\"-31410.90\",\"Coluna 26\":\"-31410.90\",\"Coluna 27\":\"-31410.90\",\"Coluna 28\":\"-31410.90\",\"Coluna 29\":\"-31410.90\",\"Coluna 30\":\"-31410.90\",\"Coluna 31\":\"-31410.90\",\"Coluna 32\":\"-31410.90\",\"Coluna 33\":\"-31410.90\",\"Coluna 34\":\"-31410.90\",\"Coluna 35\":\"-31410.90\",\"Coluna 36\":\"-31410.90\",\"Coluna 37\":\"0.00\",\"Coluna 38\":\"0.00\",\"Coluna 39\":\"0.00\"},{\"Fluxo\":\"Imposto\",\"Linha\":5,\"Campo\":\"Depreciação do Frete\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"0.00\",\"Coluna 2\":\"0.00\",\"Coluna 3\":\"0.00\",\"Coluna 4\":\"0.00\",\"Coluna 5\":\"0.00\",\"Coluna 6\":\"0.00\",\"Coluna 7\":\"0.00\",\"Coluna 8\":\"0.00\",\"Coluna 9\":\"0.00\",\"Coluna 10\":\"0.00\",\"Coluna 11\":\"0.00\",\"Coluna 12\":\"0.00\",\"Coluna 13\":\"0.00\",\"Coluna 14\":\"0.00\",\"Coluna 15\":\"0.00\",\"Coluna 16\":\"0.00\",\"Coluna 17\":\"0.00\",\"Coluna 18\":\"0.00\",\"Coluna 19\":\"0.00\",\"Coluna 20\":\"0.00\",\"Coluna 21\":\"0.00\",\"Coluna 22\":\"0.00\",\"Coluna 23\":\"0.00\",\"Coluna 24\":\"0.00\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\",\"Coluna 28\":\"0.00\",\"Coluna 29\":\"0.00\",\"Coluna 30\":\"0.00\",\"Coluna 31\":\"0.00\",\"Coluna 32\":\"0.00\",\"Coluna 33\":\"0.00\",\"Coluna 34\":\"0.00\",\"Coluna 35\":\"0.00\",\"Coluna 36\":\"0.00\",\"Coluna 37\":\"0.00\",\"Coluna 38\":\"0.00\",\"Coluna 39\":\"0.00\"},{\"Fluxo\":\"Imposto\",\"Linha\":6,\"Campo\":\"Depreciação dos Acessórios\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"-5250.00\",\"Coluna 2\":\"-5250.00\",\"Coluna 3\":\"-5250.00\",\"Coluna 4\":\"-5250.00\",\"Coluna 5\":\"-5250.00\",\"Coluna 6\":\"-5250.00\",\"Coluna 7\":\"-5250.00\",\"Coluna 8\":\"-5250.00\",\"Coluna 9\":\"-5250.00\",\"Coluna 10\":\"-5250.00\",\"Coluna 11\":\"-5250.00\",\"Coluna 12\":\"-5250.00\",\"Coluna 13\":\"-5250.00\",\"Coluna 14\":\"-5250.00\",\"Coluna 15\":\"-5250.00\",\"Coluna 16\":\"-5250.00\",\"Coluna 17\":\"-5250.00\",\"Coluna 18\":\"-5250.00\",\"Coluna 19\":\"-5250.00\",\"Coluna 20\":\"-5250.00\",\"Coluna 21\":\"-5250.00\",\"Coluna 22\":\"-5250.00\",\"Coluna 23\":\"-5250.00\",\"Coluna 24\":\"-5250.00\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\",\"Coluna 28\":\"0.00\",\"Coluna 29\":\"0.00\",\"Coluna 30\":\"0.00\",\"Coluna 31\":\"0.00\",\"Coluna 32\":\"0.00\",\"Coluna 33\":\"0.00\",\"Coluna 34\":\"0.00\",\"Coluna 35\":\"0.00\",\"Coluna 36\":\"0.00\",\"Coluna 37\":\"0.00\",\"Coluna 38\":\"0.00\",\"Coluna 39\":\"0.00\"},{\"Fluxo\":\"Imposto\",\"Linha\":7,\"Campo\":\"Ganho/Perda na Venda do Ativo\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"0.00\",\"Coluna 2\":\"0.00\",\"Coluna 3\":\"0.00\",\"Coluna 4\":\"0.00\",\"Coluna 5\":\"0.00\",\"Coluna 6\":\"0.00\",\"Coluna 7\":\"0.00\",\"Coluna 8\":\"0.00\",\"Coluna 9\":\"0.00\",\"Coluna 10\":\"0.00\",\"Coluna 11\":\"0.00\",\"Coluna 12\":\"0.00\",\"Coluna 13\":\"0.00\",\"Coluna 14\":\"0.00\",\"Coluna 15\":\"0.00\",\"Coluna 16\":\"0.00\",\"Coluna 17\":\"0.00\",\"Coluna 18\":\"0.00\",\"Coluna 19\":\"0.00\",\"Coluna 20\":\"0.00\",\"Coluna 21\":\"0.00\",\"Coluna 22\":\"0.00\",\"Coluna 23\":\"0.00\",\"Coluna 24\":\"0.00\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\",\"Coluna 28\":\"0.00\",\"Coluna 29\":\"0.00\",\"Coluna 30\":\"0.00\",\"Coluna 31\":\"0.00\",\"Coluna 32\":\"0.00\",\"Coluna 33\":\"0.00\",\"Coluna 34\":\"0.00\",\"Coluna 35\":\"0.00\",\"Coluna 36\":\"0.00\",\"Coluna 37\":\"0.00\",\"Coluna 38\":\"0.00\",\"Coluna 39\":\"841621.05\"},{\"Fluxo\":\"Imposto\",\"Linha\":8,\"Campo\":\"Lair\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"4928.92\",\"Coluna 2\":\"4928.92\",\"Coluna 3\":\"4928.92\",\"Coluna 4\":\"4928.92\",\"Coluna 5\":\"4928.92\",\"Coluna 6\":\"4928.92\",\"Coluna 7\":\"2999.24\",\"Coluna 8\":\"2999.24\",\"Coluna 9\":\"2999.24\",\"Coluna 10\":\"2999.24\",\"Coluna 11\":\"2999.24\",\"Coluna 12\":\"2999.24\",\"Coluna 13\":\"1063.65\",\"Coluna 14\":\"1063.65\",\"Coluna 15\":\"1063.65\",\"Coluna 16\":\"1063.65\",\"Coluna 17\":\"1063.65\",\"Coluna 18\":\"1063.65\",\"Coluna 19\":\"1063.65\",\"Coluna 20\":\"1063.65\",\"Coluna 21\":\"1063.65\",\"Coluna 22\":\"1063.65\",\"Coluna 23\":\"1063.65\",\"Coluna 24\":\"1063.65\",\"Coluna 25\":\"4455.01\",\"Coluna 26\":\"4455.01\",\"Coluna 27\":\"4455.01\",\"Coluna 28\":\"4455.01\",\"Coluna 29\":\"4455.01\",\"Coluna 30\":\"4455.01\",\"Coluna 31\":\"2525.32\",\"Coluna 32\":\"2525.32\",\"Coluna 33\":\"2525.32\",\"Coluna 34\":\"2525.32\",\"Coluna 35\":\"2525.32\",\"Coluna 36\":\"2525.32\",\"Coluna 37\":\"0.00\",\"Coluna 38\":\"0.00\",\"Coluna 39\":\"841621.05\"},{\"Fluxo\":\"Imposto\",\"Linha\":9,\"Campo\":\"Saldo Anual Acumulado do LAIR\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"0.00\",\"Coluna 2\":\"0.00\",\"Coluna 3\":\"0.00\",\"Coluna 4\":\"19715.69\",\"Coluna 5\":\"0.00\",\"Coluna 6\":\"0.00\",\"Coluna 7\":\"0.00\",\"Coluna 8\":\"0.00\",\"Coluna 9\":\"0.00\",\"Coluna 10\":\"0.00\",\"Coluna 11\":\"0.00\",\"Coluna 12\":\"0.00\",\"Coluna 13\":\"0.00\",\"Coluna 14\":\"0.00\",\"Coluna 15\":\"0.00\",\"Coluna 16\":\"32107.84\",\"Coluna 17\":\"0.00\",\"Coluna 18\":\"0.00\",\"Coluna 19\":\"0.00\",\"Coluna 20\":\"0.00\",\"Coluna 21\":\"0.00\",\"Coluna 22\":\"0.00\",\"Coluna 23\":\"0.00\",\"Coluna 24\":\"0.00\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\",\"Coluna 28\":\"26329.21\",\"Coluna 29\":\"0.00\",\"Coluna 30\":\"0.00\",\"Coluna 31\":\"0.00\",\"Coluna 32\":\"0.00\",\"Coluna 33\":\"0.00\",\"Coluna 34\":\"0.00\",\"Coluna 35\":\"0.00\",\"Coluna 36\":\"0.00\",\"Coluna 37\":\"0.00\",\"Coluna 38\":\"0.00\",\"Coluna 39\":\"865683.00\"},{\"Fluxo\":\"Imposto\",\"Linha\":10,\"Campo\":\"Saldo Mensal Acumulado do LAIR\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"4928.92\",\"Coluna 2\":\"9857.85\",\"Coluna 3\":\"14786.77\",\"Coluna 4\":\"0.00\",\"Coluna 5\":\"4928.92\",\"Coluna 6\":\"9857.85\",\"Coluna 7\":\"12857.08\",\"Coluna 8\":\"15856.32\",\"Coluna 9\":\"18855.55\",\"Coluna 10\":\"21854.79\",\"Coluna 11\":\"24854.02\",\"Coluna 12\":\"27853.26\",\"Coluna 13\":\"28916.90\",\"Coluna 14\":\"29980.55\",\"Coluna 15\":\"31044.20\",\"Coluna 16\":\"0.00\",\"Coluna 17\":\"1063.65\",\"Coluna 18\":\"2127.29\",\"Coluna 19\":\"3190.94\",\"Coluna 20\":\"4254.59\",\"Coluna 21\":\"5318.23\",\"Coluna 22\":\"6381.88\",\"Coluna 23\":\"7445.53\",\"Coluna 24\":\"8509.17\",\"Coluna 25\":\"12964.18\",\"Coluna 26\":\"17419.19\",\"Coluna 27\":\"21874.20\",\"Coluna 28\":\"0.00\",\"Coluna 29\":\"4455.01\",\"Coluna 30\":\"8910.02\",\"Coluna 31\":\"11435.34\",\"Coluna 32\":\"13960.66\",\"Coluna 33\":\"16485.99\",\"Coluna 34\":\"19011.31\",\"Coluna 35\":\"21536.63\",\"Coluna 36\":\"24061.95\",\"Coluna 37\":\"24061.95\",\"Coluna 38\":\"24061.95\",\"Coluna 39\":\"865683.00\"},{\"Fluxo\":\"Imposto\",\"Linha\":11,\"Campo\":\"Lucro Tributável antes do Prejuízo Fiscal\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"4928.92\",\"Coluna 2\":\"9857.85\",\"Coluna 3\":\"14786.77\",\"Coluna 4\":\"19715.69\",\"Coluna 5\":\"4928.92\",\"Coluna 6\":\"9857.85\",\"Coluna 7\":\"12857.08\",\"Coluna 8\":\"15856.32\",\"Coluna 9\":\"18855.55\",\"Coluna 10\":\"21854.79\",\"Coluna 11\":\"24854.02\",\"Coluna 12\":\"27853.26\",\"Coluna 13\":\"28916.90\",\"Coluna 14\":\"29980.55\",\"Coluna 15\":\"31044.20\",\"Coluna 16\":\"32107.84\",\"Coluna 17\":\"1063.65\",\"Coluna 18\":\"2127.29\",\"Coluna 19\":\"3190.94\",\"Coluna 20\":\"4254.59\",\"Coluna 21\":\"5318.23\",\"Coluna 22\":\"6381.88\",\"Coluna 23\":\"7445.53\",\"Coluna 24\":\"8509.17\",\"Coluna 25\":\"12964.18\",\"Coluna 26\":\"17419.19\",\"Coluna 27\":\"21874.20\",\"Coluna 28\":\"26329.21\",\"Coluna 29\":\"4455.01\",\"Coluna 30\":\"8910.02\",\"Coluna 31\":\"11435.34\",\"Coluna 32\":\"13960.66\",\"Coluna 33\":\"16485.99\",\"Coluna 34\":\"19011.31\",\"Coluna 35\":\"21536.63\",\"Coluna 36\":\"24061.95\",\"Coluna 37\":\"24061.95\",\"Coluna 38\":\"24061.95\",\"Coluna 39\":\"865683.00\"},{\"Fluxo\":\"Imposto\",\"Linha\":12,\"Campo\":\"Prejuízo Fiscal Usado Resultado\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"0.00\",\"Coluna 2\":\"0.00\",\"Coluna 3\":\"0.00\",\"Coluna 4\":\"0.00\",\"Coluna 5\":\"0.00\",\"Coluna 6\":\"0.00\",\"Coluna 7\":\"0.00\",\"Coluna 8\":\"0.00\",\"Coluna 9\":\"0.00\",\"Coluna 10\":\"0.00\",\"Coluna 11\":\"0.00\",\"Coluna 12\":\"0.00\",\"Coluna 13\":\"0.00\",\"Coluna 14\":\"0.00\",\"Coluna 15\":\"0.00\",\"Coluna 16\":\"0.00\",\"Coluna 17\":\"0.00\",\"Coluna 18\":\"0.00\",\"Coluna 19\":\"0.00\",\"Coluna 20\":\"0.00\",\"Coluna 21\":\"0.00\",\"Coluna 22\":\"0.00\",\"Coluna 23\":\"0.00\",\"Coluna 24\":\"0.00\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\",\"Coluna 28\":\"0.00\",\"Coluna 29\":\"0.00\",\"Coluna 30\":\"0.00\",\"Coluna 31\":\"0.00\",\"Coluna 32\":\"0.00\",\"Coluna 33\":\"0.00\",\"Coluna 34\":\"0.00\",\"Coluna 35\":\"0.00\",\"Coluna 36\":\"0.00\",\"Coluna 37\":\"0.00\",\"Coluna 38\":\"0.00\",\"Coluna 39\":\"0.00\"},{\"Fluxo\":\"Imposto\",\"Linha\":13,\"Campo\":\"Lucro Tributável depois do Prejuízo Fiscal\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"4928.92\",\"Coluna 2\":\"9857.85\",\"Coluna 3\":\"14786.77\",\"Coluna 4\":\"19715.69\",\"Coluna 5\":\"4928.92\",\"Coluna 6\":\"9857.85\",\"Coluna 7\":\"12857.08\",\"Coluna 8\":\"15856.32\",\"Coluna 9\":\"18855.55\",\"Coluna 10\":\"21854.79\",\"Coluna 11\":\"24854.02\",\"Coluna 12\":\"27853.26\",\"Coluna 13\":\"28916.90\",\"Coluna 14\":\"29980.55\",\"Coluna 15\":\"31044.20\",\"Coluna 16\":\"32107.84\",\"Coluna 17\":\"1063.65\",\"Coluna 18\":\"2127.29\",\"Coluna 19\":\"3190.94\",\"Coluna 20\":\"4254.59\",\"Coluna 21\":\"5318.23\",\"Coluna 22\":\"6381.88\",\"Coluna 23\":\"7445.53\",\"Coluna 24\":\"8509.17\",\"Coluna 25\":\"12964.18\",\"Coluna 26\":\"17419.19\",\"Coluna 27\":\"21874.20\",\"Coluna 28\":\"26329.21\",\"Coluna 29\":\"4455.01\",\"Coluna 30\":\"8910.02\",\"Coluna 31\":\"11435.34\",\"Coluna 32\":\"13960.66\",\"Coluna 33\":\"16485.99\",\"Coluna 34\":\"19011.31\",\"Coluna 35\":\"21536.63\",\"Coluna 36\":\"24061.95\",\"Coluna 37\":\"24061.95\",\"Coluna 38\":\"24061.95\",\"Coluna 39\":\"865683.00\"},{\"Fluxo\":\"Imposto\",\"Linha\":14,\"Campo\":\"Imposto Caixa\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"1675.83\",\"Coluna 2\":\"1675.83\",\"Coluna 3\":\"1675.83\",\"Coluna 4\":\"1675.83\",\"Coluna 5\":\"1675.83\",\"Coluna 6\":\"1675.83\",\"Coluna 7\":\"1019.74\",\"Coluna 8\":\"1019.74\",\"Coluna 9\":\"1019.74\",\"Coluna 10\":\"1019.74\",\"Coluna 11\":\"1019.74\",\"Coluna 12\":\"1019.74\",\"Coluna 13\":\"361.64\",\"Coluna 14\":\"361.64\",\"Coluna 15\":\"361.64\",\"Coluna 16\":\"361.64\",\"Coluna 17\":\"361.64\",\"Coluna 18\":\"361.64\",\"Coluna 19\":\"361.64\",\"Coluna 20\":\"361.64\",\"Coluna 21\":\"361.64\",\"Coluna 22\":\"361.64\",\"Coluna 23\":\"361.64\",\"Coluna 24\":\"361.64\",\"Coluna 25\":\"1514.70\",\"Coluna 26\":\"1514.70\",\"Coluna 27\":\"1514.70\",\"Coluna 28\":\"1514.70\",\"Coluna 29\":\"1514.70\",\"Coluna 30\":\"1514.70\",\"Coluna 31\":\"858.61\",\"Coluna 32\":\"858.61\",\"Coluna 33\":\"858.61\",\"Coluna 34\":\"858.61\",\"Coluna 35\":\"858.61\",\"Coluna 36\":\"858.61\",\"Coluna 37\":\"0.00\",\"Coluna 38\":\"0.00\",\"Coluna 39\":\"294332.22\"},{\"Fluxo\":\"Imposto\",\"Linha\":15,\"Campo\":\"Prejuízo Fiscal BOP\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"0.00\",\"Coluna 2\":\"0.00\",\"Coluna 3\":\"0.00\",\"Coluna 4\":\"0.00\",\"Coluna 5\":\"0.00\",\"Coluna 6\":\"0.00\",\"Coluna 7\":\"0.00\",\"Coluna 8\":\"0.00\",\"Coluna 9\":\"0.00\",\"Coluna 10\":\"0.00\",\"Coluna 11\":\"0.00\",\"Coluna 12\":\"0.00\",\"Coluna 13\":\"0.00\",\"Coluna 14\":\"0.00\",\"Coluna 15\":\"0.00\",\"Coluna 16\":\"0.00\",\"Coluna 17\":\"0.00\",\"Coluna 18\":\"0.00\",\"Coluna 19\":\"0.00\",\"Coluna 20\":\"0.00\",\"Coluna 21\":\"0.00\",\"Coluna 22\":\"0.00\",\"Coluna 23\":\"0.00\",\"Coluna 24\":\"0.00\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\",\"Coluna 28\":\"0.00\",\"Coluna 29\":\"0.00\",\"Coluna 30\":\"0.00\",\"Coluna 31\":\"0.00\",\"Coluna 32\":\"0.00\",\"Coluna 33\":\"0.00\",\"Coluna 34\":\"0.00\",\"Coluna 35\":\"0.00\",\"Coluna 36\":\"0.00\",\"Coluna 37\":\"0.00\",\"Coluna 38\":\"0.00\",\"Coluna 39\":\"0.00\"},{\"Fluxo\":\"Imposto\",\"Linha\":16,\"Campo\":\"Prejuízo Fiscal Criado\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"0.00\",\"Coluna 2\":\"0.00\",\"Coluna 3\":\"0.00\",\"Coluna 4\":\"0.00\",\"Coluna 5\":\"0.00\",\"Coluna 6\":\"0.00\",\"Coluna 7\":\"0.00\",\"Coluna 8\":\"0.00\",\"Coluna 9\":\"0.00\",\"Coluna 10\":\"0.00\",\"Coluna 11\":\"0.00\",\"Coluna 12\":\"0.00\",\"Coluna 13\":\"0.00\",\"Coluna 14\":\"0.00\",\"Coluna 15\":\"0.00\",\"Coluna 16\":\"0.00\",\"Coluna 17\":\"0.00\",\"Coluna 18\":\"0.00\",\"Coluna 19\":\"0.00\",\"Coluna 20\":\"0.00\",\"Coluna 21\":\"0.00\",\"Coluna 22\":\"0.00\",\"Coluna 23\":\"0.00\",\"Coluna 24\":\"0.00\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\",\"Coluna 28\":\"0.00\",\"Coluna 29\":\"0.00\",\"Coluna 30\":\"0.00\",\"Coluna 31\":\"0.00\",\"Coluna 32\":\"0.00\",\"Coluna 33\":\"0.00\",\"Coluna 34\":\"0.00\",\"Coluna 35\":\"0.00\",\"Coluna 36\":\"0.00\",\"Coluna 37\":\"0.00\",\"Coluna 38\":\"0.00\",\"Coluna 39\":\"0.00\"},{\"Fluxo\":\"Imposto\",\"Linha\":17,\"Campo\":\"Prejuízo Fiscal Usado\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"0.00\",\"Coluna 2\":\"0.00\",\"Coluna 3\":\"0.00\",\"Coluna 4\":\"0.00\",\"Coluna 5\":\"0.00\",\"Coluna 6\":\"0.00\",\"Coluna 7\":\"0.00\",\"Coluna 8\":\"0.00\",\"Coluna 9\":\"0.00\",\"Coluna 10\":\"0.00\",\"Coluna 11\":\"0.00\",\"Coluna 12\":\"0.00\",\"Coluna 13\":\"0.00\",\"Coluna 14\":\"0.00\",\"Coluna 15\":\"0.00\",\"Coluna 16\":\"0.00\",\"Coluna 17\":\"0.00\",\"Coluna 18\":\"0.00\",\"Coluna 19\":\"0.00\",\"Coluna 20\":\"0.00\",\"Coluna 21\":\"0.00\",\"Coluna 22\":\"0.00\",\"Coluna 23\":\"0.00\",\"Coluna 24\":\"0.00\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\",\"Coluna 28\":\"0.00\",\"Coluna 29\":\"0.00\",\"Coluna 30\":\"0.00\",\"Coluna 31\":\"0.00\",\"Coluna 32\":\"0.00\",\"Coluna 33\":\"0.00\",\"Coluna 34\":\"0.00\",\"Coluna 35\":\"0.00\",\"Coluna 36\":\"0.00\",\"Coluna 37\":\"0.00\",\"Coluna 38\":\"0.00\",\"Coluna 39\":\"0.00\"},{\"Fluxo\":\"Imposto\",\"Linha\":18,\"Campo\":\"Prejuízo Fiscal EOP \",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"0.00\",\"Coluna 2\":\"0.00\",\"Coluna 3\":\"0.00\",\"Coluna 4\":\"0.00\",\"Coluna 5\":\"0.00\",\"Coluna 6\":\"0.00\",\"Coluna 7\":\"0.00\",\"Coluna 8\":\"0.00\",\"Coluna 9\":\"0.00\",\"Coluna 10\":\"0.00\",\"Coluna 11\":\"0.00\",\"Coluna 12\":\"0.00\",\"Coluna 13\":\"0.00\",\"Coluna 14\":\"0.00\",\"Coluna 15\":\"0.00\",\"Coluna 16\":\"0.00\",\"Coluna 17\":\"0.00\",\"Coluna 18\":\"0.00\",\"Coluna 19\":\"0.00\",\"Coluna 20\":\"0.00\",\"Coluna 21\":\"0.00\",\"Coluna 22\":\"0.00\",\"Coluna 23\":\"0.00\",\"Coluna 24\":\"0.00\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\",\"Coluna 28\":\"0.00\",\"Coluna 29\":\"0.00\",\"Coluna 30\":\"0.00\",\"Coluna 31\":\"0.00\",\"Coluna 32\":\"0.00\",\"Coluna 33\":\"0.00\",\"Coluna 34\":\"0.00\",\"Coluna 35\":\"0.00\",\"Coluna 36\":\"0.00\",\"Coluna 37\":\"0.00\",\"Coluna 38\":\"0.00\",\"Coluna 39\":\"0.00\"},{\"Fluxo\":\"Imposto\",\"Linha\":19,\"Campo\":\"Saldo Acumulado do Prejuízo Fiscal Criado\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"0.00\",\"Coluna 2\":\"0.00\",\"Coluna 3\":\"0.00\",\"Coluna 4\":\"0.00\",\"Coluna 5\":\"0.00\",\"Coluna 6\":\"0.00\",\"Coluna 7\":\"0.00\",\"Coluna 8\":\"0.00\",\"Coluna 9\":\"0.00\",\"Coluna 10\":\"0.00\",\"Coluna 11\":\"0.00\",\"Coluna 12\":\"0.00\",\"Coluna 13\":\"0.00\",\"Coluna 14\":\"0.00\",\"Coluna 15\":\"0.00\",\"Coluna 16\":\"0.00\",\"Coluna 17\":\"0.00\",\"Coluna 18\":\"0.00\",\"Coluna 19\":\"0.00\",\"Coluna 20\":\"0.00\",\"Coluna 21\":\"0.00\",\"Coluna 22\":\"0.00\",\"Coluna 23\":\"0.00\",\"Coluna 24\":\"0.00\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\",\"Coluna 28\":\"0.00\",\"Coluna 29\":\"0.00\",\"Coluna 30\":\"0.00\",\"Coluna 31\":\"0.00\",\"Coluna 32\":\"0.00\",\"Coluna 33\":\"0.00\",\"Coluna 34\":\"0.00\",\"Coluna 35\":\"0.00\",\"Coluna 36\":\"0.00\",\"Coluna 37\":\"0.00\",\"Coluna 38\":\"0.00\",\"Coluna 39\":\"0.00\"},{\"Fluxo\":\"\"},{\"Fluxo\":\"Caixa\",\"Linha\":1,\"Campo\":\"Ano\",\"Coluna 0\":2020.0,\"Coluna 1\":2020.0,\"Coluna 2\":2020.0,\"Coluna 3\":2020.0,\"Coluna 4\":2020.0,\"Coluna 5\":2021.0,\"Coluna 6\":2021.0,\"Coluna 7\":2021.0,\"Coluna 8\":2021.0,\"Coluna 9\":2021.0,\"Coluna 10\":2021.0,\"Coluna 11\":2021.0,\"Coluna 12\":2021.0,\"Coluna 13\":2021.0,\"Coluna 14\":2021.0,\"Coluna 15\":2021.0,\"Coluna 16\":2021.0,\"Coluna 17\":2022.0,\"Coluna 18\":2022.0,\"Coluna 19\":2022.0,\"Coluna 20\":2022.0,\"Coluna 21\":2022.0,\"Coluna 22\":2022.0,\"Coluna 23\":2022.0,\"Coluna 24\":2022.0,\"Coluna 25\":2022.0,\"Coluna 26\":2022.0,\"Coluna 27\":2022.0,\"Coluna 28\":2022.0,\"Coluna 29\":2023.0,\"Coluna 30\":2023.0,\"Coluna 31\":2023.0,\"Coluna 32\":2023.0,\"Coluna 33\":2023.0,\"Coluna 34\":2023.0,\"Coluna 35\":2023.0,\"Coluna 36\":2023.0,\"Coluna 37\":2023.0,\"Coluna 38\":2023.0,\"Coluna 39\":2023.0},{\"Fluxo\":\"Caixa\",\"Linha\":2,\"Campo\":\"Mês\",\"Coluna 0\":\"8/2020\",\"Coluna 1\":\"9/2020\",\"Coluna 2\":\"10/2020\",\"Coluna 3\":\"11/2020\",\"Coluna 4\":\"12/2020\",\"Coluna 5\":\"1/2021\",\"Coluna 6\":\"2/2021\",\"Coluna 7\":\"3/2021\",\"Coluna 8\":\"4/2021\",\"Coluna 9\":\"5/2021\",\"Coluna 10\":\"6/2021\",\"Coluna 11\":\"7/2021\",\"Coluna 12\":\"8/2021\",\"Coluna 13\":\"9/2021\",\"Coluna 14\":\"10/2021\",\"Coluna 15\":\"11/2021\",\"Coluna 16\":\"12/2021\",\"Coluna 17\":\"1/2022\",\"Coluna 18\":\"2/2022\",\"Coluna 19\":\"3/2022\",\"Coluna 20\":\"4/2022\",\"Coluna 21\":\"5/2022\",\"Coluna 22\":\"6/2022\",\"Coluna 23\":\"7/2022\",\"Coluna 24\":\"8/2022\",\"Coluna 25\":\"9/2022\",\"Coluna 26\":\"10/2022\",\"Coluna 27\":\"11/2022\",\"Coluna 28\":\"12/2022\",\"Coluna 29\":\"1/2023\",\"Coluna 30\":\"2/2023\",\"Coluna 31\":\"3/2023\",\"Coluna 32\":\"4/2023\",\"Coluna 33\":\"5/2023\",\"Coluna 34\":\"6/2023\",\"Coluna 35\":\"7/2023\",\"Coluna 36\":\"8/2023\",\"Coluna 37\":\"9/2023\",\"Coluna 38\":\"10/2023\",\"Coluna 39\":\"11/2023\"},{\"Fluxo\":\"Caixa\",\"Linha\":3,\"Campo\":\"Receita\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"3975.62\",\"Coluna 2\":\"52070.28\",\"Coluna 3\":\"52070.28\",\"Coluna 4\":\"52070.28\",\"Coluna 5\":\"52070.28\",\"Coluna 6\":\"52070.28\",\"Coluna 7\":\"52070.28\",\"Coluna 8\":\"52070.28\",\"Coluna 9\":\"52070.28\",\"Coluna 10\":\"52070.28\",\"Coluna 11\":\"52070.28\",\"Coluna 12\":\"52070.28\",\"Coluna 13\":\"52070.28\",\"Coluna 14\":\"53994.07\",\"Coluna 15\":\"53994.07\",\"Coluna 16\":\"53994.07\",\"Coluna 17\":\"53994.07\",\"Coluna 18\":\"53994.07\",\"Coluna 19\":\"53994.07\",\"Coluna 20\":\"53994.07\",\"Coluna 21\":\"53994.07\",\"Coluna 22\":\"53994.07\",\"Coluna 23\":\"53994.07\",\"Coluna 24\":\"53994.07\",\"Coluna 25\":\"53994.07\",\"Coluna 26\":\"55994.81\",\"Coluna 27\":\"55994.81\",\"Coluna 28\":\"55994.81\",\"Coluna 29\":\"55994.81\",\"Coluna 30\":\"55994.81\",\"Coluna 31\":\"55994.81\",\"Coluna 32\":\"55994.81\",\"Coluna 33\":\"55994.81\",\"Coluna 34\":\"55994.81\",\"Coluna 35\":\"55994.81\",\"Coluna 36\":\"55994.81\",\"Coluna 37\":\"52019.19\",\"Coluna 38\":\"0.00\",\"Coluna 39\":\"0.00\"},{\"Fluxo\":\"Caixa\",\"Linha\":4,\"Campo\":\"Custos\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"-10480.46\",\"Coluna 2\":\"-10480.46\",\"Coluna 3\":\"-10480.46\",\"Coluna 4\":\"-10480.46\",\"Coluna 5\":\"-10480.46\",\"Coluna 6\":\"-10480.46\",\"Coluna 7\":\"-12410.15\",\"Coluna 8\":\"-12410.15\",\"Coluna 9\":\"-12410.15\",\"Coluna 10\":\"-12410.15\",\"Coluna 11\":\"-12410.15\",\"Coluna 12\":\"-12410.15\",\"Coluna 13\":\"-16269.52\",\"Coluna 14\":\"-16269.52\",\"Coluna 15\":\"-16269.52\",\"Coluna 16\":\"-16269.52\",\"Coluna 17\":\"-16269.52\",\"Coluna 18\":\"-16269.52\",\"Coluna 19\":\"-16269.52\",\"Coluna 20\":\"-16269.52\",\"Coluna 21\":\"-16269.52\",\"Coluna 22\":\"-16269.52\",\"Coluna 23\":\"-16269.52\",\"Coluna 24\":\"-16269.52\",\"Coluna 25\":\"-20128.90\",\"Coluna 26\":\"-20128.90\",\"Coluna 27\":\"-20128.90\",\"Coluna 28\":\"-20128.90\",\"Coluna 29\":\"-20128.90\",\"Coluna 30\":\"-20128.90\",\"Coluna 31\":\"-22058.59\",\"Coluna 32\":\"-22058.59\",\"Coluna 33\":\"-22058.59\",\"Coluna 34\":\"-22058.59\",\"Coluna 35\":\"-22058.59\",\"Coluna 36\":\"-22058.59\",\"Coluna 37\":\"0.00\",\"Coluna 38\":\"0.00\",\"Coluna 39\":\"0.00\"},{\"Fluxo\":\"Caixa\",\"Linha\":5,\"Campo\":\"EBITDA\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"-6504.84\",\"Coluna 2\":\"41589.82\",\"Coluna 3\":\"41589.82\",\"Coluna 4\":\"41589.82\",\"Coluna 5\":\"41589.82\",\"Coluna 6\":\"41589.82\",\"Coluna 7\":\"39660.14\",\"Coluna 8\":\"39660.14\",\"Coluna 9\":\"39660.14\",\"Coluna 10\":\"39660.14\",\"Coluna 11\":\"39660.14\",\"Coluna 12\":\"39660.14\",\"Coluna 13\":\"35800.76\",\"Coluna 14\":\"37724.55\",\"Coluna 15\":\"37724.55\",\"Coluna 16\":\"37724.55\",\"Coluna 17\":\"37724.55\",\"Coluna 18\":\"37724.55\",\"Coluna 19\":\"37724.55\",\"Coluna 20\":\"37724.55\",\"Coluna 21\":\"37724.55\",\"Coluna 22\":\"37724.55\",\"Coluna 23\":\"37724.55\",\"Coluna 24\":\"37724.55\",\"Coluna 25\":\"33865.17\",\"Coluna 26\":\"35865.91\",\"Coluna 27\":\"35865.91\",\"Coluna 28\":\"35865.91\",\"Coluna 29\":\"35865.91\",\"Coluna 30\":\"35865.91\",\"Coluna 31\":\"33936.22\",\"Coluna 32\":\"33936.22\",\"Coluna 33\":\"33936.22\",\"Coluna 34\":\"33936.22\",\"Coluna 35\":\"33936.22\",\"Coluna 36\":\"33936.22\",\"Coluna 37\":\"52019.19\",\"Coluna 38\":\"0.00\",\"Coluna 39\":\"0.00\"},{\"Fluxo\":\"Caixa\",\"Linha\":6,\"Campo\":\"Depreciação\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"-36660.90\",\"Coluna 2\":\"-36660.90\",\"Coluna 3\":\"-36660.90\",\"Coluna 4\":\"-36660.90\",\"Coluna 5\":\"-36660.90\",\"Coluna 6\":\"-36660.90\",\"Coluna 7\":\"-36660.90\",\"Coluna 8\":\"-36660.90\",\"Coluna 9\":\"-36660.90\",\"Coluna 10\":\"-36660.90\",\"Coluna 11\":\"-36660.90\",\"Coluna 12\":\"-36660.90\",\"Coluna 13\":\"-36660.90\",\"Coluna 14\":\"-36660.90\",\"Coluna 15\":\"-36660.90\",\"Coluna 16\":\"-36660.90\",\"Coluna 17\":\"-36660.90\",\"Coluna 18\":\"-36660.90\",\"Coluna 19\":\"-36660.90\",\"Coluna 20\":\"-36660.90\",\"Coluna 21\":\"-36660.90\",\"Coluna 22\":\"-36660.90\",\"Coluna 23\":\"-36660.90\",\"Coluna 24\":\"-36660.90\",\"Coluna 25\":\"-31410.90\",\"Coluna 26\":\"-31410.90\",\"Coluna 27\":\"-31410.90\",\"Coluna 28\":\"-31410.90\",\"Coluna 29\":\"-31410.90\",\"Coluna 30\":\"-31410.90\",\"Coluna 31\":\"-31410.90\",\"Coluna 32\":\"-31410.90\",\"Coluna 33\":\"-31410.90\",\"Coluna 34\":\"-31410.90\",\"Coluna 35\":\"-31410.90\",\"Coluna 36\":\"-31410.90\",\"Coluna 37\":\"0.00\",\"Coluna 38\":\"0.00\",\"Coluna 39\":\"0.00\"},{\"Fluxo\":\"Caixa\",\"Linha\":7,\"Campo\":\"EBIT\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"-43165.74\",\"Coluna 2\":\"4928.92\",\"Coluna 3\":\"4928.92\",\"Coluna 4\":\"4928.92\",\"Coluna 5\":\"4928.92\",\"Coluna 6\":\"4928.92\",\"Coluna 7\":\"2999.24\",\"Coluna 8\":\"2999.24\",\"Coluna 9\":\"2999.24\",\"Coluna 10\":\"2999.24\",\"Coluna 11\":\"2999.24\",\"Coluna 12\":\"2999.24\",\"Coluna 13\":\"-860.14\",\"Coluna 14\":\"1063.65\",\"Coluna 15\":\"1063.65\",\"Coluna 16\":\"1063.65\",\"Coluna 17\":\"1063.65\",\"Coluna 18\":\"1063.65\",\"Coluna 19\":\"1063.65\",\"Coluna 20\":\"1063.65\",\"Coluna 21\":\"1063.65\",\"Coluna 22\":\"1063.65\",\"Coluna 23\":\"1063.65\",\"Coluna 24\":\"1063.65\",\"Coluna 25\":\"2454.27\",\"Coluna 26\":\"4455.01\",\"Coluna 27\":\"4455.01\",\"Coluna 28\":\"4455.01\",\"Coluna 29\":\"4455.01\",\"Coluna 30\":\"4455.01\",\"Coluna 31\":\"2525.32\",\"Coluna 32\":\"2525.32\",\"Coluna 33\":\"2525.32\",\"Coluna 34\":\"2525.32\",\"Coluna 35\":\"2525.32\",\"Coluna 36\":\"2525.32\",\"Coluna 37\":\"52019.19\",\"Coluna 38\":\"0.00\",\"Coluna 39\":\"0.00\"},{\"Fluxo\":\"Caixa\",\"Linha\":8,\"Campo\":\"Impostos\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"-1675.83\",\"Coluna 2\":\"-1675.83\",\"Coluna 3\":\"-1675.83\",\"Coluna 4\":\"-1675.83\",\"Coluna 5\":\"-1675.83\",\"Coluna 6\":\"-1675.83\",\"Coluna 7\":\"-1019.74\",\"Coluna 8\":\"-1019.74\",\"Coluna 9\":\"-1019.74\",\"Coluna 10\":\"-1019.74\",\"Coluna 11\":\"-1019.74\",\"Coluna 12\":\"-1019.74\",\"Coluna 13\":\"-361.64\",\"Coluna 14\":\"-361.64\",\"Coluna 15\":\"-361.64\",\"Coluna 16\":\"-361.64\",\"Coluna 17\":\"-361.64\",\"Coluna 18\":\"-361.64\",\"Coluna 19\":\"-361.64\",\"Coluna 20\":\"-361.64\",\"Coluna 21\":\"-361.64\",\"Coluna 22\":\"-361.64\",\"Coluna 23\":\"-361.64\",\"Coluna 24\":\"-361.64\",\"Coluna 25\":\"-1514.70\",\"Coluna 26\":\"-1514.70\",\"Coluna 27\":\"-1514.70\",\"Coluna 28\":\"-1514.70\",\"Coluna 29\":\"-1514.70\",\"Coluna 30\":\"-1514.70\",\"Coluna 31\":\"-858.61\",\"Coluna 32\":\"-858.61\",\"Coluna 33\":\"-858.61\",\"Coluna 34\":\"-858.61\",\"Coluna 35\":\"-858.61\",\"Coluna 36\":\"-858.61\",\"Coluna 37\":\"0.00\",\"Coluna 38\":\"0.00\",\"Coluna 39\":\"-294332.22\"},{\"Fluxo\":\"Caixa\",\"Linha\":9,\"Campo\":\"FCO\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"-8180.68\",\"Coluna 2\":\"39913.99\",\"Coluna 3\":\"39913.99\",\"Coluna 4\":\"39913.99\",\"Coluna 5\":\"39913.99\",\"Coluna 6\":\"39913.99\",\"Coluna 7\":\"38640.40\",\"Coluna 8\":\"38640.40\",\"Coluna 9\":\"38640.40\",\"Coluna 10\":\"38640.40\",\"Coluna 11\":\"38640.40\",\"Coluna 12\":\"38640.40\",\"Coluna 13\":\"35439.12\",\"Coluna 14\":\"37362.91\",\"Coluna 15\":\"37362.91\",\"Coluna 16\":\"37362.91\",\"Coluna 17\":\"37362.91\",\"Coluna 18\":\"37362.91\",\"Coluna 19\":\"37362.91\",\"Coluna 20\":\"37362.91\",\"Coluna 21\":\"37362.91\",\"Coluna 22\":\"37362.91\",\"Coluna 23\":\"37362.91\",\"Coluna 24\":\"37362.91\",\"Coluna 25\":\"32350.47\",\"Coluna 26\":\"34351.21\",\"Coluna 27\":\"34351.21\",\"Coluna 28\":\"34351.21\",\"Coluna 29\":\"34351.21\",\"Coluna 30\":\"34351.21\",\"Coluna 31\":\"33077.61\",\"Coluna 32\":\"33077.61\",\"Coluna 33\":\"33077.61\",\"Coluna 34\":\"33077.61\",\"Coluna 35\":\"33077.61\",\"Coluna 36\":\"33077.61\",\"Coluna 37\":\"52019.19\",\"Coluna 38\":\"0.00\",\"Coluna 39\":\"-294332.22\"},{\"Fluxo\":\"Caixa\",\"Linha\":10,\"Campo\":\"Capex\",\"Coluna 0\":\"-2010654.00\",\"Coluna 1\":\"0.00\",\"Coluna 2\":\"0.00\",\"Coluna 3\":\"0.00\",\"Coluna 4\":\"0.00\",\"Coluna 5\":\"0.00\",\"Coluna 6\":\"0.00\",\"Coluna 7\":\"0.00\",\"Coluna 8\":\"0.00\",\"Coluna 9\":\"0.00\",\"Coluna 10\":\"0.00\",\"Coluna 11\":\"0.00\",\"Coluna 12\":\"0.00\",\"Coluna 13\":\"0.00\",\"Coluna 14\":\"0.00\",\"Coluna 15\":\"0.00\",\"Coluna 16\":\"0.00\",\"Coluna 17\":\"0.00\",\"Coluna 18\":\"0.00\",\"Coluna 19\":\"0.00\",\"Coluna 20\":\"0.00\",\"Coluna 21\":\"0.00\",\"Coluna 22\":\"0.00\",\"Coluna 23\":\"0.00\",\"Coluna 24\":\"0.00\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\",\"Coluna 28\":\"0.00\",\"Coluna 29\":\"0.00\",\"Coluna 30\":\"0.00\",\"Coluna 31\":\"0.00\",\"Coluna 32\":\"0.00\",\"Coluna 33\":\"0.00\",\"Coluna 34\":\"0.00\",\"Coluna 35\":\"0.00\",\"Coluna 36\":\"0.00\",\"Coluna 37\":\"0.00\",\"Coluna 38\":\"0.00\",\"Coluna 39\":\"0.00\"},{\"Fluxo\":\"Caixa\",\"Linha\":11,\"Campo\":\"Adiantamento de PMT\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"0.00\",\"Coluna 2\":\"0.00\",\"Coluna 3\":\"0.00\",\"Coluna 4\":\"0.00\",\"Coluna 5\":\"0.00\",\"Coluna 6\":\"0.00\",\"Coluna 7\":\"0.00\",\"Coluna 8\":\"0.00\",\"Coluna 9\":\"0.00\",\"Coluna 10\":\"0.00\",\"Coluna 11\":\"0.00\",\"Coluna 12\":\"0.00\",\"Coluna 13\":\"0.00\",\"Coluna 14\":\"0.00\",\"Coluna 15\":\"0.00\",\"Coluna 16\":\"0.00\",\"Coluna 17\":\"0.00\",\"Coluna 18\":\"0.00\",\"Coluna 19\":\"0.00\",\"Coluna 20\":\"0.00\",\"Coluna 21\":\"0.00\",\"Coluna 22\":\"0.00\",\"Coluna 23\":\"0.00\",\"Coluna 24\":\"0.00\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\",\"Coluna 28\":\"0.00\",\"Coluna 29\":\"0.00\",\"Coluna 30\":\"0.00\",\"Coluna 31\":\"0.00\",\"Coluna 32\":\"0.00\",\"Coluna 33\":\"0.00\",\"Coluna 34\":\"0.00\",\"Coluna 35\":\"0.00\",\"Coluna 36\":\"0.00\",\"Coluna 37\":\"0.00\",\"Coluna 38\":\"0.00\",\"Coluna 39\":\"0.00\"},{\"Fluxo\":\"Caixa\",\"Linha\":12,\"Campo\":\"Venda de Ativo\",\"Coluna 0\":\"0.00\",\"Coluna 1\":\"0.00\",\"Coluna 2\":\"0.00\",\"Coluna 3\":\"0.00\",\"Coluna 4\":\"0.00\",\"Coluna 5\":\"0.00\",\"Coluna 6\":\"0.00\",\"Coluna 7\":\"0.00\",\"Coluna 8\":\"0.00\",\"Coluna 9\":\"0.00\",\"Coluna 10\":\"0.00\",\"Coluna 11\":\"0.00\",\"Coluna 12\":\"0.00\",\"Coluna 13\":\"0.00\",\"Coluna 14\":\"0.00\",\"Coluna 15\":\"0.00\",\"Coluna 16\":\"0.00\",\"Coluna 17\":\"0.00\",\"Coluna 18\":\"0.00\",\"Coluna 19\":\"0.00\",\"Coluna 20\":\"0.00\",\"Coluna 21\":\"0.00\",\"Coluna 22\":\"0.00\",\"Coluna 23\":\"0.00\",\"Coluna 24\":\"0.00\",\"Coluna 25\":\"0.00\",\"Coluna 26\":\"0.00\",\"Coluna 27\":\"0.00\",\"Coluna 28\":\"0.00\",\"Coluna 29\":\"0.00\",\"Coluna 30\":\"0.00\",\"Coluna 31\":\"0.00\",\"Coluna 32\":\"0.00\",\"Coluna 33\":\"0.00\",\"Coluna 34\":\"0.00\",\"Coluna 35\":\"0.00\",\"Coluna 36\":\"0.00\",\"Coluna 37\":\"0.00\",\"Coluna 38\":\"0.00\",\"Coluna 39\":\"1501249.95\"},{\"Fluxo\":\"Caixa\",\"Linha\":13,\"Campo\":\"FCL\",\"Coluna 0\":\"-2010654.00\",\"Coluna 1\":\"-8180.68\",\"Coluna 2\":\"39913.99\",\"Coluna 3\":\"39913.99\",\"Coluna 4\":\"39913.99\",\"Coluna 5\":\"39913.99\",\"Coluna 6\":\"39913.99\",\"Coluna 7\":\"38640.40\",\"Coluna 8\":\"38640.40\",\"Coluna 9\":\"38640.40\",\"Coluna 10\":\"38640.40\",\"Coluna 11\":\"38640.40\",\"Coluna 12\":\"38640.40\",\"Coluna 13\":\"35439.12\",\"Coluna 14\":\"37362.91\",\"Coluna 15\":\"37362.91\",\"Coluna 16\":\"37362.91\",\"Coluna 17\":\"37362.91\",\"Coluna 18\":\"37362.91\",\"Coluna 19\":\"37362.91\",\"Coluna 20\":\"37362.91\",\"Coluna 21\":\"37362.91\",\"Coluna 22\":\"37362.91\",\"Coluna 23\":\"37362.91\",\"Coluna 24\":\"37362.91\",\"Coluna 25\":\"32350.47\",\"Coluna 26\":\"34351.21\",\"Coluna 27\":\"34351.21\",\"Coluna 28\":\"34351.21\",\"Coluna 29\":\"34351.21\",\"Coluna 30\":\"34351.21\",\"Coluna 31\":\"33077.61\",\"Coluna 32\":\"33077.61\",\"Coluna 33\":\"33077.61\",\"Coluna 34\":\"33077.61\",\"Coluna 35\":\"33077.61\",\"Coluna 36\":\"33077.61\",\"Coluna 37\":\"52019.19\",\"Coluna 38\":\"0.00\",\"Coluna 39\":\"1206917.73\"}]","INPUT":"{\"Id\":\"0QL5A000005PXMqWAO\",\"QuoteNumber\":\"00000255\",\"QuoteId\":\"0Q05A0000024bSUSAY\",\"LineNumber\":\"00000357\",\"ProductId\":\"01t5A000008e2IrQAI\",\"ProductCode\":\"PL004301\",\"Quantity\":45.00,\"Time\":36,\"LicensePlateUF\":\"MG\",\"DeliveryUF\":\"MG\",\"DeliveryCityType\":\"Capital\",\"DeliveryMode\":\"Retirada do cliente na Concessionária\",\"ShippingResponsibility\":\"Ouro Verde\",\"Readjustment\":\"Sim\",\"LicensePlateEnd\":\"Não\",\"LicensePlateStart\":\"Não\",\"UsageType\":\"EntregaNor\",\"RoadType\":\"Asfalto\",\"KM\":2500,\"ThirdInsurance\":\"Sim\",\"VehicleInsurance\":\"Sim\",\"MoralDamage\":0.0,\"PassengerInjury\":0.0,\"FranchisePercent\":10.00,\"Franchise\":0.0,\"TireQuantity\":4,\"MaintenanceType\":\"Total (Preventiva + Corretiva)\",\"ReserveVehicle\":\"Não\",\"ReserveVehicleType\":\"\",\"ReserveVehicleDailyQuantity\":0,\"ReserveVehicleQuantity\":0,\"Target\":0.0,\"PaymTerm\":60,\"RemuneratedTransport\":\"Não\",\"ProjectDisc\":0.0,\"InterestRate\":0.0,\"InsuranceAmount\":0.0,\"TireTableAmount\":0.0,\"MaintenanceAmount\":0.0,\"FreightAmount\":0.0,\"DesmobilizationFreightAmount\":144.8900000000000000,\"WearForecastKmMax\":0.0,\"WearForecastGroundPercentMax\":0.0,\"WearForecastQuantityPercentageMax\":0.0,\"WearForecastUsageTypePercentMax\":0.0,\"DedicatedStructureCost\":0.0,\"DedicatedStructureDescription\":null,\"LaborCost\":0.0,\"LaborDescription\":null,\"ContributionMargin\":0.0,\"AccountName\":\"MERCADOLIVRE.COM ATIVIDADES DE INTERNET LTDA\",\"ClientRating\":\"A\",\"ClosingDate\":\"2020-05-21T00:00:00\",\"PMTAdvance\":0,\"Optionals\":[],\"Accessories\":[{\"Id\":\"a035A00000jxSrFQAU\",\"QuoteLineId\":\"0QL5A000005PXMqWAO\",\"AccessoryCode\":\"PA000540\",\"AccessoryDescription\":\"ADESIVO COMPLETO\",\"Price\":0.0000000000000000},{\"Id\":\"a035A00000jxSrGQAU\",\"QuoteLineId\":\"0QL5A000005PXMqWAO\",\"AccessoryCode\":\"PA000348\",\"AccessoryDescription\":\"CAPOTA DE FIBRA BAIXA - PADRÃO\",\"Price\":2800.0000000000000000}],\"Services\":[],\"UserEmail\":\"nilson.ribeiro@ouroverde.net.br\",\"SourceApplication\":0,\"Simulation\":false,\"Refresh\":false,\"InsuranceFranchisePercent\":20.00,\"Spread\":0.0,\"WeightedFreightList\":null,\"errors\":[]}","PARAMETERS":"{\"PriceEngineResidualPercentageTable\":5637152952,\"ResidualPercentage\":62.3149974900000000,\"PriceEngineWearForecastKM\":5637146094,\"WearForecastKmMax\":97.0000000000000000,\"PriceEngineWearForecastGroundPercent\":0,\"WearForecastGroundPercentMax\":100.0,\"PriceEngineWearQuantityPercentage\":0,\"WearForecastQuantityPercentageMax\":100.0,\"PriceEngineWearForecastUsageTypePercent\":5637144580,\"WearForecastUsageTypePercentMax\":90.0000000000000000,\"PriceEngineParameters\":1,\"ReadjustmentPercent\":4.00,\"AliqPisCofins\":9.25,\"DPVAT\":5.2300000000000000,\"AdmCost\":37.00,\"PercentRisk\":3.00,\"PositiveFlowRate\":0.0,\"NegativeFlowRate\":0.0,\"ContributionMargin\":31.96,\"PriceEngineMaintenance\":5637187861,\"MaintenancePrice\":0.0686111110000000,\"PriceEngineWearForecastMaintenance\":5637144576,\"WearForecastMaintenanceIndex\":1.0000000000000000,\"TireTable\":5637145331,\"TireTablePrice\":350.0000000000000000,\"PriceEngineRates\":5637145327,\"ANTTAmount\":100.0000000000000000,\"ForwardingAgentAmount\":30.0000000000000000,\"IPVAPercentage\":1.0000000000000000,\"LeasingReleaseAmount\":0.0,\"LicensePlateAmount\":102.0700000000000000,\"LicensingAmount\":52.8900000000000000,\"PlatesAndSealingAmount\":134.5000000000000000,\"SindlocAmount\":0.0000000000000000,\"PriceEnginePlateChoice\":0,\"PlateChoiceAmount\":0.0,\"PriceEngineThirdPartyInsuranceRCFVThirdParty\":5637144587,\"CoverageAmountThirdParty\":500000.0000000000000000,\"InsuranceAmountThirdParty\":207.8000000000000000,\"PriceEngineThirdPartyInsuranceRCFVMoralDamage\":0,\"CoverageAmountMoralDamage\":0.0,\"InsuranceAmountMoralDamage\":0.0,\"PriceEngineThirdPartyInsuranceRCFVPersonal\":0,\"CoverageAmountPersonal\":0.0,\"InsuranceAmountPersonal\":0.0,\"PriceEngineFreight\":0,\"FreightAmount\":0.0,\"DesmobilizationFreightAmount\":144.8900000000000000,\"PriceEngineSublocatedStructure\":0,\"ReservationValue\":0.0,\"ModalityId\":0,\"ModalityName\":null,\"InterestRate\":0.80,\"Product\":5639472332,\"ProductName\":\"FIAT STRADA 1.4 HARD WORKING 2020 MANUAL 2P FLEX 578/1FF/0\",\"SalesDaysTerm\":90,\"EquipmentTaxDepreciation\":20.00,\"AccessoriesTaxDepreciation\":50.00,\"MobilizationTaxDepreciation\":50.00,\"AliqTaxRate\":34.00,\"TaxLossUsageLimit\":30.00,\"IRRefundUsage\":80.00,\"InsuranceFranchisePercent\":20.00,\"TacographAmount\":0.0}","RESULT":"{\"PublicPrice\":61590.0000000000000000,\"PublicPriceDisc\":32.0000000000000000,\"PublicPriceAmount\":41881.200000000000000000000000,\"OptionalsAmountDisc\":0.0,\"OptionalsAmount\":0.0,\"AccessoriesAmount\":2800.0000000000000000,\"ServicesAmount\":0.0,\"InvestmentFinancialGross\":41881.200000000000000000000000,\"InvestmentVistaGross\":2800.0000000000000000,\"PriceEngineWearPercent\":87.30000000000000000000000000,\"ResidualAmount\":33506.0,\"Depreciation\":0.0,\"FinancingInstallmentAmount\":1343.53698705864,\"ResidualInstallmentAmount\":-806.814952551191,\"MaintenanceAmount\":171.52777750000000000000000000,\"KMPrice\":171.5277775000000000,\"KMPriceSurplus\":0.2104166663888888888888888890,\"TireTableAmount\":38.888888888888888888888888889,\"CreditPISCOFINS\":-88.34705830763888888888888889,\"AcquisitionCost\":448.37497619981011111111111111,\"TimeSindlocAmount\":0.0000000000000000,\"TimePlateChoiceAmount\":0.0,\"InsuranceAmount\":17.316666666666666666666666667,\"PriceEngineSublocatedStructureAmount\":0.0,\"FixedCost\":114.12830349231475555555555556,\"VariableCost\":210.41666638888888888888888889,\"IndirectCost\":295.85041476749199627555555557,\"InsuranceFranchise\":0.0,\"RiskAmount\":49.662581270092533333333333333,\"TaxAmount\":108.93802576141794164669727575,\"RatePaymentConditionAmount\":0.0,\"RentalAmount\":1177.7083866099236934778083868,\"MonthlyLicensingAmount\":4.4075000000000000,\"IPVAAmount\":34.90100000000000000000000000,\"MonthlyDPVAT\":0.4358333333333333333333333333,\"TimeForwardingAgentAmount\":0.8333333333333333333333333333,\"TimePlatesAndSealingAmount\":3.7361111111111111111111111111,\"TimeLicensePlateAmount\":2.8352777777777777777777777778,\"TimeANTTamount\":0.0,\"Status\":null,\"Error\":null,\"CashFlow\":null,\"TotalEbitda\":0.0,\"TotalUnitPrice\":0.0,\"NegativeFlowRate\":0.0,\"Deadline\":90,\"StartDateContract\":\"2020-08-19T00:00:00\",\"EndDateContract\":\"2023-08-19T00:00:00\",\"ReceiptEndDate\":\"2023-10-18T00:00:00\",\"EffectivePaymentDate\":\"2020-10-18T00:00:00\",\"EffectiveSaleDate\":\"2023-11-17T00:00:00\",\"MonthsEquipmentDepreciation\":60.0,\"MonthsAccessoriesDepreciation\":24.0,\"MonthsMobilizationDepreciation\":24.0,\"EquipmentInvestment\":1884654.0000000000000000000000,\"AnualEquipmentDepreciation\":376930.80000000000000000000000,\"AccesoriesInvestment\":126000.000000000000000000,\"AnualAccessoriesDepreciation\":63000.00000000000000000000,\"MobilizationInvestment\":0.00,\"AnualMobilizationDepreciation\":0.0000,\"MonthlyEquipmentDepreciation\":31410.90000000000000000000000,\"MonthlyAccessoriesDepreciation\":5250.00000000000000000000,\"MonthlyMobilizationDepreciation\":0.0000,\"EffectiveMonthOfSale\":39.0,\"MonthEndReceived\":38.0,\"AccumulatedEquipmentDepreciation\":1225025.1000000000000000000000,\"AccumulatedAccessoriesDepreciation\":126000.000000000000000000,\"AccumulatedMobilizationDepreciation\":0.00,\"ContractDepreciation\":1351025.1000000000000000000000,\"ResidualTotal\":1507770.00,\"TotalDemobilization\":6520.050000000000000000,\"DemobilizationNetResidual\":1501249.950000000000000000,\"InvestimentTotal\":2010654.0000000000000000000000,\"BalanceGainLoss\":841621.0500000000000000000000,\"TotalResidualBalance\":1501249.950000000000000000,\"WeightedAverageCostOfCapital\":9.39,\"SpreadTarget\":1.00,\"Spread\":0.97,\"Duration\":\"00:00:07.8217817\",\"SpreadCounting\":28,\"FinalContributionMargin\":31.96,\"Pricing_Spreadsheet\":null,\"CashFlow_SpreadSheet\":null,\"Input\":null,\"Parameters\":null,\"Result\":null,\"Output\":null,\"TachographAmount\":0.0}","OUTPUT":"{\"Id\":\"0QL5A000005PXMqWAO\",\"QuoteNumber\":\"00000255\",\"QuoteId\":\"0Q05A0000024bSUSAY\",\"LineNumber\":\"00000357\",\"ProductId\":\"01t5A000008e2IrQAI\",\"ProductCode\":\"PL004301\",\"UnitPrice\":1177.71,\"KMPrice\":0.21,\"TotalEbitda\":1359007.10,\"PublicPrice\":61590.00,\"PublicPriceDisc\":32.00,\"Status\":\"Sucesso\",\"Optionals\":[],\"Accessories\":[{\"Id\":\"a035A00000jxSrFQAU\",\"QuoteLineId\":\"0QL5A000005PXMqWAO\",\"AccessoryCode\":\"PA000540\",\"AccessoryDescription\":\"ADESIVO COMPLETO\",\"Price\":0.0000000000000000},{\"Id\":\"a035A00000jxSrGQAU\",\"QuoteLineId\":\"0QL5A000005PXMqWAO\",\"AccessoryCode\":\"PA000348\",\"AccessoryDescription\":\"CAPOTA DE FIBRA BAIXA - PADRÃO\",\"Price\":2800.0000000000000000}],\"Services\":[],\"Error\":[],\"TotalNetRevenue\":1944709.96,\"Spread\":0.97,\"TotalCapex\":2010654.0000000000000000000000,\"Duration\":\"00:00:07.8217817\",\"SpreadCounting\":28,\"FinalContributionMargin\":31.96}","KEYVALUES":"{\"Ano\":[2020.0,2020.0,2020.0,2020.0,2020.0,2021.0,2021.0,2021.0,2021.0,2021.0,2021.0,2021.0,2021.0,2021.0,2021.0,2021.0,2021.0,2022.0,2022.0,2022.0,2022.0,2022.0,2022.0,2022.0,2022.0,2022.0,2022.0,2022.0,2022.0,2023.0,2023.0,2023.0,2023.0,2023.0,2023.0,2023.0,2023.0,2023.0,2023.0,2023.0],\"Ano_Caixa\":[2020.0,2020.0,2020.0,2020.0,2020.0,2021.0,2021.0,2021.0,2021.0,2021.0,2021.0,2021.0,2021.0,2021.0,2021.0,2021.0,2021.0,2022.0,2022.0,2022.0,2022.0,2022.0,2022.0,2022.0,2022.0,2022.0,2022.0,2022.0,2022.0,2023.0,2023.0,2023.0,2023.0,2023.0,2023.0,2023.0,2023.0,2023.0,2023.0,2023.0],\"Mes\":[8.0,9.0,10.0,11.0,12.0,1.0,2.0,3.0,4.0,5.0,6.0,7.0,8.0,9.0,10.0,11.0,12.0,1.0,2.0,3.0,4.0,5.0,6.0,7.0,8.0,9.0,10.0,11.0,12.0,1.0,2.0,3.0,4.0,5.0,6.0,7.0,8.0,9.0,10.0,11.0],\"Mes_Caixa\":[8.0,9.0,10.0,11.0,12.0,1.0,2.0,3.0,4.0,5.0,6.0,7.0,8.0,9.0,10.0,11.0,12.0,1.0,2.0,3.0,4.0,5.0,6.0,7.0,8.0,9.0,10.0,11.0,12.0,1.0,2.0,3.0,4.0,5.0,6.0,7.0,8.0,9.0,10.0,11.0],\"Receita_Liquida\":[0.0,52070.283862026508832399999996,52070.283862026508832399999996,52070.283862026508832399999996,52070.283862026508832399999996,52070.283862026508832399999996,52070.283862026508832399999996,52070.283862026508832399999996,52070.283862026508832399999996,52070.283862026508832399999996,52070.283862026508832399999996,52070.283862026508832399999996,52070.283862026508832399999996,53994.070511553819185695999996,53994.070511553819185695999996,53994.070511553819185695999996,53994.070511553819185695999996,53994.070511553819185695999996,53994.070511553819185695999996,53994.070511553819185695999996,53994.070511553819185695999996,53994.070511553819185695999996,53994.070511553819185695999996,53994.070511553819185695999996,53994.070511553819185695999996,55994.808627062221953123839996,55994.808627062221953123839996,55994.808627062221953123839996,55994.808627062221953123839996,55994.808627062221953123839996,55994.808627062221953123839996,55994.808627062221953123839996,55994.808627062221953123839996,55994.808627062221953123839996,55994.808627062221953123839996,55994.808627062221953123839996,55994.808627062221953123839996,0.0,0.0,0.0],\"Receita\":[0.0,3975.6176238437500000000000000,52070.283862026508832399999996,52070.283862026508832399999996,52070.283862026508832399999996,52070.283862026508832399999996,52070.283862026508832399999996,52070.283862026508832399999996,52070.283862026508832399999996,52070.283862026508832399999996,52070.283862026508832399999996,52070.283862026508832399999996,52070.283862026508832399999996,52070.283862026508832399999996,53994.070511553819185695999996,53994.070511553819185695999996,53994.070511553819185695999996,53994.070511553819185695999996,53994.070511553819185695999996,53994.070511553819185695999996,53994.070511553819185695999996,53994.070511553819185695999996,53994.070511553819185695999996,53994.070511553819185695999996,53994.070511553819185695999996,53994.070511553819185695999996,55994.808627062221953123839996,55994.808627062221953123839996,55994.808627062221953123839996,55994.808627062221953123839996,55994.808627062221953123839996,55994.808627062221953123839996,55994.808627062221953123839996,55994.808627062221953123839996,55994.808627062221953123839996,55994.808627062221953123839996,55994.808627062221953123839996,52019.191003218471953123839996,0.0,0.0],\"Ebitda\":[0.0,41589.822707997344832399999996,41589.822707997344832399999996,41589.822707997344832399999996,41589.822707997344832399999996,41589.822707997344832399999996,41589.822707997344832399999996,39660.135211122344832399999996,39660.135211122344832399999996,39660.135211122344832399999996,39660.135211122344832399999996,39660.135211122344832399999996,39660.135211122344832399999996,37724.546866899655185695999996,37724.546866899655185695999996,37724.546866899655185695999996,37724.546866899655185695999996,37724.546866899655185695999996,37724.546866899655185695999996,37724.546866899655185695999996,37724.546866899655185695999996,37724.546866899655185695999996,37724.546866899655185695999996,37724.546866899655185695999996,37724.546866899655185695999996,35865.909988658057953123839996,35865.909988658057953123839996,35865.909988658057953123839996,35865.909988658057953123839996,35865.909988658057953123839996,35865.909988658057953123839996,33936.222491783057953123839996,33936.222491783057953123839996,33936.222491783057953123839996,33936.222491783057953123839996,33936.222491783057953123839996,33936.222491783057953123839996,0.0,0.0,0.0],\"Custos\":[0.0,-10480.461154029164000000000000,-10480.461154029164000000000000,-10480.461154029164000000000000,-10480.461154029164000000000000,-10480.461154029164000000000000,-10480.461154029164000000000000,-12410.148650904164000000000000,-12410.148650904164000000000000,-12410.148650904164000000000000,-12410.148650904164000000000000,-12410.148650904164000000000000,-12410.148650904164000000000000,-16269.523644654164000000000000,-16269.523644654164000000000000,-16269.523644654164000000000000,-16269.523644654164000000000000,-16269.523644654164000000000000,-16269.523644654164000000000000,-16269.523644654164000000000000,-16269.523644654164000000000000,-16269.523644654164000000000000,-16269.523644654164000000000000,-16269.523644654164000000000000,-16269.523644654164000000000000,-20128.898638404164000000000000,-20128.898638404164000000000000,-20128.898638404164000000000000,-20128.898638404164000000000000,-20128.898638404164000000000000,-20128.898638404164000000000000,-22058.586135279164000000000000,-22058.586135279164000000000000,-22058.586135279164000000000000,-22058.586135279164000000000000,-22058.586135279164000000000000,-22058.586135279164000000000000,0.0,0.0,0.0],\"Depreciacao_Principal\":[0.0,-31410.90000000000000000000000,-31410.90000000000000000000000,-31410.90000000000000000000000,-31410.90000000000000000000000,-31410.90000000000000000000000,-31410.90000000000000000000000,-31410.90000000000000000000000,-31410.90000000000000000000000,-31410.90000000000000000000000,-31410.90000000000000000000000,-31410.90000000000000000000000,-31410.90000000000000000000000,-31410.90000000000000000000000,-31410.90000000000000000000000,-31410.90000000000000000000000,-31410.90000000000000000000000,-31410.90000000000000000000000,-31410.90000000000000000000000,-31410.90000000000000000000000,-31410.90000000000000000000000,-31410.90000000000000000000000,-31410.90000000000000000000000,-31410.90000000000000000000000,-31410.90000000000000000000000,-31410.90000000000000000000000,-31410.90000000000000000000000,-31410.90000000000000000000000,-31410.90000000000000000000000,-31410.90000000000000000000000,-31410.90000000000000000000000,-31410.90000000000000000000000,-31410.90000000000000000000000,-31410.90000000000000000000000,-31410.90000000000000000000000,-31410.90000000000000000000000,-31410.90000000000000000000000,0.0,0.0,0.0],\"Mao_Obra\":[0.0,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.0,0.0,0.0],\"Ebitda_Caixa\":[0.0,-6504.8435301854140000000000000,41589.822707997344832399999996,41589.822707997344832399999996,41589.822707997344832399999996,41589.822707997344832399999996,41589.822707997344832399999996,39660.135211122344832399999996,39660.135211122344832399999996,39660.135211122344832399999996,39660.135211122344832399999996,39660.135211122344832399999996,39660.135211122344832399999996,35800.760217372344832399999996,37724.546866899655185695999996,37724.546866899655185695999996,37724.546866899655185695999996,37724.546866899655185695999996,37724.546866899655185695999996,37724.546866899655185695999996,37724.546866899655185695999996,37724.546866899655185695999996,37724.546866899655185695999996,37724.546866899655185695999996,37724.546866899655185695999996,33865.171873149655185695999996,35865.909988658057953123839996,35865.909988658057953123839996,35865.909988658057953123839996,35865.909988658057953123839996,35865.909988658057953123839996,33936.222491783057953123839996,33936.222491783057953123839996,33936.222491783057953123839996,33936.222491783057953123839996,33936.222491783057953123839996,33936.222491783057953123839996,52019.191003218471953123839996,0.0,0.0],\"Depreciacao_Frete\":[0.0,0.0000,0.0000,0.0000,0.0000,0.0000,0.0000,0.0000,0.0000,0.0000,0.0000,0.0000,0.0000,0.0000,0.0000,0.0000,0.0000,0.0000,0.0000,0.0000,0.0000,0.0000,0.0000,0.0000,0.0000,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0],\"Manutencao\":[0.0,-3679.6874968750000000000000000,-3679.6874968750000000000000000,-3679.6874968750000000000000000,-3679.6874968750000000000000000,-3679.6874968750000000000000000,-3679.6874968750000000000000000,-5609.3749937500000000000000000,-5609.3749937500000000000000000,-5609.3749937500000000000000000,-5609.3749937500000000000000000,-5609.3749937500000000000000000,-5609.3749937500000000000000000,-9468.749987500000000000000000,-9468.749987500000000000000000,-9468.749987500000000000000000,-9468.749987500000000000000000,-9468.749987500000000000000000,-9468.749987500000000000000000,-9468.749987500000000000000000,-9468.749987500000000000000000,-9468.749987500000000000000000,-9468.749987500000000000000000,-9468.749987500000000000000000,-9468.749987500000000000000000,-13328.124981250000000000000000,-13328.124981250000000000000000,-13328.124981250000000000000000,-13328.124981250000000000000000,-13328.124981250000000000000000,-13328.124981250000000000000000,-15257.812478125000000000000000,-15257.812478125000000000000000,-15257.812478125000000000000000,-15257.812478125000000000000000,-15257.812478125000000000000000,-15257.812478125000000000000000,0.0,0.0,0.0],\"Depreciacao\":[0.0,-36660.90000000000000000000000,-36660.90000000000000000000000,-36660.90000000000000000000000,-36660.90000000000000000000000,-36660.90000000000000000000000,-36660.90000000000000000000000,-36660.90000000000000000000000,-36660.90000000000000000000000,-36660.90000000000000000000000,-36660.90000000000000000000000,-36660.90000000000000000000000,-36660.90000000000000000000000,-36660.90000000000000000000000,-36660.90000000000000000000000,-36660.90000000000000000000000,-36660.90000000000000000000000,-36660.90000000000000000000000,-36660.90000000000000000000000,-36660.90000000000000000000000,-36660.90000000000000000000000,-36660.90000000000000000000000,-36660.90000000000000000000000,-36660.90000000000000000000000,-36660.90000000000000000000000,-31410.90000000000000000000000,-31410.90000000000000000000000,-31410.90000000000000000000000,-31410.90000000000000000000000,-31410.90000000000000000000000,-31410.90000000000000000000000,-31410.90000000000000000000000,-31410.90000000000000000000000,-31410.90000000000000000000000,-31410.90000000000000000000000,-31410.90000000000000000000000,-31410.90000000000000000000000,0.0,0.0,0.0],\"Depreciacao_Acessorios\":[0.0,-5250.00000000000000000000,-5250.00000000000000000000,-5250.00000000000000000000,-5250.00000000000000000000,-5250.00000000000000000000,-5250.00000000000000000000,-5250.00000000000000000000,-5250.00000000000000000000,-5250.00000000000000000000,-5250.00000000000000000000,-5250.00000000000000000000,-5250.00000000000000000000,-5250.00000000000000000000,-5250.00000000000000000000,-5250.00000000000000000000,-5250.00000000000000000000,-5250.00000000000000000000,-5250.00000000000000000000,-5250.00000000000000000000,-5250.00000000000000000000,-5250.00000000000000000000,-5250.00000000000000000000,-5250.00000000000000000000,-5250.00000000000000000000,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0],\"Documentacao\":[0.0,-5135.7736571541640000000000002,-5135.7736571541640000000000002,-5135.7736571541640000000000002,-5135.7736571541640000000000002,-5135.7736571541640000000000002,-5135.7736571541640000000000002,-5135.7736571541640000000000002,-5135.7736571541640000000000002,-5135.7736571541640000000000002,-5135.7736571541640000000000002,-5135.7736571541640000000000002,-5135.7736571541640000000000002,-5135.7736571541640000000000002,-5135.7736571541640000000000002,-5135.7736571541640000000000002,-5135.7736571541640000000000002,-5135.7736571541640000000000002,-5135.7736571541640000000000002,-5135.7736571541640000000000002,-5135.7736571541640000000000002,-5135.7736571541640000000000002,-5135.7736571541640000000000002,-5135.7736571541640000000000002,-5135.7736571541640000000000002,-5135.7736571541640000000000002,-5135.7736571541640000000000002,-5135.7736571541640000000000002,-5135.7736571541640000000000002,-5135.7736571541640000000000002,-5135.7736571541640000000000002,-5135.7736571541640000000000002,-5135.7736571541640000000000002,-5135.7736571541640000000000002,-5135.7736571541640000000000002,-5135.7736571541640000000000002,-5135.7736571541640000000000002,0.0,0.0,0.0],\"Saldo_Ganho_Perda\":[0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,841621.0500000000000000000000],\"Ebit_Caixa\":[0.0,-43165.743530185414000000000000,4928.922707997344832399999996,4928.922707997344832399999996,4928.922707997344832399999996,4928.922707997344832399999996,4928.922707997344832399999996,2999.235211122344832399999996,2999.235211122344832399999996,2999.235211122344832399999996,2999.235211122344832399999996,2999.235211122344832399999996,2999.235211122344832399999996,-860.139782627655167600000004,1063.646866899655185695999996,1063.646866899655185695999996,1063.646866899655185695999996,1063.646866899655185695999996,1063.646866899655185695999996,1063.646866899655185695999996,1063.646866899655185695999996,1063.646866899655185695999996,1063.646866899655185695999996,1063.646866899655185695999996,1063.646866899655185695999996,2454.271873149655185695999996,4455.009988658057953123839996,4455.009988658057953123839996,4455.009988658057953123839996,4455.009988658057953123839996,4455.009988658057953123839996,2525.322491783057953123839996,2525.322491783057953123839996,2525.322491783057953123839996,2525.322491783057953123839996,2525.322491783057953123839996,2525.322491783057953123839996,52019.191003218471953123839996,0.0,0.0],\"Outros_Custos\":[0.0,-1665.0000,-1665.0000,-1665.0000,-1665.0000,-1665.0000,-1665.0000,-1665.0000,-1665.0000,-1665.0000,-1665.0000,-1665.0000,-1665.0000,-1665.0000,-1665.0000,-1665.0000,-1665.0000,-1665.0000,-1665.0000,-1665.0000,-1665.0000,-1665.0000,-1665.0000,-1665.0000,-1665.0000,-1665.0000,-1665.0000,-1665.0000,-1665.0000,-1665.0000,-1665.0000,-1665.0000,-1665.0000,-1665.0000,-1665.0000,-1665.0000,-1665.0000,0.0,0.0,0.0],\"Lair\":[0.0,4928.922707997344832399999996,4928.922707997344832399999996,4928.922707997344832399999996,4928.922707997344832399999996,4928.922707997344832399999996,4928.922707997344832399999996,2999.235211122344832399999996,2999.235211122344832399999996,2999.235211122344832399999996,2999.235211122344832399999996,2999.235211122344832399999996,2999.235211122344832399999996,1063.646866899655185695999996,1063.646866899655185695999996,1063.646866899655185695999996,1063.646866899655185695999996,1063.646866899655185695999996,1063.646866899655185695999996,1063.646866899655185695999996,1063.646866899655185695999996,1063.646866899655185695999996,1063.646866899655185695999996,1063.646866899655185695999996,1063.646866899655185695999996,4455.009988658057953123839996,4455.009988658057953123839996,4455.009988658057953123839996,4455.009988658057953123839996,4455.009988658057953123839996,4455.009988658057953123839996,2525.322491783057953123839996,2525.322491783057953123839996,2525.322491783057953123839996,2525.322491783057953123839996,2525.322491783057953123839996,2525.322491783057953123839996,0.0,0.0,841621.0500000000000000000000],\"Imposto\":[0.0,-1675.8337207190972430159999986,-1675.8337207190972430159999987,-1675.8337207190972430159999986,-1675.8337207190972430159999987,-1675.8337207190972430159999986,-1675.8337207190972430159999987,-1019.7399717815972430159999986,-1019.7399717815972430159999987,-1019.7399717815972430159999986,-1019.7399717815972430159999986,-1019.7399717815972430159999982,-1019.739971781597243015999999,-361.639934745882763136639999,-361.639934745882763136639998,-361.639934745882763136639999,-361.639934745882763136639999,-361.63993474588276313663999864,-361.63993474588276313663999864,-361.63993474588276313663999862,-361.6399347458827631366399987,-361.6399347458827631366399986,-361.6399347458827631366399986,-361.6399347458827631366399987,-361.6399347458827631366399986,-1514.7033961437397040621055987,-1514.7033961437397040621055986,-1514.7033961437397040621055986,-1514.7033961437397040621055990,-1514.7033961437397040621055986,-1514.7033961437397040621055987,-858.6096472062397040621055986,-858.6096472062397040621055987,-858.6096472062397040621055986,-858.6096472062397040621055986,-858.6096472062397040621055987,-858.6096472062397040621055985,0.000000000000000000000000,0.000000000000000000000000,-294332.22167552491763249684480],\"Saldo_Anual_Acumulado_LAIR\":[0.0,0.0,0.0,0.0,19715.690831989379329599999984,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,32107.844150327379401983999952,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,26329.214889829473298063359952,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,865683.0049280144636249907200],\"FCO\":[0.0,-8180.677250904511243015999999,39913.988987278247589383999997,39913.988987278247589383999997,39913.988987278247589383999997,39913.988987278247589383999997,39913.988987278247589383999997,38640.395239340747589383999997,38640.395239340747589383999997,38640.395239340747589383999997,38640.395239340747589383999997,38640.395239340747589383999998,38640.395239340747589383999997,35439.120282626462069263359997,37362.906932153772422559359998,37362.906932153772422559359997,37362.906932153772422559359997,37362.906932153772422559359997,37362.906932153772422559359997,37362.906932153772422559359997,37362.906932153772422559359997,37362.906932153772422559359997,37362.906932153772422559359997,37362.906932153772422559359997,37362.906932153772422559359997,32350.468477005915481633894397,34351.206592514318249061734397,34351.206592514318249061734397,34351.206592514318249061734397,34351.206592514318249061734397,34351.206592514318249061734397,33077.612844576818249061734397,33077.612844576818249061734397,33077.612844576818249061734397,33077.612844576818249061734397,33077.612844576818249061734397,33077.612844576818249061734398,52019.191003218471953123839996,0.000000000000000000000000,-294332.22167552491763249684480],\"Saldo_Mensal_Acumulado_LAIR\":[0.0,4928.922707997344832399999996,9857.845415994689664799999992,14786.768123992034497199999988,0.0,4928.922707997344832399999996,9857.845415994689664799999992,12857.080627117034497199999988,15856.315838239379329599999984,18855.551049361724161999999980,21854.786260484068994399999976,24854.021471606413826799999972,27853.256682728758659199999968,28916.903549628413844895999964,29980.550416528069030591999960,31044.197283427724216287999956,0.0,1063.646866899655185695999996,2127.293733799310371391999992,3190.940600698965557087999988,4254.587467598620742783999984,5318.234334498275928479999980,6381.881201397931114175999976,7445.528068297586299871999972,8509.174935197241485567999968,12964.184923855299438691839964,17419.194912513357391815679960,21874.204901171415344939519956,0.0,4455.009988658057953123839996,8910.019977316115906247679992,11435.342469099173859371519988,13960.664960882231812495359984,16485.987452665289765619199980,19011.309944448347718743039976,21536.632436231405671866879972,24061.954928014463624990719968,24061.954928014463624990719968,24061.954928014463624990719968,865683.0049280144636249907200],\"Capex\":[-2010654.0000000000000000000000,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0],\"Lucro_Tributavel_antes_Prejuizo_Fiscal\":[0.0,4928.922707997344832399999996,9857.845415994689664799999992,14786.768123992034497199999988,19715.690831989379329599999984,4928.922707997344832399999996,9857.845415994689664799999992,12857.080627117034497199999988,15856.315838239379329599999984,18855.551049361724161999999980,21854.786260484068994399999976,24854.021471606413826799999972,27853.256682728758659199999968,28916.903549628413844895999964,29980.550416528069030591999960,31044.197283427724216287999956,32107.844150327379401983999952,1063.646866899655185695999996,2127.293733799310371391999992,3190.940600698965557087999988,4254.587467598620742783999984,5318.234334498275928479999980,6381.881201397931114175999976,7445.528068297586299871999972,8509.174935197241485567999968,12964.184923855299438691839964,17419.194912513357391815679960,21874.204901171415344939519956,26329.214889829473298063359952,4455.009988658057953123839996,8910.019977316115906247679992,11435.342469099173859371519988,13960.664960882231812495359984,16485.987452665289765619199980,19011.309944448347718743039976,21536.632436231405671866879972,24061.954928014463624990719968,24061.954928014463624990719968,24061.954928014463624990719968,865683.0049280144636249907200],\"Adiantamento_PMT\":[0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0],\"Prejuízo_Fiscal_Usado_Resultado\":[0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0],\"Venda_Ativo\":[0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,1501249.950000000000000000],\"Lucro_Tributavel_depois_Prejuizo_Fiscal\":[0.0,4928.922707997344832399999996,9857.845415994689664799999992,14786.768123992034497199999988,19715.690831989379329599999984,4928.922707997344832399999996,9857.845415994689664799999992,12857.080627117034497199999988,15856.315838239379329599999984,18855.551049361724161999999980,21854.786260484068994399999976,24854.021471606413826799999972,27853.256682728758659199999968,28916.903549628413844895999964,29980.550416528069030591999960,31044.197283427724216287999956,32107.844150327379401983999952,1063.646866899655185695999996,2127.293733799310371391999992,3190.940600698965557087999988,4254.587467598620742783999984,5318.234334498275928479999980,6381.881201397931114175999976,7445.528068297586299871999972,8509.174935197241485567999968,12964.184923855299438691839964,17419.194912513357391815679960,21874.204901171415344939519956,26329.214889829473298063359952,4455.009988658057953123839996,8910.019977316115906247679992,11435.342469099173859371519988,13960.664960882231812495359984,16485.987452665289765619199980,19011.309944448347718743039976,21536.632436231405671866879972,24061.954928014463624990719968,24061.954928014463624990719968,24061.954928014463624990719968,865683.0049280144636249907200],\"FCL\":[-2010654.0000000000000000000000,-8180.677250904511243015999999,39913.988987278247589383999997,39913.988987278247589383999997,39913.988987278247589383999997,39913.988987278247589383999997,39913.988987278247589383999997,38640.395239340747589383999997,38640.395239340747589383999997,38640.395239340747589383999997,38640.395239340747589383999997,38640.395239340747589383999998,38640.395239340747589383999997,35439.120282626462069263359997,37362.906932153772422559359998,37362.906932153772422559359997,37362.906932153772422559359997,37362.906932153772422559359997,37362.906932153772422559359997,37362.906932153772422559359997,37362.906932153772422559359997,37362.906932153772422559359997,37362.906932153772422559359997,37362.906932153772422559359997,37362.906932153772422559359997,32350.468477005915481633894397,34351.206592514318249061734397,34351.206592514318249061734397,34351.206592514318249061734397,34351.206592514318249061734397,34351.206592514318249061734397,33077.612844576818249061734397,33077.612844576818249061734397,33077.612844576818249061734397,33077.612844576818249061734397,33077.612844576818249061734397,33077.612844576818249061734398,52019.191003218471953123839996,0.000000000000000000000000,1206917.7283244750823675031552],\"Ebit\":[0.0,4928.922707997344832399999996,4928.922707997344832399999996,4928.922707997344832399999996,4928.922707997344832399999996,4928.922707997344832399999996,4928.922707997344832399999996,2999.235211122344832399999996,2999.235211122344832399999996,2999.235211122344832399999996,2999.235211122344832399999996,2999.235211122344832399999996,2999.235211122344832399999996,1063.646866899655185695999996,1063.646866899655185695999996,1063.646866899655185695999996,1063.646866899655185695999996,1063.646866899655185695999996,1063.646866899655185695999996,1063.646866899655185695999996,1063.646866899655185695999996,1063.646866899655185695999996,1063.646866899655185695999996,1063.646866899655185695999996,1063.646866899655185695999996,4455.009988658057953123839996,4455.009988658057953123839996,4455.009988658057953123839996,4455.009988658057953123839996,4455.009988658057953123839996,4455.009988658057953123839996,2525.322491783057953123839996,2525.322491783057953123839996,2525.322491783057953123839996,2525.322491783057953123839996,2525.322491783057953123839996,2525.322491783057953123839996,0.0,0.0,0.0],\"Imposto_Caixa\":[0.0,1675.8337207190972430159999986,1675.8337207190972430159999987,1675.8337207190972430159999986,1675.8337207190972430159999987,1675.8337207190972430159999986,1675.8337207190972430159999987,1019.7399717815972430159999986,1019.7399717815972430159999987,1019.7399717815972430159999986,1019.7399717815972430159999986,1019.7399717815972430159999982,1019.739971781597243015999999,361.639934745882763136639999,361.639934745882763136639998,361.639934745882763136639999,361.639934745882763136639999,361.63993474588276313663999864,361.63993474588276313663999864,361.63993474588276313663999862,361.6399347458827631366399987,361.6399347458827631366399986,361.6399347458827631366399986,361.6399347458827631366399987,361.6399347458827631366399986,1514.7033961437397040621055987,1514.7033961437397040621055986,1514.7033961437397040621055986,1514.7033961437397040621055990,1514.7033961437397040621055986,1514.7033961437397040621055987,858.6096472062397040621055986,858.6096472062397040621055987,858.6096472062397040621055986,858.6096472062397040621055986,858.6096472062397040621055987,858.6096472062397040621055985,0.000000000000000000000000,0.000000000000000000000000,294332.22167552491763249684480],\"Prejuízo_Fiscal_BOP\":[0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0],\"Lucro_Liquido\":[0.0,3253.0889872782475893839999974,3253.0889872782475893839999973,3253.0889872782475893839999974,3253.0889872782475893839999973,3253.0889872782475893839999974,3253.0889872782475893839999973,1979.4952393407475893839999974,1979.4952393407475893839999973,1979.4952393407475893839999974,1979.4952393407475893839999974,1979.4952393407475893839999978,1979.495239340747589383999997,702.006932153772422559359997,702.006932153772422559359998,702.006932153772422559359997,702.006932153772422559359997,702.00693215377242255935999736,702.00693215377242255935999736,702.00693215377242255935999738,702.0069321537724225593599973,702.0069321537724225593599974,702.0069321537724225593599974,702.0069321537724225593599973,702.0069321537724225593599974,2940.3065925143182490617343973,2940.3065925143182490617343974,2940.3065925143182490617343974,2940.3065925143182490617343970,2940.3065925143182490617343974,2940.3065925143182490617343973,1666.7128445768182490617343974,1666.7128445768182490617343973,1666.7128445768182490617343974,1666.7128445768182490617343974,1666.7128445768182490617343973,1666.7128445768182490617343975,0.000000000000000000000000,0.000000000000000000000000,-294332.22167552491763249684480],\"Prejuízo_Fiscal_Criado\":[0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0],\"Prejuízo_Fiscal_Usado\":[0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0],\"Prejuízo_Fiscal_EOP\":[0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0],\"Saldo_Acumulado_Prejuízo_Fiscal_Criado\":[0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0]}","SME":false,"LINEDELETED":false}